Latest Press Releases
PITTSBURGH, Feb. 20, 2018 /PRNewswire/ -- Global safety equipment manufacturer MSA Safety Incorporated (NYSE: MSA) today reported results for the fourth quarter and full year of 2017.
Quarterly Highlights
- Reported revenue was $346 million, increasing 17 percent from a year ago on a reported basis and 14 percent on a constant currency basis.
- Quarterly GAAP loss from continuing operations was $33 million or $0.87 per basic share, compared to earnings of $25 million or $0.67 per basic share in the same period a year ago. The decline in GAAP earnings is attributable to a $93 million non-cash pre-tax charge related primarily to increasing the cumulative trauma product liability reserve for estimated unasserted, or incurred but not reported ("IBNR"), claims, net of expected insurance collections, and a $20 million income tax charge associated with U.S. Tax Reform.
- Adjusted earnings increased 69 percent to $51 million or $1.31 per diluted share, compared to adjusted earnings of $30 million or $0.78 per diluted share in the same period a year ago, on strong revenue growth throughout MSA's core product portfolio, the company's 2017 acquisition of firefighter protective clothing manufacturer Globe Manufacturing, and a streamlined cost structure.
Annual Highlights
- Reported revenue was $1.197 billion, increasing 4 percent from a year ago on a reported basis and 3 percent on a constant currency basis.
- Selling, general and administrative expenses declined $8 million on a reported basis and $16 million on an organic constant currency basis, exceeding the company's full year cost savings target of $10 million.
- GAAP earnings from continuing operations were $26 million, or $0.68 per basic share, compared to $93 million, or $2.47 per basic share, in the same period a year ago. The decline in GAAP earnings is attributable to a $126 million pre-tax charge associated with increasing the company's cumulative trauma product liability reserve for asserted claims in the second quarter and IBNR claims in the fourth quarter, net of expected insurance collections, and a $20 million income tax charge associated with U.S. Tax Reform.
- Adjusted earnings increased 34 percent to $141 million, or $3.65 per diluted share, compared to adjusted earnings of $105 million, or $2.77 per diluted share, in the same period a year ago. The acquisition of Globe, a streamlined cost structure, and a lower effective tax rate were the key drivers of earnings growth in 2017.
- Cash flow from operating activities was $230 million compared to $135 million in the same period a year ago, reflecting higher collections of insurance receivables partially offset by higher levels of working capital to support elevated demand across the company's core product portfolio. In 2017, the company invested $216 million in the acquisition of Globe and returned $70 million to shareholders through dividend payments and repurchases of common stock.
Cumulative Trauma Product Liability Charge
- In the fourth quarter of 2017, the company in consultation with an outside valuation consultant and outside legal counsel, performed a review for IBNR cumulative trauma product liability claims. Based on that review process, it was determined that a reasonable estimate for the liability of its IBNR claims was $111 million through the year 2060. The reserve is not discounted to present value.
- The company's fourth quarter GAAP results include a $93 million non-cash pre-tax charge, or $63 million after tax ($1.65 per diluted share), which primarily reflects the increase to the cumulative trauma product liability reserve for IBNR claims, net of expected insurance collections.
- The ability to make a reasonable estimate of the potential liability for IBNR cumulative trauma product liability claims reflects stabilization of a number of factors which are important to the estimation process. This stabilization has enabled greater predictability of potential cumulative trauma product liability related to IBNR claims.
- The company's cumulative trauma product liability reserve balance was $181 million at the end of the quarter, which includes reserves for both asserted and IBNR claims. The company has insurance and notes receivable totaling $212 million.
Comments from Management
"Our fourth quarter results reflect improving macro conditions across many of our key end markets and geographies, as well as returns on investments made in strategic acquisitions and cost reduction programs," said William M. Lambert, MSA Chairman and CEO. "Our quarterly revenue reflected record performance for MSA and increased 14 percent in constant currency from a year ago, or 6 percent excluding Globe. Additionally, our streamlined cost structure provided support to leverage our revenue growth into a 69 percent increase in adjusted earnings."
Mr. Lambert noted that the company finished the year with a backlog pipeline that is trending approximately 10 percent higher than the end of the third quarter on strong demand for industrial products and self-contained breathing apparatus for the fire service market. "Typically, we see a seasonal decline in backlog during the fourth quarter. The solid quarterly revenue growth coupled with an elevated level of backlog at year end highlights the positive momentum we see occurring in many of our end markets," Mr. Lambert commented.
