Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Smurfit Westrock plc SW

· Materials · Paperboard Containers & Boxes

FY2025 10-K, filed 2026-02-27
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 1 filing risk check flagged

    Flagged areas: Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.7 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Revenue expanded

    Latest reported annual revenue changed +47.7% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $1.2B.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+47.7%
as of 2025-12-31
Latest annual operating margin
5.5%
as of 2025-12-31
Free cash flow
$1.2B
as of 2025-12-31
Debt / equity
0.72x
as of 2025-12-31
ROIC snapshot
4.3%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 10 rule-based checks flagged
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-27prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • North America Segment$18.2B
    58.4%
    +84.0% yoy
  • Europe Middle East And Africa And Asia Pacific Segment$10.9B
    34.8%
    +13.6% yoy
  • Latin America Segment$2.1B
    6.7%
    +27.1% yoy

Members sum to the consolidated $31.2B for this period.

By product or service
Revenue
  • Packaging$25B
    80.3%
    +45.2% yoy
  • Paper$6.13B
    19.7%
    +59.0% yoy

Members sum to the consolidated $31.2B for this period.

By geography
Revenue
  • United States$14.5B
    46.4%
    +97.9% yoy
  • Other Europe MEA And APAC$7.17B
    23.0%
    +15.6% yoy
  • Other Americas$3.38B
    10.8%
    +45.1% yoy
  • Mexico$2.52B
    8.1%
    +28.6% yoy
  • Germany$1.87B
    6.0%
    +9.5% yoy
  • France$1.55B
    5.0%
    +8.3% yoy
  • Ireland$226M
    0.7%
    +31.4% yoy

Members sum to the consolidated $31.2B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-31prior period 2025-06-30 from the same filingView filing
  • North America Segment$4.66B
    58.0%
    +0.1% yoy
  • Europe Middle East And Africa And Asia Pacific Segment$2.82B
    35.1%
    +1.6% yoy
  • Latin America Segment$559M
    7.0%
    +8.5% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 797 in Materials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$31.2B
96thof 3,301
top third
97thof 522
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
47.7%
90thof 3,135
top third
78thof 473
top third
Gross margin
gross profit ÷ revenue
19.4%
20thof 1,603
bottom third
27thof 221
bottom third
Operating margin
operating income ÷ revenue
5.5%
58thof 2,819
middle third
71stof 483
top third
Net margin
net income ÷ revenue
2.2%
50thof 3,263
middle third
68thof 518
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
3.9%
47thof 2,679
middle third
64thof 433
middle third
Return on equity
net income ÷ stockholders' equity (positive equity only)
3.8%
49thof 3,577
middle third
77thof 701
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.5%
87thof 2,895
top third
92ndof 476
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
50 days
49thof 2,398
middle third
54thof 387
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
3.6×
37thof 1,547
middle third
37thof 145
middle third
Cash conversion
operating cash flow ÷ net income (net income > 0)
4.8×
90thof 2,183
top third
93rdof 190
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-6.1%
58thof 3,577
middle third
49thof 673
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
3.6%
52ndof 3,059
middle third
49thof 593
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
4.85×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-6.1%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
3.6%
change in net operating assets ÷ average net operating assets
Cash-backed years
4 of 4
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
3.19×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 7 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Total assets
Assets
balance at 2023-12-31$111
10-Q 2024-06-07
$14.1B
10-K 2025-03-07
+12658558458.6%first · latest · 4 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2023-12-31$111
10-Q 2024-06-07
$6.16B
10-K 2025-03-07
+5547747647.8%first · latest · 4 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2023-12-31$111
10-Q 2024-06-07
$1B
10-K 2025-03-07
+900900800.9%first · latest · 3 filings carry it
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2024-06-304,803 shares
10-Q 2024-08-09
260,000,000 shares
10-Q 2025-08-07
+5413183.4%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2024-06-304,803 shares
10-Q 2024-08-09
259,000,000 shares
10-Q 2025-08-07
+5392363.0%first · latest
Net income
NetIncomeLoss
quarter 2024-06-30-$12.3K
10-Q 2024-08-09
$132M
10-Q 2025-08-07
+1073270.7%first · latest
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
quarter 2024-03-31$0
10-Q 2024-06-07
$42M
10-Q 2025-05-09
-first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260731View filing
Commitments and contingencies · 10,422 characters as filed

14. Commitments and Contingencies Brazil Tax Liability Our subsidiary, WestRock, is challenging claims by the Brazil Federal Revenue Department that we underpaid taxes as a result of amortization of goodwill generated by the 2002 merger of two of its Brazilian subsidiaries. The matter has proceeded through the Brazil Administrative Council of Tax Appeals (CARF) principally in two proceedings, covering tax years 2003 to 2008 and 2009 to 2012. WestRock was assessed additional taxes, penalties, and interest in both CARF proceedings. In the proceeding for the tax years 2003 to 2008, WestRock was also assessed penalties and interest for fraud, but WestRock won the fraud claim in the proceeding for the tax years 2009 to 2012. WestRock subsequently filed two lawsuits in Brazilian federal courts seeking annulment of the adverse CARF decisions. In February 2025, the federal court adjudicating the WestRock challenge to CARF's decision against WestRock for the 2003 and 2008 period issued a ruling in favor of WestRock nullifying the financial assessments in that case. The decision of the federal court was appealed by the tax authorities. We assert that we have no liability in these matters. The total amount in dispute in the two cases before CARF and in the annulment actions relating to the claimed tax deficiency was R$810 million ( $156 million ) as of June 30, 2026 , including various penalties and interest. Resolution of the tax positions could have a material adverse effect on our ca

