Moog Inc. (MOG-A) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 |
|---|
| Total Current Assets | 2.79B | 2.45B | 2.37B | 2.4B | 2.33B | 2.25B | 2.12B | 2.17B | 2.16B | 2.12B | 1.99B | 2.06B | 1.93B | 1.93B | 1.76B | 1.72B | 1.71B | 1.66B | 1.72B | 1.67B |
| Cash & Short-Term Investments | 307.55M | 73.36M | 62.01M | 59.01M | 62.12M | 73.45M | 61.69M | 51.52M | 59.07M | 126.4M | 68.96M | 122.51M | 107.01M | 143.07M | 103.89M | 93.91M | 120.39M | 105.2M | 99.6M | 90.55M |
| Cash Only | 307.55M | 73.36M | 62.01M | 59.01M | 62.12M | 73.45M | 61.69M | 51.52M | 59.07M | 126.4M | 68.96M | 122.51M | 107.01M | 143.07M | 103.89M | 93.91M | 120.39M | 105.2M | 99.6M | 90.55M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.45B | 1.37B | 1.25B | 1.26B | 1.27B | 1.21B | 1.11B | 1.22B | 1.21B | 1.14B | 1.14B | 1.17B | 1.08B | 1.07B | 990.26M | 973.77M | 931.3M | 891.59M | 945.93M | 897M |
| Days Sales Outstanding | 112.57 | 116.81 | 109.11 | 118.77 | 120.66 | 113.34 | 117.84 | 122.36 | 115.22 | 121.26 | 120.5 | 120.32 | 116.68 | 124.41 | 115.02 | 112.09 | 107.58 | 117.99 | 113.23 | 117.01 |
| Inventory | 931.8M | 915.69M | 914.3M | 924.68M | 902.55M | 886.09M | 862.54M | 831.38M | 810.48M | 788.04M | 724M | 710.25M | 679.04M | 648.16M | 588.47M | 592.36M | 591.6M | 597.44M | 613.1M | 632.36M |
| Days Inventory Outstanding | 101.51 | 111.24 | 110.25 | 117.84 | 119.89 | 116.48 | 119.56 | 110.89 | 109.62 | 110.31 | 100.37 | 97.62 | 95.26 | 98.96 | 90.82 | 93.04 | 93.84 | 102.26 | 104.83 | 111.73 |
| Other Current Assets | 106.51M | 89.34M | 142.54M | 153.48M | 96.16M | 78.14M | 87.87M | 70.08M | 73.83M | 60.01M | 51.05M | 55.73M | 67.14M | 22.84M | 15.34M | 1.95M | 1.74M | 1.52M | 1.31M | 1.11M |
| Total Non-Current Assets | 2.11B | 2.1B | 2.06B | 1.99B | 1.99B | 1.95B | 1.96B | 1.9B | 1.88B | 1.87B | 1.82B | 1.83B | 1.77B | 1.72B | 1.67B | 1.72B | 1.73B | 1.73B | 1.71B | 1.71B |
| Property, Plant & Equipment | 1.11B | 1.1B | 1.07B | 1.04B | 1.02B | 990.83M | 981.18M | 943.68M | 926.38M | 902.17M | 870.76M | 859.25M | 800.17M | 757.99M | 737.98M | 742.42M | 730.26M | 726.15M | 706.13M | 701.71M |
| Fixed Asset Turnover | 0.95x | 1.01x | 0.99x | 0.94x | 0.93x | 0.92x | 0.96x | 0.97x | 1.02x | 0.97x | 1.01x | 1.02x | 1.07x | 1.02x | 1.04x | 1.05x | 1.06x | 1.01x | 1.03x | 1.01x |
| Goodwill | 873.51M | 877.06M | 842.31M | 802.09M | 825.41M | 818.5M | 833.76M | 827.32M | 828.47M | 833.41M | 821.3M | 829.22M | 826.5M | 822.9M | 805.32M | 826.31M | 842.2M | 842.04M | 851.61M | 860.27M |
| Intangible Assets | 60.54M | 63.56M | 66.1M | 57.18M | 57.91M | 59.47M | 63.48M | 66.42M | 68.88M | 72.66M | 71.64M | 79.68M | 82.42M | 85.4M | 85.41M | 98.38M | 104.61M | 102.22M | 106.09M | 111.87M |
| Long-Term Investments | 0 | 0 | 6.9M | 6.81M | 9.18M | 8.33M | 0 | 7.99M | -9.06M | 0 | 12.68M | 9.88M | 0 | 97K | 2.38M | 227K | 414K | 23K | 104K | 0 |
| Other Non-Current Assets | 53.85M | 53.69M | 45.6M | 49.89M | 47.96M | 45.92M | 52.7M | 40.9M | 58.45M | 53.81M | 37.57M | 37.99M | 48.02M | 49.18M | 33.81M | 34.03M | 35.15M | 36.46M | 32.68M | 20.47M |
