Free cash flow has turned negative to -$420 million in 2026Q1, yet the company continues to pay out $237 million in dividends, indicating a potential strain on liquidity.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Cash from Operations | 3.36B | 2.89B | 1.48B | 1.56B | 1.43B | 1.17B | 1.53B | 1.3B | 1.18B | 891.38M | 771.95M | 851.68M | 894.99M | 882.38M | 753.83M | 821.72M | 476.13M | 574.53M | 733.64M | 541.83M | 338.17M | 207.63M | 339.34M |
| Operating CF Margin % | - | 9.26% | 7.28% | 14.23% | 11.36% | 11.16% | 17.98% | 14.4% | 11.55% | 8.68% | 9% | 9.61% | 9.11% | 8.03% | 7.77% | 8.62% | 5.36% | 6.62% | 7.46% | 5.11% | 3.68% | 4.48% | 8.53% |
| Operating CF Growth % | 443.42% | 94.67% | -4.87% | 8.79% | 22.46% | -23.71% | 17.73% | 10.25% | 32.56% | 15.47% | -9.36% | -4.84% | 1.43% | 17.05% | -8.26% | 72.58% | -17.13% | -21.69% | 35.4% | 60.23% | 62.87% | -38.81% | - |
| Net Income | 380M | 594.92M | 319M | 826M | 1.03B | 802.57M | 920M | 758.36M | -462.14M | 691.03M | 687.81M | 654.89M | 459.65M | 405.98M | 421.88M | 282.55M | 543.96M | 382.54M | 392.57M | 819.42M | 303.87M | -325.08M | -40.74M |
| Depreciation & Amortization | 2.67B | 2.17B | 1.46B | 580M | 564M | 653.64M | 685.08M | 606.01M | 479.3M | 479.88M | 417.53M | 409.99M | 445.06M | 513.68M | 466.84M | 487.33M | 517.36M | 575.96M | 542.92M | 586.89M | 527.91M | 262.73M | 247.61M |
| Stock-Based Compensation | 124M | 0 | 206M | 66M | 68M | 0 | 43.05M | 43.69M | 25.17M | 27.59M | 12.62M | 30.61M | 31.62M | 35.9M | 34.39M | 19.44M | 5.32M | 4.3M | 5.57M | 36.07M | 10.67M | 0 | 0 |
| Deferred Taxes | -197M | -161.71M | -137M | -28M | 41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -530.45M | 222.99M | -20M | -44M | 42M | -159.57M | -231.23M | -159.06M | 1.25B | -175.16M | -247.15M | -224.13M | 3.65M | -106.33M | -144.15M | -20.74M | -470.81M | -547.31M | -619.48M | -812.18M | -542.93M | 225.83M | 91.27M |
| Working Capital Changes | 755.45M | 60.43M | -349M | 159M | -317M | -126.47M | 116.85M | 53.77M | -106.38M | -131.97M | -98.86M | -19.68M | -44.99M | 33.14M | -25.13M | 53.14M | -119.7M | 159.03M | 412.06M | -88.37M | 38.65M | 44.15M | 41.19M |
| Change in Receivables | 60.64M | 139.58M | -144M | 245M | -91M | -581.53M | 27.06M | 58.25M | -113.25M | -163.16M | -53.64M | -53.57M | -137.41M | 6.9M | -30.42M | -59.62M | -248.7M | 159.03M | 189.33M | -76.38M | -87.68M | 93.64M | -34.36M |
| Change in Inventory | 187.25M | 29.79M | 62M | 220M | -209M | -290.77M | 17.22M | 44.81M | -96.09M | -134.37M | -63.1M | -82M | -38.91M | -31.76M | 2.65M | -68.69M | -105.07M | 68.77M | 48.72M | -100.08M | -1.07M | 10.21M | 25.94M |
| Change in Payables | 37.24M | -19.58M | -273M | -260M | -33M | 737.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.33M | 57.29M |
| Cash from Investing | -2.29B | -1.82B | -2.11B | -931M | -1.02B | -1.19B | -612.52M | -823.33M | -1.2B | -581.86M | -473.27M | -765.31M | -706.5M | -505.4M | -634.8M | -343.46M | -401.65M | -366.78M | -304.87M | -426.79M | 641.7M | -580.78M | -165.3M |
| Capital Expenditures | -2.34B | -1.87B | -1.47B | -929M | -930M | -726.92M | -606.37M | -685.55M | -603.98M | -530.27M | -449.08M | -467.93M | -522.89M | -481.92M | -417.91M | -359.02M | -401.65M | -355.32M | -441.3M | -519.84M | -402.97M | -197.79M | -186.38M |
