Smurfit WestRock Plc(SW:US)
Market Cap$21.637B
Key Metrics
Price$41.25
Revenue (TTM)$31.326B
Holders Revenue (TTM)$924M
Gross Profit (TTM)$5.618B
Earnings (TTM)$497M
EBITDA (TTM)$4.604B
Op. Margin (TTM)5.76%
Dividend Yield4.27%
Holders Yield4.27%
Cash on hand$677M
Total Assets$45.201B
Net Assets$18.06B
Total Debt$14.164B
Key Metrics
Price$41.25
Revenue (TTM)$31.326B
Holders Revenue (TTM)$924M
Gross Profit (TTM)$5.618B
Earnings (TTM)$497M
EBITDA (TTM)$4.604B
Op. Margin (TTM)5.76%
Dividend Yield4.27%
Holders Yield4.27%
Cash on hand$677M
Total Assets$45.201B
Net Assets$18.06B
Total Debt$14.164B
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Jun 30, 2019 | Jun 30, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $8.031B | $7.712B | $7.58B | $8.003B | $7.94B | $7.656B | $7.539B | $7.671B | $0 | $3.229B | $2.915B | $0 | - | - | $2.811B | $2.49B | $2.407B | $2.275B | $1.738B | $2.3B | $2.279B | $2.268B | $2.092B | $2.277B | $2.281B | $2.125B | $2.247B | $2.572B | $2.749B | $2.657B | $2.994B | $2.72B | $2.627B | $2.419B | $2.626B | $2.35B | $2.351B | $2.432B | $2.014B | $2.537B | $2.767B | $2.546B | $2.164B | $2.785B | $1.877B | $2.054B | $2.064B | $2.403B | $2.169B | $2.043B |
Cost of Revenue | $6.632B | $6.444B | $6.198B | $6.434B | $6.425B | $6.079B | $6.097B | $6.321B | - | $1.396B | $2.173B | - | - | - | $1.945B | $1.727B | $1.704B | $1.626B | $1.208B | $1.602B | $1.578B | $1.599B | $1.453B | $1.596B | $1.594B | $1.502B | $1.607B | $1.812B | $1.921B | $1.869B | $2.139B | $1.904B | $1.863B | $1.745B | $1.898B | $1.663B | $1.68B | $1.73B | $1.454B | $1.823B | $2.007B | $1.83B | $1.571B | $1.994B | $1.368B | $1.485B | $1.535B | $1.755B | $1.581B | $1.438B |
Gross Profit | $1.399B | $1.268B | $1.382B | $1.569B | $1.515B | $1.577B | $1.442B | $1.35B | - | $1.833B | $742M | - | - | - | $866.01M | $763.21M | $702.38M | $648.65M | $530.15M | $697.81M | $700.77M | $668.66M | $639.27M | $681.87M | $687.54M | $622.68M | $640.37M | $760.08M | $828.13M | $788.06M | $855.01M | $816.39M | $763.69M | $673.6M | $727.87M | $686.95M | $670.98M | $701.68M | $559.84M | $714.4M | $760.82M | $715.84M | $593.32M | $791.4M | $509.16M | $569.21M | $529.08M | $648.13M | $587.57M | $604.98M |
| $970M | $961M | $920M | $963M | $963M | $988M | $996M | $1.028B | $12.3K | $1.491B | $371M | $0 | - | - | $569.42M | $509.59M | $485.03M | $469.12M | $339.34M | $452.12M | $466.07M | $464.71M | $406.27M | $455.71M | $482.29M | $449.41M | $464.96M | $529.13M | $563.51M | $555.63M | $597.78M | $551.9M | $571.14M | $495.59M | $552.74M | $457.03M | $474.8M | $705.68M | $137.88M | $495.74M | $425.08M | $378.39M | $351.58M | $386.54M | $130.28M | $291.32M | $134.98M | $223.51M | $454.81M | $370.15M | |
