MSA Safety Incorporporated
MSA Industrials Security & Protection Services
MSA Safety Incorporporated’s revenue for fiscal 2025 (year ended December 2025) was $1.9 billion, up 3.69% from fiscal 2024. In the quarter to June 2026, revenue grew 6.16%, EPS grew 39.4%, free cash flow grew 118.3% and total debt fell 11.8%, each against the same quarter a year earlier. Dividend growth for ten consecutive years, revenue growth for five; insiders bought in the last twelve months.
Follow MSA
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
165.07 | 164.56 | 146.44 | 172.81 | 189.87 | 235.65 | 202.09 | 195.20 | 134.24 | 113.76 |
Receivables |
306.45 | 279.21 | 294.68 | 297.03 | 254.19 | 252.28 | 255.08 | 245.03 | 244.20 | 209.51 |
Inventory |
343.04 | 296.80 | 292.60 | 338.32 | 280.62 | 244.97 | 185.03 | 156.60 | 153.74 | 103.07 |
Total current assets |
869.29 | 803.03 | 786.27 | 880.13 | 792.80 | 801.43 | 693.36 | 656.62 | 622.30 | 472.81 |
Property, Plant, Equpment (Net) |
283.06 | 211.87 | 211.88 | 207.55 | 207.79 | 189.62 | 167.04 | 157.94 | 157.01 | 148.68 |
Long-term receivables |
— | — | 19.81 | 175.55 | 203.28 | 137.60 | 111.95 | 120.20 | 191.36 | 235.99 |
Goodwill and Intangible Assets (Total) |
1,030.72 | 867.33 | 893.67 | 902.48 | 943.81 | 604.32 | 608.01 | 583.16 | 605.27 | 410.29 |
Long Term Assets (Tax, Deferred) |
20.99 | 26.18 | 33.07 | 25.49 | 35.26 | 35.67 | 32.60 | 32.52 | 25.83 | 23.24 |
Long-term assets (Other) |
13.93 | 16.66 | 19.81 | 168.00 | 200.00 | 102.00 | 78.00 | 65.00 | 92.00 | 78.00 |
Total non-current assets |
1,685.08 | 1,402.75 | 1,383.88 | 1,496.85 | 1,603.59 | 1,118.21 | 1,046.33 | 951.39 | 1,062.53 | 881.11 |
Total Assets |
2,554.37 | 2,205.78 | 2,170.15 | 2,376.98 | 2,396.40 | 1,919.63 | 1,739.69 | 1,608.01 | 1,684.83 | 1,353.92 |
Notes Payable |
8.23 | 26.39 | 26.52 | 7.39 | — | 20.00 | 20.00 | 20.06 | 26.68 | 26.67 |
Accounts Payable |
110.78 | 108.16 | 111.87 | 112.53 | 106.78 | 86.85 | 89.12 | 78.37 | 87.06 | 62.73 |
Accrued Expenses |
57.64 | 54.83 | 73.39 | 45.08 | 49.88 | 40.28 | 41.88 | 51.39 | 39.38 | 39.88 |
Current Part of Taxes to Pay |
14.24 | 14.97 | 19.97 | 6.15 | 5.37 | 3.58 | 6.74 | — | — | 3.89 |
Other current liabilities |
98.33 | 83.75 | 101.07 | 100.82 | 113.45 | 116.13 | 93.90 | 83.56 | 77.05 | 68.80 |
Total current liabilities |
289.21 | 288.09 | 332.82 | 345.87 | 330.61 | 310.55 | 277.51 | 282.06 | 289.28 | 221.41 |
Long Term Debt (Total) |
572.71 | 481.62 | 575.17 | 565.45 | 597.65 | 287.16 | 328.39 | 341.31 | 447.83 | 363.84 |
Pension and Post-Retirement Liabilities |
143.83 | 134.25 | 143.97 | 137.81 | 189.97 | 208.07 | 186.70 | 166.10 | 170.77 | 157.93 |
Long Term Tax Liability (Deferred) |
127.54 | 107.69 | 102.42 | 31.88 | 33.34 | 20.76 | 9.79 | 7.16 | 9.34 | 34.04 |
Non-current Liabilities (Other) |
7.92 | 4.82 | 4.48 | 336.89 | 369.74 | 201.27 | 162.10 | 171.86 | 165.02 | 15.49 |
Total non-current liabilities |
898.15 | 774.37 | 870.53 | 1,107.37 | 1,231.40 | 761.89 | 729.61 | 686.43 | 792.97 | 571.30 |
Total liabilities |
1,187.36 | 1,062.47 | 1,203.35 | 1,453.24 | 1,562.01 | 1,072.44 | 1,007.12 | 968.49 | 1,082.25 | 792.71 |
Preferred Stock (Total) |
3.57 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 |
Common Stock (Net) |
343.84 | 329.95 | 312.32 | 281.98 | 260.12 | 242.69 | 229.13 | 211.81 | 194.95 | 172.68 |
Retained Earnings |
1,546.23 | 1,349.65 | 1,143.44 | 1,158.35 | 1,050.21 | 1,103.09 | 1,012.27 | 935.58 | 868.68 | 901.42 |
Treasury Stock |
484.85 | 398.20 | 363.28 | 361.44 | 330.38 | 327.76 | 305.16 | 298.14 | 297.83 | 289.25 |
Common Equity (Total) |
1,363.44 | 1,139.75 | 963.23 | 920.17 | 830.82 | 843.63 | 729.00 | 635.95 | 599.01 | 557.64 |
Shareholders Equity (Total) |
1,367.01 | 1,143.32 | 966.80 | 923.74 | 834.39 | 847.19 | 732.57 | 639.52 | 602.58 | 561.21 |
Shareholders Equity and Liabilities (Total) |
2,554.37 | 2,205.78 | 2,170.15 | 2,376.98 | 2,396.40 | 1,919.63 | 1,739.69 | 1,608.01 | 1,684.83 | 1,353.92 |
Shares (Common) |
38.91 | 39.26 | 39.32 | 39.21 | 39.28 | 39.07 | 38.84 | 38.53 | 38.22 | 37.74 |
Shares (Preferred) |
0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
Shareholders Equity (Tangible) |
336.29 | 275.99 | 73.13 | 21.27 | (109.42) | 242.87 | 124.57 | 56.36 | (2.69) | 150.92 |
Net Debt |
407.64 | 317.06 | 428.73 | 392.64 | 407.78 | 51.50 | 126.31 | 146.11 | 313.59 | 250.08 |
Total Debt |
572.71 | 481.62 | 575.17 | 565.45 | 597.65 | 287.16 | 328.39 | 341.31 | 447.83 | 363.84 |