{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"SW","cik":"0002005951","name":"Smurfit Westrock plc","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T21:10:35.069Z","retrievedAt":"2026-09-13T08:23:11.349Z","calculatedAt":"2026-09-19T10:20:44.873Z","freshUntil":"2026-09-28T22:10:35.069Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":31179000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":21109000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":10070000000,"percent":47.7047704770477,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":699000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":319000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":380000000,"percent":119.12225705329153,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":5.51332627730203,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":4.77047704770477,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":0.74284922959726,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":3392000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":1483000000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":1909000000,"percent":128.7255563047876,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[],"previous":{"value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[]},"change":{"delta":null,"percent":null,"reason":"Both periods require compatible reported inputs."}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":3.917392888166559,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,8,9],"calculations":[],"previous":{"value":2.7128157156220767,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,9,10],"calculations":[]},"change":{"delta":1.2045771725444823,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":31179000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":21109000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":699000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":319000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1719000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1007000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3392000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1483000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":18327000000,"accession":"0001628280-26-051195","filed":"2026-07-31","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026051195/smur-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":17360000000,"accession":"0001628280-26-012555","filed":"2026-02-27","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000162828026012555/smur-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":6158000000,"accession":"0002005951-25-000005","filed":"2025-03-07","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/2005951/000200595125000005/smur-20241231.htm","revised":true}],"coverage":{"displayedMetrics":6,"availableMetrics":5,"reportedMetrics":3,"calculatedMetrics":2,"comparableMetrics":5,"sourceCount":11,"sourceInputsOmitted":0,"preparedHistoryPeriods":2},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/SW#analysis-workspace","summaryUrl":"/api/v1/analysis/SW"}