| Research and Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $970M | $961M | $920M | $963M | $963M | $988M | $996M | $1.028B | $12.3K | $1.491B | $371M | $0 | - | - | $569.42M | $509.59M | $485.03M | $469.12M | $339.34M | $452.12M | $466.07M | $465.8M | $407.29M | $455.71M | $482.29M | $449.41M | $466.07M | $529.13M | $564.82M | $555.63M | $597.84M | $551.9M | $558.13M | $495.59M | $552.74M | $486.64M | $476.02M | $504.25M | $207.48M | $495.74M | $178.2M | $176.49M | $270.98M | $187.11M | $119.06M | $149.02M | $220.95M | $52.52M | $262.73M | $201.66M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$1.09M | -$1.02M | - | - | - | -$1.12M | - | -$1.31M | - | -$60.47K | - | $13.01M | - | - | -$29.61M | -$1.22M | $201.43M | -$69.6M | - | $246.88M | $201.9M | $80.6M | $199.44M | $11.23M | $142.3M | -$85.97M | $170.99M | $192.08M | $168.49M |
Operating Income | $429M | $307M | $462M | $606M | $552M | $589M | $446M | $322M | -$12.3K | $341.88M | $371M | $0 | - | - | $296.59M | $253.62M | $217.35M | $179.53M | $189.69M | $245.69M | $234.7M | $202.87M | $233.05M | $226.17M | $205.25M | $173.27M | $175.46M | $230.94M | $264.67M | $232.43M | $257.23M | $264.48M | $205.56M | $178M | $190.63M | $231.12M | $196.23M | $197.43M | $212.71M | $220.02M | $194.84M | $204.73M | $10.7M | $241.65M | $268.93M | $149.02M | $119.49M | $139.05M | $126.76M | $106.14M |
| -$301M | -$223M | -$287M | -$270M | -$494M | -$199M | -$223M | -$439M | - | -$210.68M | -$69M | - | - | - | -$77.61M | -$54.01M | -$61.77M | -$57.41M | -$60.88M | -$35.9M | -$30.08M | -$54.22M | -$37.4M | -$40.33M | -$42.36M | -$64M | -$87.27M | -$112.93M | -$95.55M | -$75.26M | -$123.83M | -$124.14M | -$114.03M | -$96.72M | -$219.07M | -$100.15M | -$92.52M | -$58.88M | -$80.09M | - | -$105.36M | -$101.66M | -$93.43M | -$125.01M | -$87.81M | -$104.71M | -$106.96M | -$115.91M | -$87.66M | -$84.91M | |
| Non-Operating Interest Income | - | $32M | $30M | $27M | $26M | $28M | $31M | $42M | - | $13.16M | $7M | - | - | - | $1.25M | $2.35M | $16.02M | $1.07M | -$210.54K | $12.34M | $31.15M | $1.13M | $965.71K | $11.25M | $2.24M | $1.08M | $2.22M | $22.84M | $8.19M | $1.38M | $1.51M | $9.45M | $11.71M | $1.28M | $2.84M | $2.57M | $6.33M | $2.67M | $3.58M | - | $2.93M | $1.41M | $2.56M | $432.91K | $970.54K | $2.68M | $4.05M | $3.3M | $4.44M | $3.98M |
| Non-Operating Interest Expense | $179M | $198M | $233M | $204M | $208M | $195M | $204M | $209M | - | $67.76M | $46M | - | - | - | $66.09M | $56.36M | $77.79M | $51.29M | $40.8M | $48.24M | $62.29M | $51M | $42.19M | $47.26M | $38.13M | $41.15M | $42.5M | $135.77M | $105.05M | $67.39M | $77.82M | $133.59M | $114.49M | $83.24M | $221.91M | $102.72M | $101.28M | $98.72M | $83.67M | - | $108.29M | $103.07M | $95.99M | $125.44M | $88.78M | $107.4M | $111.01M | $119.2M | $92.1M | $88.89M |
