Smurfit Westrock Plc (SW)
USD 51.74
(-4.06%)
USD 51.74
(-4.06%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|
| Revenue | 12.46 Billion | 12.81 Billion | 10.1 Billion | 8.53 Billion | 10.13 Billion |
| Cost of Revenue | 8.27 Billion | 8.75 Billion | 7.01 Billion | 5.65 Billion | 6.76 Billion |
| Gross Profit | 4.18 Billion | 4.06 Billion | 3.09 Billion | 2.87 Billion | 3.36 Billion |
| Operating Expenses | 2.8 Billion | 2.4 Billion | 2.01 Billion | 1.95 Billion | 2.17 Billion |
| Selling, General and Administrative Expenses | 2.63 Billion | 2.4 Billion | 2.01 Billion | 1.95 Billion | 2.17 Billion |
| Research and Development Expenses | - | - | - | - | - |
| Other Expenses | 168.02 Million | - | - | - | - |
| Cost and Expenses | 11.07 Billion | 11.15 Billion | 9.03 Billion | 7.6 Billion | 8.94 Billion |
| Operating Income | 1.38 Billion | 1.43 Billion | 1.07 Billion | 891 Million | 990.23 Million |
| Interest Expense | 196.76 Million | 158 Million | 128 Million | 140 Million | 210.59 Million |
| Income Tax Expense | 327.19 Million | 348 Million | 234 Million | 201 Million | 216.19 Million |
| Earnings before Tax | 1.16 Billion | 1.29 Billion | 913 Million | 748 Million | 758.35 Million |
| Net Income | 837.89 Million | 1.01 Billion | 768.77 Million | 670.32 Million | 533.2 Million |
| Earnings Per Share Basic | 3.25 | 3.85 | 3.12 | 2.60 | - |
| Earnings Per Share Diluted | 3.22 | 3.80 | 3.09 | 2.58 | - |
| Weighted Average Shares Outstanding | 258 Million | 258 Million | 257.08 Million | 238.75 Million | - |
| Weighted Average Shares Outstanding (Diluted) | 260 Million | 261 Million | 260 Million | 241 Million | - |
| Gross Margin | 0.34 | 0.32 | 0.31 | 0.34 | 0.33 |
| EBIT Margin | 0.17 | 0.17 | 0.16 | 0.17 | 0.16 |
| Profit Margin | 0.07 | 0.08 | 0.08 | 0.08 | 0.05 |
| EBITDA | 2.06 Billion | 2.23 Billion | 1.8 Billion | 1.77 Billion | 1.57 Billion |
| Earnings Before Tax Margin | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 4.26 Billion | 6.37 Billion | 2.93 Billion | 5.87 Billion | 11.27 Billion | 6.3 Billion |
| Cost of Revenue | 3.73 Billion | 4.85 Billion | 2.22 Billion | 3.89 Billion | 7.48 Billion | 4.19 Billion |
| Gross Profit | 526.55 Million | 1.51 Billion | 710 Million | 1.98 Billion | 3.78 Billion | 2.11 Billion |
| Operating Expenses | 1.41 Billion | 12.3 Thousand | 380 Million | 1.43 Billion | 2.38 Billion | 1.3 Billion |
| Selling, General and Administrative Expenses | 1.41 Billion | 12.29 Thousand | 380 Million | 1.31 Billion | - | 1.27 Billion |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 12.29 Thousand | -12.29 Thousand | - | -127.63 Million | - | -36.73 Million |
| Cost and Expenses | 10.01 Billion | 12.29 Thousand | 2.6 Billion | 5.33 Billion | 9.86 Billion | 5.5 Billion |
| Operating Income | 299.01 Million | -12.3 Thousand | 307 Million | 541.9 Million | 1.25 Billion | 806.11 Million |
| Interest Expense | -287.68 Million | 62.68 Million | - | 84.36 Million | 178 Million | 87.52 Million |
| Income Tax Expense | -229.59 Million | 141.59 Million | -76 Million | 122.22 Million | 296 Million | 197.74 Million |
| Earnings before Tax | 70.01 Million | -12.29 Thousand | 267 Million | 427.24 Million | 1.05 Billion | 711.02 Million |
| Net Income | 310.01 Million | -12.29 Thousand | 191 Million | 305.02 Million | 837.89 Million | 514.35 Million |
| Earnings Per Share Basic | 1.20 | - | 0.73 | 1.18 | - | 1.99 |
| Earnings Per Share Diluted | 1.19 | - | 0.73 | 1.17 | - | 1.99 |
| Weighted Average Shares Outstanding | 258 Million | 258 Million | 261.64 Million | 258 Million | 258 Million | 258 Million |
| Weighted Average Shares Outstanding (Diluted) | 260 Million | 260 Million | 261.64 Million | 261.7 Million | 260 Million | 259 Million |
| Gross Margin | 0.12 | 0.24 | 0.24 | 0.34 | 0.34 | 0.34 |
| EBIT Margin | -0.13 | -0.00 | 0.10 | 0.15 | - | 0.18 |
| Profit Margin | 0.07 | -0.00 | 0.07 | 0.05 | 0.07 | 0.08 |
| EBITDA | -540.17 Million | -12.3 Thousand | 307 Million | 895.59 Million | - | 1.13 Billion |
| Earnings Before Tax Margin | 0.07 | -0.00 | 0.10 | 0.09 | 0.11 | 0.13 |
NXTP
HUT
CCC
RTPT
DXCO3
ON