Please wait

msa01.jpg
FOR IMMEDIATE RELEASE

FROM: MSA Safety Incorporated
Ticker: MSA (NYSE)
Media Relations Contact: Mark Deasy (412) 559-8154
Investor Relations Contact: Larry De Maria (917) 245-7463

MSA Safety Announces Fourth Quarter and Full-Year 2025 Results

Fourth Quarter 2025 Highlights

•Achieved net sales of $511 million, a 2% GAAP increase and (3)% organic(a) decrease year-over-year primarily due to timing delays in fire service

•Generated GAAP operating income of $114 million, or 22.3% of net sales, and adjusted operating income of $122 million, or 23.9% of net sales

•Recorded GAAP net income of $87 million, or $2.21 per diluted share, and adjusted earnings of $93 million, or $2.38 per diluted share

•Returned a total of $61 million to shareholders via $40 million of share repurchases and $21 million of dividends, repaid $48 million of debt, and invested $16 million for capital expenditures

Full-Year 2025 Highlights

•Achieved net sales of $1.9 billion, a 4% GAAP increase and 1% organic increase year-over-year, including timing delays in fire service

•Generated GAAP operating income of $372 million, or 19.8% of net sales, and adjusted operating income of $415 million, or 22.1% of net sales

•Recorded GAAP earnings of $279 million, or $7.09 per diluted share, and adjusted earnings of $312 million, or $7.93 per diluted share

•Acquired M&C TechGroup for $189 million, returned a total of $162 million to shareholders via $80 million of share repurchases and $82 million of dividends, and invested $68 million for capital expenditures

•Maintain strong balance sheet and ample liquidity to support Accelerate strategy

PITTSBURGH, February 11, 2026 - Global safety equipment and solutions provider MSA Safety Incorporated (NYSE: MSA) today reported financial results for the fourth quarter and year ended December 31, 2025.
(a) Definition of organic revenue growth provided on the bottom of page ten.
(more)

2
“We reported solid 2025 performance in a challenging operating environment,” said Steve Blanco, MSA Safety President and Chief Executive Officer. “Our team delivered resilient full-year results despite headwinds to organic sales and margins, driven by strong execution and effective SG&A management. This year, our sales growth headwinds included pockets of industrial end market weakness, timing challenges in the U.S. fire service, and difficult comparisons. We are entering 2026 with strong momentum, due to our Mission-driven commitment to deliver innovative products and solutions to our customers, along with a solid commercial pipeline. The team remains confident in our ability to execute our Accelerate strategy to deliver on our 2028 financial commitments."
Financial Highlights
Three Months Ended December 31,Twelve Months Ended December 31,
(In millions, except per share data and percentages)20252024
% Change (a)
20252024
% Change (a)
Net Sales$511 $500 2 %$1,875 $1,808 4 %
GAAP
Operating income114 118 (3)%372 389 (4)%
% of Net sales22.3 %23.5 %(120) bps19.8 %21.5 %(170) bps
Net income87 88 (1)%279 285 (2)%
Diluted EPS$2.21 $2.22 — %$7.09 $7.21 (2)%
Non-GAAP
Adjusted EBITDA$136 $135 1 %$473 $469 1 %
% of Net sales26.6 %26.9 %(30) bps25.2 %26.0 %(80) bps
Adjusted operating income$122 $120 1 %$415 $414 — %
% of Net sales23.9 %24.0 %(10) bps22.1 %22.9 %(80) bps
Adjusted earnings93 89 5 %312 305 2 %
Adjusted diluted EPS$2.38 $2.25 6 %$7.93 $7.70 3 %
Free cash flow106 93 13 %295 242 22 %
Free cash flow conversion122 %106 %106 %85 %
Americas Segment
Net sales$335 $337 (1)%$1,262 $1,247 1 %
GAAP operating income101 101 — %356 371 (4)%
% of Net sales30.3 %30.1 %20 bps28.2 %29.8 %(160) bps
Adjusted operating income104 104 — %365 380 (4)%
% of Net sales31.0 %30.7 %30 bps28.9 %30.5 %(160) bps
International Segment
Net sales$176 $163 8 %$613 $561 9 %
GAAP operating income27 28 (3)%79 79 — %
% of Net sales15.4 %17.1 %(170) bps12.9 %14.1 %(120) bps
Adjusted operating income30 29 3 %93 85 10 %
% of Net sales16.8 %17.6 %(80) bps15.2 %15.1 %10 bps
(a) Percentage change may not calculate exactly due to rounding.
(more)

