Companies › Smurfit Westrock plc
Smurfit Westrock plc (SW): Financial Statements and Key Figures
Smurfit Westrock plc (ticker SW) is classified by the SEC under industry code 2650, Paperboard Containers & Boxes, and is listed on NYSE. It files its annual report with the U.S. Securities and Exchange Commission (SEC) on Form 10-K and reports in US dollars. Its fiscal 2025 ended on 31 December 2025; the annual report for that year was filed on 27 February 2026. For that year it reported revenue of US$ 31,179 million, net income of US$ 699 million and total assets of US$ 45,157 million at the year end. Fiscal years 2023 to 2025 are shown below.
The figures are as the company filed them, standardised by reporting tag; the filing is the authority. For education and analysis, not investment advice.
Key Figures
Money in US$ millions; earnings per share in US dollars. Free cash flow is the cash from operating activities less capital expenditures. Total debt is short-term plus long-term debt, or the total the company itself tags when that is larger. A margin is the profit line divided by revenue; return on equity is net income divided by the average of shareholders' equity at the start and the end of the year. A blank cell means the company does not report the line under a standard tag; it does not mean zero.
| Fiscal year | 2023 | 2024 | 2025 | Last 12 months to 30 Sep 2026 |
|---|---|---|---|---|
| year ended on | 31 Dec | 31 Dec | 31 Dec | not a fiscal year |
| Revenue (US$ millions) | 12,093 | 21,109 | 31,179 | 31,484 |
| Net income (US$ millions) | 825 | 319 | 699 | 473 |
| Earnings per share, diluted (US$) | 3.17 | 0.82 | 1.33 | 0.90 |
| Cash from operating activities (US$ millions) | 1,559 | 1,483 | 3,392 | 3,038 |
| Free cash flow (US$ millions) | 630 | 17 | 1,200 | 852 |
| Total assets (US$ millions) | 14,051 | 43,759 | 45,157 | 45,145 |
| Total debt (US$ millions) | 3,747 | 13,595 | 13,773 | 14,049 |
| Shareholders' equity (US$ millions) | 6,158 | 17,360 | 18,327 | 17,993 |
| Gross margin | 25.3 % | 19.9 % | 19.4 % | 17.4 % |
| Operating margin | 11.3 % | 4.8 % | 5.5 % | 4.6 % |
| Net margin | 6.8 % | 1.5 % | 2.2 % | 1.5 % |
| Return on equity | 13.4 % | 2.7 % | 3.9 % |
The last column is not a fiscal year. It is the last twelve months to 30 September 2026: the last fiscal year, plus the year to date in the latest quarterly report (Form 10-Q, filed 4 November 2026), less the same year-to-date period a year before; total assets, total debt and equity are those of the quarterly balance sheet. Quarterly reports are unaudited interim data. The column enters no growth rate and no chart.
Charts
Figure 1: Revenue and net income by fiscal year (US$ millions)
Figure 2: Cash from operating activities and free cash flow by fiscal year (US$ millions)
Compound Growth
The compound annual growth rate is the single yearly rate that, applied every year, takes the first value to the last one: the last value divided by the first, raised to the power of one over the number of years, less one. It uses only the two end values, so an unusual first or last year moves it a great deal.
- Revenue: 12,093 in fiscal 2023 to 31,179 in fiscal 2025 (US$ millions), 2 years: 60.6 % a year.
- Diluted earnings per share: 3.17 in fiscal 2023 to 1.33 in fiscal 2025 (US dollars per share), 2 years: −35.2 % a year.
Analyse This Company
Each link opens a calculator with Smurfit Westrock plc loaded from the same data.
- Company Financial Statements: The full income statement, balance sheet and cash flow statement of each fiscal year, with common-size and growth views.
- Capital Allocation History: Where the cash from operations went each year: capital expenditures, dividends, share repurchases, debt.
- Dividend Sustainability: How the dividends paid compare with earnings and with free cash flow, year by year.
- Earnings Quality Trend: How much of reported earnings arrived as cash, and how accruals moved over the years.
- Reverse DCF: The growth in free cash flow that a share price you type would assume.
- Financial Quality Scores: The Piotroski F-score and the DuPont breakdown of return on equity, worked step by step.
- Valuation Range: What a share price you type corresponds to as multiples of earnings, cash flow and book value, against the company's own history.
Several companies at once: Peer Comparison and Fundamental Screener.
Same Industry
The one other company in the data with the industry code 2650 (Paperboard Containers & Boxes), in alphabetical order; the index lists every company.
Source
The annual report first filed for each fiscal year, with a link to its index page on EDGAR, the SEC's filing system. A later annual report repeats earlier years for comparison and sometimes restates them; where a value was taken from a later report, the last column gives the date of the latest one used.
| Fiscal year | Year ended | Form | Filed | On EDGAR | Later report used, filed |
|---|---|---|---|---|---|
| 2025 | 31 Dec 2025 | Form 10-K | 27 Feb 2026 | filing index | |
| 2024 | 31 Dec 2024 | Form 10-K | 7 Mar 2025 | filing index | 27 Feb 2026 |
| 2023 | 31 Dec 2023 | Form 10-K | 7 Mar 2025 | filing index | 27 Feb 2026 |
- The figures are as filed with the SEC and standardised by reporting tag. The filing is the authority: check it before relying on a number.
- A blank cell means the company does not tag that line, or the tagged figure is withheld as incomplete. It does not mean zero.
- Currency: every figure is in the currency the company reported that year (US dollars here). Nothing is converted.
- Per-share figures are adjusted for stock splits detected from the company's own restated figures, except where a year is flagged; the as-filed values are in the filings.
- For a bank, broker, insurer or other financial company (SIC codes 6000 to 6799) net debt, EBITDA, the current ratio and debt to equity are not meaningful and the tools show them as n/m.
- A fiscal year is named after the calendar year in which it ends. The data is updated from time to time, not daily; this company's figures were loaded on 13 November 2026.
For education and analysis, not investment advice.