Regarding the increase to the company's product liability reserve, Mr. Lambert noted the reserve relates to products sold many years ago that are no longer part of the MSA portfolio. "For more than a decade, we have funded product liability settlements from operating cash flow," Mr. Lambert explained. "Through the ongoing successful resolution of insurance litigation, we continue to make good progress collecting insurance proceeds and establishing cash flow streams for the future, which I expect will allow us to fund these liabilities without a material impact on our capital allocation priorities."
"As we look ahead to 2018, we are highly focused on generating revenue growth and investing in the programs, people and technology that will help us reach our growth and profitability targets. With an expected tailwind from U.S. tax reform, combined with healthy conditions in our end markets and a strong balance sheet, we are well positioned to create value for our stakeholders in 2018 and beyond," he concluded.
MSA Safety Incorporated Condensed Consolidated Statement of Income (Unaudited) (In thousands, except per share amounts) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
346,140 |
|
|
$ |
296,031 |
|
|
$ |
1,196,809 |
|
|
$ |
1,149,530 |
|
Cost of products sold |
191,569 |
|
|
157,710 |
|
|
656,411 |
|
|
625,887 |
|
||||
Gross profit |
154,571 |
|
|
138,321 |
|
|
540,398 |
|
|
523,643 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Selling, general and administrative |
75,467 |
|
|
78,288 |
|
|
297,801 |
|
|
306,144 |
|
||||
Research and development |
14,779 |
|
|
12,224 |
|
|
50,061 |
|
|
46,847 |
|
||||
Restructuring charges |
712 |
|
|
1,997 |
|
|
17,632 |
|
|
5,694 |
|
||||
Currency exchange losses (gains), net |
1,133 |
|
|
(1,732) |
|
|
5,127 |
|
|
766 |
|
||||
Other operating expense (a) |
93,476 |
|
|
— |
|
|
126,432 |
|
|
— |
|
||||
Operating (loss) income |
(30,996) |
|
|
47,544 |
|
|
43,345 |
|
|
164,192 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Interest expense |
4,794 |
|
|
3,896 |
|
|
15,360 |
|
|
16,411 |
|
||||
Other expense (income), net |
271 |
|
|
(426) |
|
|
(1,790) |
|
|
(4,130) |
|
||||
Total other expense, net |
5,065 |
|
|
3,470 |
|
|
13,570 |
|
|
12,281 |
|
||||
|
|
|
|
|
|
|
|
||||||||
(Loss) income from continuing operations before income taxes |
(36,061) |
|
|
44,074 |
|
|
29,775 |
|
|
151,911 |
|
||||
(Benefit) provision for income taxes |
(3,487) |
|
|
18,938 |
|
|
2,819 |
|
|
57,804 |
|
||||
(Loss) income from continuing operations |
(32,574) |
|
|
25,136 |
|
|
26,956 |
|
|
94,107 |
|
||||
Loss from discontinued operations |
— |
|
|
(300) |
|
|
— |
|
|
(245) |
|
||||
Net (loss) income |
(32,574) |
|
|
24,836 |
|
|
26,956 |
|
|
93,862 |
|
||||
Net (income) loss attributable to noncontrolling interests |
(410) |
|
|
80 |
|
|
(929) |
|
|
(1,926) |
|
||||
Net (loss) income attributable to MSA Safety Incorporated |
(32,984) |
|
|
24,916 |
|
|
26,027 |
|
|
91,936 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Amounts attributable to MSA Safety Incorporated common shareholders: |
|
|
|
|
|
|
|
||||||||
(Loss) income from continuing operations |
(32,984) |
|
|
25,216 |
|
|
26,027 |
|
|
92,691 |
|
||||
Loss from discontinued operations |
— |
|
|
(300) |
|
|
— |
|
|
(755) |
|
||||
Net (loss) income |
(32,984) |
|
|
24,916 |
|
|
26,027 |
|
|
