
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification Number) | ||||||
| (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 | ||||||
Item 2.02 | Results of Operations and Financial Condition | ||||
Item 9.01 | Financial Statements and Exhibits | ||||
MSA SAFETY INCORPORATED | |||||||||||
(Registrant) | |||||||||||
By | /s/ Julie A. Beck | ||||||||||
| Julie A. Beck | |||||||||||
| Senior Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer) | |||||||||||

Financial Highlights | |||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
| (In millions, except per share data and percentages) | 2026 | 2025 | % Change (a) | 2026 | 2025 | % Change (a) | |||||||||||||||||||||||||||||
| Net Sales | $ | 503.3 | $ | 474.1 | 6% | $ | 967.0 | $ | 895.5 | 8 | % | ||||||||||||||||||||||||
| GAAP | |||||||||||||||||||||||||||||||||||
| Operating income | 112.0 | 85.9 | 30 | % | 205.0 | 163.6 | 25 | % | |||||||||||||||||||||||||||
| % of Net sales | 22.2 | % | 18.1 | % | 410 bps | 21.2 | % | 18.3 | % | 290 bps | |||||||||||||||||||||||||
| Net income | 86.2 | 62.8 | 37 | % | 157.5 | 122.4 | 29 | % | |||||||||||||||||||||||||||
| Diluted EPS | 2.23 | 1.59 | 40 | % | 4.05 | 3.10 | 31 | % | |||||||||||||||||||||||||||
| Non-GAAP | |||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 136.4 | $ | 116.5 | 17 | % | $ | 252.7 | $ | 218.0 | 16 | % | |||||||||||||||||||||||
| % of Net sales | 27.1 | % | 24.6 | % | 250 bps | 26.1 | % | 24.3 | % | 180 bps | |||||||||||||||||||||||||
| Adjusted operating income | 121.1 | 101.4 | 19 | % | 222.2 | 188.9 | 18 | % | |||||||||||||||||||||||||||
| % of Net sales | 24.1 | % | 21.4 | % | 270 bps | 23.0 | % | 21.1 | % | 190 bps | |||||||||||||||||||||||||
| Adjusted earnings | 93.1 | 75.9 | 23 | % | 170.5 | 142.4 | 20 | % | |||||||||||||||||||||||||||
| Adjusted diluted EPS | 2.40 | 1.93 | 24 | % | 4.39 | 3.61 | 22 | % | |||||||||||||||||||||||||||
| Free cash flow | 82.7 | 37.9 | 118 | % | 147.8 | 88.9 | 66 | % | |||||||||||||||||||||||||||
| Free cash flow conversion | 96 | % | 60 | % | 94 | % | 73 | % | |||||||||||||||||||||||||||
| Americas Segment | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 341.5 | $ | 320.1 | 7 | % | $ | 666.7 | $ | 613.3 | 9 | % | |||||||||||||||||||||||
| GAAP operating income | 106.2 | 91.3 | 16 | % | 202.0 | 167.8 | 20 | % | |||||||||||||||||||||||||||
| % of Net sales | 31.1 | % | 28.5 | % | 260 bps | 30.3 | % | 27.4 | % | 290 bps | |||||||||||||||||||||||||
| Adjusted operating income | 109.1 | 93.3 | 17 | % | 207.2 | 172.0 | 20 | % | |||||||||||||||||||||||||||
| % of Net sales | 32.0 | % | 29.1 | % | 290 bps | 31.1 | % | 28.0 | % | 310 bps | |||||||||||||||||||||||||
| International Segment | |||||||||||||||||||||||||||||||||||
| Net sales | $ | 161.9 | $ | 154.0 | 5 | % | $ | 300.3 | $ | 282.2 | 6 | % | |||||||||||||||||||||||
| GAAP operating income | 22.9 | 12.2 | 87 | % | 35.4 | 29.5 | 20 | % | |||||||||||||||||||||||||||
| % of Net sales | 14.2 | % | 8.0 | % | 620 bps | 11.8 | % | 10.5 | % | 130 bps | |||||||||||||||||||||||||
| Adjusted operating income | 25.1 | 20.2 | 24 | % | 39.6 | 38.9 | 2 | % | |||||||||||||||||||||||||||
| % of Net sales | 15.5 | % | 13.1 | % | 240 bps | 13.2 | % | 13.8 | % | (60) bps | |||||||||||||||||||||||||
(a) Percentage change may not calculate exactly due to rounding. | |||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Net sales | $ | 503,327 | $ | 474,116 | $ | 966,959 | $ | 895,456 | |||||||||||||||
| Cost of products sold | 254,036 | 253,406 | 498,088 | 481,351 | |||||||||||||||||||
| Gross profit | 249,291 | 220,710 | 468,871 | 414,105 | |||||||||||||||||||
