Debt-funded M&A lifted total debt to $6.0B and D/E to 0.52, while goodwill of $4.0B and PPE of $13.5B now represent 82% of total assets, leaving cash at just $112M and limiting financial flexibility.
Martin Marietta Materials, Inc. (MLM) balance sheet — 30-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Current Assets | 2.44B | 3.19B | 2.54B | 3.92B | 2.88B | 2.03B | 1.67B | 1.43B | 1.37B | 2.63B | 1.09B | 1.08B | 1.04B | 755.37M | 700.4M | 657.85M | 696.21M | 856.86M | 665.03M | 626.01M | 592.35M | 602.04M | 624.25M | 610.65M | 540.65M | 496.23M | 425M | 403.37M | 369.4M | 322M | 271.2M |
| Cash & Short-Term Investments | 112M | 67M | 670M | 1.27B | 358M | 258.4M | 207.3M | 21M | 44.9M | 1.45B | 50.04M | 168.41M | 108.65M | 42.44M | 25.39M | 26.02M | 70.32M | 263.59M | 37.79M | 20.04M | 32.28M | 101.75M | 161.62M | 125.13M | 14.5M | 1.38M | 0 | 3.4M | 14.6M | 18.7M | -4.3M |
| Cash Only | 112M | 67M | 670M | 1.27B | 358M | 258.4M | 207.3M | 21M | 44.9M | 1.45B | 50.04M | 168.41M | 108.65M | 42.44M | 25.39M | 26.02M | 70.32M | 263.59M | 37.79M | 20.04M | 32.28M | 76.75M | 161.62M | 125.13M | 14.5M | 1.38M | 0 | 3.4M | 14.6M | 18.7M | -4.3M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.02B | 723M | 678M | 753M | 785.9M | 774M | 575.1M | 573.7M | 523.3M | 487.24M | 457.91M | 410.92M | 421M | 245.42M | 224.05M | 203.75M | 183.36M | 162.81M | 211.6M | 247.92M | 244.92M | 230.09M | 219.59M | 231.51M | 232.88M | 215.18M | 180.91M | 197.55M | 171.5M | 147.4M | 136.6M |
| Days Sales Outstanding | 47.84 | 40.33 | 37.86 | 40.56 | 46.56 | 52.18 | 44.38 | 44.19 | 45 | 44.85 | 43.77 | 42.37 | 51.95 | 41.56 | 40.25 | 43.4 | 40.49 | 34.9 | 36.49 | 41.23 | 40.8 | 42.52 | 46.59 | 51.92 | 53.51 | 49.26 | 43.51 | 50.28 | 52.1 | 59.72 | 69.07 |
| Inventory | 1.17B | 1.08B | 1.11B | 989M | 873.7M | 752.6M | 709M | 690.8M | 663M | 600.59M | 521.62M | 469.14M | 484.92M | 347.31M | 332.31M | 322.61M | 331.89M | 332.57M | 318.02M | 286.88M | 256.29M | 222.73M | 209.31M | 213.84M | 239.73M | 231M | 207.53M | 172.87M | 157.1M | 132.6M | 113.8M |
| Days Inventory Outstanding | 85.34 | 85.8 | 87.37 | 75.93 | 67.31 | 67.57 | 74.43 | 70.82 | 73.83 | 73.23 | 65.49 | 60.88 | 72.67 | 70.76 | 71.15 | 83.42 | 91 | 88.94 | 70.52 | 64.4 | 56.16 | 52.57 | 55.61 | 59.4 | 67.25 | 64.91 | 62.4 | 63.18 | 69.84 | 82.61 | 86.86 |
| Other Current Assets | 137M | 1.32B | 79M | 905M | 859.3M | 240.6M | 176.9M | 141.2M | 134.6M | 96.97M | 56.81M | 33.16M | 29.61M | 120.2M | 118.65M | 105.47M | 110.63M | 97.89M | 97.62M | 71.17M | 58.87M | 47.48M | 33.73M | 40.16M | 53.54M | 48.67M | 36.55M | 29.54M | 26.2M | 23.3M | 25.1M |
