SW
Smurfit Westrock Plc
NYSE · Consumer Cyclical · Packaging & Containers · IE
$45.83
+1.26%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 30.3B | 31.2B | 20.4B | 11.0B | 12.6B |
| Cost of Revenue | 24.9B | 25.1B | 16.3B | 8.2B | 9.6B |
| Gross Profit | 5.5B | 6.0B | 4.0B | 2.8B | 3.1B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 3.7B | 3.8B | 2.7B | 1.5B | 1.4B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 120.0M | — | 358.1M | 26.3M | 152.2M |
| Total Operating Expenses | 3.8B | 3.8B | 3.1B | 1.5B | 1.6B |
| Cost and Expenses | 28.7B | 29.0B | 19.4B | 9.7B | 11.2B |
| Operating Income (EBIT) | 1.6B | 2.2B | 972.1M | 1.2B | 1.5B |
| Non-Operating | |||||
| Interest Income | 89.0M | 111.0M | 122.6M | 28.2M | 8.8M |
| Interest Expense | 814.0M | 840.0M | 507.0M | 154.5M | 146.5M |
| Net Interest Income | (725.0M) | (729.0M) | (384.3M) | (126.3M) | (137.7M) |
| Other Non-Op Income/Expense | (931.7M) | (1.3B) | (431.5M) | (212.0M) | (123.3M) |
| Non-Operating Income (excl Interest) | 117.7M | 425.0M | (358.1M) | (26.3M) | (152.2M) |
| EBT (Pre-Tax Income) | 712.0M | 959.0M | 540.6M | 1.0B | 1.3B |
| Income Tax Expense | 226.2M | 260.0M | 232.6M | 282.6M | 365.2M |
| Bottom Line | |||||
| Net Income | 487.5M | 699.0M | 307.9M | 747.3M | 965.7M |
| Earnings from Cont. Ops | 485.7M | 699.0M | 307.9M | 748.2M | 966.6M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 488.5M | 699.0M | 307.9M | 747.3M | 965.7M |
| Per Share | |||||
| Basic EPS | $0.95 | $1.34 | $0.80 | $2.90 | $3.85 |
| Diluted EPS | $0.94 | $1.33 | $0.79 | $2.87 | $3.80 |
| Revenue Per Share | $57.90 | $59.73 | $52.79 | $42.46 | $48.90 |
| Shares | |||||
| Basic Shares Outstanding | 523.5M | 522.0M | 386.0M | 258.0M | 258.0M |
| Diluted Shares Outstanding | 523.5M | 526.0M | 389.0M | 260.0M | 261.0M |
| Profitability Metrics | |||||
| EBITDA | 3.5B | 4.3B | 2.7B | 1.8B | 2.1B |
| D&A | 2.0B | 2.5B | 1.4B | 525.4M | 526.7M |
| EBIT | 1.5B | 1.8B | 1.3B | 1.3B | 1.6B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026