91,936 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings per share attributable to MSA Safety Incorporated common shareholders: |
|
|
|
|
|
|
|
||||||||
Basic |
|
|
|
|
|
|
|
||||||||
(Loss) income from continuing operations |
$ |
(0.87) |
|
|
$ |
0.67 |
|
|
$ |
0.68 |
|
|
$ |
2.47 |
|
Loss from discontinued operations |
$ |
— |
|
|
$ |
(0.01) |
|
|
$ |
— |
|
|
$ |
(0.02) |
|
Net (loss) income |
$ |
(0.87) |
|
|
$ |
0.66 |
|
|
$ |
0.68 |
|
|
$ |
2.45 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted |
|
|
|
|
|
|
|
||||||||
(Loss) Income from continuing operations |
$ |
(0.87) |
|
|
$ |
0.66 |
|
|
$ |
0.67 |
|
|
$ |
2.44 |
|
Loss from discontinued operations |
$ |
— |
|
|
$ |
(0.01) |
|
|
$ |
— |
|
|
$ |
(0.02) |
|
Net (loss) income |
$ |
(0.87) |
|
|
$ |
0.65 |
|
|
$ |
0.67 |
|
|
$ |
2.42 |
|
|
|
|
|
|
|
|
|
||||||||
Basic shares outstanding |
38,079 |
|
|
37,602 |
|
|
37,997 |
|
|
37,456 |
|
||||
Diluted shares outstanding |
38,079 |
|
|
38,218 |
|
|
38,697 |
|
|
37,986 |
|
|
(a) Year to date amount is primarily associated with increasing the company's cumulative trauma product liability reserve for asserted and IBNR claims. |
MSA Safety Incorporated Condensed Consolidated Balance Sheet (Unaudited) (In thousands) |
|||||||
|
|||||||
|
December 31, 2017 |
|
December 31, 2016 |
||||
Assets |
|
|
|
||||
Cash and cash equivalents |
$ |
134,244 |
|
|
$ |
113,759 |
|
Trade receivables, net |
244,198 |
|
|
209,514 |
|
||
Inventories |
153,739 |
|
|
103,066 |
|
||
Notes receivable, insurance companies |
17,333 |
|
|
4,180 |
|
||
Other current assets |
72,783 |
|
|
42,287 |
|
||
Total current assets |
622,297 |
|
|
472,806 |
|
||
|
|
|
|
||||
Property, net |
157,014 |
|
|
148,678 |
|
||
Prepaid pension cost |
83,060 |
|
|
62,916 |
|
||
Goodwill |
422,185 |
|
|
333,276 |
|
||
Notes receivable, insurance companies, noncurrent |
59,567 |
|
|
63,147 |
|
||
Insurance receivable, noncurrent |
123,089 |
|
|
157,929 |
|
||
Other noncurrent assets |
217,614 |
|
|
115,168 |
|
||
Total assets |
$ |
1,684,826 |
|
|
$ |
1,353,920 |
|
|
|
|
|
||||
Liabilities and shareholders' equity |
|
|
|
||||
Notes payable and current portion of long-term debt, net |
$ |
26,680 |
|
|
$ |
26,666 |
|
Accounts payable |
87,061 |
|
|
62,734 |
|
||
Other current liabilities |
175,538 |
|
|
132,010 |
|
||
Total current liabilities |
289,279 |
|
|
221,410 |
|
||
|
|
|
|
||||
Long-term debt, net |
447,832 |
|
|
363,836 |
|
||
Pensions and other employee benefits |
170,773 |
|
|
157,927 |
|
||
Deferred tax liabilities |
9,341 |
|
|
34,044 |
|
||
Other noncurrent liabilities |
165,023 |
|
|
15,491 |
|
||
Total shareholders' equity |
602,578 |
|
|
561,212 |
|
||
Total liabilities and shareholders' equity |
$ |
1,684,826 |
|
|
$ |
1,353,920 |
|
MSA Safety Incorporated Condensed Consolidated Statement of Cash Flows (Unaudited) (In thousands) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
2017 |
|
2016 |
|
2017 |
|
2016 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net (loss) income |
$ |
(32,574) |
|
|
$ |
24,836 |
|
|
$ |
26,956 |
|
|
$ |
93,862 |
|
Depreciation and amortization |
10,212 |
|
|
8,622 |
|
|
37,877 |
|
|
35,273 |
|
||||
Change in working capital and other operating |
63,452 |
|
|
69,999 |
|
|
165,503 |
|
|
5,759 |
|
||||
Cash flow from operating activities |
41,090 |
|
|
103,457 |
|
|
230,336 |
|
|
134,894 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Capital expenditures |