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 3,669 characters as filed

10. Debt The following were individual components of debt: June 30, December 31, 2026 2025 $600 million senior notes due 2028 $ 600 $ 600 $500 million senior notes due 2028 500 500 $750 million senior notes due 2029 750 750 500 million senior green notes due 2029 571 587 230 million receivables securitization due 2029 251 257 100 million receivables securitization due 2029 114 117 $400 million senior notes due 2030 400 400 $750 million senior green notes due 2030 750 750 $300 million senior notes due 2031 300 300 $600 million receivables securitization due 2031 550 550 500 million senior green notes due 2031 571 587 $500 million senior notes due 2032 500 500 $76 million senior notes due 2032 76 76 600 million senior green notes due 2032 685 704 $600 million senior notes due 2033 600 600 500 million senior green notes due 2033 571 587 $1,000 million senior green notes due 2034 1,000 1,000 $850 million senior green notes due 2035 850 850 $800 million senior green notes due 2036 800 800 600 million senior green notes due 2036 685 704 $3 million senior notes due 2037 3 3 $150 million senior notes due 2047 150 150 $1,000 million senior green notes due 2054 1,000 1,000 Commercial paper 601 155 Vendor financing and commercial card programs 107 99 Farm credit facility 600 600 Other bank loans 122 93 Finance lease obligations 543 548 Total debt, excluding fair value adjustments, bond discounts and debt issuance costs 14,250 13,867 Unamortized fair value adjustments, bond discounts and

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Fair value · 2,635 characters as filed

9. Fair Value Measurement The carrying values, net of deferred debt issuance costs, and estimated fair values of debt with fixed interest rates (classified as Level 2 in the fair value hierarchy) were as follows: June 30, 2026 December 31, 2025 Book Value Fair Value Book Value Fair Value Debt with fixed interest rates $ 11,413 $ 11,401 $ 11,492 $ 11,616 The fair value of the Company's debt with fixed interest rates is based on quoted market prices. With the exception of debt with fixed interest rates, the carrying amounts of all other debt instruments approximate their fair values. The variable nature and repricing dates of the receivables securitization facilities and the revolving credit facility result in carrying values approximating their fair values. Both the revolving credit facility and the receivables securitization facilities are classified as Level 2 in the fair value hierarchy. Accounts Receivable Monetization Agreements The following table presents a summary of the accounts receivable monetization agreements for the six months ended June 30, 2026 and June 30, 2025 : Six months ended June 30, 2026 2025 Receivablefromfinancialinstitutionsat January 1 $ $ Receivables sold to the financial institutions and derecognized (1,123) (1,323) Receivables collected by financial institutions 1,146 1,335 Cash payments to financial institutions (23) (12) Receivablefromfinancialinstitutionsat June 30 $ $ Receivables sold under these accounts receivable monetization agreements as

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 2,551 characters as filed

11. Income Taxes The effective tax rate for the three and six months ended June 30, 2026 was 31.3% and 28.8% , respectively. For the three months ended June 30, 2026 , the effective tax rate was primarily impacted by (i) the increase of $6 million of accrued interest and penalties associated with the unrecognized tax benefits, (ii) the geographical mix of where earnings are generated, (iii) losses during the period that have not been recognized due to uncertainty regarding their future realization , and (iv) certain non- deductible expenses and other non-recurring items. For the six months ended June 30, 2026 , the effective tax rate was primarily impacted by (i) the tax benefit associated with the release of $7 million of unrecognized tax benefits, (ii) the increase of $12 million of accrued interest and penalties associated with the unrecognized tax benefits, (iii) tax benefit associated with a non-recurring adjustment to certain deferred tax assets of $11 million , (iv) the geographical mix of where earnings are generated, (v) losses during the period that have not been recognized due to uncertainty regarding their future realization, and (vi) certain non-deductible expenses and other non-recurring items. The effective tax rate for the three and six months ended June 30, 2025 was 144.8% and 20.5% , respectively. For the three months ended June 30, 2025 , the effective tax rate was primarily impacted by (i) tax expense associated with an increase in unrecognized tax benefit

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,063 characters as filed

1.4. New Accounting Standards Recently Adopted During the six months ended June 30, 2026 there were no newly issued or newly applicable accounting pronouncements adopted that had, or are expected to have, a material impact on the Condensed Consolidated Financial Statements. 1.5. New Accounting Standards Not Yet Adopted In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (ASU 2024-03). This ASU requires new financial statement disclosures disaggregating prescribed expense categories within relevant income statement expense captions. ASU 2024-03 will be effective for fiscal years beginning after December 15, 2026, and interim periods beginning after December 15, 2027. Adoption is either with a prospective method or a retrospective method of transition. Early adoption is permitted. The Company is currently evaluating the impact of this standard on its disclosures in the consolidated financial statements.

