Go Pro

Smurfit Westrock (SW) Financials

Smurfit Westrock logo
$46.03 -1.49 (-3.14%)
Closing price 07/31/2026 03:59 PM Eastern
Extended Trading
$45.93 -0.10 (-0.22%)
As of 07/31/2026 07:49 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Smurfit Westrock

Annual Income Statements for Smurfit Westrock

This table shows Smurfit Westrock's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
1,034 825 319 699
Consolidated Net Income / (Loss)
1,035 826 319 699
Net Income / (Loss) Continuing Operations
1,035 826 319 699
Total Pre-Tax Income
1,426 1,138 560 959
Total Operating Income
1,558 1,372 1,007 1,719
Total Gross Profit
3,272 3,054 4,195 6,043
Total Revenue
13,509 12,093 21,109 31,179
Operating Revenue
13,509 12,093 21,109 31,179
Total Cost of Revenue
10,237 9,039 16,914 25,136
Operating Cost of Revenue
10,237 9,039 16,914 25,136
Total Operating Expenses
1,714 1,682 3,188 4,324
Selling, General & Admin Expense
1,543 1,572 2,737 3,819
Other Operating Expenses / (Income)
0.00 78 395 120
Restructuring Charge
- 32 56 385
Total Other Income / (Expense), net
-132 -234 -447 -760
Interest Expense
8.00 49 24 -30
Interest & Investment Income
-139 -139 -398 -729
Other Income / (Expense), net
15 -46 -25 -61
Income Tax Expense
391 312 241 260
Net Income / (Loss) Attributable to Noncontrolling Interest
1.00 1.00 0.00 0.00
Basic Earnings per Share
$4.00 $3.19 $0.83 $1.34
Weighted Average Basic Shares Outstanding
- - 521.96M 524.25M
Diluted Earnings per Share
$3.96 $3.17 $0.82 $1.33
Weighted Average Diluted Shares Outstanding
- - 521.96M 524.25M
Weighted Average Basic & Diluted Shares Outstanding
- - 521.96M 524.25M
Cash Dividends to Common per Share
$1.35 $1.50 - $1.72

Quarterly Income Statements for Smurfit Westrock

This table shows Smurfit Westrock's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
229 191 132 -150 469 384 -28 246 97 65 89
Consolidated Net Income / (Loss)
229 191 132 -150 469 382 -26 245 98 63 88
Net Income / (Loss) Continuing Operations
229 191 132 -150 469 382 -26 245 98 63 88
Total Pre-Tax Income
302 267 187 -117 677 390 58 336 175 84 128
Total Operating Income
354 307 244 55 952 553 251 526 389 253 309
Total Gross Profit
742 710 693 1,350 2,845 1,577 1,515 1,569 1,382 1,268 1,399
Total Revenue
2,915 2,930 2,969 7,671 13,438 7,656 7,940 8,003 7,580 7,712 8,031
Operating Revenue
2,915 2,930 2,969 7,671 - 7,656 7,940 8,003 7,580 7,712 8,031
Total Cost of Revenue
2,173 2,220 2,276 6,321 10,593 6,079 6,425 6,434 6,198 6,444 6,632
Operating Cost of Revenue
2,173 2,220 2,276 6,321 - 6,079 6,425 6,434 6,198 6,444 6,632
Total Operating Expenses
388 403 449 1,295 1,893 1,024 1,264 1,043 993 1,015 1,090
Selling, General & Admin Expense
371 380 389 1,007 - 973 963 963 905 961 970
Other Operating Expenses / (Income)
17 23 60 267 - 36 21 15 48 0.00 1.00
Restructuring Charge
- - 0.00 21 - 15 280 65 - 54 119
Total Other Income / (Expense), net
-52 -40 -57 -172 -275 -163 -193 -190 -214 -169 -181
Interest Expense
9.00 10 29 -8.00 - -9.00 -7.00 -8.00 -6.00 -8.00 -10
Interest & Investment Income
-39 -25 -33 -167 - -167 -182 -177 -203 -166 -179
Other Income / (Expense), net
-4.00 -5.00 5.00 -13 - -5.00 -18 -21 -17 -11 -12
Income Tax Expense
73 76 55 33 - 8.00 84 91 77 21 40
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 0.00 0.00 - -2.00 2.00 -1.00 1.00 -2.00 -1.00
Basic Earnings per Share
$0.89 $0.74 $0.51 ($0.30) - $0.74 ($0.05) $0.47 $0.18 $0.12 $0.17
Weighted Average Basic Shares Outstanding
- 100.00 519.36M 520.16M 521.96M 522.01M 522.13M 522.19M 524.25M 524.46M 524.52M
Diluted Earnings per Share
$0.88 $0.73 $0.51 ($0.30) - $0.73 ($0.05) $0.47 $0.18 $0.12 $0.17
Weighted Average Diluted Shares Outstanding
- 100.00 519.36M 520.16M 521.96M 522.01M 522.13M 522.19M 524.25M 524.46M 524.52M
Weighted Average Basic & Diluted Shares Outstanding
- 100.00 519.36M 520.16M 521.96M 522.01M 522.13M 522.19M 524.25M 524.46M 524.52M

