Smurfit Westrock Plc (SW)
NYSE: SW · Real-Time Price · USD
37.48
-2.54 (-6.35%)
At close: May 15, 2026, 4:00 PM EDT
37.85
+0.37 (0.99%)
After-hours: May 15, 2026, 7:34 PM EDT

Smurfit Westrock Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Mar '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
3806993198261,035-
Depreciation & Amortization
2,6752,5501,464580564-
Stock-Based Compensation
1241392066668-
Other Adjustments
-46-67-157-7283-
Change in Receivables
108164-144245-91-
Changes in Inventories
1983562220-209-
Changes in Accounts Payable
50-23-273-260-33-
Changes in Accrued Expenses
-76-32421079-
Changes in Income Taxes Payable
-49-71-5-9953-
Changes in Other Operating Activities
-3-2-3143-116-
Operating Cash Flow
3,3613,3921,4831,5591,433-
Operating Cash Flow Growth
100.54%128.73%-4.88%8.79%--
Capital Expenditures
-2,339-2,192-1,466-929-930-
Sale of Property, Plant & Equipment
2112611713-
Proceeds from Sale of Investments
26265---
Payments for Business Acquisitions
-20-6-720-29-108-
Other Investing Activities
15176105-
Investing Cash Flow
-2,294-2,143-2,114-931-1,020-
Short-Term Debt Issued
-130-3911---
Net Short-Term Debt Issued (Repaid)
-130-3911---
Long-Term Debt Issued
1,7451,9715,7098452-
Long-Term Debt Repaid
-1,855-1,884-4,343-139-59-
Net Long-Term Debt Issued (Repaid)
-110871,366-55-7-
Issuance of Common Stock
14-----
Repurchase of Common Stock
---27-30-74-
Net Common Stock Issued (Repurchased)
14--27-30-74-
Common Dividends Paid
-912-900-650-391-349-
Other Financing Activities
-111-94-83-3-1-
Financing Cash Flow
-1,240-1,298607-479-431-
Effect of Exchange Rate Changes on Cash and Cash Equivalents
5086-12110-126-0
Net Cash Flow
-12337-145159-144-0
Free Cash Flow
1,0221,200176305030
Free Cash Flow Growth
-14.83%6958.82%-97.30%25.25%--
FCF Margin
3.27%3.85%0.08%5.21%3.72%-
Free Cash Flow Per Share
1.942.280.042.421.93-
Levered Free Cash Flow
5966601,4793354350
Unlevered Free Cash Flow
1,2821,518366.63560.85538.810
Updated May 2, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q