| Total Assets | 4.9B | 4.55B | 4.43B | 4.4B | 4.32B | 4.19B | 4.08B | 4.07B | 4.04B | 3.99B | 3.81B | 3.88B | 3.7B | 3.66B | 3.43B | 3.44B | 3.44B | 3.38B | 3.43B | 3.38B |
| Asset Turnover | 0.22x | 0.25x | 0.24x | 0.22x | 0.22x | 0.22x | 0.23x | 0.22x | 0.23x | 0.22x | 0.23x | 0.22x | 0.23x | 0.21x | 0.22x | 0.22x | 0.23x | 0.21x | 0.21x | 0.21x |
| Asset Growth % | 13.51% | 8.56% | 8.54% | 8.08% | 6.94% | 5.14% | 7.08% | 4.78% | 9.18% | 9.02% | 10.96% | 12.89% | 7.5% | 8.08% | -0.04% | 1.65% | 1.05% | 0.54% | 6.43% | 4.11% |
| Total Current Liabilities | 1.67B | 1.05B | 1.12B | 988.61M | 951.41M | 913.82M | 1.01B | 988.4M | 1B | 1.01B | 965.47M | 903.45M | 842.85M | 885.67M | 838.44M | 812.59M | 842.44M | 844.74M | 869.36M | 806.16M |
| Accounts Payable | 328.08M | 295.2M | 318.4M | 289.16M | 293.05M | 267.05M | 293.89M | 266.29M | 267.73M | 261.15M | 264.57M | 245.46M | 238.6M | 226.19M | 232.1M | 219.43M | 222.99M | 178.16M | 200.6M | 162.89M |
| Days Payables Outstanding | 34.25 | 37.3 | 36.43 | 37.55 | 37.54 | 37.37 | 39.54 | 36.07 | 36.27 | 38.36 | 35.69 | 34.01 | 33.36 | 36.68 | 34.73 | 34.76 | 31.66 | 32 | 30.59 | 29.76 |
| Short-Term Debt | 500M | 4.69M | 1.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 696K | 728K | 822K | 916K | 1.01M | 372K | 367K | 80.36M | 56.06M |
| Deferred Revenue (Current) | 0 | 410.45M | 372.99M | 298.65M | 306.77M | 293.55M | 302.13M | 353.5M | 404.88M | 445.71M | 377.98M | 366.77M | 317.25M | 372.26M | 296.9M | 293.79M | 321.59M | 367.87M | 263.69M | 259.43M |
| Other Current Liabilities | 1.17B | 201.38M | 247.42M | 232.63M | 199.11M | 200.31M | 240.24M | 223.43M | 187.66M | 176.33M | 204.06M | 178.78M | 166.64M | 174.6M | 93.14M | 193.31M | 188.43M | 206.49M | 225.71M | 232.72M |
| Current Ratio | 1.68x | 2.33x | 2.12x | 2.43x | 2.45x | 2.46x | 2.09x | 2.20x | 2.15x | 2.10x | 2.06x | 2.28x | 2.29x | 2.18x | 2.10x | 2.12x | 2.03x | 1.96x | 1.98x | 2.07x |
| Quick Ratio | 1.12x | 1.46x | 1.30x | 1.49x | 1.50x | 1.49x | 1.24x | 1.36x | 1.34x | 1.32x | 1.31x | 1.49x | 1.49x | 1.45x | 1.40x | 1.39x | 1.33x | 1.26x | 1.27x | 1.29x |
| Cash Conversion Cycle | 179.84 | 190.75 | 182.94 | 199.07 | 203.01 | 192.46 | 197.86 | 197.18 | 188.56 | 193.22 | 185.18 | 183.93 | 178.58 | 186.7 | 171.11 | 170.36 | 169.77 | 188.26 | 187.46 | 198.99 |
| Total Non-Current Liabilities | 1.13B | 1.43B | 1.31B | 1.46B | 1.53B | 1.46B | 1.24B | 1.29B | 1.28B | 1.27B | 1.21B | 1.36B | 1.28B | 1.25B | 1.16B | 1.2B | 1.17B | 1.12B | 1.16B | 1.21B |
| Long-Term Debt | 152.79M | 1.05B | 944.12M | 1.08B | 1.17B | 1.1B | 874.14M | 958.13M | 948.62M | 920.1M | 863.09M | 1.01B | 958.41M | 916.06M | 836.87M | 856.1M | 832.39M | 775.26M | 823.36M | 863.68M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 45.49M | 33.02M | 32.6M | 27.66M | 26.38M | 26.08M | 27.65M | 13.67M | 22.77M | 35.21M | 37.63M | 42.24M | 58.08M | 65.39M | 63.53M | 71.8M | 70.64M | 74.35M | 64.64M | 54.17M |