(11,995) |
|
|
(9,377) |
|
|
(23,725) |
|
|
(25,523) |
|
||||
Acquisition, net of cash acquired |
(2,318) |
|
|
(188) |
|
|
(216,308) |
|
|
(18,449) |
|
||||
Property disposals and other investing |
103 |
|
|
282 |
|
|
832 |
|
|
18,214 |
|
||||
Cash flow used in investing activities |
(14,210) |
|
|
(9,283) |
|
|
(239,201) |
|
|
(25,758) |
|
||||
|
|
|
|
|
|
|
|
||||||||
Change in debt |
1,346 |
|
|
(76,991) |
|
|
77,246 |
|
|
(60,908) |
|
||||
Cash dividends paid |
(13,337) |
|
|
(12,399) |
|
|
(52,537) |
|
|
(49,074) |
|
||||
Company stock purchases |
(857) |
|
|
— |
|
|
(17,513) |
|
|
(1,881) |
|
||||
Other financing |
3,313 |
|
|
7,803 |
|
|
15,869 |
|
|
14,022 |
|
||||
Cash flow (used in) from financing activities |
(9,535) |
|
|
(81,587) |
|
|
23,065 |
|
|
(97,841) |
|
||||
|
|
|
|
|
|
|
|
||||||||
Effect of exchange rate changes on cash and cash equivalents |
4,714 |
|
|
(4,861) |
|
|
6,285 |
|
|
(3,461) |
|
||||
|
|
|
|
|
|
|
|
||||||||
Increase in cash and cash equivalents |
22,059 |
|
|
7,726 |
|
|
20,485 |
|
|
7,834 |
|
MSA Safety Incorporated Segment Information (Unaudited) (In thousands) |
||||||||||||||
|
||||||||||||||
|
Americas |
|
International |
|
Corporate |
|
Consolidated |
|||||||
Three Months Ended December 31, 2017 |
|
|
|
|
|
|
|
|||||||
Sales to external customers |
$ |
208,421 |
|
|
$ |
137,719 |
|
|
— |
|
|
$ |
346,140 |
|
Operating loss |
|
|
|
|
|
|
(30,996) |
|
||||||
Operating margin % |
|
|
|
|
|
|
(9.0) |
% |
||||||
Restructuring and other charges |
|
|
|
|
|
|
712 |
|
||||||
Currency exchange losses, net |
|
|
|
|
|
|
1,133 |
|
||||||
Other operating expense |
|
|
|
|
|
|
93,476 |
|
||||||
Adjusted operating income (loss) |
53,400 |
|
|
18,770 |
|
|
(7,845) |
|
|
$ |
64,325 |
|
||
Adjusted operating margin % |
25.6 |
% |
|
13.6 |
% |
|
|
|
18.6 |
% |
||||
|
|
|
|
|
|
|
|
|||||||
Twelve Months Ended December 31, 2017 |
|
|
|
|
|
|
|
|||||||
Sales to external customers |
$ |
736,847 |
|
|
$ |
459,962 |
|
|
— |
|
|
$ |
1,196,809 |
|
Operating income |
|
|
|
|
|
|
43,345 |
|
||||||
Operating margin % |
|
|
|
|
|
|
3.6 |
% |
||||||
Restructuring and other charges |
|
|
|
|
|
|
17,632 |
|
||||||
Currency exchange losses, net |
|
|
|
|
|
|
5,127 |
|
||||||
Other operating expense |
|
|
|
|
|
|
126,432 |
|
||||||
Adjusted operating income (loss) |
184,287 |
|
|
45,461 |
|
|
(37,212) |
|
|
$ |
192,536 |
|
||
Adjusted operating margin % |
25.0 |
% |
|
9.9 |
% |
|
|
|
16.1 |
% |
||||
|
||||||||||||||
|
||||||||||||||
|
Americas |
|
International |
|
Corporate |
|
Consolidated |
|||||||
Three Months Ended December 31, 2016 |
|
|
|
|
|
|
|
|||||||
Sales to external customers |
$ |
168,109 |
|
|
$ |
127,922 |
|
|
— |
|
|
$ |
296,031 |
|
Operating income |
|
|
|
|
|
|
47,544 |
|
||||||
Operating margin % |
|
|
|
|
|
|
16.1 |
% |
||||||
Restructuring charges |
|
|
|
|
|
|
1,997 |
|
||||||
Currency exchange (gains), net |
|
|
|
|
|
|
(1,732) |
|
||||||
Other operating expense |
|
|
|
|
|
|
— |
|
||||||
Adjusted operating income (loss) |
45,313 |
|
|
14,832 |
|
|
(12,336) |
|
|
$ |
47,809 |
|
||
Adjusted operating margin % |
27.0 |
% |
|
11.6 |
% |
|
|
|
16.2 |
% |
||||
|
|
|
|
|
|
|
|
|||||||
Twelve Months Ended December 31, 2016 |
|
|
|
|
|
|
|
|||||||
Sales to external customers |
$ |
678,433 |
|
|
$ |
471,097 |
|
|
— |
|
|
$ |
1,149,530 |
|
Operating income |
|
|
|
|
|
|