| Total Non-Current Assets | 18.86B | 15.52B | 15.63B | 11.21B | 12.12B | 12.37B | 8.91B | 8.7B | 8.19B | 6.36B | 6.21B | 5.88B | 6.18B | 2.5B | 2.46B | 2.49B | 2.38B | 2.38B | 2.37B | 2.06B | 1.91B | 1.83B | 1.73B | 1.71B | 1.73B | 1.73B | 1.42B | 1.34B | 1.22B | 783.7M | 497.7M |
| Property, Plant & Equipment | 13.48B | 10.66B | 10.48B | 6.56B | 6.7B | 6.76B | 5.7B | 5.69B | 5.16B | 3.59B | 3.42B | 3.16B | 3.4B | 1.8B | 1.75B | 1.77B | 1.69B | 1.69B | 1.69B | 1.43B | 1.3B | 1.17B | 1.07B | 1.04B | 1.07B | 1.08B | 914.07M | 846.99M | 777.5M | 591.4M | 408.8M |
| Fixed Asset Turnover | 0.56x | 0.61x | 0.62x | 1.03x | 0.92x | 0.80x | 0.83x | 0.83x | 0.82x | 1.10x | 1.12x | 1.12x | 0.87x | 1.20x | 1.16x | 0.97x | 0.98x | 1.01x | 1.25x | 1.53x | 1.69x | 1.69x | 1.62x | 1.56x | 1.49x | 1.47x | 1.66x | 1.69x | 1.55x | 1.52x | 1.77x |
| Goodwill | 3.96B | 3.61B | 3.77B | 3.39B | 3.65B | 3.49B | 2.41B | 2.4B | 2.4B | 2.16B | 2.16B | 2.07B | 2.07B | 616.62M | 616.2M | 616.67M | 626.53M | 624.22M | 622.3M | 574.67M | 570.54M | 569.26M | 567.5M | 0 | 0 | 571.19M | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 565M | 459M | 730M | 698M | 847.8M | 1.06B | 508M | 486.8M | 501.3M | 506.35M | 511.31M | 510.55M | 595.21M | 48.59M | 50.43M | 54.13M | 17.55M | 12.47M | 13.89M | 9.43M | 10.95M | 18.74M | 18.64M | 602.73M | 609.42M | 35.78M | 409.46M | 375.33M | 376M | 174.9M | 63.2M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 853M | 788M | 646M | 561M | 919.2M | 1.04B | 295.2M | 133.4M | 128M | 101.9M | 120.48M | 141.19M | 108.8M | 40.01M | 40.65M | 44.88M | 46.63M | 52.83M | 40.76M | 40.15M | 37.09M | 76.92M | 80.25M | 63.41M | 55.38M | 39.19M | 92.91M | 116.89M | 65.7M | 17.4M | 25.7M |
| Total Assets | 21.3B | 18.71B | 18.17B | 15.13B | 14.99B | 14.39B | 10.58B | 10.13B | 9.55B | 8.99B | 7.3B | 6.96B | 7.22B | 3.26B | 3.16B | 3.15B | 3.07B | 3.24B | 3.03B | 2.68B | 2.51B | 2.43B | 2.36B | 2.32B | 2.27B | 2.22B | 1.84B | 1.74B | 1.59B | 1.11B | 768.9M |
| Asset Turnover | 0.34x | 0.35x | 0.36x | 0.45x | 0.41x | 0.38x | 0.45x | 0.47x | 0.44x | 0.44x | 0.52x | 0.51x | 0.41x | 0.66x | 0.64x | 0.54x | 0.54x | 0.53x | 0.70x | 0.82x | 0.87x | 0.81x | 0.73x | 0.70x | 0.70x | 0.72x | 0.82x | 0.82x | 0.76x | 0.81x | 0.94x |
| Asset Growth % | 49.79% | 2.98% | 20.13% | 0.88% | 4.17% | 36.03% | 4.43% | 6.07% | 6.21% | 23.17% | 4.93% | -3.63% | 121.48% | 3.13% | 0.42% | 2.38% | -5.08% | 6.82% | 12.99% | 7.08% | 3% | 3.29% | 1.58% | 2.03% | 2.18% | 20.81% | 5.67% | 9.69% | 43.67% | 43.8% | -2.6% |