| Other Income/Expense | -$122M | -$57M | -$84M | -$93M | -$312M | -$32M | -$50M | -$272M | - | -$156.08M | -$30M | - | - | - | -$12.78M | - | - | -$7.19M | -$19.87M | - | $1.07M | -$4.36M | $3.83M | -$4.32M | -$6.47M | -$23.93M | -$46.98M | - | $1.31M | -$9.25M | -$47.52M | - | -$11.25M | -$14.76M | - | - | $2.43M | $37.17M | - | - | - | - | - | - | - | - | - | - | - | - |
Income Before Tax | $128M | $84M | $175M | $336M | $58M | $390M | $223M | -$117M | -$12.3K | $131.2M | $302M | $0 | - | - | $203.75M | $199.61M | $155.58M | $116.48M | $127.99M | $209.79M | $204.67M | $145.07M | $195.81M | $185.66M | $162.63M | $106.13M | $52.33M | $118.01M | $169.17M | $143.03M | $94.26M | $140.34M | $91.07M | $72.99M | $58.97M | $130.97M | $103.81M | $136.07M | $87.37M | $115.45M | $86.76M | $110.13M | $63.39M | $84.56M | -$6.94M | -$4.03M | -$92.07M | -$37.14M | $28.18M | $26.53M |
Income Tax | $40M | $21M | $77M | $91M | $84M | $8M | $77M | $33M | $0 | $69.2M | $73M | $0 | - | - | $52.05M | $49.31M | $38.89M | $38.47M | $41.22M | $56.09M | $65.63M | $43.07M | $61.58M | $59.64M | $49.35M | $31.4M | $22.52M | $22.84M | $62.76M | $52.26M | $7.13M | $60.72M | $33.83M | $30.73M | -$31.94M | $30.82M | $37.98M | $54.69M | -$28.12M | $40.75M | $29.26M | $69.18M | -$11.02M | $33.09M | $18.98M | $18.79M | $34.87M | $20.08M | $13.24M | $10.61M |
Net Income | $88M | $63M | $98M | $245M | -$26M | $382M | $146M | -$150M | -$12.3K | $62M | $229M | $0 | - | - | $151.7M | $150.29M | $116.68M | $78.01M | $86.78M | $153.7M | $139.04M | $102M | $134.23M | $126.02M | $113.28M | $74.72M | $29.81M | $95.17M | $106.41M | $90.77M | $87.13M | $79.61M | $57.24M | $42.26M | $90.9M | $100.15M | $65.83M | $81.37M | $115.49M | $74.7M | $57.5M | $40.95M | $74.41M | $51.47M | -$25.92M | -$22.82M | -$126.95M | -$57.22M | $14.95M | $15.92M |
Minority Interests | $1M | $2M | $1M | -$1M | -$2M | $2M | $0 | $0 | - | -$1.11M | $0 | - | - | - | -$2.5M | -$4.7M | -$1.14M | $1.07M | -$6.87M | -$5.61M | -$3.34M | $0 | -$8.59M | -$4.5M | -$3.36M | $2.17M | -$9.57M | -$2.54M | -$1.36M | -$1.38M | -$251.78K | -$5.4M | -$3.9M | $0 | -$4.28M | -$6.42M | $0 | -$4M | -$10.12M | -$6.79M | -$5.61M | $7.06M | -$6.55M | -$6.53M | -$247.96K | $2.68M | -$2.45M | -$9.22M | -$4.51M | -$5.31M |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Net Income to Common | $89M | $65M | $99M | $244M | -$28M | $384M | $146M | -$150M | -$12.3K | $60.89M | $229M | $0 | - | - | $149.2M | $145.6M | $115.54M | $79.08M | $79.91M | $148.09M | $135.7M | $102M | $125.64M | $121.52M | $109.92M | $76.89M | $20.24M | $92.63M | $105.05M | $89.4M | $86.88M | $74.22M | $53.34M | $42.26M | $86.63M | $93.73M | $65.83M | $77.37M | $105.37M | $67.91M | $51.89M | $48M | $67.86M | $44.94M | -$26.17M | -$20.14M | -$129.4M | -$66.44M | $10.43M | $10.61M |