164,192 |
|
||||||
Operating margin % |
|
|
|
|
|
|
14.3 |
% |
||||||
Restructuring charges |
|
|
|
|
|
|
5,694 |
|
||||||
Currency exchange losses, net |
|
|
|
|
|
|
766 |
|
||||||
Other operating expense |
|
|
|
|
|
|
— |
|
||||||
Adjusted operating income (loss) |
162,788 |
|
|
46,491 |
|
|
(38,627) |
|
|
$ |
170,652 |
|
||
Adjusted operating margin % |
24.0 |
% |
|
9.9 |
% |
|
|
|
14.8 |
% |
The Americas and International segments were established on January 1, 2016. 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) and adjusted operating 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) and adjusted operating margin are useful metrics for investors. Adjusted operating income (loss) is defined as operating income excluding restructuring, currency exchange gains (losses) and other operating expense. Adjusted operating margin is defined as adjusted operating income (loss) divided by segment sales to external customers. Adjusted operating income (loss) and adjusted operating 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) and adjusted operating 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)
Organic constant currency revenue growth (Unaudited) Consolidated |
||||||||||||||||||||
|
||||||||||||||||||||
|
Three Months Ended December 31, 2017 |
|||||||||||||||||||
|
Breathing |
Firefighter |
Industrial |
Portable |
Fixed Gas |
Fall |
Core |
|
Non- |
|
Net Sales |
|||||||||
GAAP reported sales change |
9 |
% |
236 |
% |
9 |
% |
14 |
% |
11 |
% |
8 |
% |
22 |
% |
|
(10) |
% |
|
17 |
% |
Plus: Currency translation effects |
(2) |
% |
(7) |
% |
(2) |
% |
(2) |
% |
(5) |
% |
(4) |
% |
(3) |
% |
|
(3) |
% |
|
(3) |
% |
Constant currency sales change |
7 |
% |
229 |
% |
7 |
% |
12 |
% |
6 |
% |
4 |
% |
19 |
% |
|
(13) |
% |
|
14 |
% |
Less: Acquisitions |
— |
% |
207 |
% |
— |
% |
— |
% |
(4) |
% |
— |
% |
10 |
% |
|
— |
% |
|
8 |
% |
Organic constant currency change |
7 |
% |
22 |
% |
7 |
% |
12 |
% |
10 |
% |
4 |
% |
9 |
% |
|
(13) |
% |
|
6 |
% |
|
||||||||||||||||||||
|
||||||||||||||||||||
|
Twelve Months Ended December 31, 2017 |
|||||||||||||||||||
|
Breathing |
Firefighter |
Industrial |
Portable |
Fixed Gas |
Fall |
Core |
|
Non- |
|
Net Sales |
|||||||||
GAAP reported sales change |
(4) |
% |
97 |
% |
13 |
% |
4 |
% |
4 |
% |
2 |
% |
8 |
% |
|
(12) |
% |
|
4 |
% |
Plus: Currency translation effects |
— |
% |
(1) |
% |
(2) |
% |
— |
% |
(2) |
% |
2 |
% |
(1) |
% |
|
(2) |
% |
|
(1) |
% |
Constant currency sales change |
(4) |
% |
96 |
% |
11 |
% |
4 |
% |
2 |
% |
4 |
% |
7 |
% |
|
(14) |
% |
|
3 |
% |
Less: Acquisitions |
— |
% |
89 |
% |
— |
% |
— |
% |
— |
% |
— |
% |
5 |
% |
|
— |
% |
|
4 |
% |
Organic constant currency change |
(4) |
% |
7 |
% |
11 |
% |
4 |
% |
2 |
% |
4 |
% |
2 |
% |
|
(14) |
% |
|
(1) |
% |
|
(b) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, completed on July 31, 2017. |
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. Organic constant currency revenue growth is defined as constant currency revenue growth excluding acquisitions. Management believes that organic constant currency revenue growth is a useful measure for investors to provide an understanding of MSA's standalone results. There can be no assurances that MSA's definition of constant currency revenue growth or organic 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 these non-GAAP financial measures.