| Total Current Liabilities | 1.74B | 895M | 1.02B | 1.17B | 1.45B | 752.6M | 499.3M | 838.5M | 786.7M | 694.22M | 546.59M | 366.66M | 396.65M | 210.55M | 173.34M | 173.71M | 385.49M | 373.55M | 348.64M | 506.62M | 315.07M | 200.12M | 203.81M | 222.75M | 212.32M | 192.04M | 189.11M | 182.7M | 152.2M | 108.2M | 88.1M |
| Accounts Payable | 0 | 0 | 375M | 343M | 385M | 356.2M | 207.8M | 229.6M | 210.8M | 183.64M | 178.6M | 164.72M | 202.48M | 103.6M | 83.54M | 92.21M | 60.33M | 52.11M | 62.92M | 86.87M | 85.24M | 93.44M | 89.95M | 76.58M | 73.19M | 79.57M | 59.03M | 55.9M | 57.7M | 49.6M | 36.4M |
| Days Payables Outstanding | 12.88 | - | 29.38 | 26.33 | 29.66 | 31.98 | 21.81 | 23.54 | 23.47 | 22.39 | 22.42 | 21.38 | 30.34 | 21.11 | 17.89 | 23.84 | 16.54 | 13.93 | 13.95 | 19.5 | 18.68 | 22.06 | 23.9 | 21.27 | 20.53 | 22.36 | 17.75 | 20.43 | 25.65 | 30.9 | 27.78 |
| Short-Term Debt | 860M | 30M | 125M | 400M | 699.1M | 0 | 0 | 340M | 390M | 299.91M | 180.04M | 28.95M | 14.52M | 14.96M | 5.68M | 7.18M | 250.84M | 227.86M | 207.21M | 282.49M | 134.35M | 8.15M | 10.5M | 1.07M | 11.39M | 4.49M | 45.16M | 39.7M | 15.7M | 1.4M | 5.5M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 879M | 865M | 190M | 178M | 139.6M | 149.5M | 96.6M | 115.9M | 70.9M | 101.46M | 80.43M | 79.27M | 84.72M | 44.77M | 35.98M | 31.18M | 50.79M | 69.32M | 32.13M | 81.76M | 38.18M | 34.74M | 40.55M | 77.89M | 64.86M | 37.16M | 84.93M | 87.1M | 78.8M | 57.2M | 46.2M |
| Current Ratio | 1.40x | 3.57x | 2.50x | 3.35x | 1.99x | 2.69x | 3.34x | 1.70x | 1.74x | 3.79x | 1.99x | 2.95x | 2.63x | 3.59x | 4.04x | 3.79x | 1.81x | 2.29x | 1.91x | 1.24x | 1.88x | 3.01x | 3.06x | 2.74x | 2.55x | 2.58x | 2.25x | 2.21x | 2.43x | 2.98x | 3.08x |
| Quick Ratio | 0.73x | 2.36x | 1.40x | 2.50x | 1.39x | 1.69x | 1.92x | 0.88x | 0.89x | 2.92x | 1.03x | 1.67x | 1.41x | 1.94x | 2.12x | 1.93x | 0.95x | 1.40x | 1.00x | 0.67x | 1.07x | 1.90x | 2.04x | 1.78x | 1.42x | 1.38x | 1.15x | 1.26x | 1.39x | 1.75x | 1.79x |
| Cash Conversion Cycle | 120.31 | - | 95.85 | 90.15 | 84.21 | 87.77 | 96.99 | 91.47 | 95.36 | 95.68 | 86.84 | 81.88 | 94.28 | 91.21 | 93.51 | 102.97 | 114.95 | 109.91 | 93.06 | 86.13 | 78.28 | 73.03 | 78.3 | 90.05 | 100.23 | 91.81 | 88.17 | 93.03 | 96.29 | 111.43 | 128.14 |
| Total Non-Current Liabilities | 8.02B | 7.78B | 7.7B | 5.92B | 6.38B | 7.1B | 4.19B | 3.94B | 3.82B | 3.62B | 2.61B | 2.53B | 2.47B | 1.47B | 1.54B | 1.53B | 1.22B | 1.46B | 1.62B | 1.23B | 937.38M | 1.06B | 998.61M | 966.63M | 977.69M | 1.01B | 789.04M | 785.87M | 768.7M | 435.7M | 199.8M |
