Saturday 17 October 2026
Export SW’s income statement to Excel — free account
Smurfit Westrock PLC
SW Consumer Cyclical Packaging & Containers
Smurfit Westrock PLC’s revenue for fiscal 2025 (year ended December 2025) was $31.2 billion, up 47.7% from fiscal 2024. In the quarter to June 2026, revenue grew 1.15%, EPS grew 440.0%, free cash flow was flat and total debt fell 1.39%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for five consecutive years.
41.16
0.08
−0.19%
Follow SW
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.
| Sep '17 | Sep '18 | Sep '19 | Sep '20 | Sep '21 | Sep '22 | Sep '23 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
304.00 | 636.80 | 151.60 | 251.10 | 290.90 | 260.20 | 393.40 | 1,000.00 | 855.00 | 892.00 |
Receivables |
1,886.80 | 2,010.70 | 2,193.20 | 2,142.70 | 2,586.90 | 2,683.90 | 2,591.90 | 1,806.00 | 4,117.00 | 4,268.00 |
Inventory |
1,797.30 | 1,829.60 | 2,107.50 | 2,023.40 | 2,173.30 | 2,317.10 | 2,331.50 | 1,203.00 | 3,550.00 | 3,693.00 |
Other current assets |
502.80 | 308.00 | 522.00 | 527.50 | 608.50 | 724.20 | 1,676.30 | 561.00 | 1,533.00 | 1,586.00 |
Total current assets |
4,490.90 | 4,785.10 | 4,974.30 | 4,944.70 | 5,659.60 | 5,985.40 | 6,993.10 | 4,570.00 | 10,055.00 | 10,439.00 |
Property, Plant, Equpment (Net) |
9,118.30 | 9,082.50 | 11,189.50 | 10,778.90 | 10,570.10 | 10,081.40 | 11,063.20 | 5,791.00 | 22,675.00 | 23,232.00 |
Goodwill and Intangible Assets (Total) |
8,857.60 | 8,699.60 | 11,345.10 | 9,629.40 | 9,278.00 | 8,815.80 | 6,824.90 | 3,060.00 | 7,939.00 | 8,277.00 |
Long-term assets (Other) |
2,254.20 | 2,373.30 | 2,423.10 | 3,058.00 | 3,072.30 | 3,082.60 | 1,944.20 | — | 2,455.00 | 2,593.00 |
Total non-current assets |
20,598.10 | 20,575.40 | 25,182.40 | 23,835.00 | 23,594.70 | 22,420.10 | 20,450.60 | 9,481.00 | 33,704.00 | 34,718.00 |
Total Assets |
25,089.00 | 25,360.50 | 30,156.70 | 28,779.70 | 29,254.30 | 28,405.50 | 27,443.70 | 14,051.00 | 43,759.00 | 45,157.00 |
Accounts Payable |
1,492.10 | 1,716.80 | 1,831.80 | 1,674.20 | 2,123.70 | 2,252.10 | 2,123.90 | 1,728.00 | 3,290.00 | 3,597.00 |
Accrued Expenses |
416.70 | 399.30 | 470.40 | 386.70 | 656.80 | 627.90 | 524.90 | 716.00 | 1,597.00 | 1,598.00 |
Current Part of Debt |
608.70 | 740.70 | 561.10 | 222.90 | 168.80 | 212.20 | 533.00 | 78.00 | 1,053.00 | 346.00 |
Other current liabilities |
492.30 | 476.50 | 571.80 | 645.10 | 694.80 | 810.60 | 1,737.60 | 484.00 | 1,393.00 | 1,523.00 |
Total current liabilities |
3,009.80 | 3,333.30 | 3,435.10 | 2,928.90 | 3,644.10 | 3,902.80 | 4,919.40 | 3,006.00 | 7,333.00 | 7,064.00 |