Annual Cash Flow Statements for Smurfit Westrock

This table details how cash moves in and out of Smurfit Westrock's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-144 159 -145 37
Net Cash From Operating Activities
1,433 1,559 1,483 3,392
Net Cash From Continuing Operating Activities
1,433 1,559 1,483 3,392
Net Income / (Loss) Continuing Operations
1,035 826 319 699
Consolidated Net Income / (Loss)
1,035 826 319 699
Depreciation Expense
564 580 1,464 2,550
Non-Cash Adjustments To Reconcile Net Income
128 32 158 230
Changes in Operating Assets and Liabilities, net
-294 121 -458 -87
Net Cash From Investing Activities
-1,020 -931 -2,114 -2,143
Net Cash From Continuing Investing Activities
-1,020 -931 -2,114 -2,143
Purchase of Property, Plant & Equipment
-930 -929 -1,466 -2,192
Acquisitions
-93 -29 -719 -6.00
Sale of Property, Plant & Equipment
13 17 61 12
Other Investing Activities, net
-10 10 10 43
Net Cash From Financing Activities
-431 -479 607 -1,298
Net Cash From Continuing Financing Activities
-431 -479 607 -1,298
Repayment of Debt
-60 -146 -4,398 -1,927
Repurchase of Common Equity
-74 -30 -27 0.00
Payment of Dividends
-349 -391 -650 -900
Issuance of Debt
52 88 5,708 1,598
Other Financing Activities, net
0.00 0.00 -26 -69
Effect of Exchange Rate Changes
-126 10 -121 86

Quarterly Cash Flow Statements for Smurfit Westrock

This table details how cash moves in and out of Smurfit Westrock's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
271 -189 0.03 -49 -96 -58 -19 73 41 -218 3.00
Net Cash From Operating Activities
611 42 - 702 781 235 829 1,133 1,195 204 765
Net Cash From Continuing Operating Activities
611 42 - 702 781 235 829 1,133 1,195 204 765
Net Income / (Loss) Continuing Operations
49 191 - 173 146 382 -26 245 98 63 88
Consolidated Net Income / (Loss)
49 191 - 173 146 382 -26 245 98 63 88
Depreciation Expense
150 148 - - 592 603 613 659 675 728 678
Non-Cash Adjustments To Reconcile Net Income
24 7.00 - - 48 15 169 55 -9.00 32 46
Changes in Operating Assets and Liabilities, net
388 -304 - -453 -5.00 -765 73 174 431 -619 -47
Net Cash From Investing Activities
-254 -207 - -1,595 -519 -476 -520 -568 -579 -627 -448
Net Cash From Continuing Investing Activities
-254 -207 - -1,595 -519 -476 -520 -568 -579 -627 -448
Purchase of Property, Plant & Equipment
-268 -208 - - -569 -477 -522 -610 -583 -624 -465
Acquisitions
- 0.00 - - -3.00 -4.00 -1.00 - -1.00 -18 -1.00
Sale of Property, Plant & Equipment
6.00 - - - 46 0.00 - 15 -3.00 9.00 10
Other Investing Activities, net
8.00 1.00 - - 7.00 5.00 3.00 27 8.00 6.00 8.00
Net Cash From Financing Activities
-101 0.00 0.03 869 -262 151 -355 -470 -624 209 -318
Net Cash From Continuing Financing Activities
-101 0.00 - 869 -262 151 -355 -470 -624 209 -318
Repayment of Debt
-20 -28 - - -2,726 -101 -66 -29 -1,731 -40 -18
Payment of Dividends
-92 0.00 - - -157 -225 -225 -225 -225 -237 -237
Issuance of Debt
11 55 - - 2,614 541 -61 -215 1,333 555 -61
Other Financing Activities, net
- 0.00 - - 7.00 -64 -3.00 -1.00 -1.00 -83 -2.00
Effect of Exchange Rate Changes
15 -24 - - - 32 27 -22 49 -4.00 4.00

Annual Balance Sheets for Smurfit Westrock

This table presents Smurfit Westrock's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Total Assets
14,051 43,759 45,157
Total Current Assets
4,570 10,055 10,439
Cash & Equivalents
1,000 855 892
Accounts Receivable
1,806 4,117 4,268
Inventories, net
1,203 3,550 3,693
Other Current Assets
561 1,533 1,586
Plant, Property, & Equipment, net
5,791 22,675 23,232
Total Noncurrent Assets
3,690 11,029 11,486
Goodwill
2,842 6,822 7,218
Intangible Assets
218 1,117 1,059
Employee Benefit Assets
29 635 616
Other Noncurrent Operating Assets
601 2,455 2,593
Total Liabilities & Shareholders' Equity
14,051 43,759 45,157
Total Liabilities
7,877 26,372 26,803
Total Current Liabilities
3,006 7,333 7,064
Short-Term Debt
78 1,053 346
Accounts Payable
1,728 3,290 3,597
Accrued Expenses
278 715 601
Current Employee Benefit Liabilities
438 882 997
Other Current Liabilities
484 1,393 1,523
Total Noncurrent Liabilities
4,871 19,039 19,739
Long-Term Debt
3,669 12,542 13,427
Noncurrent Deferred & Payable Income Tax Liabilities
280 3,600 3,297
Noncurrent Employee Benefit Liabilities
537 706 697
Other Noncurrent Operating Liabilities
385 2,191 2,318
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,174 17,387 18,354
Total Preferred & Common Equity
6,158 17,360 18,327
Preferred Stock
0.00 0.00 0.00
Total Common Equity
6,158 17,360 18,327
Common Stock
3,575 15,949 16,084
Retained Earnings
3,521 2,950 2,655
Treasury Stock
-91 -93 -64
Accumulated Other Comprehensive Income / (Loss)
-847 -1,446 -348
Noncontrolling Interest
16 27 27