MSA Safety Incorporated Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures Constant currency revenue growth (Unaudited) Organic constant currency revenue growth (Unaudited)
Americas Segment |
||||||||||||||||||||
|
||||||||||||||||||||
|
Three Months Ended December 31, 2017 |
|||||||||||||||||||
|
Breathing |
Firefighter |
Industrial |
Portable |
Fixed Gas |
Fall |
Core |
|
Non- |
|
Net Sales |
|||||||||
GAAP reported sales change |
10 |
% |
581 |
% |
10 |
% |
11 |
% |
4 |
% |
19 |
% |
29 |
% |
|
(5) |
% |
|
24 |
% |
Plus: Currency translation effects |
— |
% |
2 |
% |
(1) |
% |
— |
% |
— |
% |
(1) |
% |
(1) |
% |
|
(1) |
% |
|
— |
% |
Constant currency sales change |
10 |
% |
583 |
% |
9 |
% |
11 |
% |
4 |
% |
18 |
% |
28 |
% |
|
(6) |
% |
|
24 |
% |
Less: Acquisitions |
— |
% |
559 |
% |
— |
% |
— |
% |
— |
% |
— |
% |
18 |
% |
|
— |
% |
|
16 |
% |
Organic constant currency change |
10 |
% |
24 |
% |
9 |
% |
11 |
% |
4 |
% |
18 |
% |
10 |
% |
|
(6) |
% |
|
8 |
% |
|
||||||||||||||||||||
|
||||||||||||||||||||
|
Twelve Months Ended December 31, 2017 |
|||||||||||||||||||
|
Breathing |
Firefighter |
Industrial |
Portable |
Fixed Gas |
Fall |
Core |
|
Non- |
|
Net Sales |
|||||||||
GAAP reported sales change |
(4) |
% |
219 |
% |
11 |
% |
8 |
% |
(2) |
% |
22 |
% |
11 |
% |
|
(7) |
% |
|
9 |
% |
Plus: Currency translation effects |
— |
% |
— |
% |
(1) |
% |
— |
% |
— |
% |
— |
% |
— |
% |
|
(1) |
% |
|
(1) |
% |
Constant currency sales change |
(4) |
% |
219 |
% |
10 |
% |
8 |
% |
(2) |
% |
22 |
% |
11 |
% |
|
(8) |
% |
|
8 |
% |
Less: Acquisitions |
— |
% |
213 |
% |
— |
% |
— |
% |
— |
% |
— |
% |
8 |
% |
|
— |
% |
|
7 |
% |
Organic constant currency change |
(4) |
% |
6 |
% |
10 |
% |
8 |
% |
(2) |
% |
22 |
% |
3 |
% |
|
(8) |
% |
|
1 |
% |
|
(b) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, completed on July 31, 2017. |
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. Organic constant currency revenue growth is defined as constant currency revenue growth excluding acquisitions. Management believes that organic constant currency revenue growth is a useful measure for investors to provide an understanding of MSA's standalone results. There can be no assurances that MSA's definition of constant currency revenue growth or organic 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 these non-GAAP financial measures.
MSA Safety Incorporated Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures Constant currency revenue growth (Unaudited)
Organic constant currency revenue growth (Unaudited) International Segment |
||||||||||||||||||||
|
||||||||||||||||||||
|
Three Months Ended December 31, 2017 |
|||||||||||||||||||
|
Breathing |
Firefighter |
Industrial |
Portable |
Fixed Gas |
Fall |
Core |
|
Non- |
|
Net Sales |
|||||||||
GAAP reported sales change |
9 |
% |
29 |
% |
5 |
% |
20 |
% |
16 |
% |
(3) |
% |
13 |
% |
|
(15) |
% |
|
8 |
% |
Plus: Currency translation effects |
(7) |
% |
(9) |
% |
(3) |
% |
(7) |
% |
(7) |
% |
(7) |
% |
(7) |
% |
|
(5) |
% |
|
(7) |
% |
Constant currency sales change |
2 |
% |
20 |
% |
2 |
% |
13 |
% |
9 |
% |
(10) |
% |
6 |
% |
|
(20) |
% |
|
1 |
% |
Less: Acquisitions |
— |
% |
— |
% |
— |
% |
— |
% |
(6) |
% |
— |
% |
(2) |
% |
|
— |
% |
|
(2) |
% |
Organic constant currency change |
2 |
% |
20 |
% |
2 |
% |
13 |
% |
15 |
% |
(10) |
% |
8 |
% |
|
(20) |
% |
|
3 |
% |
|
||||||||||||||||||||
|
||||||||||||||||||||
|
Twelve Months Ended December 31, 2017 |
|||||||||||||||||||
|
Breathing |
Firefighter |
Industrial |
Portable |
Fixed Gas |
Fall |
Core |
|
Non- |
|
Net Sales |
|||||||||