| CapEx % of Revenue | 7.49% | 5.98% | 7.19% | 8.48% | 7.37% | 6.93% | 7.11% | 7.58% | 5.9% | 5.16% | 5.23% | 5.28% | 5.32% | 4.39% | 4.31% | 3.77% | 4.52% | 4.09% | 4.49% | 4.9% | 4.38% | 4.26% | 4.69% |
| Acquisitions | -1M | 5.11M | -720M | -33M | -108M | -471.61M | -2.46M | -126.58M | -581.1M | -56.39M | -42.07M | -338.92M | -182.4M | -41.43M | -239.37M | -16.85M | -6.65M | -12.89M | 51.51M | -1.31M | -15.62M | 408.34M | 28.94M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 46M | 36.6M | 72M | 31M | 18M | 5.91M | -3.69M | -11.2M | -14.87M | 4.8M | 4.21M | 41.55M | -2.43M | 17.95M | 22.48M | 32.4M | 6.65M | 1.43M | 84.92M | 94.51M | 1.06B | -792.05M | -12.04M |
| Cash from Financing | -1.24B | -1.1B | 607M | -479M | -431M | -16.55M | -78.72M | -704.59M | -80.07M | -207.55M | -165.12M | -87.46M | -155.65M | -338.31M | -653.32M | -46.66M | -203.48M | -368.22M | 8.35M | -29.12M | -827.58M | 365.61M | -132.35M |
| Debt Issued (Net) | -370M | 57.02M | 1.37B | -55M | -7M | 459.79M | -516.58M | -294.61M | 191.03M | 64.78M | 13.67M | 96.21M | 21.89M | -161.56M | -554.13M | -50.55M | -176.89M | -249.3M | 132.25M | -2B | -794.7M | 705.84M | -127.14M |
| Equity Issued (Net) | 0 | 0 | -27M | -30M | -74M | -26M | 777.33M | -23.52M | -11.44M | -10.8M | -10.52M | -12.03M | -13.38M | -11.05M | 18.52M | 10.37M | 11.97M | 0 | 0 | 2.18B | 0 | -333.77M | 0 |
| Dividends Paid | -876.02M | -765.99M | -650M | -391M | -349M | -356.96M | -319.79M | -266.6M | -243.65M | -229.14M | -174.58M | -154.16M | -130.11M | -96.66M | -66.13M | 0 | 0 | 0 | -97.45M | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -27M | -30M | -74M | -26M | -19.68M | -25.76M | -11.44M | -12M | -10.52M | -14.21M | -15.81M | -20.71M | -17.19M | 0 | 0 | 0 | 0 | 0 | 0 | -332.18M | 0 |
| Other Financing | 6.02M | -395.76M | -83M | -3M | -1M | -93.38M | -19.68M | -119.86M | -16.01M | -32.39M | 6.31M | -17.49M | -34.05M | -69.04M | -51.58M | -6.48M | -38.57M | -118.92M | -26.45M | -208.71M | -32.88M | -6.45M | -5.21M |
| Net Change in Cash | -123M | 31.49M | -145M | 159M | -144M | 35.43M | 865.89M | -244.2M | -129.26M | 121.17M | 146.19M | -107.14M | -76.61M | 1.38M | -531.65M | 445.86M | -140.98M | -137.54M | 428.77M | 85.92M | 152.29M | 1B | 0 |
| Free Cash Flow | 1.02B | 1.02B | 17M | 630M | 503M | 468.06M | 901.55M | 594.81M | 549.07M | 341.92M | 309.2M | 371.72M | 352.64M | 388.03M | 321.37M | 456.22M | 74.48M | 219.21M | 292.34M | 21.99M | -64.81M | 12.05M | 155.22M |
| FCF Margin % | 3.27% | 3.28% | 0.08% | 5.75% | 3.99% | 4.46% | 10.57% | 6.57% | 5.37% | 3.33% | 3.6% | 4.19% | 3.59% | 3.53% | 3.31% | 4.78% | 0.84% | 2.53% | 2.97% | 0.21% | -0.7% | 0.26% | 3.9% |
| FCF Growth % | 1888.89% | 5907.76% | -97.3% | 25.25% | 7.46% | -48.08% | 51.57% | 8.33% | 60.59% | 10.58% | -16.82% | 5.41% | -9.12% | 20.74% | -29.56% | 512.56% | -66.02% | -25.02% | 1229.19% | 133.94% | -637.65% | -92.23% | - |
| FCF per Share | 1.90 | 1.94 | 0.04 | 2.42 | 1.93 | 1.80 | 3.59 | 2.50 | 2.33 | 1.44 | 1.30 | 1.58 | 1.50 | 1.67 | 1.40 | 2.02 | 0.34 | 1.01 | 1.34 | 0.11 | -0.32 | 0.06 | 0.75 |
| FCF Conversion (FCF/Net Income) | 2.69x | 4.13x | 4.82x | 2.09x | 1.48x | 1.66x | 2.81x | 2.74x | -1.83x | 2.14x | 1.65x | 2.13x | 3.71x | 3.40x | 2.38x | 3.08x | 7.16x | -3.29x | -10.54x | 2.53x | -1.51x | -0.73x | -135.78x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Merger integration execution risk