Quarterly Balance Sheets for Smurfit Westrock

This table presents Smurfit Westrock's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
0.00 0.03 45,029 44,649 45,746 45,569 45,170 45,201
Total Current Assets
0.00 0.03 10,545 10,630 10,979 10,883 10,552 10,818
Cash & Equivalents
0.00 0.03 - 797 778 851 674 677
Accounts Receivable
- - 4,613 4,548 4,844 4,668 4,644 4,922
Inventories, net
- - 3,585 3,670 3,774 3,781 3,583 3,612
Other Current Assets
- - 1,396 1,615 1,583 1,583 1,651 1,607
Plant, Property, & Equipment, net
0.00 0.00 23,206 22,792 23,097 23,050 22,900 22,672
Total Noncurrent Assets
0.00 0.00 11,278 11,227 11,670 11,636 11,718 11,711
Goodwill
- - 7,215 6,969 7,207 7,213 7,186 7,175
Intangible Assets
- - 1,094 1,141 1,107 1,075 1,036 1,021
Employee Benefit Assets
- - 615 654 677 698 642 677
Other Noncurrent Operating Assets
- - 2,354 2,463 2,679 2,650 2,854 2,838
Total Liabilities & Shareholders' Equity
0.00 0.03 45,029 44,649 45,746 45,569 45,170 45,201
Total Liabilities
0.00 0.01 27,037 26,760 27,422 27,110 27,087 27,141
Total Current Liabilities
0.00 0.01 7,126 7,445 7,591 7,345 7,314 7,476
Short-Term Debt
- - 745 1,300 1,034 798 980 931
Accounts Payable
- 0.01 3,357 3,171 3,380 3,257 3,344 3,467
Accrued Expenses
- - 813 - - - 636 651
Current Employee Benefit Liabilities
- - 954 799 872 973 832 820
Other Current Liabilities
- - 1,257 2,175 2,305 2,317 1,522 1,607
Total Noncurrent Liabilities
0.00 0.00 19,911 19,315 19,831 19,765 19,773 19,665
Long-Term Debt
- - 13,174 12,919 13,329 13,313 13,275 13,233
Noncurrent Deferred & Payable Income Tax Liabilities
- - 3,682 3,608 3,482 3,455 3,410 3,365
Noncurrent Employee Benefit Liabilities
- - 788 716 746 737 686 672
Other Noncurrent Operating Liabilities
- - 2,267 2,072 2,274 2,260 2,402 2,395
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.00 0.01 17,992 17,889 18,324 18,459 18,083 18,060
Total Preferred & Common Equity
0.00 0.01 17,965 17,864 18,297 18,433 18,058 18,036
Preferred Stock
- - 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.00 0.01 17,965 17,864 18,297 18,433 18,058 18,036
Common Stock
0.00 0.03 15,891 15,978 16,019 16,058 16,096 16,126
Retained Earnings
- -0.01 3,178 3,030 2,771 2,787 2,397 2,243
Treasury Stock
- - -93 -65 -65 -65 -34 -34
Accumulated Other Comprehensive Income / (Loss)
-0.00 -0.00 -1,011 -1,079 -428 -347 -401 -299
Noncontrolling Interest
- - 27 25 27 26 25 24

