Smurfit Westrock (SW) FY2024 results: revenue $21.1 billion, up 74.6% on the year
Smurfit Westrock plc (SW) reported revenue of $21.1 billion for fiscal 2024, the year ended 31 December 2024, up 74.6% on the year before. Net income was $319 million, down 61.3%, and diluted earnings per share $0.82. The figures are the company's own, from the 10-K it filed with the SEC on 7 March 2025.
this yearthe year beforeHover a bar for its figure.
The year in brief
The four quarters: Q1 FY2024 · Q2 FY2024 · Q3 FY2024 · Q4 FY2024
Income statement (profit and loss)
| $ million | FY2024 | FY2023 | FY2022 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 21,109 | 12,093 | 13,509 | +74.6% | |
| Cost of revenue | 16,914 | 9,039 | 10,237 | +87.1% | |
| Gross profit | 4,195 | 3,054 | 3,272 | +37.4% | |
| Gross margin | 19.9% | 25.3% | 24.2% | ||
| Selling, general and administrative | 2,737 | 1,572 | 1,543 | +74.1% | |
| Operating income | 1,007 | 1,372 | 1,558 | -26.6% | |
| Operating margin | 4.8% | 11.3% | 11.5% | ||
| Interest expense | 525 | 170 | 148 | +208.8% | |
| Pre-tax income | 560 | 1,138 | 1,426 | -50.8% | |
| Income tax | 241 | 312 | 391 | -22.8% | |
| Effective tax rate | 43.0% | 27.4% | 27.4% | ||
| Net income | 319 | 825 | 1,034 | -61.3% | |
| Net margin | 1.5% | 6.8% | 7.7% | ||
| Diluted EPS | $0.82 | $3.17 | $3.96 | -74.1% |
$ million except per share.
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2024 | FY2023 | FY2022 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 1,483 | 1,559 | 1,433 | -4.9% | |
| Capital expenditure | 1,466 | 929 | 930 | +57.8% | |
| Free cash flow | 17.0 | 630 | 503 | -97.3% | |
| Free cash flow margin | 0.1% | 5.2% | 3.7% | ||
| Cash from investing | -2,114 | -931 | -1,020 | ||
| Cash from financing | 607 | -479 | -431 | ||
| Depreciation and amortisation | 1,464 | 580 | 564 | +152.4% | |
| Share-based compensation | 206 | 66.0 | 68.0 | +212.1% | |
| Buybacks | 27.0 | 30.0 | 32.0 | -10.0% | |
| Dividends paid | 650 | 391 | 349 | +66.2% | |
| Dividend per share | $1.25 | $1.50 | $1.35 | -16.7% | |
| Diluted shares, weighted | 389m | 260m | 261m | +49.6% | |
| Shares outstanding at period end | 520m | n/a | n/a |
Balance sheet
| $ million | FY2024 | FY2023 | FY2022 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 17,360 | 6,158 | 0.0 | +181.9% | |
| Non-controlling interest | 27.0 | 16.0 | 5,343 | +68.8% | |
| Debt | 13,595 | 3,747 | n/a | +262.8% | |
| Operating lease liabilities | 710 | 269 | n/a | +163.9% | |
| Finance lease liabilities | 506 | 26.0 | n/a | +1,846.2% | |
| Other liabilities | 11,561 | 3,835 | n/a | +201.5% | |
| Total liabilities and equity | 43,759 | 14,051 | n/a | +211.4% | |
| Goodwill | 6,822 | 2,842 | 2,722 | +140.0% | |
| Intangible assets | 1,117 | 218 | n/a | +412.4% | |
| Cash and equivalents | 855 | 1,000 | 841 | -14.5% | |
| Receivables | 4,117 | 1,806 | n/a | +128.0% | |
| Inventory | 3,550 | 1,203 | n/a | +195.1% | |
| Other assets | 27,298 | 6,982 | n/a | +291.0% | |
| Total assets | 43,759 | 14,051 | n/a | +211.4% |
10-K for the year ended 31 December 2024, filed 7 March 2025: the filing.