Smurfit Westrock Plc
Consumer CyclicalNYSE:SW · New York Stock Exchange
+$0.69 today
Vol 3.88M · Avg 5.19M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $698.8M +119.1% | $319.0M -61.4% | $826.0M -20.2% | $1.0B +29.0% | $802.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.5B +74.1% | $1.5B +152.4% | $580.0M +2.8% | $564.0M -13.7% | $653.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$189.9M -38.6% | -$137.0M -389.3% | -$28.0M -168.3% | $41.0M | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $206.0M +212.1% | $66.0M -2.9% | $68.0M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $71.0M +120.3% | -$349.0M -319.5% | $159.0M +150.2% | -$317.0M -150.6% | -$126.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $163.9M +213.9% | -$144.0M -158.8% | $245.0M +369.2% | -$91.0M +84.4% | -$581.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $35.0M -43.6% | $62.0M -71.8% | $220.0M +205.3% | -$209.0M +28.1% | -$290.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$23.0M +91.6% | -$273.0M -5.0% | -$260.0M -687.9% | -$33.0M -104.5% | $737.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$105.0M -1849.5% | $6.0M +113.0% | -$46.0M -387.5% | $16.0M +93.4% | $8.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $261.9M +1409.6% | -$20.0M +54.5% | -$44.0M -204.8% | $42.0M +126.3% | -$159.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $3.4B +128.7% | $1.5B -4.9% | $1.6B +8.8% | $1.4B +22.5% | $1.2B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$2.2B -49.5% | -$1.5B -57.8% | -$929.0M +0.1% | -$930.0M -32.5% | -$702.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $6.0M +100.8% | -$720.0M -2081.8% | -$33.0M +69.4% | -$108.0M +77.1% | -$471.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $43.0M -40.3% | $72.0M +132.3% | $31.0M +72.2% | $18.0M +204.6% | $5.9M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$2.1B -1.3% | -$2.1B -127.1% | -$931.0M +8.7% | -$1.0B +14.5% | -$1.2B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $67.0M -95.1% | $1.4B +2585.5% | -$55.0M -685.7% | -$7.0M -101.5% | $459.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 +100.0% | -$27.0M +10.0% | -$30.0M +59.5% | -$74.0M -184.6% | -$26.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$899.7M -38.4% | -$650.0M -66.2% | -$391.0M -12.0% | -$349.0M +2.2% | -$357.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$464.9M -460.1% | -$83.0M -2666.7% | -$3.0M -200.0% | -$1.0M +98.9% | -$93.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.3B -313.8% | $607.0M +226.7% | -$479.0M -11.1% | -$431.0M -2504.6% | -$16.5M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $86.0M +171.1% | -$121.0M -1310.0% | $10.0M +107.9% | -$126.0M -269.3% | $74.4M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $37.0M +125.5% | -$145.0M -191.2% | $159.0M +210.4% | -$144.0M -506.5% | $35.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.2B +6956.7% | $17.0M -97.3% | $630.0M +25.2% | $503.0M +7.5% | $468.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Casey's General Stores, Inc.
NASDAQ:CASY
$33.25B
InterContinental Hotels Group PLC
NYSE:IHG
$24.83B
Ralph Lauren Corporation
NYSE:RL
$24.68B
Packaging Corporation of America
NYSE:PKG
$20.36B
International Paper Company
NYSE:IP
$19.00B
Amcor plc
NYSE:AMCR
$18.78B
NVR, Inc.
NYSE:NVR
$17.33B
Ball Corporation
NYSE:BALL
$15.22B
Genuine Parts Company
NYSE:GPC
$14.35B
Lululemon Athletica Inc.
NASDAQ:LULU
$13.52B
SEC Filings
Recent regulatory filings
No filings found.
Does SW generate free cash flow?
Smurfit Westrock Plc (SW) generated $1.20B of free cash flow in fiscal 2025.
How much operating cash flow does SW produce?
Operating cash flow was $3.39B, before capital expenditures of $2.19B.
Explore More
Continue the stock analysis
Jump to another research area for this company.