GAAP reported sales change |
(3) |
% |
10 |
% |
18 |
% |
(2) |
% |
9 |
% |
(15) |
% |
2 |
% |
|
(18) |
% |
|
(2) |
% |
Plus: Currency translation effects |
(2) |
% |
(2) |
% |
(1) |
% |
(2) |
% |
(2) |
% |
3 |
% |
(2) |
% |
|
(2) |
% |
|
(2) |
% |
Constant currency sales change |
(5) |
% |
8 |
% |
17 |
% |
(4) |
% |
7 |
% |
(12) |
% |
— |
% |
|
(20) |
% |
|
(4) |
% |
Less: Acquisitions |
— |
% |
— |
% |
— |
% |
— |
% |
1 |
% |
— |
% |
— |
% |
|
— |
% |
|
— |
% |
Organic constant currency change |
(5) |
% |
8 |
% |
17 |
% |
(4) |
% |
6 |
% |
(12) |
% |
— |
% |
|
(20) |
% |
|
(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. Organic constant currency revenue growth is defined as constant currency revenue growth excluding acquisitions. Management believes that organic constant currency revenue growth is a useful measure for investors to provide an understanding of MSA's standalone results. There can be no assurances that MSA's definition of constant currency revenue growth or organic 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 these non-GAAP financial measures.
MSA Safety Incorporated Supplemental Segment Information (Unaudited) Summary of constant currency revenue growth by segment and product group |
||||||||
|
||||||||
|
Three Months Ended December 31, 2017 |
|||||||
|
Consolidated |
|
Americas |
|
International |
|||
Firefighter Helmets and Protective Apparel(b) |
229 |
% |
|
583 |
% |
|
20 |
% |
Portable Gas Detection |
12 |
% |
|
11 |
% |
|
13 |
% |
Industrial Head Protection |
7 |
% |
|
9 |
% |
|
2 |
% |
Breathing Apparatus |
7 |
% |
|
10 |
% |
|
2 |
% |
Fixed Gas and Flame Detection |
6 |
% |
|
4 |
% |
|
9 |
% |
Fall Protection |
4 |
% |
|
18 |
% |
|
(10) |
% |
Core Sales |
19 |
% |
|
28 |
% |
|
6 |
% |
Core excluding Acquisitions |
9 |
% |
|
10 |
% |
|
8 |
% |
|
|
|
|
|
|
|||
Non-Core Sales |
(13) |
% |
|
(6) |
% |
|
(20) |
% |
|
|
|
|
|
|
|||
Net Sales |
14 |
% |
|
24 |
% |
|
1 |
% |
Net Sales excluding Acquisitions |
6 |
% |
|
8 |
% |
|
3 |
% |
|
||||||||
|
||||||||
|
Twelve Months Ended December 31, 2017 |
|||||||
|
Consolidated |
|
Americas |
|
International |
|||
Firefighter Helmets and Protective Apparel(b) |
96 |
% |
|
219 |
% |
|
8 |
% |
Portable Gas Detection |
4 |
% |
|
8 |
% |
|
(4) |
% |
Industrial Head Protection |
11 |
% |
|
10 |
% |
|
17 |
% |
Breathing Apparatus |
(4) |
% |
|
(4) |
% |
|
(5) |
% |
Fixed Gas and Flame Detection |
2 |
% |
|
(2) |
% |
|
7 |
% |
Fall Protection |
4 |
% |
|
22 |
% |
|
(12) |
% |
Core Sales |
7 |
% |
|
11 |
% |
|
— |
% |
Core excluding Acquisitions |
2 |
% |
|
3 |
% |
|
— |
% |
|
|
|
|
|
|
|||
Non-Core Sales |
(14) |
% |
|
(8) |
% |
|
(20) |
% |
|
|
|
|
|
|
|||
Net Sales |
3 |
% |
|
8 |
% |
|
(4) |
% |
Net Sales excluding Acquisitions |
(1) |
% |
|
1 |
% |
|
(4) |
% |
|
(b) Firefighter helmets and protective apparel includes the impact of the Globe acquisition, |
MSA Safety Incorporated Reconciliation of As Reported Financial Measures to Non-GAAP Financial Measures Organic constant currency SG&A expense (Unaudited) (In thousands) |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
|
|
Twelve Months Ended |
|
|
||||||||
|
2017 |
|
2016 |
|
% |
|
2017 |
|
2016 |
|
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP reported SG&A expense |
$ |
75,467 |
|
$ |
78,288 |
|
(4)% |
|
$ |
297,801 |
|
$ |
306,144 |
|
(3)% |
Plus: currency translation effects |
— |
|
2,334 |
|
|
|
— |
|
2,279 |
|
|
||||
Constant currency SG&A expense |
75,467 |
|
80,622 |
|
(6)% |
|
297,801 |
|
308,423 |
|
(3)% |
||||
Less: Acquisitions and strategic transaction costs |
2,957 |
|
3,173 |
|
|
|
9,783 |