| Other Non-Current Liabilities | 935.84M | 348.12M | 337.71M | 354.92M | 340.38M | 334.18M | 333.63M | 313.76M | 309.95M | 315.59M | 305.76M | 303.29M | 260.49M | 265.75M | 256.19M | 267.14M | 265.38M | 265.83M | 275.67M | 292.09M |
| Total Liabilities | 2.8B | 2.49B | 2.43B | 2.45B | 2.48B | 2.38B | 2.25B | 2.27B | 2.29B | 2.28B | 2.17B | 2.26B | 2.12B | 2.13B | 2B | 2.01B | 2.01B | 1.96B | 2.03B | 2.02B |
| Total Debt | 652.79M | 1.06B | 945.69M | 1.08B | 1.17B | 1.1B | 874.14M | 958.13M | 948.62M | 920.1M | 863.09M | 1.01B | 959.14M | 916.88M | 837.79M | 857.11M | 832.76M | 775.63M | 903.72M | 919.74M |
| Net Debt | 345.24M | 983.64M | 883.67M | 1.02B | 1.1B | 1.03B | 812.45M | 907.55M | 889.55M | 793.71M | 794.13M | 890.26M | 852.13M | 773.81M | 735.8M | 763.19M | 712.37M | 670.42M | 804.12M | 829.19M |
| Debt / Equity | 0.31x | 0.51x | 0.47x | 0.56x | 0.64x | 0.61x | 0.48x | 0.53x | 0.54x | 0.54x | 0.53x | 0.62x | 0.61x | 0.60x | 0.58x | 0.60x | 0.58x | 0.54x | 0.65x | 0.67x |
| Debt / EBITDA | 6.73x | 7.13x | 6.67x | 8.26x | 9.47x | 9.46x | 6.61x | 7.77x | 6.91x | 8.56x | 7.13x | 10.44x | 9.65x | 10.38x | 9.57x | 9.17x | 8.85x | 10.18x | 11.55x | 11.55x |
| Net Debt / EBITDA | 3.56x | 6.64x | 6.23x | 7.81x | 8.96x | 8.83x | 6.15x | 7.36x | 6.48x | 7.38x | 6.56x | 9.18x | 8.57x | 8.76x | 8.41x | 8.17x | 7.57x | 8.80x | 10.28x | 10.41x |
| Interest Coverage | 7.24x | 7.02x | 6.45x | 5.38x | 4.76x | 5.03x | 11.68x | 5.45x | 5.37x | 4.75x | 3.69x | 3.92x | 5.22x | 5.10x | 5.74x | 7.92x | 8.68x | 6.70x | 6.22x | 6.79x |
| Total Equity | 2.1B | 2.07B | 1.99B | 1.94B | 1.84B | 1.81B | 1.83B | 1.79B | 1.75B | 1.71B | 1.64B | 1.62B | 1.58B | 1.53B | 1.44B | 1.43B | 1.43B | 1.42B | 1.4B | 1.37B |
| Equity Growth % | 14.55% | 13.83% | 8.95% | 8.36% | 4.69% | 6.3% | 11.78% | 10.65% | 10.98% | 11.94% | 13.87% | 13.26% | 10.42% | 7.07% | 2.62% | 4.7% | 6.89% | 9.3% | 12.63% | 9.91% |
| Book Value per Share | 65.55 | 64.46 | 62.10 | 60.59 | 57.46 | 56.00 | 56.52 | 55.35 | 54.22 | 52.94 | 50.83 | 50.56 | 49.30 | 47.85 | 44.78 | 44.64 | 44.54 | 44.25 | 43.38 | 42.26 |
| Total Shareholders' Equity | 2.1B | 2.07B | 1.99B | 1.94B | 1.84B | 1.81B | 1.83B | 1.79B | 1.75B | 1.71B | 1.64B | 1.62B | 1.58B | 1.53B | 1.44B | 1.43B | 1.43B | 1.42B | 1.4B | 1.37B |
| Common Stock | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M | 51.28M |
| Retained Earnings | 2.98B | 2.9B | 2.83B | 2.81B | 2.76B | 2.71B | 2.64B | 2.63B | 2.59B | 2.54B | 2.5B | 2.47B | 2.43B | 2.4B | 2.36B | 2.34B | 2.3B | 2.28B | 2.24B | 2.21B |
| Treasury Stock | 0 | -1.24B | -1.21B | -1.21B | -1.2B | -1.14B | -1.08B | -1.07B | -1.07B | -1.07B | -1.06B | -1.06B | -1.06B | -1.06B | -1.05B | -1.03B | -1.03B | -1.02B | -1.01B | -1.01B |
| Accumulated OCI | -161.35M | -568.25M | -523.4M | -482.26M | -358.49M | -585.2M | -366.63M | -545.75M | -515.96M | -341.47M | -347.74M | -431.57M | -324.17M | -257.19M | -370.03M | -455.48M | -432.36M | -315.99M | -311.32M | -407.26M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |