Smurfit Westrock Plc
Consumer CyclicalNYSE:SW · New York Stock Exchange
+$0.69 today
Vol 3.88M · Avg 5.19M
Balance Sheet
Inspect the capital base behind the business
Review assets, liabilities, equity, cash, and debt to judge whether the company has the financial position to support future returns.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $674.0M |
| Receivables | $4.6B |
| Inventory | $3.6B |
| Other Current | $1.7B |
| Total Current Assets | $10.6B |
| PP&E (Net) | $22.9B |
| Goodwill | $7.2B |
| Intangible Assets | $1.0B |
| Other Non-current | $3.5B |
| Total Non-current Assets | $34.6B |
| Total Assets | $45.2B |
Analysis
Selected assets total $45.2B for Latest. The largest visible component is PP&E (Net) at $22.9B, about 50.7% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Balance Sheet
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.0B +22.5% | $855.0M -14.5% | $1.0B +27.3% | $785.4M -8.1% | $854.3M | $1.0B | $841.8M | $673.8M |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | -$1.6B | $445.6M | $378.4M |
| Net Receivables | $5.0B +21.8% | $4.1B +128.0% | $1.8B -5.0% | $1.9B +6.4% | $1.8B | $533.8M | $399.4M | -$1.7B |
| Inventory | $4.3B +22.2% | $3.5B +195.1% | $1.2B -4.9% | $1.3B +21.0% | $1.0B | $641.6M | $328.0M | $316.8M |
| Other Current Assets | $1.9B +21.5% | $1.5B +258.7% | $427.3M -22.6% | $551.9M +97.3% | $279.8M | $1.5B | $966.4M | $764.8M |
| Total Current Assets | $12.3B +21.9% | $10.1B +120.0% | $4.6B +1.5% | $4.5B +10.7% | $4.1B | $12.5B | $10.5B | $5.5B |
| Property, Plant & Equipment (Net) | $27.3B +20.3% | $22.7B +267.8% | $6.2B +23.6% | $5.0B +5.9% | $4.7B | $1.2B | $1.5B | $687.8M |
| Goodwill | $8.5B +24.3% | $6.8B +140.0% | $2.8B +11.8% | $2.5B +1.3% | $2.5B | $925.8M | $466.6M | $309.8M |
| Intangible Assets | $1.2B +11.4% | $1.1B +412.4% | $218.0M +1.1% | $215.7M +2.3% | $210.8M | $568.8M | $860.0M | $1.5B |
| Long-term Investments | $0 | $0 | $0 | $0 -100.0% | $24.0M | $524.0M | -$1.5B | $860.0M |
| Tax Assets | $0 | $0 -100.0% | $793.1M | $0 | $0 | $1.5B | $1.4B | $1.4B |
| Other Non-current Assets | $3.8B +22.0% | $3.1B +675.3% | -$537.1M -354.5% | $211.1M +19.3% | $176.9M | $1.4B | $1.0B | $679.4M |
| Total Non-current Assets | $40.8B +21.0% | $33.7B +255.5% | $9.5B +19.2% | $8.0B +4.3% | $7.6B | -$15.3B | $14.8B | $11.3B |
| Total Assets | $53.0B +21.2% | $43.8B +211.4% | $14.1B +12.8% | $12.5B +6.5% | $11.7B | $13.3B | $11.9B | $10.6B |
| Account Payables | $4.2B +28.4% | $3.3B +90.4% | $1.7B -4.1% | $1.8B +27.1% | $1.4B | $1.3B | -$1.5B | $1.4B |
| Short-term Debt | $406.4M -61.4% | $1.1B +451.3% | $191.0M +119.9% | $86.9M +17.5% | $73.9M | -$1.6B | -$1.6B | $326.6M |
| Tax Payables | $0 | $0 | $0 | $0 | $0 | $574.4M | -$1.5B | $1.4B |