| Long-Term Debt | 5.09B | 5.29B | 5.29B | 3.95B | 4.34B | 5.1B | 2.63B | 2.43B | 2.73B | 2.73B | 1.51B | 1.55B | 1.57B | 1.02B | 1.04B | 1.05B | 782.04M | 1.02B | 1.15B | 848.19M | 579.31M | 709.16M | 713.66M | 717.07M | 733.47M | 797.38M | 601.58M | 602.01M | 602.1M | 310.7M | 125.9M |
| Capital Lease Obligations | 649M | 0 | 335M | 327M | 335.9M | 379.4M | 410.4M | 433.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 2.88B | 0 | 1.17B | 874M | 914.3M | 895.3M | 781.5M | 733M | 705.6M | 410.72M | 663.02M | 583.46M | 489.94M | 280M | 225.59M | 222.06M | 228.7M | 195.95M | 174.31M | 160.9M | 159.09M | 149.97M | 139.18M | 116.65M | 108.5M | 102.66M | 0 | 81.9M | 75.6M | 50M | 13.6M |
| Other Non-Current Liabilities | 2.93B | 2.49B | 906M | 772M | 784.1M | 727.3M | 370.5M | 339.3M | 379.3M | 477.8M | 442.56M | 397.26M | 409.35M | 175.84M | 269.52M | 250.28M | 210.25M | 239.88M | 289.88M | 222.11M | 198.97M | 200.38M | 145.77M | 132.91M | 135.73M | 110.28M | 187.46M | 101.96M | 91M | 75M | 60.3M |
| Total Liabilities | 9.76B | 8.68B | 8.71B | 7.09B | 7.82B | 7.86B | 4.69B | 4.78B | 4.6B | 4.31B | 3.16B | 2.9B | 2.87B | 1.68B | 1.71B | 1.7B | 1.61B | 1.83B | 1.97B | 1.74B | 1.25B | 1.26B | 1.2B | 1.19B | 1.19B | 1.2B | 978.15M | 968.57M | 920.9M | 543.9M | 287.9M |
| Total Debt | 5.95B | 5.32B | 5.8B | 4.73B | 5.43B | 5.53B | 3.08B | 3.26B | 3.12B | 3.03B | 1.69B | 1.58B | 1.59B | 1.03B | 1.05B | 1.06B | 1.03B | 1.25B | 1.36B | 1.13B | 713.65M | 717.31M | 724.16M | 718.14M | 744.86M | 801.88M | 646.74M | 641.71M | 617.8M | 312.1M | 131.4M |
| Net Debt | 5.84B | 5.26B | 5.13B | 3.45B | 5.07B | 5.28B | 2.88B | 3.24B | 3.08B | 1.58B | 1.64B | 1.41B | 1.48B | 991.04M | 1.02B | 1.03B | 962.56M | 987.76M | 1.32B | 1.11B | 681.37M | 640.57M | 562.54M | 593.01M | 730.36M | 800.5M | 646.74M | 638.31M | 603.2M | 293.4M | 135.7M |
| Debt / Equity | 0.52x | 0.53x | 0.61x | 0.59x | 0.76x | 0.85x | 0.52x | 0.61x | 0.63x | 0.65x | 0.41x | 0.39x | 0.36x | 0.66x | 0.72x | 0.73x | 0.70x | 0.89x | 1.27x | 1.20x | 0.57x | 0.61x | 0.63x | 0.64x | 0.69x | 0.78x | 0.75x | 0.83x | 0.93x | 0.56x | 0.27x |
| Debt / EBITDA | 2.84x | 2.47x | 1.77x | 2.24x | 3.17x | 3.88x | 2.21x | 2.59x | 3.02x | 3.03x | 1.75x | 2.08x | 2.95x | 2.64x | 3.14x | 3.17x | 2.72x | 3.41x | 2.75x | 1.95x | 1.34x | 1.59x | 2.00x | 2.12x | 2.35x | 2.24x | 1.91x | 1.89x | 2.09x | 1.29x | 0.72x |
| Net Debt / EBITDA | 2.78x | 2.43x | 1.57x | 1.64x | 2.96x | 3.70x | 2.06x | 2.58x | 2.97x | 1.58x | 1.70x | 1.86x | 2.75x | 2.53x | 3.07x | 3.09x | 2.53x | 2.69x | 2.67x | 1.91x | 1.28x | 1.42x | 1.55x | 1.75x | 2.30x | 2.24x | 1.91x | 1.88x | 2.04x | 1.21x | 0.75x |