Annual Metrics And Ratios for Smurfit Westrock

This table displays calculated financial ratios and metrics derived from Smurfit Westrock's official financial filings.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - -
Revenue Growth
0.00% -10.48% 74.56% 47.70%
EBITDA Growth
0.00% -10.81% 28.33% 72.04%
EBIT Growth
0.00% -15.70% -25.94% 68.84%
NOPAT Growth
0.00% -11.93% -42.40% 118.43%
Net Income Growth
0.00% -20.19% -61.38% 119.12%
EPS Growth
0.00% -19.95% -74.13% 62.20%
Operating Cash Flow Growth
0.00% 8.79% -4.87% 128.73%
Free Cash Flow Firm Growth
0.00% 0.00% -160.34% 100.70%
Invested Capital Growth
0.00% 0.00% 237.71% 3.68%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.13%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 1.59%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -1.01%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -2.42%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -6.43%
EPS Q/Q Growth
0.00% 0.00% 0.00% 29.13%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 13.90%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -1.53%
Profitability Metrics
- - - -
Gross Margin
24.22% 25.25% 19.87% 19.38%
EBITDA Margin
15.82% 15.76% 11.59% 13.50%
Operating Margin
11.53% 11.35% 4.77% 5.51%
EBIT Margin
11.64% 10.97% 4.65% 5.32%
Profit (Net Income) Margin
7.66% 6.83% 1.51% 2.24%
Tax Burden Percent
72.58% 72.58% 56.96% 72.89%
Interest Burden Percent
90.65% 85.82% 57.03% 57.84%
Effective Tax Rate
27.42% 27.42% 43.04% 27.11%
Return on Invested Capital (ROIC)
0.00% 22.33% 2.94% 4.08%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 9.96% -0.35% -0.24%
Return on Net Nonoperating Assets (RNNOA)
0.00% 4.43% -0.23% -0.17%
Return on Equity (ROE)
0.00% 26.76% 2.71% 3.91%
Cash Return on Invested Capital (CROIC)
0.00% -177.67% -105.68% 0.47%
Operating Return on Assets (OROA)
0.00% 9.44% 3.40% 3.73%
Return on Assets (ROA)
0.00% 5.88% 1.10% 1.57%
Return on Common Equity (ROCE)
0.00% 26.69% 2.70% 3.91%
Return on Equity Simple (ROE_SIMPLE)
0.00% 13.41% 1.84% 0.00%
Net Operating Profit after Tax (NOPAT)
1,131 996 574 1,253
NOPAT Margin
8.37% 8.23% 2.72% 4.02%
Net Nonoperating Expense Percent (NNEP)
0.00% 12.37% 3.29% 4.32%
Return On Investment Capital (ROIC_SIMPLE)
- 10.04% 1.85% 3.90%
Cost of Revenue to Revenue
75.78% 74.75% 80.13% 80.62%
SG&A Expenses to Revenue
11.42% 13.26% 13.23% 12.25%
R&D to Revenue
0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
12.69% 13.91% 15.10% 13.87%
Earnings before Interest and Taxes (EBIT)
1,573 1,326 982 1,658
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,137 1,906 2,446 4,208
Valuation Ratios
- - - -
Price to Book Value (P/BV)
0.00 0.00 1.60 1.09
Price to Tangible Book Value (P/TBV)
0.00 0.00 2.95 1.99
Price to Revenue (P/Rev)
0.00 0.00 1.32 0.64
Price to Earnings (P/E)
0.00 0.00 87.13 28.63
Dividend Yield
0.00% 0.00% 1.13% 4.50%
Earnings Yield
0.00% 0.00% 1.15% 3.49%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 1.35 1.05
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 1.92 1.06
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 16.58 7.82
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 41.31 19.86
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 70.71 26.28
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 27.35 9.71
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 227.14
Leverage & Solvency
- - - -
Debt to Equity
0.00 0.61 0.78 0.75
Long-Term Debt to Equity
0.00 0.59 0.72 0.73
Financial Leverage
0.00 0.44 0.66 0.72
Leverage Ratio
0.00 2.28 2.45 2.49
Compound Leverage Factor
