Smurfit Westrock plc
Financial highlights
| Metric | FY 12/31/25 | FY 12/31/24 | FY 12/31/23 | FY 12/31/22 | FY 12/31/21 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $31.2B | $21.1B | $12.1B | $13.5B | — |
| Cost of revenue | $25.1B | $16.9B | $9.0B | $10.2B | — |
| Gross profit | $6.0B | $4.2B | $3.1B | $3.3B | — |
| Selling, general & administrative | $3.8B | $2.7B | $1.6B | $1.5B | — |
| Operating income | $1.7B | $1.0B | $1.4B | $1.6B | — |
| Interest expense | $840.0M | $525.0M | $170.0M | $148.0M | — |
| Pretax income | $959.0M | $560.0M | $1.1B | $1.4B | — |
| Income tax expense | $260.0M | $241.0M | $312.0M | $391.0M | — |
| Net income | $699.0M | $319.0M | $825.0M | $1.0B | — |
| Balance Sheet | |||||
| Cash and equivalents | $892.0M | $855.0M | $1.0B | — | — |
| Current assets | $10.4B | $10.1B | $4.6B | — | — |
| Total assets | $45.2B | $43.8B | $14.1B | — | — |
| Current liabilities | $7.1B | $7.3B | $3.0B | — | — |
| Total liabilities | $26.8B | $26.4B | $7.9B | — | — |
| Total debt | $13.8B | $13.6B | $3.7B | — | — |
| Stockholders' equity | $18.3B | $17.4B | $6.2B | $5.3B | $4.9B |
| Cash Flow Statement | |||||
| Cash from operations | $3.4B | $1.5B | $1.6B | $1.4B | — |
| Depreciation and amortization | $2.5B | $1.5B | $580.0M | $564.0M | — |
| Stock-based compensation | $139.0M | $206.0M | $66.0M | $68.0M | — |
| Capital expenditure | $2.2B | $1.5B | $929.0M | $930.0M | — |
| Free cash flow | $1.2B | $17.0M | $630.0M | $503.0M | — |
| Dividends paid | $900.0M | $650.0M | $391.0M | $349.0M | — |
| Share repurchases | $0 | $27.0M | $30.0M | $32.0M | — |
| Impairments | $246.0M | $24.0M | $5.0M | $12.0M | — |
Shares outstanding 524.5M · Free float 99.5%
Annual filing data through FY ended December 31, 2025; float as of June 27, 2026.