Name: MSA Cash Flow - Msa Safety Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MSA - Msa Safety Inc.

USD | NYSE | Healthcare

MSA Cash Flow - Msa Safety Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Net Income
Net Income	71.3	86.9	69.6	62.8	59.6	87.9	66.6	72.2	58.1	76.4	65.3	67.1	(150.2)	51.5	44.9	47.7

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Net Income
Net Income	290.6	278.9	285.0	58.6	179.6	21.3	124.1	138.0	124.2	26.0	91.9	70.8	88.5	88.2	90.6	69.9	38.1	43.3
Cash From Operating Activities
Depreciation & Amortization	73.7	71.6	64.3	60.8	47.1	45.4	39.7	38.0	37.9	37.9	35.3	32.7	29.8	30.8
Cash From Investing Activities
Capital Expenditures	-	68.4	54.2	42.8	42.6	43.8	48.9	36.6	34.0	23.7	25.5	36.2	33.6	36.5	32.2
Cash From Financing Activities
Debt Issued	-	1,143.7	1,149.6	1,895.0	1,010.0	1,639.7	987.0	864.0	462.5	637.0	382.7	510.5	406.0	295.1	183.5	164.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	0.1	(17.3)	(16.7)	(16.6)	(7.2)	1.2	(4.2)	(13.5)	6.2	(3.5)	(11.8)	(8.5)	(3.8)
Free Cash Flow
Free Cash Flow	-	295.4	242.2	50.1	114.9	155.3	157.7	128.4	229.9	206.6	109.4	19.0	73.4	74.3	118.3	54.9

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	18.4	18.7	18.6	18.1	16.3	16.8	16.0	16.0	15.6	-	-	-	14.6	-	-	-	14.2	-	-	11.6	10.5	10.4	9.9	9.8	9.6	9.7	9.5	9.5	9.3	9.3	9.4	9.5	9.7	-	-	-	8.8	-	-	-
Amortization Of Intangibles	5.5	-	-	-	4.4	-	-	-	4.4	-	-	-	4.5	-	-	-	5.3
Stock-Based Compensation	3.8	3.8	3.4	5.4	2.6	4.7	4.2	5.0	4.2	8.5	8.5	6.8	6.3	8.3	3.0	4.6	3.7
Deffered Income Tax	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Asset Impairments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	19.1	-	-	-	13.7	-	-	-	(12.1)	-	-	-	(21.7)	-	-	-	(13.4)
Change In Inventory	8.7	-	-	-	4.4	-	-	-	14.9	-	-	-	7.4	-	-	-	40.8	-
Change In Accounts Payable	7.5	-	-	-	(5.2)	-	-	-	(26.3)	-	-	-	(18.0)	-	-	-	(6.9)
Change In Other Working Capital	(1.4)	-	-	-	0.2	-	-	-	0.7	-	-	-	(0.8)	-	-	-
Other Operating Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Operating Activities	75.7	-	-	-	61.8	-	-	-	50.9	-	-	-	(285.9)	-	-

Cash From Investing Activities
Capital Expenditures	10.6	-	-	-	10.8	-	-	-	11.2	-	-	-	8.4	-	-	-	8.0	-	-	-	9.6	-	-	-	6.6	-	-	-	4.9	-	-	-	3.2	-	-	-	1.4	-	-	-
Acquisitions	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	0.0	-	-	-	20.0
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	(0.0)	-	-	-	(0.0)	-	-	-	0.0	-	-	-	(0.0)	-	-	-	0.0
Cash From Investing Activities	(10.6)	-	-	-	(10.8)	-	-	-	(11.2)	-	-	-	(8.4)	-	-

Cash From Financing Activities
Debt Issued	296.0	-	-	-	246.0	-	-	-	326.0	-	-	-	801.0	-	-	-	263.0	-	-	-	370.0	-	-	-	378.0	-	-	-	133.0	-	-	-	137.5	-	-	-	101.5	-	-	-
Debt Repaid	262.2	-	-	-	253.5	-	-	-	331.0	-	-	-	505.6	-	-	-	258.0	-
Common Stock Issuance	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Repurchased	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Dividends Paid	20.6	-	-	-	20.0	-	-	-	18.5	-	-	-	18.0	-	-	-	17.3	-
Other Financing Activities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash From Financing Activities	(47.2)	-	-	-	(45.6)	-	-	-	(29.1)	-	-	-	272.8	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	(2.6)	-	-	-	0.7	-	-	-	(8.7)	-	-	-	(2.3)	-	-	-	(3.4)	-	-	-	(0.7)	-	-	-	(3.8)	-	-	-	(3.2)	-	-	-	1.4	-	-	-	1.6	-	-	-
Net Change In Cash	15.3	-	-	-	6.2	-	-	-	1.9	-	-	-	(23.8)	-	-	-	6.3	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	65.1	-	-	-	51.0	-	-	-	39.7	-	-	-	(294.3)	-	-	-	16.5	-	-	-	36.0	-	-	-	7.0	-	-	-	(3.7)	-	-	-	14.1	-	-	-	94.9	-	-	-
Free Cash Flow To Equity	98.9	-	-	-	43.6	-	-	-	34.7	-	-	-	1.1	-	-	-	21.5

Cash Flow Statement

Cash Flow Statement