0.00 1.95 1.40 1.44
Debt to Total Capital
0.00% 37.77% 43.88% 42.87%
Short-Term Debt to Total Capital
0.00% 0.79% 3.40% 1.08%
Long-Term Debt to Total Capital
0.00% 36.98% 40.48% 41.79%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.16% 0.09% 0.08%
Common Equity to Total Capital
0.00% 62.07% 56.03% 57.05%
Debt to EBITDA
0.00 1.97 5.56 3.27
Net Debt to EBITDA
0.00 1.44 5.21 3.06
Long-Term Debt to EBITDA
0.00 1.93 5.13 3.19
Debt to NOPAT
0.00 3.76 23.70 10.99
Net Debt to NOPAT
0.00 2.76 22.21 10.28
Long-Term Debt to NOPAT
0.00 3.68 21.86 10.72
Altman Z-Score
0.00 0.00 1.36 1.43
Noncontrolling Interest Sharing Ratio
0.00% 0.26% 0.18% 0.15%
Liquidity Ratios
- - - -
Current Ratio
0.00 1.52 1.37 1.48
Quick Ratio
0.00 0.93 0.68 0.73
Cash Flow Metrics
- - - -
Free Cash Flow to Firm (FCFF)
0.00 -7,925 -20,632 145
Operating Cash Flow to CapEx
156.27% 170.94% 105.55% 155.60%
Free Cash Flow to Firm to Interest Expense
0.00 -161.74 -859.68 0.00
Operating Cash Flow to Interest Expense
179.13 31.82 61.79 0.00
Operating Cash Flow Less CapEx to Interest Expense
64.50 13.20 3.25 0.00
Efficiency Ratios
- - - -
Asset Turnover
0.00 0.86 0.73 0.70
Accounts Receivable Turnover
0.00 6.70 7.13 7.44
Inventory Turnover
0.00 7.51 7.12 6.94
Fixed Asset Turnover
0.00 2.09 1.48 1.36
Accounts Payable Turnover
0.00 5.23 6.74 7.30
Days Sales Outstanding (DSO)
0.00 54.51 51.21 49.08
Days Inventory Outstanding (DIO)
0.00 48.58 51.28 52.59
Days Payable Outstanding (DPO)
0.00 69.78 54.14 50.00
Cash Conversion Cycle (CCC)
0.00 33.31 48.35 51.66
Capital & Investment Metrics
- - - -
Invested Capital
0.00 8,921 30,127 31,235
Invested Capital Turnover
0.00 2.71 1.08 1.02
Increase / (Decrease) in Invested Capital
0.00 8,921 21,206 1,108
Enterprise Value (EV)
0.00 0.00 40,562 32,924
Market Capitalization
0.00 0.00 27,795 20,016
Book Value per Share
$0.00 $0.00 $33.37 $35.10
Tangible Book Value per Share
$0.00 $0.00 $18.11 $19.25
Total Capital
0.00 9,921 30,982 32,127
Total Debt
0.00 3,747 13,595 13,773
Total Long-Term Debt
0.00 3,669 12,542 13,427
Net Debt
0.00 2,747 12,740 12,881
Capital Expenditures (CapEx)
917 912 1,405 2,180
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 642 2,920 2,829
Debt-free Net Working Capital (DFNWC)
0.00 1,642 3,775 3,721
Net Working Capital (NWC)
0.00 1,564 2,722 3,375
Net Nonoperating Expense (NNE)
96 170 255 554
Net Nonoperating Obligations (NNO)
0.00 2,747 12,740 12,881
Total Depreciation and Amortization (D&A)
564 580 1,464 2,550
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 5.31% 13.83% 9.07%
Debt-free Net Working Capital to Revenue
0.00% 13.58% 17.88% 11.93%
Net Working Capital to Revenue
0.00% 12.93% 12.90% 10.82%
Earnings Adjustments
- - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.83 $1.34
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 521.96M 524.25M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.82 $1.33
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 521.96M 524.25M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 521.96M 524.25M
Normalized Net Operating Profit after Tax (NOPAT)
1,255 996 574 1,534
Normalized NOPAT Margin
9.29% 8.23% 2.72% 4.92%
Pre Tax Income Margin
10.56% 9.41% 2.65% 3.08%
Debt Service Ratios
- - - -
EBIT to Interest Expense
196.63 27.06 40.92 0.00
NOPAT to Interest Expense
141.35 20.32 23.90 0.00
EBIT Less CapEx to Interest Expense
82.00 8.45 -17.63 0.00
NOPAT Less CapEx to Interest Expense
26.73 1.71 -34.64 0.00
Payout Ratios
- - - -
Dividend Payout Ratio
33.72% 47.34% 203.76% 128.76%
Augmented Payout Ratio
40.87% 50.97% 212.23% 128.76%

