MSA Safety Cash Flow Statement (2009-2025) | MSA

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income 12.23M11.13M9.23M5.12M11.93M9.98M12.02M13.50M19.48M20.18M14.11M0.83M0.92M1.06M0.27M0.66M0.73M0.51M0.48M0.50M0.36M0.63M-0.43M0.37M0.58M0.26M0.01M-0.93M1.78M-1.30M-0.30M32.49M33.42M34.06M25.14M23.38M40.11M42.61M33.11M43.87M36.52M29.58M16.71M36.64M25.45M21.18M-61.48M35.54M47.69M44.91M51.49M-150.17M67.09M65.26M76.41M58.14M72.23M66.65M87.95M59.60M62.77M69.61M86.93M
Share-based Compensation 1.25M1.24M2.50M1.90M1.47M1.46M2.69M1.96M1.61M1.48M2.92M2.38M1.60M3.11M5.20M2.75M1.20M1.19M5.17M1.65M1.08M1.17M4.98M1.81M0.14M0.67M5.50M1.45M1.34M0.92M6.33M1.91M1.44M2.09M5.61M2.08M1.90M2.64M2.75M3.34M4.04M3.63M3.52M0.83M-1.31M3.88M3.29M7.40M2.87M5.35M3.73M4.63M2.97M8.32M6.27M6.76M8.48M8.52M4.19M5.04M4.22M4.74M2.63M5.37M3.35M3.85M
Deferred Taxes -1.51M-2.10M-1.52M-0.12M-0.47M9.28M2.10M-3.76M0.33M10.12M0.53M-0.26M0.73M-0.37M0.02M-0.57M-0.26M-2.65M-0.34M-0.18M-0.60M-4.27M0.36M-0.36M0.45M-2.66M-0.92M-0.31M1.05M14.60M0.17M-10.90M1.14M-21.73M-0.60M-2.03M-2.53M1.09M1.83M-0.98M-0.42M1.31M-0.55M-0.17M-0.60M-0.94M-0.59M-2.83M-2.13M-33.30M-0.57M-0.95M-0.93M7.62M-0.24M-0.16M-0.14M62.38M-2.19M-0.04M0.30M1.83M-0.08M-0.22M-4.66M
Gains from Sales and Divestitures 0.04M0.05M0.08M0.08M0.08M0.17M0.17M0.17M
Gains from Investment Securities -0.18M-0.52M-1.79M5.74M-0.06M1.25M0.08M1.89M1.87M1.03M1.90M-17.87M-0.08M25.20M1.06M1.73M1.71M-2.70M-0.41M-0.51M3.17M2.91M1.34M-9.30M9.71M-15.71M-1.26M-0.97M19.39M-0.17M-0.51M-0.05M0.17M-0.06M-3.00M-0.94M105.55M-0.03M-0.21M18.96M2.31M3.00M2.74M5.11M0.01M1.76M4.30M9.37M0.01M3.87M0.04M5.60M0.01M-0.74M-1.94M-0.02M-0.12M-0.05M-0.70M-0.21M0.14M-0.02M-0.87M-0.10M-0.42M
Asset Writedowns and Impairment 0.19M2.32M
Non-cash Items 1.32M0.79M0.98M0.96M4.00M1.19M1.19M1.16M
Cash from Operations 32.38M33.70M-6.39M-5.60M13.56M30.04M10.64M8.04M19.73M46.85M33.43M31.60M24.00M61.44M6.06M15.72M42.93M46.08M9.40M5.91M35.49M56.23M-16.66M24.38M2.12M45.42M-11.01M23.53M18.91M103.46M96.39M49.89M42.96M41.09M17.35M48.03M120.81M77.69M1.22M36.33M50.70M76.71M13.61M69.42M27.12M96.40M45.62M38.30M46.23M69.00M24.52M15.45M63.93M53.55M-285.91M95.07M124.78M158.91M50.89M53.30M84.33M107.91M61.83M67.22M112.46M122.35M
Depreciation, Depletion & Amortization
Depreciation & Amortization (CF) 6.85M7.08M6.96M6.77M6.82M8.65M8.43M8.30M8.16M7.98M7.99M7.92M8.15M7.64M7.84M7.93M7.62M7.37M7.46M7.66M7.20M7.61M6.94M8.73M6.98M9.04M9.16M8.58M8.92M8.62M8.75M8.98M9.93M10.21M9.67M9.54M9.38M9.27M9.33M9.47M9.55M9.68M9.64M9.79M9.86M10.39M10.50M11.58M14.18M14.05M14.16M13.92M13.80M14.43M14.57M14.89M15.50M15.81M15.56M16.05M15.96M16.77M16.25M18.10M18.59M18.66M
Change in Working Capital
Change in Receivables 5.09M56.92M-1.22M17.19M-4.19M-1.59M-8.71M20.50M-0.66M-10.92M14.72M11.25M-3.89M-24.42M17.89M8.85M-19.89M6.32M4.75M4.05M-1.55M16.22M2.39M11.40M-2.56M10.73M7.33M-16.89M-6.66M2.98M-4.00M7.71M-13.82M16.49M6.86M-4.96M-2.50M10.67M7.72M1.47M-3.77M3.44M15.34M-24.62M-14.46M16.07M-27.78M0.54M-12.92M35.79M-13.37M25.87M-14.46M40.55M-21.66M32.07M-2.96M-0.35M-12.13M27.93M-23.76M9.35M13.73M23.34M-29.19M-2.71M
Change in Inventory -9.53M77.78M6.93M8.92M2.00M-7.10M-2.78M12.63M3.24M-11.87M5.49M1.42M-2.27M-7.32M1.87M2.11M8.33M-6.03M10.41M4.64M1.14M-15.59M22.23M11.50M6.07M-30.39M4.32M7.21M-1.57M-24.36M12.54M9.74M14.61M-6.53M14.51M14.74M7.21M-25.34M16.13M9.29M8.57M-8.73M18.99M27.90M23.26M-56.50M10.83M10.73M14.78M-18.51M40.82M28.91M16.87M-19.23M7.40M-13.30M-9.49M-36.20M14.95M17.85M26.73M-44.86M4.42M6.72M11.94M-12.62M
Change in Accured Expenses 7.77M26.62M-3.19M14.71M-5.08M4.71M0.24M-3.84M4.74M-1.54M12.80M15.43M-13.86M3.40M10.06M-16.33M15.33M1.67M17.97M-12.35M6.15M45.21M21.59M30.03M-24.23M-7.70M-19.64M-14.04M-48.18M74.25M-20.14M12.55M12.77M12.69M-24.37M25.97M9.91M6.47M-10.52M-2.88M9.75M-1.15M-12.89M16.31M8.64M-4.32M-13.97M7.46M4.09M3.23M-6.86M3.27M3.86M-2.06M-18.04M23.98M20.57M26.99M-26.33M-8.78M0.92M-14.90M-5.17M4.34M11.77M15.97M
Other Working Capital Changes -20.80M123.73M13.84M10.32M2.42M5.92M7.28M9.72M7.26M-0.14M0.00M-2.26M-6.32M-19.05M20.87M7.63M-4.62M-5.72M21.77M1.46M4.62M21.55M25.23M19.90M-6.13M5.59M5.82M6.87M-17.18M18.91M-81.75M11.97M102.74M93.48M1.64M10.75M-6.66M39.59M8.05M-4.57M7.27M15.86M-1.66M-7.15M17.76M30.08M-0.53M2.10M0.96M182.75M-1.41M-5.70M4.48M23.22M7.32M-0.56M-11.44M10.13M-6.17M-14.80M3.67M14.25M-8.50M-4.41M7.45M10.12M
Investing Activities
Capital Expenditures 6.12M5.01M3.55M5.22M7.85M8.39M7.39M6.64M7.30M9.06M8.04M9.77M7.13M7.26M7.45M9.50M9.26M10.30M7.20M7.32M9.71M9.35M7.47M8.55M9.13M11.09M5.82M4.78M5.55M9.38M1.44M4.68M5.60M11.99M3.24M5.57M9.81M15.34M4.90M8.63M10.00M13.08M6.56M13.27M12.86M16.21M9.58M10.71M10.68M12.87M7.98M11.83M8.95M13.80M8.40M9.92M12.66M11.79M11.22M14.34M14.25M14.41M10.78M29.33M11.99M16.33M
Sales of Property, Plant and Equipment 0.02M4.84M0.03M5.54M2.26M15.54M0.08M3.39M
Acquisitions 180.27M-0.10M2.32M62.99M329.44M1.50M
Change in Acquisitions & Divestments 18.00M33.60M36.36M62.21M42.50M50.00M60.00M45.00M20.00M65.00M35.00M35.00M25.00M29.00M40.00M25.00M25.00M
Cash from Investing Activities -6.24M-0.16M-2.23M-5.16M-7.83M-266.36M-7.35M-5.45M-5.05M6.15M-7.95M6.86M-7.05M-9.14M-7.41M-9.46M-8.01M-10.28M-7.20M-7.32M-9.71M-6.46M-7.47M-0.58M-9.13M-191.31M9.89M-3.52M-22.84M-8.99M-1.28M-4.17M-219.54M-14.21M-3.18M-2.57M-65.96M-12.69M-23.83M-40.12M-9.84M9.63M-26.08M-3.07M-22.55M-21.07M-52.51M-5.67M-344.41M-12.89M1.05M-6.65M1.20M-0.09M-8.37M-7.28M-12.64M-11.66M-11.22M-14.27M-14.24M-14.03M-10.77M-217.11M-11.99M-17.77M
Financing Activities
Other financing activities 0.11M-0.18M-0.04M0.00M3.69M0.21M-0.46M0.00M0.88M1.14M0.17M1.49M0.65M0.39M0.45M-4.28M1.77M0.35M0.32M0.14M0.83M0.06M0.01M-0.30M0.29M-0.80M-0.50M0.48M-0.59M0.59M0.03M0.91M0.05M0.17M0.20M0.02M
Cash from Financing Activities -31.69M-30.36M9.39M11.09M-22.33M248.45M2.63M-6.89M-15.69M-51.33M-30.35M-27.81M-8.28M-44.08M-3.93M1.93M-21.59M-34.65M4.57M-4.81M-20.62M-37.26M9.27M-22.14M113.08M64.75M3.25M-27.75M8.24M-83.09M-106.44M-36.47M175.04M-6.53M-24.62M-44.91M-54.33M-39.41M-6.54M5.28M-39.57M-43.79M-13.33M-52.85M-9.97M-50.39M31.64M-43.09M244.88M-29.50M-15.90M-13.87M-26.39M-57.19M272.77M-76.18M-86.08M-162.76M-29.09M-38.63M-68.45M-72.52M-45.61M119.59M-71.81M-107.64M
Dividend Payments
Dividends Paid - Common 8.64M8.64M8.64M9.08M9.07M9.13M9.14M9.53M9.54M9.53M9.55M10.35M10.36M20.73M10.37M11.16M11.16M11.30M11.18M11.32M11.54M11.54M11.55M11.97M11.93M11.93M11.94M12.35M12.39M12.40M12.46M13.37M13.38M13.34M13.39M14.59M14.62M14.64M14.65M16.28M16.28M16.31M16.33M16.72M16.76M16.77M16.82M17.25M17.25M17.26M17.29M18.11M18.05M18.05M18.05M18.47M18.48M18.49M18.49M20.10M20.08M20.09M20.03M20.85M20.76M20.71M
Additional items
Exchange Rate Effect 1.47M0.22M-0.85M-2.08M3.86M0.21M1.31M1.09M-3.94M-0.56M1.58M-2.23M0.73M0.04M-0.64M-2.57M0.27M-0.90M-0.82M0.20M-4.00M-3.86M-4.83M0.18M-4.85M-2.28M3.84M-1.01M-1.43M-4.88M1.62M1.70M-1.71M4.57M1.36M-9.49M-1.82M-3.56M-3.22M2.24M-4.39M1.14M-3.76M0.10M1.99M2.90M-0.72M-0.19M-3.27M-3.02M-3.36M-7.11M-13.02M6.87M-2.29M-3.36M-8.50M-2.52M-8.68M-1.88M4.50M-11.23M0.74M6.95M-5.69M-1.88M
Change in Cash -4.09M3.40M-0.09M-1.75M-12.73M12.35M7.23M-3.21M-4.95M1.12M-3.29M8.41M9.39M8.26M-5.92M5.62M13.60M0.26M5.95M-6.03M1.17M8.64M-19.70M1.83M101.21M-83.42M5.98M-8.75M2.88M6.50M-9.70M10.95M-3.25M24.92M-9.08M-8.95M-1.29M22.03M-32.37M3.73M-3.10M43.69M-29.56M13.61M-3.40M27.85M24.03M-10.65M-56.57M23.59M6.31M-12.18M25.72M3.14M-23.79M8.24M17.56M-18.03M1.91M-1.48M6.13M10.13M6.20M-23.35M22.98M-4.93M
Free Cash Flow 26.25M28.70M-9.95M-10.83M5.71M21.65M3.26M1.40M12.42M37.79M25.39M21.83M16.87M54.18M-1.40M6.22M33.67M35.77M2.19M-1.41M25.79M46.88M-24.13M15.83M-7.02M34.33M-16.82M18.75M13.36M94.08M94.95M45.21M37.36M29.09M14.11M42.46M111.01M62.35M-3.68M27.70M40.71M63.63M7.04M56.15M14.26M80.19M36.03M27.59M35.55M56.13M16.55M3.62M54.98M39.75M-294.31M85.15M112.13M147.13M39.67M38.96M70.08M93.50M51.05M37.88M100.48M106.02M
Net Cash Flow -5.56M3.19M0.77M0.33M-16.59M12.13M5.92M-4.30M-1.01M1.67M-4.87M10.65M8.67M8.22M-5.28M8.19M13.32M1.15M6.76M-6.22M5.17M12.51M-14.87M1.66M106.06M-81.14M2.14M-7.74M4.32M11.38M-11.32M9.25M-1.54M20.36M-10.45M0.55M0.53M25.59M-29.15M1.49M1.29M42.55M-25.80M13.51M-5.39M24.95M24.75M-10.46M-53.30M26.61M9.67M-5.07M38.74M-3.72M-21.50M11.61M26.06M-15.51M10.58M0.40M1.64M21.36M5.46M-30.30M28.67M-3.06M