Shares Outstanding (Basic) | 524M | 541.67M | - | 522M | 522M | 518.92M | 521.43M | 508M | 258.82M | - | 258M | 250.13M | - | - | 225.83M | 225.77M | 226.71M | 225.77M | 224.85M | 224.81M | 225.4M | 224.81M | 223.38M | 223.62M | 222.58M | 220.97M | 215.34M | 219.85M | 220.17M | 218.09M | 218.01M | 220.17M | 222.54M | 219.05M | 220.01M | 217.13M | 213.5M | 213.28M | - | 216.38M | - | 212.32M | - | - | - | 209.44M | - | - | - | 209.44M |
Shares Outstanding (Diluted) | 526M | 541.67M | - | 526M | 522M | 526.03M | 521.43M | 508M | 258.82M | - | 259M | 250.13M | - | - | 227.64M | 227.69M | 227.78M | 227.69M | 227M | 226.73M | 227.15M | 226.73M | 227.69M | 226.55M | 225.24M | 224.81M | 221.05M | 221.24M | 221.49M | 220.01M | 220.56M | 222.02M | 225.09M | 220.97M | 226.05M | 221.94M | 217.21M | 218.09M | - | 218.35M | - | 217.12M | - | - | - | 209.44M | - | - | - | 209.44M |
EPS (Basic) | $0.17 | $0.12 | - | $0.47 | -$0.05 | $0.74 | $0.28 | -$0.30 | $0.51 | - | $0.89 | $0 | $0 | $0 | $0.60 | $0.62 | $0.49 | $0.34 | $0.44 | $0.63 | $0.58 | $0.44 | $0.58 | $0.52 | $0.47 | $0.33 | $0.14 | $0.40 | $0.46 | $0.40 | $0.36 | $0.32 | $0.23 | $0.18 | $0.35 | $0.41 | $0.30 | $0.35 | - | $0.30 | - | $0.22 | - | - | - | -$0.0094 | - | - | - | $0.05 |
EPS (Diluted) | $0.17 | $0.12 | - | $0.47 | -$0.05 | $0.73 | $0.28 | -$0.30 | $0.51 | - | $0.88 | $0 | $0 | $0 | $0.60 | $0.62 | $0.49 | $0.33 | $0.44 | $0.63 | $0.57 | $0.44 | $0.57 | $0.52 | $0.47 | $0.33 | $0.14 | $0.40 | $0.46 | $0.39 | $0.35 | $0.32 | $0.23 | $0.18 | $0.34 | $0.41 | $0.29 | $0.34 | - | $0.30 | - | $0.22 | - | - | - | -$0.0094 | - | - | - | $0.049 |
EBIT | $307M | $282M | $408M | $540M | $266M | $585M | $427M | $92M | -$12.3K | $198.96M | $348M | $0 | - | - | $269.84M | $255.97M | $233.36M | $167.77M | $168.79M | $258.03M | $266.96M | $196.07M | $237.99M | $232.92M | $200.77M | $147.28M | $94.84M | $253.78M | $274.22M | $210.42M | $172.08M | $273.93M | $205.56M | $156.23M | $280.87M | $233.69M | $205.09M | $234.78M | $171.05M | $220.02M | $195.05M | $213.2M | $159.38M | $210M | $81.84M | $103.37M | $18.93M | $82.06M | $120.28M | $115.42M |
EBITDA | $1.105B | $1.064B | $1.156B | $1.279B | $1.18B | $1.224B | $1.064B | $923M | -$12.3K | $677.18M | $365M | $0 | - | - | $416.64M | $375.85M | $351.93M | $283.18M | $289.37M | $367.53M | $368.41M | $308.26M | $340.1M | $343.83M | $314.05M | $266.4M | $252.44M | $349.83M | $396.05M | $339.71M | $366.91M | $406.88M | $342.66M | $284.29M | $448.39M | $345.95M | $310.72M | $309.49M | $299.01M | $324.88M | $362.37M | $360.04M | $282.1M | $421.69M | $237.93M | $181.23M | $254.34M | $457.7M | $291.79M | $221.56M |