3
Balance Sheet and Cash Flow
“While macroeconomic conditions presented challenges, MSA delivered organic sales growth within our low-single digit 2025 Outlook range, free cash flow conversion that surpassed our annual target range and higher capital returns to shareholders,” commented Julie Beck, MSA Safety Senior Vice President and Chief Financial Officer. "Our strong balance sheet and ample liquidity continue to provide us the ability to deliver on our balanced capital allocation priorities of organic growth, M&A, and capital returns to shareholders, which will enable us to execute our strategy to invest and drive profitable growth," Beck added.
The company deployed capital in line with its capital allocation strategy in 2025 by acquiring M&C TechGroup for $189 million, returning a total of $162 million to shareholders via dividends of $82 million and executing $80 million of share repurchases, while investing $68 million in capital expenditures. MSA maintains a strong liquidity position with net debt at the end of the fourth quarter of $416 million. The company’s net leverage ratio was 0.9x at December 31, 2025. MSA's strong financial profile, including ample liquidity of $1.2 billion, continues to provide optionality around execution of strategic growth initiatives, including acquisitions.
2026 Net Sales Outlook
The company is expecting mid-single digit full-year organic sales growth in 2026, and has provided an update on the operating environment below:
Tailwinds
•Increasing global safety standards creating demand for sophisticated safety products and solutions; diverse end markets provide resiliency
•Favorable underlying demand for fixed and portable detection, including MSA+ connected ecosystem solutions
•Carry-over from fire service late AFG funding and U.S. Government shutdown in 2025
•Industrial PPE to benefit from continued momentum in fall protection
•Positive contribution from strategic pricing actions
(more)

4
Headwinds
•Continued macroeconomic, tariff and geopolitical policy uncertainty
•Mixed industrial end market demand globally
•Non-recurrence of large detection orders in Latin America
Conference Call
MSA Safety will host a conference call on Thursday, February 12, 2026 at 10:00 a.m. Eastern Time to discuss the fourth quarter and full-year 2025 results. The call and an accompanying slide presentation will be webcast at http://investors.msasafety.com/ under the "News and Events" tab, subheading "Events & Presentations." Investors and interested parties can also dial into the call at 1-844-854-4415 (toll-free) or 1-412-902-6599 (international). When prompted, please instruct the operator to be joined into the MSA Safety Incorporated conference call. A replay of the conference call will be available at http://investors.msasafety.com/ shortly after the conclusion of the presentation and will be available for the next 90 days.
(more)

5
MSA Safety Incorporated
Consolidated Statement of Income (Unaudited)
(In thousands, except per share amounts)
Three Months Ended December 31,Twelve Months Ended December 31,
2025202420252024
Net sales
$510,913 $499,696 $1,874,814 $1,808,140 
Cost of products sold271,521 265,267 1,003,701 947,695 
Gross profit239,392 234,429 871,113 860,445 
Selling, general and administrative
105,359 100,378 414,254 394,707 
Research and development
16,157 16,831 65,343 66,526 
Restructuring charges
1,427 653 3,897 6,397 
Currency exchange losses (gains), net 2,564 (1,077)15,801 3,638 
Operating income113,885 117,644 371,818 389,177 
Interest expense8,431 7,333 31,799 36,889 
Other income, net(7,794)(6,503)(26,379)(22,718)
Total other expense, net637 830 5,420 14,171 
Income before income taxes113,248 116,814 366,398 375,006 
Provision for income taxes26,315 28,868 87,474 90,039 
Net income86,933 87,946 278,924 284,967 
Earnings per share attributable to common shareholders:
Basic
$2.22 $2.23 $7.11 $7.24 
Diluted
$2.21 $2.22 $7.09 $7.21 
Basic shares outstanding
39,107 39,374 39,216 39,371 
Diluted shares outstanding
39,248 39,548 39,346 39,535 
(more)

6
MSA Safety Incorporated
Condensed Consolidated Balance Sheet (Unaudited)
(In thousands)
December 31, 2025December 31, 2024
Assets
Cash and cash equivalents
$165,067 $164,560 
Trade receivables, net
306,452 279,213 
Inventories
343,035 296,796 
Other current assets
54,738 62,461 
    Total current assets
869,292 803,030 
Property, plant and equipment, net283,063 211,865 
Prepaid pension cost
279,450 224,638 
Goodwill
731,592 620,895 
Intangible assets, net299,127 246,437 
Other noncurrent assets
91,850 98,919 
   Total assets
$2,554,374 $2,205,784 
Liabilities and shareholders' equity
Notes payable and current portion of long-term debt, net
$8,225 $26,391 
Accounts payable
110,775 108,163 
Other current liabilities
170,211 153,539 
   Total current liabilities
289,211 288,093 
Long-term debt, net
572,709 481,622 
Pensions and other employee benefits
143,834 134,251 
Deferred tax liabilities127,540 107,691 
Other noncurrent liabilities54,068 50,808 
Total shareholders' equity1,367,012 1,143,319 
   Total liabilities and shareholders' equity
$2,554,374 $2,205,784 
(more)

7
MSA Safety Incorporated
Condensed Consolidated Statement of Cash Flows (Unaudited)
(In thousands)
Three Months Ended December 31,Twelve Months Ended December 31,
2025202420252024
Net income$86,933 $87,946 $278,924 $284,967 
Depreciation and amortization
18,656 16,770 71,591 64,333 
Change in working capital and other operating16,765 3,192 13,352 (52,872)
  Cash flow from operating activities
122,354 107,908 363,867 296,428 
Capital expenditures
(16,334)(14,409)(68,438)(54,223)
Acquisition, net of cash acquired
(1,501)— (189,275)— 
Property disposals and other investing60 378 79 468 
  Cash flow used in investing activities
(17,775)(14,031)(257,634)(53,755)
Change in debt
(48,014)(43,251)67,314 (94,254)
Cash dividends paid
(20,706)(20,089)(82,344)(78,759)
Company stock purchases under repurchase program
(39,997)(9,906)(79,992)(29,932)
Other financing
1,078 729 (10,443)(5,744)
  Cash flow used in financing activities
(107,639)(72,517)(105,465)(208,689)
Effect of exchange rate changes on cash,
cash equivalents and restricted cash		(1,875)(11,233)127 (17,295)
(Decrease) increase in cash, cash equivalents and restricted cash$(4,935)$10,127 $895 $16,689 
(more)

8
MSA Safety Incorporated
Sales by Product Group (Unaudited)
(In thousands, except percentages)

Three Months Ended December 31, 2025ConsolidatedAmericasInternational
DollarsPercentDollarsPercentDollarsPercent
Detection(a)
$217,299 43%$140,608 42%$76,691 44%
Fire Service(b)
174,898 34%120,025 36%54,873 31%
Industrial PPE and Other(c)
118,716 23%74,558 22%44,158 25%
Total$510,913 100%$335,191 100%$175,722 100%
Three Months Ended December 31, 2024ConsolidatedAmericasInternational
DollarsPercentDollarsPercentDollarsPercent
Detection(a)
$169,578 34%$108,680 32%$60,898 37%
Fire Service(b)
216,206 43%155,008 46%61,198 38%
Industrial PPE and Other(c)
113,912 23%73,207 22%40,705 25%
Total$499,696 100%$336,895 100%$162,801 100%



Twelve Months Ended December 31, 2025ConsolidatedAmericasInternational
DollarsPercentDollarsPercentDollarsPercent
Detection(a)
$763,393 41%$501,784 40%$261,609 43%
Fire Service(b)
647,474 34%446,245 35%201,229 33%
Industrial PPE and Other(c)
463,947 25%313,812 25%150,135 24%
Total$1,874,814 100%$1,261,841 100%$612,973 100%
Twelve Months Ended December 31, 2024ConsolidatedAmericasInternational
DollarsPercentDollarsPercentDollarsPercent
Detection(a)
642,792 36%426,839 34%215,953 38%
Fire Service(b)
712,684 39%507,738 41%204,946 36%
Industrial PPE and Other(c)
452,664 25%312,064 25%140,600 26%
Total$1,808,140 100%$1,246,641 100%$561,499 100%
(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.
(more)

9
MSA Safety Incorporated
Reconciliation of GAAP to Non-GAAP Financial Measures
Organic revenue change (Unaudited)


Consolidated
Three Months Ended December 31, 2025
Detection(a)
Fire Service(b)
Industrial PPE and Other(c)
Net Sales
GAAP reported sales change28%(19)%4%2%
Currency translation effects(3)%(2)%(3)%(2)%
Less: Acquisitions(8)%—%—%(3)%
Organic sales change17%(21)%1%(3)%
Twelve Months Ended December 31, 2025
Detection(a)
Fire Service(b)
Industrial PPE and Other(c)
Net Sales
GAAP reported sales change19%(9)%2%4%
Currency translation effects(1)%(1)%—%(1)%
Less: Acquisitions(6)%—%—%(2)%
Organic sales change12%(10)%2%1%

Americas Segment
Three Months Ended December 31, 2025
Detection(a)
Fire Service(b)
Industrial PPE and Other(c)
Net Sales
GAAP reported sales change29%(23)%2%(1)%
Currency translation effects(2)%—%(3)%(1)%
Less: Acquisitions(3)%—%—%(1)%
Organic sales change24%(23)%(1)%(3)%

Twelve Months Ended December 31, 2025
Detection(a)
Fire Service(b)
Industrial PPE and Other(c)
Net Sales
GAAP reported sales change18%(12)%1%1%
Currency translation effects—%—%1%—%
Less: Acquisitions(3)%—%—%(1)%
Organic sales change15%(12)%2%—%
(more)

10
International Segment
Three Months Ended December 31, 2025
Detection(a)
Fire Service(b)
Industrial PPE and Other(c)
Net Sales
GAAP reported sales change26%(10)%8%8%
Currency translation effects(4)%(6)%(4)%(5)%
Less: Acquisitions(18)%—%—%(6)%
Organic sales change4%(16)%4%(3)%

Twelve Months Ended December 31, 2025
Detection(a)
Fire Service(b)
Industrial PPE and Other(c)
Net Sales
GAAP reported sales change21%(2)%7%9%
Currency translation effects(3)%(3)%(3)%(3)%
Less: Acquisitions(13)%—%—%(5)%
Organic sales change5%(5)%4%1%

(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.
Management believes that organic sales change is a useful metric for investors, as foreign currency translation, acquisitions and divestitures can have a material impact on sales change trends. Organic sales change highlights ongoing business performance excluding the impact of fluctuating foreign currencies, acquisitions and divestitures. There can be no assurances that MSA's definition of organic sales change is consistent with that of other companies. As such, management believes that it is appropriate to consider sales change determined on a GAAP basis in addition to this non-GAAP financial measure.
(more)

11
MSA Safety Incorporated
Reconciliation of Non-GAAP Financial Measures
Adjusted operating income (Unaudited)
Adjusted EBITDA (Unaudited)
(In thousands)

Three Months
Ended December 31,		Twelve Months
 Ended December 31,
2025202420252024
Adjusted EBITDA
$135,999 $134,642 $472,911 $469,431 
Less:
     Depreciation and amortization14,076 14,484 58,313 55,159 
Adjusted operating income121,923 120,158 414,598 414,272 
Less:
     Currency exchange losses (gains), net
2,564 (1,077)15,801 3,638 
     Acquisition-related amortization3,582 2,286 12,615 9,174 
     Restructuring charges
1,427 653 3,897 6,397 
     Net cost for product related legal matter— — — 5,000 
     Transaction costs (a)
465 652 10,467 886 
GAAP operating income113,885 117,644 371,818 389,177 
Less:
     Interest expense8,431 7,333 31,799 36,889 
     Other income, net(7,794)(6,503)(26,379)(22,718)
Income before income taxes
113,248 116,814 366,398 375,006 
Provision for income taxes
26,315 28,868 87,474 90,039 
Net income
$86,933 $87,946 $278,924 $284,967 
(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 Consolidated Statements of Operations.
Adjusted operating income, adjusted operating margin, adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) and adjusted EBITDA margin are non-GAAP financial measures and operating ratios derived from non-GAAP measures. Adjusted operating income is defined as operating income excluding restructuring charges, currency exchange gains / losses, acquisition-related amortization, net cost for product related legal matter and transaction costs. Adjusted operating margin is defined as adjusted operating income divided by net sales to external customers. Adjusted EBITDA is defined as adjusted operating income plus depreciation and amortization, and adjusted EBITDA margin is defined as adjusted EBITDA divided by net sales to external customers. These metrics are consistent with how management evaluates segment results and makes strategic decisions about the business. Additionally, these non-GAAP financial measures provide information useful to investors in understanding our operating performance and trends, and to facilitate comparisons with the performance of our peers. Adjusted operating income, 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, 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 and net income determined on a GAAP basis in addition to these non-GAAP measures.