Long Term Debt (Total) |
5,946.10 | 5,674.50 | 9,502.30 | 9,207.70 | 8,025.30 | 7,575.00 | 8,050.90 | 3,669.00 | 12,542.00 | 13,427.00 |
Pension and Post-Retirement Liabilities |
432.80 | 396.10 | 456.10 | 450.60 | 388.40 | 294.80 | 290.30 | 537.00 | 706.00 | 697.00 |
Long Term Tax Liability (Deferred) |
3,410.20 | 2,321.50 | 2,878.00 | 2,916.90 | 2,944.40 | 2,761.90 | 2,433.20 | 280.00 | 3,600.00 | 3,297.00 |
Minority Interests |
4.70 | 4.20 | 1.90 | 1.30 | 1.70 | 5.50 | — | — | — | — |
Non-current Liabilities (Other) |
1,899.30 | 2,148.50 | 2,199.10 | 2,626.80 | 2,560.40 | 2,445.80 | 1,652.20 | 385.00 | 2,191.00 | 2,318.00 |
Total non-current liabilities |
11,693.10 | 10,544.80 | 15,037.40 | 15,203.30 | 13,920.20 | 13,083.00 | 12,426.60 | 4,871.00 | 19,039.00 | 19,739.00 |
Total liabilities |
14,702.90 | 13,878.10 | 18,472.50 | 18,132.20 | 17,564.30 | 16,985.80 | 17,346.00 | 7,877.00 | 26,372.00 | 26,803.00 |
Additional Paid In Capital |
10,624.90 | 10,588.90 | 10,739.40 | 10,916.30 | 11,058.80 | 10,639.40 | 10,698.50 | 3,575.00 | 15,948.00 | 16,083.00 |
Common Stock (Net) |
2.50 | 2.50 | 2.60 | 2.60 | 2.70 | 2.50 | 2.60 | — | 1.00 | 1.00 |
Retained Earnings |
172.40 | 1,573.30 | 1,997.10 | 1,031.60 | 1,607.90 | 2,214.40 | 278.20 | 3,521.00 | 2,950.00 | 2,655.00 |
Treasury Stock |
— | — | — | — | — | — | — | 91.00 | 93.00 | 64.00 |
Common Equity (Total) |
10,386.10 | 11,482.40 | 11,684.20 | 10,647.50 | 11,690.00 | 11,419.70 | 10,097.70 | 6,174.00 | 17,387.00 | 18,354.00 |
Shareholders Equity (Total) |
10,386.10 | 11,482.40 | 11,684.20 | 10,647.50 | 11,690.00 | 11,419.70 | 10,097.70 | 6,174.00 | 17,387.00 | 18,354.00 |
Shareholders Equity and Liabilities (Total) |
25,089.00 | 25,360.50 | 30,156.70 | 28,779.70 | 29,254.30 | 28,405.50 | 27,443.70 | 14,051.00 | 43,759.00 | 45,157.00 |
Shares (Common) |
254.50 | 253.50 | 257.80 | 260.40 | 265.00 | 254.40 | 256.40 | 260.35 | 520.44 | 522.31 |
Shares (Preferred) |
— | — | — | — | — | — | — | — | 0.01 | 0.01 |
Shareholders Equity (Tangible) |
1,528.50 | 2,782.80 | 339.10 | 1,018.10 | 2,412.00 | 2,603.90 | 3,272.80 | 3,114.00 | 9,448.00 | 10,077.00 |
Net Debt |
6,250.80 | 5,778.40 | 9,911.80 | 9,179.50 | 7,903.20 | 7,527.00 | 8,190.50 | 2,747.00 | 12,740.00 | 12,881.00 |
Total Debt |
6,554.80 | 6,415.20 | 10,063.40 | 9,430.60 | 8,194.10 | 7,787.20 | 8,583.90 | 3,747.00 | 13,595.00 | 13,773.00 |
In millions of $ except per-share values · columns are period end dates · fundamentals updated 28 Sep 2026