Quarterly Metrics And Ratios for Smurfit Westrock

This table displays calculated financial ratios and metrics derived from Smurfit Westrock's official financial filings.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 524,253,735.00 524,464,078.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 524,253,735.00 524,464,078.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.12 0.17
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 163.16% 0.00% 161.30% 167.43% 4.33% 0.54% 0.73% 1.15%
EBITDA Growth
0.00% 0.00% 0.00% -88.00% 0.00% 155.78% 106.85% 92.08% 6.73% -15.73% 15.25%
EBIT Growth
0.00% 0.00% 0.00% -88.00% 0.00% 81.46% -6.43% 1,102.38% -4.37% -55.84% 27.47%
NOPAT Growth
0.00% 0.00% 0.00% -85.66% 0.00% 146.64% -165.33% 896.21% -17.03% -64.97% 288.80%
Net Income Growth
0.00% 0.00% 0.00% -165.50% 0.00% 100.00% -119.70% 263.33% -32.88% -83.51% 438.46%
EPS Growth
0.00% 0.00% 0.00% -134.09% 0.00% 0.00% -109.80% 256.67% 250.00% -83.56% 440.00%
Operating Cash Flow Growth
0.00% 0.00% 0.00% -25.95% 27.82% 459.52% 143.82% 254.06% 53.01% -13.19% -7.72%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% -14,110.63% 0.00% 98.79% 0.00% 99.47% 101.79%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 259,422,864.23% 2.45% 3.68% 1.13% -1.13%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 75.18% -43.03% 3.71% 0.79% -5.29% 1.74% 4.14%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 341,563.41% 3,576.22% -25.45% -26.50% 37.59% -10.05% -7.35% 0.52%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 341,563.41% 2,166.70% -42.44% -57.48% 116.74% -26.34% -34.95% 22.73%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 447,254.47% 2,372.76% -43.10% -120.77% 440.87% -43.20% -12.89% 11.96%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -1,219,412.20% 412.67% -18.55% -106.81% 1,042.31% -60.00% -35.71% 39.68%
EPS Q/Q Growth
0.00% 0.00% 0.00% 88.28% 0.00% 0.00% -106.85% 1,040.00% -61.70% -33.33% 41.67%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00% 11.25% -69.91% 252.77% 36.67% 5.47% -82.93% 275.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -4.07% 98.83% -137.09% 81.66% 451.88%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 251,707,417.07% -2.69% 3.93% 1.91% -0.60% -1.53% 1.37% -0.37%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.45% 0.00% 0.00% 17.60% 21.17% 20.60% 19.08% 19.61% 18.23% 16.44% 17.42%
EBITDA Margin
12.01% 0.00% 0.00% 0.55% 11.49% 15.03% 10.65% 14.54% 13.81% 12.58% 12.14%
Operating Margin
12.14% 0.00% 0.00% 0.72% 7.08% 7.22% 3.16% 6.57% 5.13% 3.28% 3.85%
EBIT Margin
12.01% 0.00% 0.00% 0.55% 7.08% 7.16% 2.93% 6.31% 4.91% 3.14% 3.70%
Profit (Net Income) Margin
7.86% 0.00% 0.00% -1.96% 3.49% 4.99% -0.33% 3.06% 1.29% 0.82% 1.10%
Tax Burden Percent
75.83% 0.00% 100.00% 128.21% 69.28% 97.95% -44.83% 72.92% 56.00% 75.00% 68.75%
Interest Burden Percent
86.29% 0.00% 100.00% -278.57% 71.11% 71.17% 24.89% 66.53% 47.04% 34.71% 43.10%
Effective Tax Rate
24.17% 0.00% 0.00% 0.00% 0.00% 2.05% 144.83% 27.08% 44.00% 25.00% 31.25%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 4.96% 11.68% -2.74% 4.76% 2.92% 2.44% 2.61%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 1.17% 9.30% -1.46% 3.71% 1.99% 1.50% 1.69%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.86% 6.97% -1.08% 2.67% 1.42% 1.13% 1.26%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 5.82% 18.65% -3.82% 7.43% 4.34% 3.57% 3.87%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% -68.48% -194.02% 0.00% 0.00% 0.47% 1.50% 4.32%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 5.17% 8.28% 3.95% 4.34% 3.44% 2.18% 2.55%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 2.55% 5.77% -0.44% 2.10% 0.91% 0.57% 0.75%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 5.81% 18.62% -3.81% 7.42% 4.34% 3.56% 3.87%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 2.85% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
268 0.00 -0.01 39 952 542 -113 384 218 190 212
NOPAT Margin
9.21% 0.00% 0.00% 0.50% 7.08% 7.07% -1.42% 4.79% 2.87% 2.46% 2.65%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% -13.79% 2.91% 3.79% 2.38% -1.27% 1.06% 0.94% 0.94% 0.92%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 3.07% 1.69% -0.34% 1.18% 0.68% 0.59% 0.66%
Cost of Revenue to Revenue
74.55% 0.00% 0.00% 82.40% 78.83% 79.40% 80.92% 80.39% 81.77% 83.56% 82.58%
SG&A Expenses to Revenue
12.73% 0.00% 0.00% 13.40% 0.00% 12.90% 12.13% 12.03% 11.94% 12.46% 12.08%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
13.31% 0.00% 0.00% 16.88% 14.09% 13.38% 15.92% 13.03% 13.10% 13.16% 13.57%
Earnings before Interest and Taxes (EBIT)
350 0.00 -0.01 42 952 548 233 505 372 242 297
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
350 0.00 -0.01 42 1,544 1,151 846 1,164 1,047 970 975
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 1.43 1.60 1.32 1.23 1.21 1.09 1.16 1.35
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 2.66 2.95 2.41 2.26 2.19 1.99 2.12 2.47
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 1.32 0.91 0.73 0.71 0.64 0.67 0.77
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 87.13 45.94 63.99 29.72 28.63 54.98 48.82
Dividend Yield
0.00% 0.00% 0.00% 0.61% 1.13% 2.30% 3.40% 3.75% 4.50% 4.38% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 1.15% 2.18% 1.56% 3.37% 3.49% 1.82% 2.05%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 1.25 1.35 1.18 1.13 1.12 1.05 1.09 1.20
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 1.92 1.43 1.17 1.14 1.06 1.10 1.21
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 16.58 11.75 10.08 8.57 7.82 8.57 9.09
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 41.31 30.10 29.82 21.20 19.86 25.52 26.68
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 70.71 39.51 45.14 27.66 26.28 41.78 37.43
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 27.35 22.06 16.69 11.93 9.71 10.26 11.46
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 227.14 72.97 27.55
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.77 0.78 0.79 0.78 0.76 0.75 0.79 0.78
Long-Term Debt to Equity