| Deferred Revenue | $0 | $0 | $0 | $0 | $0 | -$1.6B | $374.2M | $542.2M |
| Other Current Liabilities | $3.0B -1.0% | $3.0B +360.7% | $649.0M +54.8% | $419.3M +37.1% | $305.8M | $1.1B | $1.5B | $493.2M |
| Total Current Liabilities | $8.3B +13.2% | $7.3B +143.9% | $3.0B -1.1% | $3.0B +7.5% | $2.8B | $6.0B | $10.1B | $14.3B |
| Long-term Debt | $15.8B +25.7% | $12.5B +244.3% | $3.6B +10.2% | $3.3B +0.3% | $3.3B | $1.3B | $438.6M | $1.3B |
| Deferred Tax Liabilities | $3.9B +7.6% | $3.6B +1185.7% | $280.0M | $0 | $0 | $746.6M | $612.2M | $477.8M |
| Deferred Revenue (Non-current) | $0 | $0 | $0 | $0 | $0 | -$1.6B | $715.8M | $1.3B |
| Other Non-current Liabilities | $3.5B +22.2% | $2.9B +343.6% | $653.0M -24.2% | $862.0M -4.0% | $898.3M | $489.0M | $1.1B | -$1.5B |
| Total Non-current Liabilities | $23.2B +21.8% | $19.0B +290.9% | $4.9B +9.9% | $4.4B -1.2% | $4.5B | $3.9B | $7.5B | $14.1B |
| Total Liabilities | $31.5B +19.4% | $26.4B +234.8% | $7.9B +5.4% | $7.5B +2.2% | $7.3B | $14.7B | $3.7B | $9.6B |
| Common Stock | $1.2M +17.5% | $1.0M | $0 | $0 | $0 | $651.4M | $517.0M | $382.6M |
| Retained Earnings | $3.1B +5.7% | $3.0B -16.2% | $3.5B +22.1% | $2.9B +95.9% | $1.5B | -$1.6B | $519.8M | $1.1B |
| Accumulated OCI | -$408.8M +71.7% | -$1.4B -70.7% | -$847.0M +25.0% | -$1.1B -454.2% | $318.7M | $393.8M | $550.6M | $707.4M |
| Other Stockholders Equity | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Minority Interest | $31.7M +17.5% | $27.0M +68.8% | $16.0M +14.2% | $14.0M +7.8% | $13.0M | $1.4B | $337.8M | $931.4M |
| Total Equity | $21.6B +24.0% | $17.4B +181.6% | $6.2B +23.7% | $5.0B +13.7% | $4.4B | $9.1B | $7.7B | $3.3B |
| Total Debt | $16.2B +19.0% | $13.6B +229.3% | $4.1B +10.3% | $3.7B -0.2% | $3.8B | $724.2M | $410.6M | $399.4M |
| Net Debt | $15.1B +18.8% | $12.7B +307.2% | $3.1B +5.8% | $3.0B +2.1% | $2.9B | $389.6M | $501.6M | $311.2M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Casey's General Stores, Inc.
NASDAQ:CASY
$33.25B
InterContinental Hotels Group PLC
NYSE:IHG
$24.83B
Ralph Lauren Corporation
NYSE:RL
$24.68B
Packaging Corporation of America
NYSE:PKG
$20.36B
International Paper Company
NYSE:IP
$19.00B
Amcor plc
NYSE:AMCR
$18.78B
NVR, Inc.
NYSE:NVR
$17.33B
Ball Corporation
NYSE:BALL
$15.22B
Genuine Parts Company
NYSE:GPC
$14.35B
Lululemon Athletica Inc.
NASDAQ:LULU
$13.52B
SEC Filings
Recent regulatory filings
No filings found.
How much cash does SW have?
Smurfit Westrock Plc (SW) reported $1.05B in cash and equivalents in fiscal 2025.
How much debt does SW carry?
Smurfit Westrock Plc (SW) reported $16.18B of total debt, with net debt of $15.13B.
Explore More
Continue the stock analysis
Jump to another research area for this company.