(more)

12
MSA Safety Incorporated
Reconciliation of Non-GAAP Financial Measures
Adjusted earnings (Unaudited)
Adjusted earnings per diluted share (Unaudited)
(In thousands, except percentages and per share amounts)

Three Months
Ended December 31,		Twelve Months
 Ended December 31,
20252024% Change20252024% Change
Net income
$86,933 $87,946 (1)%$278,924 $284,967 (2)%
Currency exchange losses (gains), net
2,564 (1,077)15,801 3,638 
Restructuring charges
1,427 653 3,897 6,397 
Acquisition-related amortization3,582 2,286 12,615 9,174 
Transaction costs (a)
465 652 10,467 886 
Asset related losses (gains)
419 (141)1,408 819 
Pension settlement— — 721 1,308 
Net cost for product related legal matter— — — 5,000 
Income tax expense on adjustments
(2,019)(1,277)(11,904)(7,689)
Adjusted earnings
$93,371 $89,042 5%$311,929 $304,500 2%


Adjusted earnings per diluted share
$2.38 $2.25 6%$7.93 $7.70 3%
(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 Consolidated Statements of Operations.
Management believes that adjusted earnings and adjusted diluted earnings per 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.
(more)

13
MSA Safety Incorporated
Reconciliation of Non-GAAP Financial Measures
Debt to adjusted EBITDA / Net debt to adjusted EBITDA (Unaudited)
(In thousands)
Twelve Months Ended 
December 31, 2025
Operating income$371,818 
Depreciation and amortization58,313 
Currency exchange losses, net15,801 
Restructuring charges3,897 
Acquisition-related amortization12,615 
Transaction costs (a)
10,467 
Adjusted EBITDA$472,911 
Total end-of-period debt580,934 
Debt to adjusted EBITDA1.2 
Total end-of-period debt580,934 
Total end-of-period cash and cash equivalents165,067 
Net debt$415,867 
Net debt to adjusted EBITDA0.9 
(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 Consolidated Statements of Operations.

Management believes that Debt to adjusted EBITDA and Net debt to adjusted EBITDA are useful measures for investors, as management uses these measures to internally assess the company’s liquidity and balance sheet strength. There can be no assurances that that MSA's definition of Debt to adjusted EBITDA and Net debt to adjusted EBITDA is consistent with that of other companies.

14
About MSA Safety:    
MSA Safety Incorporated (NYSE: MSA) is the global leader in advanced safety products, technologies and solutions. Driven by its singular mission of safety, the Company has been at the forefront of safety innovation since 1914, protecting workers and facility infrastructure around the world across a broad range of diverse end markets while creating sustainable value for shareholders. With 2025 revenues of $1.9 billion, MSA Safety is headquartered in Cranberry Township, Pennsylvania and employs a team of approximately 5,300 associates across its more than 40 international locations. For more information, please visit 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. These statements relate to future events or our future financial performance and involve various assumptions, known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements by words such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or other comparable words. Actual results, performance or outcomes may differ materially from those expressed or implied by these forward-looking statements and may not align with historical performance and events due to a number of factors, including those discussed in the sections of our annual report on Form 10-K entitled “Cautionary Statement Regarding Forward-Looking Statements” and “Risk Factors,” and those discussed in our Form 10-Q quarterly reports filed after such annual report. 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. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements, and caution should be exercised against placing undue reliance upon such statements, which are based only on information currently available to us and speak only as of the date hereof. We are under no duty to update publicly any of the forward-looking statements after the date of this earnings press release, whether as a result of new information, future events or otherwise, except as required by law.
Non-GAAP Financial Measures:
This press release includes certain non-GAAP financial measures. These financial measures include organic sales change, adjusted operating income, adjusted operating margin, adjusted EBITDA, adjusted EBITDA margin, adjusted earnings, adjusted earnings per diluted share, debt to adjusted EBITDA, and net debt to adjusted EBITDA. These non-GAAP financial measures provide information useful to investors in understanding our operating performance and trends, and to facilitate comparisons with the performance of our peers. Management also uses these measures internally to assess and better understand our underlying business performance and trends related to core business activities. The non-GAAP financial measures and key performance indicators we use, and computational methods with respect thereto, may differ from the non-GAAP financial measures and key performance indicators, and computational methods, that our peers use to assess their performance and trends.

15
The presentation of these non-GAAP financial measures does not comply with U.S. generally accepted accounting principles ("GAAP"). These non-GAAP financial measures should be viewed as supplemental in nature, and not as a substitute for, or superior to, our reported results prepared in accordance with GAAP. When non-GAAP financial measures are disclosed, the Securities and Exchange Commission's Regulation G requires: (i) the presentation of the most directly comparable financial measure calculated and presented in accordance with GAAP and (ii) a reconciliation of the differences between the non-GAAP financial measure presented and the most directly comparable financial measure calculated and presented in accordance with GAAP. For an explanation of these measures, with a reconciliation to the most directly comparable GAAP financial measure, see the Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures in the financial tables section above.

# # #