0.00 0.00 0.00 0.73 0.72 0.72 0.73 0.72 0.73 0.73 0.73
Financial Leverage
0.00 -1.00 -1.85 0.72 0.73 0.75 0.74 0.72 0.72 0.75 0.74
Leverage Ratio
0.00 1.00 1.85 2.50 2.45 2.50 2.50 2.49 2.49 2.50 2.50
Compound Leverage Factor
0.00 0.00 1.85 -6.97 1.74 1.78 0.62 1.65 1.17 0.87 1.08
Debt to Total Capital
0.00% 0.00% 0.00% 43.62% 43.88% 44.28% 43.94% 43.33% 42.87% 44.08% 43.95%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 2.33% 3.40% 4.05% 3.16% 2.45% 1.08% 3.03% 2.89%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 41.28% 40.48% 40.24% 40.78% 40.88% 41.79% 41.05% 41.07%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.08% 0.09% 0.08% 0.08% 0.08% 0.08% 0.08% 0.07%
Common Equity to Total Capital
0.00% 100.00% 100.00% 56.30% 56.03% 55.64% 55.98% 56.60% 57.05% 55.84% 55.97%
Debt to EBITDA
0.00 0.00 0.00 0.00 5.56 4.52 4.01 3.41 3.27 3.54 3.41
Net Debt to EBITDA
0.00 0.00 0.00 0.00 5.21 4.27 3.79 3.20 3.06 3.37 3.25
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 5.13 4.11 3.72 3.21 3.19 3.30 3.18
Debt to NOPAT
0.00 0.00 0.00 0.00 23.70 15.20 17.94 10.99 10.99 17.26 14.04
Net Debt to NOPAT
0.00 0.00 0.00 0.00 22.21 14.35 16.97 10.33 10.28 16.45 13.36
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 21.86 13.81 16.65 10.37 10.72 16.08 13.11
Altman Z-Score
0.00 0.00 0.00 0.00 1.36 1.33 1.36 1.39 1.34 1.33 1.41
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.18% 0.14% 0.15% 0.15% 0.15% 0.14% 0.14%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.00 2.18 1.48 1.37 1.43 1.45 1.48 1.48 1.44 1.45
Quick Ratio
0.00 0.00 2.18 0.65 0.68 0.72 0.74 0.75 0.73 0.73 0.75
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 -30,922 0.00 -30,769 -32,022 -375 -890 -163 574
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 149.33% 49.27% 158.81% 190.42% 203.92% 33.17% 168.13%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
105.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
105.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.73 1.16 1.35 0.69 0.70 0.70 0.69
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 7.13 0.00 0.00 6.71 7.44 6.80 6.42
Inventory Turnover
0.00 0.00 0.00 0.00 7.12 0.00 0.00 6.80 6.94 7.03 6.96
Fixed Asset Turnover
0.00 0.00 0.00 0.00 1.48 0.00 0.00 1.35 1.36 1.37 1.37
Accounts Payable Turnover
0.00 0.00 0.00 0.00 6.74 0.00 14.75 7.57 7.30 7.83 7.51
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 51.21 0.00 0.00 54.40 49.08 53.71 56.90
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 51.28 0.00 0.00 53.70 52.59 51.91 52.43
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 54.14 0.00 24.75 48.21 50.00 46.63 48.61
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 48.35 0.00 -24.75 59.88 51.66 58.99 60.72
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 0.00 -0.01 30,960 30,127 31,311 31,909 31,719 31,235 31,664 31,547
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.70 1.65 1.93 0.99 1.02 0.99 0.99
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 30,960 0.00 31,311 31,909 759 1,108 353 -362
Enterprise Value (EV)
0.00 0.00 0.00 38,662 40,562 36,967 36,137 35,513 32,924 34,498 37,773
Market Capitalization
0.00 0.00 0.00 25,667 27,795 23,520 22,525 22,227 20,016 20,892 24,262
Book Value per Share
$0.00 $1.08 $144.62 $34.59 $33.37 $34.22 $35.05 $35.30 $35.10 $34.45 $34.39
Tangible Book Value per Share
$0.00 $1.08 $144.62 $18.59 $18.11 $18.69 $19.12 $19.43 $19.25 $18.76 $18.76
Total Capital
0.00 0.00 0.01 31,911 30,982 32,108 32,687 32,570 32,127 32,338 32,224
Total Debt
0.00 0.00 0.00 13,919 13,595 14,219 14,363 14,111 13,773 14,255 14,164
Total Long-Term Debt
0.00 0.00 0.00 13,174 12,542 12,919 13,329 13,313 13,427 13,275 13,233
Net Debt
0.00 -0.00 -0.03 12,968 12,740 13,422 13,585 13,260 12,881 13,581 13,487
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 523 477 522 595 586 615 455
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 -0.01 3,213 2,920 3,688 3,644 3,485 2,829 3,544 3,596
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.01 4,164 3,775 4,485 4,422 4,336 3,721 4,218 4,273
Net Working Capital (NWC)
0.00 0.00 0.01 3,419 2,722 3,185 3,388 3,538 3,375 3,238 3,342
Net Nonoperating Expense (NNE)
39 0.00 0.00 189 483 160 -87 139 120 127 124
Net Nonoperating Obligations (NNO)
0.00 -0.00 -0.03 12,968 12,740 13,422 13,585 13,260 12,881 13,581 13,487
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 592 603 613 659 675 728 678
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 13.83% 14.28% 11.83% 11.19% 9.07% 11.35% 11.48%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 17.88% 17.36% 14.35% 13.93% 11.93% 13.50% 13.64%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 12.90% 12.33% 11.00% 11.36% 10.82% 10.37% 10.67%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($2.56) ($0.30) $0.00 $0.74 ($0.05) $0.47 $0.18 $0.12 $0.17
Adjusted Weighted Average Basic Shares Outstanding
0.00 100.00 519.36M 520.16M 521.96M 522.01M 522.13M 522.19M 524.25M 524.46M 524.52M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($2.56) ($0.30) $0.00 $0.73 ($0.05) $0.47 $0.18 $0.12 $0.17
Adjusted Weighted Average Diluted Shares Outstanding
0.00 100.00 519.36M 520.16M 521.96M 522.01M 522.13M 522.19M 524.25M 524.46M 524.52M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 100.00 519.36M 520.16M 521.96M 522.01M 522.13M 522.19M 524.25M 524.46M 524.52M
Normalized Net Operating Profit after Tax (NOPAT)
268 0.00 -0.01 39 666 542 372 431 218 230 294
Normalized NOPAT Margin
9.21% 0.00% 0.00% 0.50% 4.96% 7.07% 4.68% 5.38% 2.87% 2.99% 3.66%
Pre Tax Income Margin
10.36% 0.00% 0.00% -1.53% 5.04% 5.09% 0.73% 4.20% 2.31% 1.09% 1.59%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
38.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
29.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
38.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
29.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 203.76% 171.57% 217.33% 111.38% 128.76% 240.00% 187.04%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 212.23% 171.57% 217.33% 111.38% 128.76% 240.00% 187.04%

