Smurfit Westrock

Materials

Paper & Plastic Packaging Products & Materials

Dublin, Ireland

Last filing: Feb 27, 2026 (FY2025)

Account	2025	2024	2023	2022	2007
BS_Assets_AcctsReceivable	$12.0M	$4.1B	$171.0M	$171.0M	$0
BS_Assets_Inventory	$0	$3.5B	$0	$0	$0
BS_Assets_Goodwill	$345.0M	$6.8B	$2.8B	$12.0M	$0
BS_Assets_IntangibleAssets	$0	$1.1B	$0	$0	$0
BS_Liab_AccruedLiab	$0	$715.0M	$0	$0	$0
BS_Liab_LongTermDebt	$0	$12.5B	$0	$0	$0
BS_Liab_DeferredTaxLiab	$0	$3.6B	$0	$0	$0
BS_Equity_PreferredStock	$0	$0	$0	$0	$0
BS_Equity_CommonStock	$0	$1.0M	$0	$0	$0
BS_Equity_APIC	$137.0M	$15.9B	$64.0M	$66.0M	$0
BS_Equity_TreasuryStock	$0	$93.0M	$30.0M	$32.0M	$0

Account	2025	2024	2023	2022	2007
IS_Revenue_Total	$31.2B	$21.1B	$12.1B	$13.5B	—
IS_Expense_COGS	$25.1B	$16.9B	$9.0B	$10.2B	—
IS_Expense_SGA	$3.8B	$2.7B	$1.6B	$1.5B	—
IS_Expense_DA	$2.5B	$1.5B	$580.0M	$564.0M	—
IS_Expense_SBC	$139.0M	$206.0M	$66.0M	$68.0M	—
IS_Expense_Restructuring	$385.0M	$56.0M	$32.0M	$29.0M	—
IS_GrossProfit	$6.0B	$4.2B	$3.1B	$3.3B	—
IS_OperatingIncome	$1.7B	$1.0B	$1.4B	$1.6B	—
IS_InterestIncome	$111.0M	$127.0M	$31.0M	$9.0M	—
IS_InterestExpense	$840.0M	$525.0M	$170.0M	$148.0M	—
IS_OtherNonopIncExp	$-61.0M	$-25.0M	$-46.0M	$15.0M	—
IS_PreTaxIncome	$959.0M	$560.0M	$1.1B	$1.4B	—
IS_TaxExpense	$260.0M	$241.0M	$312.0M	$391.0M	$0
IS_NetIncome	$699.0M	$319.0M	$825.0M	$1.0B	—
IS_ComprehensiveIncome	$1.8B	$-489.0M	$1.2B	$771.0M	—
IS_EPS_Basic	$1	$1	$3	$4	—
IS_EPS_Diluted	$1	$1	$3	$4	—
IS_Shares_Basic	$522.0M	$386.0M	$258.0M	$258.0M	—
IS_Shares_Diluted	$526.0M	$389.0M	$260.0M	$261.0M	—

Account	2025	2024	2023	2022	2007
CF_Ops_NetIncome	$699.0M	$319.0M	$825.0M	$1.0B	—
CF_Ops_DA	$2.5B	$1.5B	$580.0M	$564.0M	$0
CF_Ops_SBC	$139.0M	$206.0M	$66.0M	$68.0M	—
CF_Ops_DeferredTax	$-190.0M	$-137.0M	$-28.0M	$41.0M	—
CF_Ops_WorkingCapital	$-254.0M	$-149.0M	$-715.0M	$346.0M	$0
CF_Ops_Other	$32.0M	$28.0M	$-10.0M	$-18.0M	—
CF_Ops_NetCash	$3.4B	$1.5B	$1.6B	$1.4B	—
CF_Inv_Capex	$2.2B	$1.5B	$929.0M	$930.0M	$0
CF_Inv_Acquisitions	$6.0M	$719.0M	$29.0M	$93.0M	—
CF_Inv_Other	$-17.0M	$-5.0M	$-10.0M	$-5.0M	—
CF_Inv_NetCash	$-2.1B	$-2.1B	$-931.0M	$-1.0B	—
CF_Fin_DebtIssuance	$2.0B	$5.7B	$88.0M	$52.0M	—
CF_Fin_DebtRepayment	$1.8B	$4.3B	$136.0M	$56.0M	$0
CF_Fin_ShareRepurchases	$0	$27.0M	$30.0M	$32.0M	—
CF_Fin_Dividends	$900.0M	$650.0M	$391.0M	$349.0M	—
CF_Fin_TaxWithholding	$69.0M	$26.0M	$0	$0	—
CF_Fin_Other	$-5.0M	$6.0M	$-3.0M	$-1.0M	—
CF_Fin_NetCash	$-1.3B	$607.0M	$-479.0M	$-431.0M	—
CF_FX_Effect	$86.0M	$-121.0M	$10.0M	$-126.0M	—
CF_Net_Change	$37.0M	$-145.0M	$159.0M	$-144.0M	—

Stock price history for SW hasn't been loaded yet.