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Pensions and post-retirement benefits · 2,164 characters as filed

12. Retirement Plans and Deferred Compensation Arrangements The net periodic benefit (income) cost recognized in the Condensed Consolidated Statements of Operations includes the following: Defined Benefit Pension Plans U.S. Plans Non-U.S. Plans U.S. Plans Non-U.S. Plans Three months ended June 30, Six months ended June 30, 2026 2025 2026 2025 2026 2025 2026 2025 Service cost $ 5 $ 5 $ 9 $ 9 $ 10 $ 10 $ 18 $ 18 Interest cost 51 52 39 36 101 104 78 70 Expected return on assets (72) (68) (37) (37) (143) (136) (74) (72) Amortization of: Net actuarial loss 8 8 17 16 Prior service credit (1) Curtailment gain (1) (1) Settlement loss 1 1 Net periodic benefit (income) cost $ (16) $ (11) $ 19 $ 16 $ (32) $ (22) $ 39 $ 31 Service cost is included within Cost of goods sold and Selling, general and administrative expenses while all other components are recorded within Pension and other postretirement non-service income, net . Pension Plan Contributions and Benefit Payments There were no changes in the period in connection to the funding standards and funding requirements for our qualified and approved pension plans. The contributions paid and expected to be paid during the current fiscal year are not significantly different from the amounts as disclosed in Note 19. Retirement Plans and Deferred Compensation Arrangements of the 2025 Consolidated Financial Statements. Deferred Compensation Arrangements We have financial assets related to supplemental retirement savings plans (Supplemental P

PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 2,221 characters as filed

3. Revenue Recognition Disaggregated Revenue The following tables summarize our disaggregated revenue with unaffiliated customers by product type and segment for the three and six months ended June 30, 2026 and 2025 . Net sales are attributed to segments based on the location of production. Three months ended June 30, 2026 North America Europe, MEA and APAC LATAM Total Revenue by product: Paper $ 1,156 $ 386 $ 43 $ 1,585 Packaging 3,500 2,430 516 6,446 Total $ 4,656 $ 2,816 $ 559 $ 8,031 Three months ended June 30, 2025 North America Europe, MEA and APAC LATAM Total Revenue by product: Paper $ 1,092 $ 374 $ 50 $ 1,516 Packaging 3,560 2,399 465 6,424 Total $ 4,652 $ 2,773 $ 515 $ 7,940 Six months ended June 30, 2026 North America Europe, MEA and APAC LATAM Total Revenue by product: Paper $ 2,235 $ 776 $ 86 $ 3,097 Packaging 6,828 4,805 1,013 12,646 Total $ 9,063 $ 5,581 $ 1,099 $ 15,743 Six months ended June 30, 2025 North America Europe, MEA and APAC LATAM Total Revenue by product: Paper $ 2,218 $ 784 $ 96 $ 3,098 Packaging 7,012 4,565 921 12,498 Total $ 9,230 $ 5,349 $ 1,017 $ 15,596 Packaging revenue is derived mainly from the sale of corrugated and consumer packaging products. The remainder of packaging revenue is composed of bag-in-box, packaging solutions and other paper-based packaging products. Revenue Contract Balances Contract assets relate to the manufacture of certain products that have no alternative use to us, with right to payment for performance completed to da

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 5,217 characters as filed

2. Segment Information We report our financial results of operations in the following three reportable segments: i. North America, which includes operations in the U.S., Canada and Mexico. ii. Europe, the Middle East and Africa (MEA) and Asia-Pacific (APAC). iii. Latin America (LATAM), which includes operations in Central America and the Caribbean, Argentina, Brazil, Chile, Colombia, Ecuador and Peru. Segment profitability is measured based on Adjusted EBITDA, defined as income before income taxes , unallocated corporate costs , depreciation, depletion and amortization , interest expense, net , pension and other postretirement non-service income, net , share-based compensation expense , other expense, net , impairment and restructuring costs , transaction and integration-related expenses associated with the Combination and other specific items that management believes are not indicative of the ongoing operating results of the business. The following tables show selected financial data for our segments. Total assets by segment are not disclosed as this information is not regularly provided to the Companys chief operating decision maker (CODM). Three months ended June 30, 2026 North America Europe, MEA and APAC LATAM Total Net sales (unaffiliated customers) $ 4,656 $ 2,816 $ 559 $ 8,031 Add net sales (intersegment) 87 10 97 Net sales (aggregate) 4,743 2,826 559 8,128 Less segment expenses: Segment cost of goods sold (3,596) (2,114) (388) Segment selling, general and administrat

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 339 characters as filed

18. Subsequent Events Dividend Approval On July 29, 2026, the Company announced that its Board of Directors approved a quarterly dividend of $0.4523 per share on its ordinary shares. The quarterly dividend of $0.4523 per ordinary share is payable on September 10, 2026 to shareholders of record at the close of business on August 14, 2026.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.