| Selling, general and administrative | 114,073 | 112,078 | 221,756 | 206,042 | |||||||||||||||||||
| Research and development | 19,154 | 16,996 | 35,509 | 32,665 | |||||||||||||||||||
| Restructuring charges | 2,209 | 488 | 4,538 | 2,412 | |||||||||||||||||||
| Currency exchange losses, net | 1,896 | 5,286 | 2,095 | 9,363 | |||||||||||||||||||
| Operating income | 111,959 | 85,862 | 204,973 | 163,623 | |||||||||||||||||||
| Interest expense | 7,951 | 8,116 | 15,654 | 14,951 | |||||||||||||||||||
| Other income, net | (7,379) | (5,000) | (15,060) | (12,022) | |||||||||||||||||||
| Total other expense, net | 572 | 3,116 | 594 | 2,929 | |||||||||||||||||||
| Income before income taxes | 111,387 | 82,746 | 204,379 | 160,694 | |||||||||||||||||||
| Provision for income taxes | 25,193 | 19,973 | 46,916 | 38,316 | |||||||||||||||||||
| Net income | $ | 86,194 | $ | 62,773 | $ | 157,463 | $ | 122,378 | |||||||||||||||
| Earnings per share attributable to common shareholders: | |||||||||||||||||||||||
| Basic | $ | 2.23 | $ | 1.60 | $ | 4.06 | $ | 3.11 | |||||||||||||||
| Diluted | $ | 2.23 | $ | 1.59 | $ | 4.05 | $ | 3.10 | |||||||||||||||
| Basic shares outstanding | 38,623 | 39,258 | 38,740 | 39,296 | |||||||||||||||||||
| Diluted shares outstanding | 38,697 | 39,359 | 38,841 | 39,430 | |||||||||||||||||||
| June 30, 2026 | December 31, 2025 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 200,057 | $ | 165,067 | |||||||
Trade receivables, net | 347,877 | 306,452 | |||||||||
Inventories | 350,119 | 343,035 | |||||||||
Other current assets | 36,787 | 54,738 | |||||||||
Total current assets | 934,840 | 869,292 | |||||||||
| Property, plant and equipment, net | 276,691 | 283,063 | |||||||||
| Prepaid pension cost | 291,214 | 279,450 | |||||||||
| Goodwill | 726,055 | 731,592 | |||||||||
| Intangible assets, net | 285,721 | 299,127 | |||||||||
| Other noncurrent assets | 86,990 | 91,850 | |||||||||
Total assets | $ | 2,601,511 | $ | 2,554,374 | |||||||
| Liabilities and shareholders' equity | |||||||||||
Notes payable and current portion of long-term debt, net | $ | 8,096 | $ | 8,225 | |||||||
Accounts payable | 123,632 | 110,775 | |||||||||
Other current liabilities | 157,171 | 170,211 | |||||||||
Total current liabilities | 288,899 | 289,211 | |||||||||
| Long-term debt, net | 591,648 | 572,709 | |||||||||
| Pensions and other employee benefits | 140,535 | 143,834 | |||||||||
| Deferred tax liabilities | 126,747 | 127,540 | |||||||||
| Other noncurrent liabilities | 52,025 | 54,068 | |||||||||
| Total shareholders' equity | 1,401,657 | 1,367,012 | |||||||||
Total liabilities and shareholders' equity | $ | 2,601,511 | $ | 2,554,374 | |||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Net income | $ | 86,194 | $ | 62,773 | $ | 157,463 | $ | 122,378 | |||||||||||||||
| Depreciation and amortization | 19,322 | 18,099 | 37,674 | 34,350 | |||||||||||||||||||
| Change in working capital and other operating | (10,140) | (13,654) | (24,074) | (27,677) | |||||||||||||||||||
Cash flow from operating activities | 95,376 | 67,218 | 171,063 | 129,051 | |||||||||||||||||||
| Capital expenditures | (12,673) | (29,334) | (23,260) | (40,118) | |||||||||||||||||||
| Acquisitions, net of cash acquired | — | (187,774) | — | (187,774) | |||||||||||||||||||
| Property disposals and other investing | 2 | 1 | 36 | 19 | |||||||||||||||||||
Cash flow used in investing activities | (12,671) | (217,107) | (23,224) | (227,873) | |||||||||||||||||||
| Change in debt | (13,000) | 172,686 | 20,760 | 165,220 | |||||||||||||||||||
| Cash dividends paid | (20,853) | (20,848) | (41,414) | (40,881) | |||||||||||||||||||