| Interest Coverage | 6.05x | 6.62x | 16.36x | 10.05x | 7.46x | 7.00x | 8.53x | 6.79x | 5.20x | 7.76x | 8.43x | 6.42x | 4.77x | 4.07x | 2.95x | 2.72x | 2.89x | 2.57x | 4.33x | 7.18x | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 11.55B | 10.03B | 9.46B | 8.04B | 7.17B | 6.54B | 5.89B | 5.35B | 4.95B | 4.68B | 4.14B | 4.06B | 4.35B | 1.57B | 1.45B | 1.45B | 1.47B | 1.41B | 1.07B | 945.99M | 1.25B | 1.17B | 1.15B | 1.13B | 1.08B | 1.02B | 863.29M | 774.01M | 667.7M | 561.8M | 481M |
| Equity Growth % | 59.95% | 6.11% | 17.67% | 12.03% | 9.72% | 10.93% | 10.09% | 8.16% | 5.7% | 13.03% | 2.03% | -6.72% | 176.38% | 8.59% | 0.1% | -1.32% | 4.4% | 31.78% | 12.82% | -24.56% | 6.84% | 1.76% | 2.09% | 4.32% | 5.95% | 18.41% | 11.53% | 15.92% | 18.85% | 16.8% | 13.58% |
| Book Value per Share | 191.83 | 165.85 | 153.51 | 129.40 | 114.76 | 104.43 | 94.44 | 85.38 | 78.44 | 74.09 | 64.87 | 60.58 | 76.25 | 34.03 | 31.55 | 31.64 | 32.16 | 31.83 | 25.64 | 21.82 | 27.04 | 24.82 | 23.75 | 23.05 | 22.21 | 21.25 | 18.42 | 16.49 | 14.30 | 12.15 | 10.46 |
| Total Shareholders' Equity | 11.55B | 10.03B | 9.45B | 8.03B | 7.17B | 6.54B | 5.89B | 5.35B | 4.95B | 4.68B | 4.14B | 4.06B | 4.35B | 1.54B | 1.41B | 1.41B | 1.43B | 1.37B | 1.02B | 945.99M | 1.25B | 1.17B | 1.15B | 1.13B | 1.08B | 1.02B | 863.29M | 774.01M | 667.7M | 561.8M | 481M |
| Common Stock | 1M | 1M | 1M | 1M | 600K | 600K | 600K | 600K | 0 | 628K | 630K | 643K | 671K | 461K | 459K | 456K | 455K | 453K | 414K | 412K | 448K | 457K | 472K | 486K | 488K | 485K | 468K | 467K | 500K | 0 | 0 |
| Retained Earnings | 7.86B | 6.4B | 5.92B | 4.56B | 3.72B | 3.16B | 2.61B | 2.08B | 1.69B | 1.44B | 935.57M | 874.44M | 1.21B | 1.15B | 1.1B | 1.09B | 1.08B | 1.06B | 1.04B | 931.66M | 1.14B | 948.01M | 795.3M | 702.64M | 642.73M | 584.71M | 506.27M | 419.49M | 318M | 225.6M | 149.2M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 60M | -13M | -49M | -38.5M | -97.6M | -158.4M | -145.8M | -143.6M | -129.1M | -130.69M | -105.62M | -106.16M | -44.11M | -106.17M | -83.89M | -53.66M | -75.08M | -101.67M | -37.03M | -36.05M | -15.32M | -8.97M | -8.69M | -7.37M | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 2M | 2M | 3M | 2M | 2.3M | 2.3M | 2.6M | 2.5M | 3M | 2.88M | 2.61M | 2.89M | 1.58M | 37.04M | 39.75M | 39.54M | 42.82M | 41.17M | 45.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MLM stock.
As of 2025, Martin Marietta Materials, Inc. (MLM) had total assets of $18.71B including $3.19B in current assets.
