Total debt plummeted to $931M in 2026Q2 from $14.3B in 2026Q1, driving D/E to 0.05, but cash dropped to $677M from $892M in 2025Q4, suggesting a tighter liquidity buffer.
Smurfit Westrock plc (SW) balance sheet — 22-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Total Current Assets | 10.82B | 12.26B | 10.05B | 4.57B | 4.5B | 4.07B | 3.26B | 2.68B | 3.38B | 3.55B | 2.85B | 2.73B | 3.19B | 3.49B | 3.48B | 3.75B | 3.25B | 3.36B | 3.59B | 3.66B | 3.13B | 2.94B | 1.66B |
| Cash & Short-Term Investments | 677M | 1.05B | 855M | 1B | 785.41M | 854.32M | 891M | 189M | 465.57M | 635.84M | 458.54M | 295.19M | 470.6M | 617.25M | 591.16M | 1.1B | 667.64M | 922.69M | 1B | 604.66M | 489.25M | 1.02B | 258.92M |
| Cash Only | 677M | 1.05B | 855M | 1B | 785.41M | 854.32M | 891M | 189M | 465.57M | 635.84M | 458.54M | 295.19M | 470.6M | 617.25M | 591.16M | 1.1B | 667.64M | 922.69M | 1B | 604.66M | 489.25M | 1B | 252.83M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.15M | 10M | 6.97M | 10.73M | 0 | 0 | 0 | 0 | 19.37M | 6.09M |
| Accounts Receivable | 4.92B | 5.01B | 4.12B | 1.81B | 1.9B | 1.79B | 1.34B | 1.4B | 1.44B | 1.37B | 1.31B | 1.27B | 1.22B | 1.35B | 1.38B | 1.28B | 1.73B | 1.08B | 1.14B | 1.34B | 1.32B | 1.25B | 909.55M |
| Days Sales Outstanding | 56.23 | 58.69 | 73.75 | 60.18 | 55.01 | 62.2 | 57.21 | 56.56 | 51.47 | 48.58 | 55.6 | 52.16 | 45.3 | 44.99 | 51.98 | 48.96 | 71.24 | 45.52 | 42.35 | 45.98 | 52.47 | 98.1 | 83.47 |
| Inventory | 3.61B | 4.34B | 3.55B | 1.2B | 1.26B | 1.05B | 773M | 819M | 981.47M | 1.02B | 829.79M | 812.32M | 863.37M | 996.99M | 977.33M | 907.26M | 848.52M | 839.59M | 867.28M | 994.6M | 831.7M | 641.41M | 455M |
| Days Inventory Outstanding | 53.84 | 62.99 | 79.36 | 53.63 | 48.28 | 46.91 | 49.88 | 49.47 | 52.29 | 51.58 | 50.61 | 47.75 | 45.46 | 46.58 | 51.48 | 48.16 | 48.26 | 48.58 | 42.95 | 47.49 | 45.63 | 69.48 | 57.91 |
| Other Current Assets | 1.61B | 1.86B | 1.53B | 427.34M | 551.93M | 279.78M | 177M | 204M | 412.41M | 532.13M | 256.88M | 355.46M | 639.28M | 517.99M | 532.19M | 411.12M | -36.25M | 483.7M | 543.68M | 660.06M | 431.23M | 32.83M | 39.87M |
| Total Non-Current Assets | 34.38B | 40.78B | 33.7B | 9.48B | 7.96B | 7.63B | 7.03B | 7.25B | 7.48B | 7.25B | 6.47B | 6.58B | 7.12B | 7.88B | 7.7B | 7.17B | 7.31B | 8.18B | 7.74B | 8.97B | 8.42B | 6.61B | 4.01B |
| Property, Plant & Equipment | 22.67B | 27.29B | 22.68B | 6.17B | 4.99B | 4.71B | 4.26B | 4.37B | 4.13B | 3.89B | 3.43B | 3.39B | 3.69B | 4.17B | 4.11B | 3.85B | 4.12B | 4.52B | 4.34B | 4.85B | 4.55B | 3.54B | 2.44B |
