SW · Smurfit Westrock plc
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| $31.33B | $31.18B | $21.11B | $12.09B | $13.51B | |
| $25.71B | $25.14B | $16.91B | $9.04B | $10.24B | |
| $5.62B | $6.04B | $4.2B | $3.05B | $3.27B | |
| — | 19.38% | 19.87% | 25.25% | 24.22% | |
| $3.81B | $3.82B | $2.74B | $1.57B | $1.54B | |
| — | $148M | $101M | $52M | $52M | |
| $2.74B | $2.55B | $1.46B | $580M | $564M | |
| $1.48B | $1.72B | $1.01B | $1.37B | $1.56B | |
| — | 5.51% | 4.77% | 11.35% | 11.53% | |
| $4.22B | $4.27B | $2.47B | $1.95B | $2.12B | |
| $843M | $840M | $525M | $170M | $148M | |
| $118M | $111M | $127M | $31M | $9M | |
| -$61M | -$61M | -$25M | -$46M | $15M | |
| $723M | $959M | $560M | $1.14B | $1.43B | |
| $229M | $260M | $241M | $312M | $391M | |
| $497M | $699M | $319M | $825M | $1.03B | |
| — | 2.24% | 1.51% | 6.82% | 7.65% | |
| -$3M | $0 | $0 | $1M | $1M | |
| $626M | $1.8B | -$489M | $1.19B | $771M | |
| USD/shares | $0.94 | $1.34 | $0.83 | $3.19 | $4.00 |
| USD/shares | $0.94 | $1.33 | $0.82 | $3.17 | $3.96 |
| shares | — | 522M | 386M | 258M | 258M |
| shares | — | 526M | 389M | 260M | 261M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2025: $89M in buybacks, $2.29B in dividends.
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 11 similar-size Packaging & Containers companies (of 22 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| North America Segment | $18,220,000,000 | $9,901,000,000 | $1,623,000,000 | $1,719,000,000 |
| Europe Middle East and Africa and Asia Pacific Segment | $10,860,000,000 | $9,556,000,000 | $9,184,000,000 | $10,432,000,000 |
| Latin America Segment | $2,099,000,000 | $1,652,000,000 | $1,286,000,000 | $1,358,000,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| United States | $14,467,000,000 | $7,311,000,000 | $303,000,000 | $373,000,000 |
| Other Europe, MEA and APAC | $7,165,000,000 | $6,198,000,000 | $5,811,000,000 | $6,696,000,000 |
| Other Americas | $3,381,000,000 | $2,330,000,000 | $1,322,000,000 | $1,388,000,000 |
| Mexico | $2,521,000,000 | $1,960,000,000 | $1,343,000,000 | $1,365,000,000 |
| Germany | $1,873,000,000 | $1,711,000,000 | $1,694,000,000 | $1,960,000,000 |
| France | $1,546,000,000 | $1,427,000,000 | $1,492,000,000 | $1,603,000,000 |
| Ireland | $226,000,000 | $172,000,000 | $128,000,000 | $124,000,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Packaging | $25,049,000,000 | $17,253,000,000 | $10,554,000,000 | $11,315,000,000 |
| Paper | $6,130,000,000 | $3,856,000,000 | $1,539,000,000 | $2,194,000,000 |