Scotts Miracle-gro Co balance sheet
At the end of fiscal 2025, Scotts Miracle-gro Co had total assets of $2.74bn, total liabilities of $3.10bn and shareholders' equity of −$358m. It held $32.8m in cash against $2.12bn of debt: net debt of $2.09bn.
Balance sheet
| Fiscal year | 2009Sept 2009 | 2010Sept 2010 | 2011Sept 2011 | 2012Sept 2012 | 2013Sept 2013 | 2014Sept 2014 | 2015Sept 2015 | 2016Sept 2016 | 2017Sept 2017 | 2018Sept 2018 | 2019Sept 2019 | 2020Sept 2020 | 2021Sept 2021 | 2022Sept 2022 | 2023Sept 2023 | 2024Sept 2024 | 2025Sept 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 71 | 88 | 131 | 132 | 130 | 65 | 51 | 29 | 121 | 34 | 19 | 17 | 244 | 87 | 32 | 72 | 33 | 28 |
| Receivables | 384 | 351 | 324 | 331 | 207 | 224 | 158 | 127 | 198 | 226 | 224 | 475 | 483 | 299 | 304 | 177 | 161 | 713 |
| Inventory | 459 | 353 | 387 | 415 | 325 | 385 | 396 | 395 | 408 | 481 | 540 | 622 | 1,127 | 1,344 | 880 | 588 | 543 | 481 |
| Total current assets | 1,091 | 1,118 | 993 | 1,000 | 881 | 935 | 1,119 | 1,033 | 882 | 886 | 1,042 | 1,217 | 2,024 | 1,982 | 1,398 | 980 | 940 | 1,349 |
| Goodwill | 335 | 306 | 309 | 309 | 315 | 219 | 283 | 372 | 442 | 543 | 539 | 544 | 605 | 254 | 244 | 244 | 244 | 244 |
| Total assets | 2,220 | 2,164 | 2,052 | 2,074 | 1,937 | 2,058 | 2,527 | 2,756 | 2,747 | 3,055 | 3,029 | 3,381 | 4,800 | 4,297 | 3,414 | 2,872 | 2,742 | 3,167 |
| Accounts payable | 190 | 142 | 150 | 152 | 138 | 193 | 193 | 131 | 153 | 151 | 214 | 391 | 609 | 423 | 271 | 255 | 221 | 310 |
| Total current liabilities | 757 | 737 | 469 | 434 | 510 | 545 | 619 | 707 | 545 | 613 | 621 | 950 | 1,140 | 964 | 774 | 750 | 740 | 1,111 |
| Short-term debt | 160 | 195 | 3 | 2 | 92 | 92 | 133 | 185 | 143 | 133 | 128 | 66 | 58 | 144 | 52 | 53 | 57 | 277 |
| Long-term debt | 650 | 437 | 792 | 781 | 478 | 692 | 1,025 | 1,031 | 1,258 | 1,884 | 1,524 | 1,455 | 2,237 | 2,826 | 2,557 | 2,174 | 2,049 | 1,836 |
| Total debt | 810 | 632 | 795 | 783 | 571 | 784 | 1,158 | 1,316 | 1,410 | 2,026 | 1,666 | 1,531 | 2,315 | 2,992 | 2,631 | 2,243 | 2,120 | 2,126 |
| Total liabilities | 1,636 | 1,400 | 1,492 | 1,473 | 1,227 | 1,491 | 1,894 | 2,022 | 2,085 | 2,695 | 2,306 | 2,678 | 3,787 | 4,149 | 3,681 | 3,263 | 3,100 | 3,376 |
| Shareholders' equity | 585 | 765 | 560 | 602 | 711 | 554 | 621 | 715 | 649 | 355 | 719 | 697 | 1,013 | 148 | −267 | −391 | −358 | −209 |
| Net debt (negative = net cash) | 740 | 544 | 664 | 651 | 441 | 719 | 1,107 | 1,288 | 1,289 | 1,992 | 1,647 | 1,515 | 2,071 | 2,905 | 2,599 | 2,171 | 2,087 | 2,098 |
| Shares outstanding | 66m | 67m | 61m | 61m | 62m | 61m | 61m | 60m | 58m | 55m | 56m | 56m | 56m | 56m | 57m | 57m | 58m | 58m |
| Quarter | 2024 Q4Sept 2024 | 2025 Q1Dec 2024 | 2025 Q2Mar 2025 | 2025 Q3Jun 2025 | 2025 Q4Sept 2025 | 2026 Q1Dec 2025 | 2026 Q2Mar 2026 | 2026 Q3Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 177 | 173 | 768 | 546 | 161 | 194 | 767 | 713 |
| Inventory | 588 | 845 | 710 | 485 | 543 | 847 | 696 | 481 |
| Total current assets | 980 | 1,285 | 1,729 | 1,283 | 940 | 1,257 | 1,622 | 1,349 |
| Goodwill | 244 | 244 | 244 | 244 | 244 | 244 | 244 | 244 |
| Total assets | 2,872 | 3,170 | 3,537 | 3,091 | 2,742 | 3,034 | 3,412 | 3,167 |
| Accounts payable | 255 | 284 | 383 | 246 | 221 | 284 | 386 | 310 |
| Total current liabilities | 750 | 684 | 1,013 | 799 | 740 | 932 | 1,276 | 1,111 |
| Short-term debt | 53 | 55 | 55 | 52 | 57 | 278 | 279 | 277 |
| Long-term debt | 2,174 | 2,637 | 2,493 | 2,136 | 2,049 | 2,250 | 2,068 | 1,836 |
| Total debt | 2,227 | 2,692 | 2,548 | 2,188 | 2,106 | 2,529 | 2,348 | 2,113 |
| Total liabilities | 3,263 | 3,650 | 3,827 | 3,262 | 3,100 | 3,535 | 3,699 | 3,376 |
| Shareholders' equity | −391 | −480 | −290 | −171 | −358 | −501 | −287 | −209 |
| Shares outstanding | 57m | 58m | 58m | 58m | 58m | 58m | 58m | 58m |
Compare with peers
- FMC Corp balance sheet
- ICL Group Ltd. balance sheet
- CF Industries balance sheet
- The Mosaic Company balance sheet
- Corteva, Inc. balance sheet
Head to head: FMC vs SMGICL vs SMGCF vs SMG
More: Fertilizers & Agricultural Chemicals stocks compared, Materials sector, rankings of US companies