| Fixed Asset Turnover | 1.32x | 1.14x | 0.90x | 1.78x | 2.53x | 2.23x | 2.00x | 2.07x | 2.48x | 2.64x | 2.50x | 2.61x | 2.67x | 2.63x | 2.36x | 2.47x | 2.16x | 1.92x | 2.27x | 2.19x | 2.02x | 1.31x | 1.63x |
| Goodwill | 7.17B | 8.48B | 6.82B | 2.84B | 2.54B | 2.51B | 2.34B | 2.38B | 2.7B | 2.74B | 2.42B | 2.55B | 2.75B | 3.09B | 2.98B | 2.79B | 0 | 0 | 0 | 0 | 0 | 2.28B | 1.4B |
| Intangible Assets | 1.02B | 1.24B | 1.12B | 218M | 215.73M | 210.83M | 208M | 233M | 261.95M | 171.56M | 189.31M | 196.79M | 172.67M | 118.76M | 126.96M | 71.29M | 2.94B | 3.18B | 3B | 3.52B | 3.28B | 232.7M | 3.87M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 23.98M | 23M | 26M | 34M | 34M | 38M | 38M | 38M | 50.86M | 54.02M | 56.73M | 21.46M | 49.01M | 47.06M | 134.03M | 148.63M | 171.49M | 162.94M |
| Other Non-Current Assets | 3.52B | 3.77B | 3.09B | -537.14M | 211.06M | 176.86M | 200M | 231M | 174.19M | 174.75M | 196.53M | 185.03M | 183.31M | 164.56M | 185.36M | 164.9M | 51.68M | 26.92M | 35.08M | 84.43M | 44.07M | 74.63M | -102.89M |
| Total Assets | 45.2B | 53.04B | 43.76B | 14.05B | 12.46B | 11.7B | 10.29B | 9.93B | 10.86B | 10.8B | 9.32B | 9.31B | 10.32B | 11.37B | 11.18B | 10.91B | 10.56B | 11.55B | 11.32B | 12.63B | 11.55B | 9.55B | 5.68B |
| Asset Turnover | 0.67x | 0.59x | 0.47x | 0.78x | 1.01x | 0.90x | 0.83x | 0.91x | 0.94x | 0.95x | 0.92x | 0.95x | 0.95x | 0.97x | 0.87x | 0.87x | 0.84x | 0.75x | 0.87x | 0.84x | 0.80x | 0.49x | 0.70x |
| Asset Growth % | 4.37% | 21.21% | 211.43% | 12.77% | 6.52% | 13.68% | 3.68% | -8.6% | 0.52% | 15.89% | 0.17% | -9.81% | -9.23% | 1.64% | 2.47% | 3.34% | -8.52% | 1.96% | -10.33% | 9.33% | 20.99% | 68.19% | - |
| Total Current Liabilities | 7.48B | 8.3B | 7.33B | 3.01B | 3.04B | 2.82B | 2.23B | 2.21B | 2.43B | 3.03B | 2.01B | 2B | 2.16B | 2.28B | 2.21B | 2.3B | 2.07B | 2.16B | 2.16B | 2.56B | 2.33B | 2.38B | 1.5B |
| Accounts Payable | 3.47B | 4.22B | 3.29B | 1.73B | 1.8B | 1.42B | 978M | 1.02B | 1.22B | 1.27B | 1.07B | 1.13B | 1.13B | 1.24B | 1.23B | 1.19B | 1.07B | 981.43M | 1.12B | 1.31B | 1.2B | 880.66M | 657.79M |
| Days Payables Outstanding | 50.15 | 61.35 | 73.55 | 77.03 | 68.81 | 63.64 | 63.11 | 61.55 | 64.91 | 64.46 | 65.17 | 66.64 | 59.68 | 57.99 | 64.71 | 62.95 | 61.12 | 56.79 | 55.49 | 62.57 | 65.63 | 95.4 | 83.72 |
| Short-Term Debt | 931M | 406.41M | 1.05B | 191M | 86.85M | 73.94M | 71M | 110M | 168M | 676M | 140M | 86M | 67M | 69.54M | 87.01M | 206.08M | 188.85M | 190.56M | 211.6M | 220.12M | 212.04M | 829.64M | 274.62M |
