Smurfit WestRock plc
NYSE: SW · CONSUMER CYCLICAL · PACKAGING & CONTAINERS
Updated 2026-06-05
Smurfit WestRock plc (SW) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.20B | $10.60B | $9.83B | $8.68B | $8.88B | $9.54B | $9.70B | $10.99B | $9.83B | $8.87B | $8.58B | $10.27B | $10.23B | $9.05B | $8.53B | $10.48B | $12.62B | $10.95B | $20.38B | $31.18B |
| Revenue growth (YoY) | — | +15.3% | -7.3% | -11.7% | +2.3% | +7.4% | +1.7% | +13.3% | -10.5% | -9.8% | -3.2% | +19.7% | -0.4% | -11.6% | -5.7% | +22.9% | +20.3% | -13.2% | +86.0% | +53.0% |
| Cost of revenue | $6.65B | $7.64B | $7.37B | $6.31B | $6.42B | $6.88B | $6.93B | $7.81B | $6.93B | $6.21B | $5.98B | $7.21B | $6.85B | $6.04B | $5.66B | $8.13B | $9.56B | $8.19B | $16.33B | $25.14B |
| Gross profit | $2.55B | $2.96B | $2.46B | $2.37B | $2.46B | $2.66B | $2.77B | $3.17B | $2.90B | $2.66B | $2.60B | $3.06B | $3.38B | $3.00B | $2.87B | $2.35B | $3.06B | $2.77B | $4.05B | $6.04B |
| Gross margin | 27.7% | 27.9% | 25.0% | 27.3% | 27.7% | 27.9% | 28.6% | 28.9% | 29.5% | 30.0% | 30.3% | 29.8% | 33.1% | 33.2% | 33.7% | 22.4% | 24.2% | 25.3% | 19.9% | 19.4% |
| R&D | $2.85M | $3.87M | $4.18M | $2.87M | $3.99M | $3.89M | — | — | — | — | — | — | — | $8.00M | $8.00M | — | — | — | — | — |
| SG&A | — | — | — | — | — | $1.16B | $1.24B | $1.40B | $1.27B | $1.11B | $1.05B | $1.29B | $1.31B | $1.21B | $1.23B | $1.35B | $1.44B | $1.61B | $2.79B | $3.82B |
| Operating income | $303.87M | $819.42M | $392.57M | $382.54M | $543.96M | $764.69M | $833.18M | $887.90M | $803.78M | $777.34M | $857.14M | $956.16M | $1.19B | $884.00M | $891.00M | $1.10B | $1.46B | $1.24B | $972.06M | $2.22B |
| Operating margin | 3.3% | 7.7% | 4.0% | 4.4% | 6.1% | 8.0% | 8.6% | 8.1% | 8.2% | 8.8% | 10.0% | 9.3% | 11.6% | 9.8% | 10.4% | 10.5% | 11.5% | 11.3% | 4.8% | 7.1% |
| EBITDA | $852.72M | $908.07M | $959.16M | $912.66M | $1.07B | $1.36B | $1.27B | $1.26B | $1.12B | $1.24B | $1.30B | $1.41B | $225.35M | $1.49B | $1.37B | $1.57B | $2.13B | $1.79B | $2.74B | $4.77B |
| EBITDA margin | 9.3% | 8.6% | 9.8% | 10.5% | 12.1% | 14.2% | 13.1% | 11.4% | 11.4% | 14.0% | 15.2% | 13.7% | 2.2% | 16.4% | 16.0% | 15.0% | 16.9% | 16.4% | 13.5% | 15.3% |
| EBIT | $459.55M | $530.66M | $416.24M | $336.70M | $554.60M | $868.38M | $804.08M | $741.53M | $678.53M | $828.72M | $883.43M | $927.37M | $-253.95M | $1.04B | $910.00M | $1.08B | $1.61B | $1.27B | $1.33B | $2.22B |
| Interest expense | $406.66M | $311.43M | $300.25M | $251.07M | $283.28M | $286.84M | $252.42M | $215.00M | $179.30M | $139.43M | $195.62M | $236.34M | $168.36M | $167.59M | $119.11M | $126.14M | $146.50M | $154.48M | $506.99M | $840.00M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Effective tax rate | 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% | 0.0% | 0.0% |
| Net income | $-224.54M | $214.57M | $-69.60M | $-174.80M | $66.50M | $267.00M | $317.40M | $259.60M | $241.00M | $400.00M | $466.96M | $417.00M | $-646.00M | $476.00M | $545.00M | $704.64M | $965.65M | $747.28M | $307.93M | $699.00M |
| Net income growth (YoY) | — | +195.6% | -132.4% | -151.1% | +138.0% | +301.5% | +18.9% | -18.2% | -7.2% | +66.0% | +16.7% | -10.7% | -254.9% | +173.7% | +14.5% | +29.3% | +37.0% | -22.6% | -58.8% | +127.0% |
| Profit margin | -2.4% | 2.0% | -0.7% | -2.0% | 0.7% | 2.8% | 3.3% | 2.4% | 2.5% | 4.5% | 5.4% | 4.1% | -6.3% | 5.3% | 6.4% | 6.7% | 7.7% | 6.8% | 1.5% | 2.2% |
Frequently asked questions
What is Smurfit WestRock plc's revenue?
Smurfit WestRock plc's trailing twelve-month revenue is $31.23B, and consensus projects about $37.05B by 2030. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is SW?
In its most recent fiscal year, SW ran a gross margin of 19.38%, an operating margin of 7.13%, and a net margin of 2.24%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does SW generate?
SW produced $1.20B in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is SW's balance sheet healthy?
SW holds $1.05B in cash and equivalents against $13.43B in long-term debt, on $21.53B of shareholder equity. That debt is best read against the cash flow the business throws off each year.