| Company stock purchases under repurchase program | (25,679) | (29,998) | (76,126) | (39,995) | |||||||||||||||||||
| Other financing | 807 | (2,249) | (9,168) | (10,365) | |||||||||||||||||||
Cash flow (used in) from financing activities | (58,725) | 119,591 | (105,948) | 73,979 | |||||||||||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (4,009) | 6,949 | (6,577) | 7,692 | |||||||||||||||||||
| Increase (decrease) in cash, cash equivalents and restricted cash | $ | 19,971 | $ | (23,349) | $ | 35,314 | $ | (17,151) | |||||||||||||||
| Three Months Ended June 30, 2026 | Consolidated | Americas | International | |||||||||||||||||||||||||||||||||||
| Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||||||||||||||||||||
Detection(a) | $ | 201,376 | 40% | $ | 138,628 | 41% | $ | 62,748 | 39% | |||||||||||||||||||||||||||||
Fire Service(b) | 161,892 | 32% | 108,243 | 32% | 53,649 | 33% | ||||||||||||||||||||||||||||||||
Industrial PPE and Other(c) | 140,059 | 28% | 94,580 | 27% | 45,479 | 28% | ||||||||||||||||||||||||||||||||
| Total | $ | 503,327 | 100% | $ | 341,451 | 100% | $ | 161,876 | 100% | |||||||||||||||||||||||||||||
| Three Months Ended June 30, 2025 | Consolidated | Americas | International | |||||||||||||||||||||||||||||||||||
| Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||||||||||||||||||||
Detection(a) | $ | 193,835 | 41% | $ | 127,174 | 40% | $ | 66,661 | 43% | |||||||||||||||||||||||||||||
Fire Service(b) | 163,306 | 34% | 110,815 | 35% | 52,491 | 34% | ||||||||||||||||||||||||||||||||
Industrial PPE and Other(c) | 116,975 | 25% | 82,150 | 25% | 34,825 | 23% | ||||||||||||||||||||||||||||||||
| Total | $ | 474,116 | 100% | $ | 320,139 | 100% | $ | 153,977 | 100% | |||||||||||||||||||||||||||||
(a) Detection includes Fixed Gas and Flame Detection and Portable Gas detection. Detection includes sales from M&C TechGroup Germany GmbH and its affiliated companies ("M&C"), acquired by the Company, from May 6th, 2025, onward (Americas and International). (b) Fire Service includes Breathing Apparatus and Firefighter Helmets and Protective Apparel. (c) Industrial PPE and Other includes Industrial Head Protection, Fall Protection and Non-Core. | ||||||||||||||||||||||||||||||||||||||
| Six Months Ended June 30, 2026 | Consolidated | Americas | International | |||||||||||||||||||||||||||||||||||
| Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||||||||||||||||||||
Detection(a) | $ | 382,218 | 40% | $ | 262,602 | 39% | $ | 119,616 | 40% | |||||||||||||||||||||||||||||
Fire Service(b) | 321,164 | 33% | 224,335 | 34% | 96,829 | 32% | ||||||||||||||||||||||||||||||||
Industrial PPE and Other(c) | 263,577 | 27% | 179,752 | 27% | 83,825 | 28% | ||||||||||||||||||||||||||||||||
| Total | $ | 966,959 | 100% | $ | 666,689 | 100% | $ | 300,270 | 100% | |||||||||||||||||||||||||||||
| Six Months Ended June 30, 2025 | Consolidated | Americas | International | |||||||||||||||||||||||||||||||||||
| Dollars | Percent | Dollars | Percent | Dollars | Percent | |||||||||||||||||||||||||||||||||
Detection(a) | $ | 354,906 | 40% | $ | 237,065 | 39% | $ | 117,841 | 42% | |||||||||||||||||||||||||||||
Fire Service(b) | 313,922 | 35% | 216,722 | 35% | 97,200 | 34% | ||||||||||||||||||||||||||||||||
Industrial PPE and Other(c) | 226,628 | 25% | 159,512 | 26% | 67,116 | 24% | ||||||||||||||||||||||||||||||||
| Total | $ | 895,456 | 100% | $ | 613,299 | 100% | $ | 282,157 | 100% | |||||||||||||||||||||||||||||