| Deferred Revenue (Current) | 5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 1.61B | 2.96B | 2.99B | 649M | 419.32M | 305.76M | 370M | 313M | 670.77M | 711.26M | 494.28M | 478.42M | 676.42M | 674.75M | 644.33M | 584.54M | 550.61M | 677.69M | 535.96M | 747.47M | 607.12M | 654.66M | 523.59M |
| Current Ratio | 1.45x | 1.48x | 1.37x | 1.52x | 1.48x | 1.44x | 1.46x | 1.21x | 1.39x | 1.17x | 1.42x | 1.36x | 1.48x | 1.53x | 1.58x | 1.63x | 1.57x | 1.56x | 1.66x | 1.43x | 1.34x | 1.23x | 1.11x |
| Quick Ratio | 0.96x | 0.95x | 0.89x | 1.12x | 1.07x | 1.07x | 1.11x | 0.84x | 0.99x | 0.84x | 1.01x | 0.96x | 1.08x | 1.09x | 1.14x | 1.23x | 1.16x | 1.17x | 1.26x | 1.04x | 0.99x | 0.96x | 0.81x |
| Cash Conversion Cycle | 59.91 | 60.32 | 79.56 | 36.77 | 34.47 | 45.47 | 43.98 | 44.48 | 38.85 | 35.7 | 41.03 | 33.27 | 31.09 | 33.58 | 38.75 | 34.17 | 58.38 | 37.31 | 29.81 | 30.89 | 32.47 | 72.18 | 57.66 |
| Total Non-Current Liabilities | 19.66B | 23.19B | 19.04B | 4.87B | 4.43B | 4.48B | 4.28B | 4.72B | 5.13B | 4.59B | 4.68B | 4.76B | 5.22B | 5.63B | 5.71B | 5.78B | 5.92B | 6.73B | 6.66B | 6.88B | 8.39B | 6.42B | 3.62B |
| Long-Term Debt | 13.23B | 15.77B | 12.54B | 3.64B | 3.31B | 3.3B | 2.86B | 3.2B | 3.36B | 2.67B | 3.25B | 3.25B | 3.1B | 0 | 4.2B | 4.47B | 4.61B | 5.1B | 5.22B | 5.35B | 6.72B | 4.96B | 2.68B |
| Capital Lease Obligations | 0 | 0 | 0 | 295M | 264.29M | 288.77M | 263M | 299M | 17M | 10M | 12M | 5M | 5M | 4.13M | 3.96M | 0 | 21.46M | 25.01M | 38.5M | 58.27M | 72.64M | 89.69M | 93.28M |
| Deferred Tax Liabilities | 13.53B | 3.87B | 3.6B | 280M | 0 | 0 | 0 | 0 | 579.48M | 177.56M | 192.46M | 195.7M | 222.53M | 295.51M | 310.79M | 272.18M | 273.97M | 465.64M | 451.04M | 650.94M | 717.77M | 558.16M | 375.26M |
| Other Non-Current Liabilities | 3.07B | 3.54B | 2.9B | 653M | 861.99M | 898.28M | 1.16B | 1.22B | 918.76M | 1.15B | 1.19B | 4.55B | 4.98B | 5.31B | 1.17B | 1.02B | 1.03B | 1.16B | 984.21M | 878.61M | 950.45M | 817.97M | 472.94M |
| Total Liabilities | 27.14B | 31.48B | 26.37B | 7.88B | 7.47B | 7.31B | 6.51B | 6.93B | 7.55B | 7.61B | 6.69B | 6.76B | 7.38B | 7.91B | 7.92B | 8.08B | 7.99B | 8.89B | 8.82B | 9.44B | 10.72B | 8.81B | 5.12B |
| Total Debt | 931M | 16.18B | 13.6B | 4.13B | 3.74B | 3.75B | 3.28B | 3.69B | 3.54B | 3.35B | 3.4B | 3.34B | 3.18B | 0 | 4.29B | 4.68B | 4.8B | 5.3B | 5.43B | 5.57B | 6.93B | 5.87B | 3.05B |
| Net Debt | 254M | 15.13B | 12.74B | 3.13B | 2.96B | 2.9B | 2.38B | 3.5B | 3.08B | 2.72B | 2.94B | 3.04B | 2.71B | -617.25M | -591.16M | 3.58B | 4.14B | 4.37B | 4.43B | 4.96B | 6.44B | 4.87B | 2.79B |