Martin Marietta Materials, Inc. (MLM) carries total debt of $5.32B, offset by $67.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Martin Marietta Materials, Inc. (MLM) has total shareholders' equity (book value) of $10.03B ($165.85 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Martin Marietta Materials, Inc. (MLM) reported a current ratio of 3.57x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
EPS volatility and cost pressures
Metrics are mathematically derived from official filings.
Balance Sheet Expansion via M&A
Total assets grew 31% from $16.2B in 2024Q1 to $21.3B in 2026Q2, driven by acquisitions and PPE investment, while equity rose 29% to $11.5B, per quarterly filings.
The sequential increase in total assets, particularly the jump from $18.7B in 2025Q4 to $21.3B in 2026Q2, aligns with the $753M acquisition outflow in 2026Q2 and reflects continued consolidation. Equity growth outpaced retained earnings accumulation, suggesting that M&A and asset revaluations are bolstering the balance sheet. However, the pace of asset growth may outstrip organic earnings generation, warranting monitoring of integration efficiency.
Leverage Creeping Higher with Debt-Funded Deals
Total debt rose from $4.7B in 2024Q1 to $6.0B in 2026Q2, lifting D/E from 0.53 to 0.52, though the ratio dipped to 0.50 in 2026Q1, per balance sheet data.
The absolute debt increase of $1.3B over the period suggests that acquisitions are partly debt-financed, yet the D/E ratio remains moderate and below the peer VMC's 0.63. The slight uptick in 2026Q2 to 0.52 indicates a deliberate use of leverage, but the company's cash position of $112M is thin relative to debt, implying reliance on operating cash flow for debt service. Investors should monitor whether rising interest costs and the $390M working capital outflow in 2026Q2 strain debt coverage.
Asset-Heavy Model with Rising Goodwill
PPE net grew 93% from $7.0B in 2024Q1 to $13.5B in 2026Q2, while goodwill increased from $3.5B to $4.0B, reflecting acquisition-driven expansion, as reported in financial statements.
The substantial PPE growth underscores the capital-intensive nature of aggregates, with investments in quarries and processing facilities. Goodwill now represents 19% of total assets, up from 22% in 2024Q1, indicating that acquisitions are adding intangible value that may be at risk if synergies fail to materialize. The asset mix suggests a strategic shift toward higher-margin aggregates, but the rising goodwill warrants impairment testing, especially if volume growth remains flat.
Equity Quality Supported by Retained Earnings
Retained earnings climbed from $5.4B in 2024Q1 to $7.9B in 2026Q2, a 46% increase, while equity reached $11.5B, per balance sheet data, indicating solid internal capital generation.
The growth in retained earnings outpaces the increase in total equity, suggesting that the company is retaining profits to fund expansion rather than relying solely on external financing. However, the $1.2B cumulative gap between net income and operating cash flow over the last ten quarters implies that some earnings may not be converting to cash, potentially inflating equity quality. Share repurchases of $450M in 2025Q1 indicate a return of capital, but the low cash balance suggests limited flexibility for further buybacks without increasing debt.
Liquidity Buffer Thins Despite Healthy Ratios
Current ratio improved to 1.40 in 2026Q2 from 1.86 in 2024Q2, but cash dropped to $112M from $109M, while working capital swings caused a $390M outflow in 2026Q2, per cash flow data.
The current ratio remains above 1, indicating adequate short-term solvency, but the absolute cash position is minimal relative to the $6.0B debt load. The volatile working capital, with swings of over $800M, suggests that liquidity can tighten quickly, especially if receivables or inventory absorb cash. Given the capital-intensive nature and ongoing M&A, the thin cash buffer may leave the company exposed to unexpected shocks, though access to credit lines could mitigate this risk.
Goodwill and Debt Distort Balance Sheet Strength
Goodwill of $4.0B and debt of $6.0B together represent 47% of total assets, while cash is only $112M, suggesting headline equity may overstate financial flexibility, per reported figures.
The balance sheet appears healthy with a D/E of 0.52, but the composition reveals potential vulnerabilities: goodwill is 35% of equity, and debt is 52% of equity. If goodwill impairments occur due to integration issues or market downturns, equity could be significantly reduced. Additionally, the low cash balance and high debt may limit the company's ability to weather a prolonged downturn, especially if operating cash flow remains volatile. Investors should scrutinize the sustainability of the M&A-driven growth strategy.