(a) Detection includes Fixed Gas and Flame Detection and Portable Gas detection. Detection includes sales from M&C TechGroup Germany GmbH and its affiliated companies ("M&C"), acquired by the Company, from May 6th, 2025, onward (Americas and International). (b) Fire Service includes Breathing Apparatus and Firefighter Helmets and Protective Apparel. (c) Industrial PPE and Other includes Industrial Head Protection, Fall Protection and Non-Core. | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, 2026 | |||||||||||||||||
Detection(a) | Fire Service(b) | Industrial PPE and Other(c) | Net Sales | ||||||||||||||
| GAAP reported sales change | 4% | (1)% | 20% | 6% | |||||||||||||
| Currency translation effects | (1)% | (1)% | (4)% | (2)% | |||||||||||||
| Less: Acquisitions | (3)% | —% | —% | (1)% | |||||||||||||
| Organic sales change | —% | (2)% | 16% | 3% | |||||||||||||
| Six Months Ended June 30, 2026 | |||||||||||||||||
Detection(a) | Fire Service(b) | Industrial PPE and Other(c) | Net Sales | ||||||||||||||
| GAAP reported sales change | 8% | 2% | 16% | 8% | |||||||||||||
| Currency translation effects | (2)% | (2)% | (5)% | (3)% | |||||||||||||
| Less: Acquisitions | (6)% | —% | —% | (2)% | |||||||||||||
| Organic sales change | —% | —% | 11% | 3% | |||||||||||||
| Three Months Ended June 30, 2026 | |||||||||||||||||
Detection(a) | Fire Service(b) | Industrial PPE and Other(c) | Net Sales | ||||||||||||||
| GAAP reported sales change | 9% | (2)% | 15% | 7% | |||||||||||||
| Currency translation effects | (1)% | (1)% | (4)% | (2)% | |||||||||||||
| Less: Acquisitions | (1)% | —% | —% | —% | |||||||||||||
| Organic sales change | 7% | (3)% | 11% | 5% | |||||||||||||
| Six months ended June 30, 2026 | |||||||||||||||||
Detection(a) | Fire Service(b) | Industrial PPE and Other(c) | Net Sales | ||||||||||||||
| GAAP reported sales change | 11% | 4% | 13% | 9% | |||||||||||||
| Currency translation effects | (1)% | (1)% | (5)% | (2)% | |||||||||||||
| Less: Acquisitions | (3)% | —% | —% | (1)% | |||||||||||||
| Organic sales change | 7% | 3% | 8% | 6% | |||||||||||||
| Three Months Ended June 30, 2026 | |||||||||||||||||
Detection(a) | Fire Service(b) | Industrial PPE and Other(c) | Net Sales | ||||||||||||||
| GAAP reported sales change | (6)% | 2% | 30% | 5% | |||||||||||||
| Currency translation effects | (2)% | (2)% | (3)% | (2)% | |||||||||||||
| Less: Acquisitions | (5)% | —% | —% | (3)% | |||||||||||||
| Organic sales change | (13)% | —% | 27% | —% | |||||||||||||
| Six months ended June 30, 2026 | |||||||||||||||||
Detection(a) | Fire Service(b) | Industrial PPE and Other(c) | Net Sales | ||||||||||||||
| GAAP reported sales change | 2% | —% | 25% | 6% | |||||||||||||
| Currency translation effects | (4)% | (5)% | (6)% | (5)% | |||||||||||||
| Less: Acquisitions | (11)% | —% | —% | (4)% | |||||||||||||
| Organic sales change | (13)% | (5)% | 19% | (3)% | |||||||||||||
(a) Detection includes Fixed Gas and Flame Detection and Portable Gas Detection. Detection includes sales from M&C, acquired by the Company, from May 6th, 2025, onward (Americas and International). (b) Fire Service includes Breathing Apparatus and Firefighter Helmets and Protective Apparel. (c) Industrial PPE and Other includes Industrial Head Protection, Fall Protection and Non-Core. | |||||||||||||||||
| Three Months Ended June 30, | Six months ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
Adjusted EBITDA from reportable segments | $ | 149,441 | $ | 128,027 | $ | 277,281 | $ | 239,166 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Depreciation and amortization | 15,285 | 14,549 | 30,468 | 28,286 | |||||||||||||||||||
| Adjusted operating income from reportable segments | 134,156 | 113,478 | 246,813 | 210,880 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||
| Corporate expenses | 13,038 | 12,044 | 24,574 | 21,944 | |||||||||||||||||||