| Debt / Equity | 0.05x | 0.75x | 0.78x | 0.67x | 0.75x | 0.85x | 0.87x | 1.23x | 1.07x | 1.05x | 1.29x | 1.31x | 1.08x | - | 1.31x | 1.65x | 1.87x | 1.99x | 2.17x | 1.74x | 8.32x | 8.08x | 5.62x |
| Debt / EBITDA | 0.26x | 3.39x | 5.70x | 2.34x | 1.89x | 2.36x | 2.43x | 2.78x | 2.13x | 2.64x | 2.67x | 2.81x | 2.54x | - | 3.30x | 3.74x | 4.53x | 5.52x | 5.81x | 4.65x | 9.95x | 11.08x | 5.95x |
| Net Debt / EBITDA | 0.07x | 3.17x | 5.34x | 1.77x | 1.49x | 1.82x | 1.77x | 2.64x | 1.85x | 2.14x | 2.31x | 2.56x | 2.17x | -0.44x | -0.45x | 2.86x | 3.90x | 4.56x | 4.74x | 4.15x | 9.24x | 9.20x | 5.46x |
| Interest Coverage | 1.87x | 2.14x | 2.62x | 8.21x | 10.97x | 8.60x | 7.64x | 6.24x | -1.51x | 3.92x | 4.52x | 5.94x | 3.78x | 3.45x | 3.19x | 3.03x | 1.96x | 1.34x | 1.39x | 2.39x | 0.93x | 0.26x | 0.87x |
| Total Equity | 18.06B | 21.56B | 17.39B | 6.17B | 4.99B | 4.39B | 3.78B | 2.99B | 3.31B | 3.19B | 2.63B | 2.55B | 2.94B | 3.46B | 3.27B | 2.83B | 2.57B | 2.66B | 2.5B | 3.19B | 833.48M | 726.98M | 542.18M |
| Equity Growth % | 7.8% | 23.99% | 181.62% | 23.73% | 13.7% | 16.01% | 26.39% | -9.46% | 3.63% | 21.18% | 3.43% | -13.47% | -15.03% | 6.02% | 15.25% | 10.04% | -3.12% | 6.3% | -21.68% | 283.02% | 14.65% | 34.08% | - |
| Book Value per Share | 34.50 | 40.99 | 44.70 | 23.75 | 19.12 | 16.88 | 15.07 | 12.58 | 14.01 | 13.46 | 11.11 | 10.78 | 12.52 | 14.86 | 14.20 | 12.54 | 11.76 | 12.19 | 11.47 | 15.55 | 4.05 | 3.54 | 2.64 |
| Total Shareholders' Equity | 18.04B | 21.53B | 17.36B | 6.16B | 4.98B | 4.38B | 3.77B | 2.95B | 3.16B | 3.01B | 2.45B | 2.38B | 2.7B | 3.19B | 2.98B | 2.59B | 2.34B | 2.4B | 2.3B | 2.99B | 653.54M | 592.29M | 425.57M |
| Common Stock | 1M | 1.18M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220.18K | 332.42K | 179.49K | 135.46K | 80.98K |
| Retained Earnings | 2.24B | 3.12B | 2.95B | 3.52B | 2.88B | 1.47B | 917M | 615M | 480.44M | 1.44B | 897.1M | 676.75M | 329.54M | 167.09M | -210.28M | -441.97M | -734.14M | -958.51M | -945.23M | -708.77M | -875.96M | -564.51M | -280.26M |
| Treasury Stock | -34M | -75.17M | -93M | -91M | -72.84M | -58.95M | -49M | -42M | -32.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -299M | -408.76M | -1.45B | -847M | -1.13B | 318.75M | 256M | 393M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.3M | -51M |
| Minority Interest | 24M | 31.71M | 27M | 16M | 14.01M | 12.99M | 13M | 41M | 149.85M | 181.16M | 183M | 165.09M | 239.55M | 274.79M | 280.37M | 247.55M | 230.08M | 256.46M | 201.85M | 200.39M | 179.95M | 134.69M | 116.61M |
Quick answers to the most common questions about buying SW stock.
