Smurfit Westrock Plc
NYSE:SW · New York Stock Exchange
+$0.92 today
Vol 9.40M · Avg 5.37M
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 | $139.0M -32.5% | $206.0M +212.1% | $66.0M -2.9% | $68.0M -13.0% | $78.1M | $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 | $122.9M +714.6% | -$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
$31.18B
InterContinental Hotels Group PLC
NYSE:IHG
$25.41B
Ralph Lauren Corporation
NYSE:RL
$25.11B
Packaging Corporation of America
NYSE:PKG
$20.44B
International Paper Company
NYSE:IP
$19.62B
Amcor plc
NYSE:AMCR
$19.02B
NVR, Inc.
NYSE:NVR
$17.46B
Ball Corporation
NYSE:BALL
$15.37B
Genuine Parts Company
NYSE:GPC
$15.20B
Lululemon Athletica Inc.
NASDAQ:LULU
$12.57B
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.