Companies / Whirlpool

Whirlpool WHR

Household Appliances · Balance sheet at Sep 30, 2026 · $ in millions

Moody's Ba3 (senior unsecured)S&P BB (senior unsecured) (negative)Fitch BB- (senior unsecured)

Next 12 Months: Starting Case
$ in millionsLast 12 MonthsNext Quarter (4Q26E)vs. 4Q25ANext 12 MonthsChange
Revenue$14,565$3,998(2.4%)$14,465(0.7%)
Adj. EBITDA$1,167$458(10.0%)$1,2809.7%
Free Cash Flow($92)$248(75.0%)$479620.9%
Net Debt, end of period$5,735$5,487$5,256(8.4%)
Net Debt / Adj. EBITDA4.9x4.9x4.1x-0.8x
Total Liquidity, end of period$1,103$1,351$1,58243.4%
The credit over the next year

Whirlpool's next year turns on North American appliance demand and whether its largest price increases in a decade stick: MDA North America sales fell 8.2% ex currency in Q3 2026 on soft industry demand, the company still guides North American industry down about 5% for 2026, and a 7% price increase took effect in Q4. Against that, U.S. steel mill prices are up about 24% year over year and tariffs and logistics keep pushing costs higher, so margin recovery depends on price outrunning inflation. Latin America adds a currency swing through the Brazilian real and a weaker mix after the Casas Bahia reorganization, while the 2026 cash plan (about $300 million of free cash flow, net debt under $4.5 billion) rests on a seasonally strong fourth quarter.

  • Leverage falls from 4.9x to 4.1x over the next four quarters on the starting case.
  • Free cash flow of $479mm is projected over the next year, with no itemised debt due in that time.
  • Net debt shrinks from $5.74bn to $5.26bn.
  • Liquidity a year out is $1.58bn, against $1.10bn today.

Built from the inputs on the Projections tab of the model; change them there. A starting case from history, not a forecast.

Capital Structure
Cap StructureAmt Out.Mkt PriceYieldLev. ThroughView
Unrestricted Cash$1,103.0
7.500% Senior Secured Second Lien Notes due 20311,000.0100.3%*7.43%0.9xBullish
ABL Credit Facility due 2031 ($2.0bn asset-based revolver)0.0100.0%N/a0.9xBullish
7.875% Senior Secured Second Lien Notes due 20341,000.098.0%*8.22%1.7xBullish
0.500% Senior Notes due 2028 (EUR 500mm)586.0100.0%0.50%2.2xBullish
4.750% Senior Notes due 2029700.094.9%*7.03%2.8xBullish
6.125% Senior Notes due 2030600.094.0%*8.13%3.3xBullish
2.400% Senior Notes due 2031300.073.6%*9.78%3.6xBullish
4.700% Senior Notes due 2032300.077.9%*10.04%3.8xBullish
6.500% Senior Notes due 2033600.086.4%*9.33%4.4xBullish
5.500% Senior Notes due 2033300.077.9%*10.23%4.6xBullish
5.750% Senior Notes due 2034300.075.9%*10.48%4.9xBullish
5.150% Senior Notes due 2043250.059.3%*10.34%5.1xBullish
4.500% Senior Notes due 2046500.056.3%*9.45%5.5xBullish
4.600% Senior Notes due 2050500.055.8%*9.25%5.9xBullish
Notes payable (short-term bank borrowings, mainly a note in Argentina)14.0100.0%N/a6.0xBullish
Total Debt$6,838.05.9x
Net Debt$5,735.04.9x
Last Twelve Months
Revenue$14,565
Implied Costs(13,398)
Adj. EBITDA$1,167
(-) Interest Expense(327)
(-) Capex(405)
Memo: FCF($92)
Total Liquidity$1,103.0