MSA Safety Inc balance sheet
At the end of fiscal 2025, MSA Safety Inc had total assets of $2.55bn, total liabilities of $1.19bn and shareholders' equity of $1.37bn. It held $165m in cash against $581m of debt.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 62 | 60 | 60 | 83 | 96 | 106 | 106 | 114 | 134 | 140 | 152 | 161 | 141 | 163 | 146 | 165 | 165 | 200 |
| Receivables | 173 | 199 | 193 | 191 | 200 | 211 | 233 | 210 | 244 | 245 | 255 | 252 | 254 | 297 | 295 | 279 | 306 | 348 |
| Inventory | 124 | 151 | 141 | 136 | 137 | 123 | 126 | 103 | 154 | 157 | 185 | 245 | 281 | 338 | 293 | 297 | 343 | 350 |
| Total current assets | 434 | 477 | 459 | 464 | 501 | 474 | 505 | 473 | 622 | 657 | 693 | 801 | 793 | 880 | 786 | 803 | 869 | 935 |
| Goodwill | 85 | 263 | 259 | 258 | 260 | 253 | 340 | 333 | 422 | 414 | 437 | 443 | 637 | 621 | 628 | 621 | 732 | 726 |
| Total assets | 875 | 1,197 | 1,115 | 1,112 | 1,234 | 1,263 | 1,423 | 1,354 | 1,685 | 1,608 | 1,782 | 1,920 | 2,396 | 2,377 | 2,170 | 2,206 | 2,554 | 2,602 |
| Accounts payable | 43 | 58 | 50 | 60 | 67 | 70 | 68 | 63 | 87 | 78 | 89 | 87 | 107 | 113 | 112 | 108 | 111 | 124 |
| Total current liabilities | 168 | 182 | 172 | 189 | 192 | 234 | 252 | 221 | 289 | 282 | 278 | 311 | 331 | 346 | 333 | 288 | 289 | 289 |
| Short-term debt | 16 | 10 | 8 | 7 | 8 | 7 | 7 | 27 | 27 | 20 | 20 | 20 | 0 | 7 | 27 | 26 | 8 | 8 |
| Long-term debt | 82 | 367 | 334 | 272 | 261 | 245 | 458 | 364 | 448 | 341 | 328 | 287 | 598 | 565 | 575 | 482 | 573 | 592 |
| Total debt | 98 | 377 | 342 | 279 | 268 | 252 | 465 | 391 | 475 | 361 | 348 | 307 | 598 | 573 | 602 | 508 | 581 | 600 |
| Total liabilities | 436 | 741 | 676 | 641 | 662 | 726 | 906 | 793 | 1,082 | 968 | 1,007 | 1,072 | 1,562 | 1,453 | 1,203 | 1,062 | 1,187 | 1,200 |
| Shareholders' equity | 437 | 451 | 434 | 463 | 566 | 534 | 516 | 558 | 598 | 634 | 726 | 839 | 834 | 924 | 967 | 1,143 | 1,367 | 1,402 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | — | — | 49 | — | — | — | — | — | — | — |
| Shares outstanding | 36m | 37m | 37m | 37m | 37m | 37m | 37m | 38m | 38m | 39m | 39m | 39m | 39m | 39m | 39m | 39m | 39m | 39m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 277 | 279 | 294 | 334 | 307 | 306 | 325 | 348 |
| Inventory | 352 | 297 | 307 | 344 | 355 | 343 | 352 | 350 |
| Total current assets | 843 | 803 | 823 | 887 | 895 | 869 | 892 | 935 |
| Goodwill | 633 | 621 | 627 | 733 | 732 | 732 | 727 | 726 |
| Total assets | 2,242 | 2,206 | 2,236 | 2,550 | 2,554 | 2,554 | 2,564 | 2,602 |
| Accounts payable | 128 | 108 | 116 | 126 | 120 | 111 | 118 | 124 |
| Total current liabilities | 314 | 288 | 280 | 285 | 290 | 289 | 281 | 289 |
| Short-term debt | 27 | 26 | 33 | 8 | 8 | 8 | 8 | 8 |
| Long-term debt | 528 | 482 | 469 | 671 | 620 | 573 | 605 | 592 |
| Total debt | 555 | 508 | 502 | 679 | 629 | 581 | 613 | 600 |
| Total liabilities | 1,147 | 1,062 | 1,046 | 1,298 | 1,251 | 1,187 | 1,209 | 1,200 |
| Shareholders' equity | 1,095 | 1,143 | 1,190 | 1,253 | 1,302 | 1,367 | 1,355 | 1,402 |
| Shares outstanding | 39m | 39m | 39m | 39m | 39m | 39m | 39m | 39m |
Compare with peers
- Atmus Filtration Technologies Inc. balance sheet
- RBC Bearings Inc balance sheet
- ATS Corp balance sheet
- AZZ Inc balance sheet
- Franklin Electric Co Inc balance sheet
Head to head: ATMU vs MSAMSA vs RBCATS vs MSAAZZ vs MSA
More: Industrial Machinery & Supplies & Components stocks compared, Industrials sector, rankings of US companies