|
3,994 |
|
|
||||
Organic constant currency SG&A expense |
72,510 |
|
77,449 |
|
(6)% |
|
288,018 |
|
304,429 |
|
(5)% |
Management believes that organic constant currency SG&A expense is a useful metric for investors to measure the effectiveness of the company's cost reduction programs. Constant currency SG&A expense highlights spending patterns excluding fluctuating foreign currencies. Organic constant currency SG&A expense highlights the impact of acquisitions and strategic transaction costs. These metrics provide investors with a greater level of clarity into spending levels on a year-over-year basis. There can be no assurances that MSA's definition of organic constant currency SG&A expense is consistent with that of other companies. As such, management believes that it is appropriate to consider SG&A expense 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 Adjusted earnings (Unaudited) Adjusted earnings per diluted share (Unaudited) (In thousands, except per share amounts) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Three Months Ended |
|
|
|
Twelve Months Ended |
|
|
||||||||||||
|
2017 |
|
2016 |
|
% |
|
2017 |
|
2016 |
|
% |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(Loss) income from continuing operations attributable to MSA Safety Inc. |
$ |
(32,984) |
|
|
$ |
25,216 |
|
|
(231)% |
|
$ |
26,027 |
|
|
$ |
92,691 |
|
|
(72)% |
Tax charges associated with U.S. Tax Reform |
19,817 |
|
|
— |
|
|
|
|
19,817 |
|
|
|
|
|
|||||
Tax (benefit) associated with ASU 2016-09: Improvements to employee |
(1,413) |
|
|
— |
|
|
|
|
(8,323) |
|
|
— |
|
|
|
||||
Tax (benefits) charges associated with European reorganization |
(30) |
|
|
2,873 |
|
|
|
|
(2,504) |
|
|
6,473 |
|
|
|
||||
Subtotal |
(14,610) |
|
|
28,089 |
|
|
(152)% |
|
35,017 |
|
|
99,164 |
|
|
(65)% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Self-insured legal settlements and defense costs (a) |
93,476 |
|
|
26 |
|
|
|
|
126,432 |
|
|
341 |
|
|
|
||||
Currency exchange losses (gains), net |
1,133 |
|
|
(1,732) |
|
|
|
|
5,127 |
|
|
766 |
|
|
|
||||
Strategic transaction costs |
860 |
|
|
1,710 |
|
|
|
|
4,225 |
|
|
2,531 |
|
|
|
||||
Restructuring charges |
712 |
|
|
1,997 |
|
|
|
|
17,632 |
|
|
5,694 |
|
|
|
||||
Asset related losses and other, net |
492 |
|
|
847 |
|
|
|
|
678 |
|
|
32 |
|
|
|
||||
Income tax expense on adjustments |
(31,443) |
|
|
(1,038) |
|
|
|
|
(47,810) |
|
|
(3,161) |
|
|
|
||||
Adjusted earnings |
50,620 |
|
|
29,899 |
|
|
69% |
|
141,301 |
|
|
105,367 |
|
|
34% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted earnings per diluted share |
$ |
1.31 |
|
|
$ |
0.78 |
|
|
68% |
|
$ |
3.65 |
|
|
$ |
2.77 |
|
|
32% |
|
(a) Year to date amount is primarily associated with increasing the company's cumulative trauma product liability reserve for asserted and IBNR claims. |
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.
About MSA:
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 2017 revenues of $1.2 billion, MSA employs approximately 4,700 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 28, 2017. 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 earnings release includes certain non-GAAP financial measures. These financial measures include constant currency revenue growth, organic constant currency growth, organic constant currency SG&A expense, adjusted operating income, adjusted operating 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.
View original content with multimedia:http://www.prnewswire.com/news-releases/msa-announces-fourth-quarter-and-full-year-2017-results-300601508.html
SOURCE MSA