As reported in financial statements, Smurfit Westrock's operating cash flow to net income ratio reached 3.14 in 2026Q1, highlighting a significant divergence between accounting profits and cash generation that suggests heavy reliance on non-cash adjustments rather than core operational efficiency during the current integration phase.
The wide gap between net income and operating cash flow indicates that reported earnings are currently being heavily influenced by non-cash charges, likely related to the massive depreciation and amortization step-ups from the merger. Investors should monitor whether this conversion ratio stabilizes as the company moves past the initial purchase price allocation accounting impacts.
Based on the company's reported figures, free cash flow has swung from a positive $612 million in 2025Q4 to a negative $420 million in 2026Q1, reflecting a highly unstable cash trajectory that complicates the assessment of the entity's ability to self-fund its ongoing capital requirements.
The sharp reversal into negative free cash flow territory suggests that the combined entity is struggling to balance its high capital intensity with the cash-generative potential of its integrated assets. This volatility warrants further investigation into whether the current cash burn is a temporary byproduct of merger-related capital expenditures or a more permanent structural challenge.
According to recent SEC filings, Smurfit Westrock's capital expenditure reached $624 million in 2026Q1, representing 8.1% of revenue, which underscores the heavy reinvestment requirements necessary to maintain the massive, capital-intensive mill infrastructure inherited from the Smurfit Kappa and WestRock merger integration process.
The sustained high level of capital intensity suggests that the company is currently in a heavy maintenance and integration cycle, which may limit the amount of free cash flow available for shareholder returns. Analysts should evaluate whether these expenditures are truly growth-oriented or merely necessary to prevent the degradation of the aging mill asset base.
As evidenced by the 2026Q1 data, the company paid out $237 million in dividends despite generating negative free cash flow, a trend that suggests a potentially aggressive capital allocation policy that may be straining the balance sheet during this period of significant operational transition.
Maintaining high dividend payouts while free cash flow is negative may indicate management's desire to signal confidence to the market, yet it appears to be consuming liquidity that could otherwise be used for debt reduction or integration costs. Investors should monitor the sustainability of this payout ratio if the current cash flow volatility continues into subsequent quarters.
Quick answers to the most common questions about buying SW stock.
Smurfit Westrock Plc (SW) generated $2.89B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Smurfit Westrock Plc (SW) generated $1.02B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Smurfit Westrock Plc (SW) spent $1.87B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Smurfit Westrock Plc (SW) returned $766.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.