| Adjusted operating income | 121,118 | 101,434 | 222,239 | 188,936 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||
Currency exchange losses, net | 1,896 | 5,286 | 2,095 | 9,363 | |||||||||||||||||||
Restructuring charges | 2,209 | 488 | 4,538 | 2,412 | |||||||||||||||||||
| Acquisition-related amortization | 3,377 | 3,153 | 6,769 | 5,439 | |||||||||||||||||||
Transaction costs (a) | 1,677 | 6,645 | 3,864 | 8,099 | |||||||||||||||||||
| GAAP operating income | 111,959 | 85,862 | 204,973 | 163,623 | |||||||||||||||||||
| Less: | |||||||||||||||||||||||
| Interest expense | 7,951 | 8,116 | 15,654 | 14,951 | |||||||||||||||||||
| Other income, net | (7,379) | (5,000) | (15,060) | (12,022) | |||||||||||||||||||
Income before income taxes | 111,387 | 82,746 | 204,379 | 160,694 | |||||||||||||||||||
Provision for income taxes | 25,193 | 19,973 | 46,916 | 38,316 | |||||||||||||||||||
Net income | $ | 86,194 | $ | 62,773 | $ | 157,463 | $ | 122,378 | |||||||||||||||
(a) Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during our evaluation of or in connection with acquisitions and divestitures. These costs are included in selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Income. | |||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||
| 2026 | 2025 | % Change | 2026 | 2025 | % Change | ||||||||||||||||||||||||||||||
Net income | $ | 86,194 | $ | 62,773 | 37% | $ | 157,463 | $ | 122,378 | 29% | |||||||||||||||||||||||||
| Currency exchange losses, net | 1,896 | 5,286 | 2,095 | 9,363 | |||||||||||||||||||||||||||||||
Restructuring charges | 2,209 | 488 | 4,538 | 2,412 | |||||||||||||||||||||||||||||||
| Acquisition-related amortization | 3,377 | 3,153 | 6,769 | 5,439 | |||||||||||||||||||||||||||||||
Transaction costs (a) | 1,677 | 6,645 | 3,864 | 8,099 | |||||||||||||||||||||||||||||||
Asset related losses | 228 | 884 | 388 | 892 | |||||||||||||||||||||||||||||||
| Pension settlement | — | 721 | — | 721 | |||||||||||||||||||||||||||||||
Income tax expense on adjustments | (2,524) | (4,021) | (4,607) | (6,937) | |||||||||||||||||||||||||||||||
Adjusted earnings | $ | 93,057 | $ | 75,929 | 23% | $ | 170,510 | $ | 142,367 | 20% | |||||||||||||||||||||||||
Adjusted diluted earnings per share | $ | 2.40 | $ | 1.93 | 24% | $ | 4.39 | $ | 3.61 | 22% | |||||||||||||||||||||||||
| Diluted shares outstanding | 38,697 | 39,359 | 38,841 | 39,430 | |||||||||||||||||||||||||||||||
(a)Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during our evaluation of or in connection with acquisitions and divestitures. These costs are included in Selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Income. | |||||||||||||||||||||||||||||||||||
| Twelve Months Ended June 30, | ||||||||
| 2026 | ||||||||
| Operating income | $ | 413,168 | ||||||
| Depreciation and amortization | 59,738 | |||||||
| Currency exchange losses, net | 8,533 | |||||||
| Restructuring charges | 6,023 | |||||||
| Acquisition-related amortization | 13,945 | |||||||
Transaction costs (a) | 6,232 | |||||||
| Adjusted EBITDA | $ | 507,639 | ||||||
| Total end-of-period debt | 599,744 | |||||||
| Debt to adjusted EBITDA | 1.2 | |||||||
| Total end-of-period debt | $ | 599,744 | ||||||
| Total end-of-period cash and cash equivalents | 200,057 | |||||||
| Net debt | $ | 399,687 | ||||||
| Net debt to adjusted EBITDA | 0.8 | |||||||
(a) Transaction costs include advisory, legal, accounting, valuation, and other professional or consulting fees incurred during our evaluation of or in connection with acquisitions and divestitures. These costs are included in Selling, general and administrative expense in the unaudited Condensed Consolidated Statements of Income. | ||||||||