Smurfit Westrock PLC SW
46.41
0.41
0.89%
as of 25 Sep
- Market cap
- $24.1B
- P/E
- 48.9×
Follow SW
Indexes
indicate stock being part of an index,
Growth Flags
show if company had growth for consecutive years
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 '18 | Sep '19 | Sep '20 | Sep '21 | Sep '22 | Dec '22 | Sep '23 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
636.80 | 151.60 | 251.10 | 290.90 | 260.20 | — | 393.40 | 1,000.00 | 855.00 | 892.00 |
Receivables |
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 |
1,829.60 | 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 |
308.00 | 522.00 | 527.50 | 608.50 | 724.20 | — | 1,676.30 | 561.00 | 1,533.00 | 1,586.00 |
Total current assets |
4,785.10 | 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) |
9,082.50 | 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) |
8,699.60 | 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) |
2,373.30 | 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 |
20,575.40 | 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 |
25,360.50 | 30,156.70 | 28,779.70 | 29,254.30 | 28,405.50 | 0.00 | 27,443.70 | 14,051.00 | 43,759.00 | 45,157.00 |
Accounts Payable |
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 |
399.30 | 470.40 | 386.70 | 656.80 | 627.90 | — | 524.90 | 716.00 | 1,597.00 | 1,598.00 |
Current Part of Debt |
740.70 | 561.10 | 222.90 | 168.80 | 212.20 | — | 533.00 | 78.00 | 1,053.00 | 346.00 |
Other current liabilities |
476.50 | 571.80 | 645.10 | 694.80 | 810.60 | — | 1,737.60 | 484.00 | 1,393.00 | 1,523.00 |
Total current liabilities |
3,333.30 | 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) |
5,674.50 | 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 |
396.10 | 456.10 | 450.60 | 388.40 | 294.80 | — | 290.30 | 537.00 | 706.00 | 697.00 |
Long Term Tax Liability (Deferred) |
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 |
4.20 | 1.90 | 1.30 | 1.70 | 5.50 | — | — | — | — | — |
Non-current Liabilities (Other) |
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 |
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 |
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 |
10,588.90 | 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 | 2.60 | 2.60 | 2.70 | 2.50 | — | 2.60 | — | 1.00 | 1.00 |
Retained Earnings |
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) |
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) |
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) |
25,360.50 | 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) |
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) |
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 |
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 |
6,415.20 | 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