As of 2025, Smurfit Westrock plc (SW) had total assets of $53.04B including $12.26B in current assets.
Smurfit Westrock plc (SW) carries total debt of $16.18B, offset by $1.05B in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Smurfit Westrock plc (SW) has total shareholders' equity (book value) of $21.53B ($40.99 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Smurfit Westrock plc (SW) reported a current ratio of 1.48x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Integration and margin compression
Metrics are mathematically derived from official filings.
Balance Sheet Stabilizes Post-Merger
Total assets have held near $45B since 2025Q1, with equity drifting from $17.9B to $18.0B, as per SW's quarterly filings, indicating a plateau after the merger integration.
The balance sheet appears to have stabilized at a larger scale post-merger, with total assets hovering around $45B and equity fluctuating narrowly between $17.9B and $18.4B. This stability suggests the integration phase may be settling, but the slight decline in retained earnings from $3.0B to $2.2B over the past year hints at ongoing earnings pressure. Investors should monitor whether this plateau represents a foundation for growth or a period of stagnation.
Debt Reduction Sharpens Leverage Profile
Total debt plummeted from $14.3B in 2026Q1 to $931M in 2026Q2, driving D/E down to 0.05, as reported in SW's balance sheet, a dramatic deleveraging event.
The near-elimination of debt in 2026Q2 is a striking shift, likely reflecting a refinancing or debt repayment that significantly reduces leverage. This improves financial flexibility and reduces interest burden, but the suddenness warrants scrutiny—whether it's a one-time event or a sustainable capital structure change. With D/E now far below peers like IP (0.73) and PKG (0.95), SW's balance sheet appears more conservative, though the low cash balance ($677M) relative to assets may limit immediate liquidity.
Asset Base Heavy in Tangibles
PP&E stands at $22.7B, roughly half of total assets, while goodwill is $7.2B, as per SW's balance sheet, underscoring a capital-intensive model with significant intangible exposure.
The asset mix is dominated by property, plant, and equipment, reflecting the manufacturing nature of the packaging business. Goodwill of $7.2B, largely from the merger, represents a substantial portion of equity (about 40%), posing impairment risk if integration synergies fail to materialize. The stability of PP&E around $23B suggests ongoing investment, but the high fixed-asset base implies sensitivity to capacity utilization and cyclical demand.
Equity Quality Tempered by Retained Earnings Dip
Equity has remained near $18B, but retained earnings fell from $3.0B in 2025Q1 to $2.2B in 2026Q2, as per SW's filings, indicating dividend payouts and losses eroding internal capital.
While total equity has been stable, the decline in retained earnings suggests that dividends and net losses are consuming internally generated capital. This may indicate that the company is not retaining enough earnings to fund growth organically, relying instead on debt or other financing. The absence of significant buybacks, as noted in cash flow analysis, means shareholder returns are primarily via dividends, which could strain equity if earnings remain weak.
Liquidity Adequate but Cash Thin
Current ratio improved to 1.45 in 2026Q2, but cash dropped to $677M from $892M in 2025Q4, as per SW's balance sheet, suggesting a tighter cash buffer.
The current ratio of 1.45 indicates adequate short-term coverage, but the cash position is relatively low compared to the company's scale and peers like IP ($1.1B). With operating cash flow volatile and capex elevated, the cash balance may be insufficient to absorb unexpected shocks without drawing on credit. The sharp debt reduction in 2026Q2 may have consumed cash, leaving limited liquidity headroom.
Debt Reduction May Mask Underlying Strain
The dramatic drop in debt to $931M in 2026Q2, from $14.3B in 2026Q1, as per SW's balance sheet, could signal a restructuring that obscures ongoing operational challenges.
While the deleveraging appears positive, it may be a financial engineering move that does not address the underlying margin compression and integration costs highlighted in the income statement. The low cash balance and declining retained earnings suggest that the company may be using cash or asset sales to pay down debt, which could limit future investment. Investors should question whether this balance sheet strength is sustainable or a temporary artifact of the merger.