Financials Breakdown Chart

Key Financial Trends

Smurfit Westrock’s latest quarter shows a clear improvement in profitability and cash generation versus the prior quarter, but the balance sheet still carries a meaningful debt load and working-capital volatility remains a key watch item.

For Q1 2026, revenue was $7.71 billion, up modestly from $7.58 billion in Q4 2025. More importantly, operating income rebounded to $253 million from $389 million in Q4 2025 after a much softer Q1 2025 and Q2 2025. Net income attributable to common shareholders improved to $65 million, or $0.12 per share, compared with $97 million in the prior quarter, though quarterly earnings remain well below the stronger periods seen earlier in 2025.

Cash flow also looked better than the headline earnings suggest. Operating cash flow was $204 million in Q1 2026, which was lower than Q4 2025’s $1.195 billion, but still positive despite a -$619 million swing in working capital. Capital spending remained sizable at $624 million, underscoring that this is still a capital-intensive business.

On the balance sheet, total assets were $45.17 billion and total liabilities were $27.09 billion, leaving equity at $18.06 billion. Debt remains elevated, with $980 million of short-term debt and $13.28 billion of long-term debt. Cash and equivalents were $674 million, so liquidity is manageable, but not especially large relative to the debt burden.

Looking at the last several quarters, the trend is mixed but improving:

  • Revenue held relatively steady around the mid-$7 billion to $8 billion range in 2025 and Q1 2026, suggesting the business has maintained scale.
  • Operating income recovered sharply in Q4 2025 and stayed positive in Q1 2026 after a weak first half of 2025.
  • Gross profit margin improved meaningfully from the depressed level seen in Q1 2025, helped by better cost control and lower restructuring pressure in some periods.
  • Operating cash flow remained positive in most recent quarters, indicating the core business continues to convert earnings into cash.
  • Shares outstanding have been relatively stable, with only a modest change over the past year.
  • Depreciation remains large, which is normal for packaging/manufacturing but also highlights heavy ongoing capital needs.
  • Capital expenditures have consistently run around $500 million to $600 million per quarter, so free cash flow can be tighter than net income suggests.
  • Working capital has been volatile, with large swings in operating assets and liabilities affecting quarterly cash flow.
  • Debt remains high, and interest-related items continue to pressure pretax results.
  • The company still posted a loss in Q2 2025 and only modest profits in several other quarters, showing earnings consistency is not yet ideal.

Bottom line: Smurfit Westrock appears to be stabilizing after a choppy post-combination period, with improving operating performance and generally positive cash generation. However, investors should keep an eye on leverage, capital spending, and quarterly volatility in working capital, since those factors could limit how quickly earnings translate into stronger shareholder returns.

08/02/26 12:59 PM ETAI Generated. May Contain Errors.

Smurfit Westrock Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Smurfit Westrock's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Smurfit Westrock's net income appears to be on a downward trend, with a most recent value of $699 million in 2025, falling from $1.04 billion in 2022. The previous period was $319 million in 2024. See where experts think Smurfit Westrock is headed by visiting Smurfit Westrock's forecast page.

Smurfit Westrock's total operating income in 2025 was $1.72 billion, based on the following breakdown:
  • Total Gross Profit: $6.04 billion
  • Total Operating Expenses: $4.32 billion

Over the last 3 years, Smurfit Westrock's total revenue changed from $13.51 billion in 2022 to $31.18 billion in 2025, a change of 130.8%.

Smurfit Westrock's total liabilities were at $26.80 billion at the end of 2025, a 1.6% increase from 2024, and a 240.3% increase since 2023.

In the past 2 years, Smurfit Westrock's cash and equivalents has ranged from $855 million in 2024 to $1 billion in 2023, and is currently $892 million as of their latest financial filing in 2025.

Over the last 3 years, Smurfit Westrock's book value per share changed from 0.00 in 2022 to 35.10 in 2025, a change of 3,509.7%.



Financial statements for NYSE:SW last updated on 7/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners