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: $55.9M
FCF bridge breakdown for MSA Safety (MSA) — TTM through Q1 2026 vs TTM through Q1 2025
| Driver | Contribution | % of Δ |
|---|---|---|
| Prior Free Cash Flow | $254M | — |
| Operating Cash Flow | $70.3M | +125.9% |
| Capital Expenditure | -$14.5M | -25.9% |
| Free Cash Flow | $309M | — |
- Prior Free Cash Flow$254M
- Operating Cash Flow$70.3M
- Capital Expenditure-$14.5M
- Free Cash Flow$309M
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
Forecast & Valuation
Operations
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
Overview
Income Statement
Capital Return
- Buybacks2.04% TTM
- Dividend Profile1.24% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.