FCF YoY
+22.04%
OCF YoY
+22.89%
Capex YoY
+26.87%
FCF Conversion Δ
-0.6 pp
Free cash flow bridge for MSA Safety (MSA) — TTM through Q1 2026 vs TTM through Q1 2025
Δ Free cash flow: $55.89M
FCF bridge breakdown for MSA Safety (MSA) — TTM through Q1 2026 vs TTM through Q1 2025
| Driver | Contribution | % of Δ |
|---|---|---|
| Prior Free Cash Flow | $253.59M | — |
| Operating Cash Flow | $70.35M | +125.9% |
| Capital Expenditure | −$14.45M | -25.9% |
| Free Cash Flow | $309.48M | — |
- Prior Free Cash Flow$253.59M
- Operating Cash Flow$70.35M
- Capital Expenditure−$14.45M
- Free Cash Flow$309.48M
Identity check: drivers reconcile to ΔNI within $1.00 ✓
Want to see how cash flow is built up?Cash Flow Waterfall
Frequently asked questions
Data & methodology
MSA Safety (MSA) Key Financials
Charts, filings, and peer comparison for every metric
Income Statement
Balance Sheet
Cash Flow
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
Overview
Income Statement