WestRock Co

Company Overview

SEC Filings & Reports

View 10-K & 10-Q Filings

Financial Performance

Comprehensive financial statements, metrics, and performance analysis

Financial Performance Overview

12 mos ending Sep 30, 201512 mos ending Sep 30, 201612 mos ending Sep 30, 201712 mos ending Sep 30, 201812 mos ending Sep 30, 201912 mos ending Sep 30, 202012 mos ending Sep 30, 202112 mos ending Sep 30, 202212 mos ending Sep 30, 20236 mos ending Mar 31, 20236 mos ending Mar 31, 2024CAGR %YoY %Revenue (+)
$11381.30
14171.80
14859.70
16285.10
18289.00
17578.80
18746.10
21256.50
20310.00
10200.70
9346.70
7.51%-8.37%Cost of Revenue (-)
$9170.50
11413.20
12119.50
12891.20
14540.00
14381.60
15315.80
17235.80
16725.50
8515.20
7807.80
7.80%-8.31%Gross Profit (+)
$2210.80
2758.60
2740.20
3393.90
3749.00
3197.20
3430.30
4020.70
3584.50
1685.50
1538.90
6.23%-8.70%Non-recurring Operating Expenses (-)
$
1333.20
1893.00
Operating Expenses (-)
$1331.30
2328.30
1905.20
2111.40
-41.20
3453.40
2149.10
2693.90
5096.00
3511.20
1334.30
18.27%-62.00%Costs & Expenses (Total) (-)
$10501.80
13741.50
14024.70
15002.60
14498.80
17835.00
17464.90
19929.70
21821.50
12026.40
9142.10
9.57%-23.98%Operating Income/Loss (+)
$879.50
430.30
835.00
1282.50
1494.40
-256.20
1281.20
1326.80
-1511.50
-1825.70
204.60
111.21%Non-operating Income/Expense (+)
$15.50
71.00
107.50
46.10
81.60
127.10
177.00
210.80
224.80
-35.10
-13.00
39.70%62.96%Interest Expense (-)
$132.70
256.70
277.70
431.30
393.50
372.30
318.80
417.90
205.70
202.20
15.42%-1.70%Earnings before Tax (+)
$762.30
244.60
857.60
1034.80
1144.70
-522.60
1085.90
1218.80
-1704.60
-2066.50
-10.60
99.49%Tax Expense (-)
$250.50
89.80
159.00
-874.50
276.80
163.50
243.40
269.60
-60.40
-108.50
-4.30
96.04%Income/Loss (Continuing Operations) (+)
$511.80
154.80
698.60
1909.30
867.90
-686.10
842.50
949.20
-1644.20
-1958.00
-6.30
99.68%Income/Loss (Discontinued Operations) (+)
$
-544.70
Profit/Loss (+)
$511.80
-389.90
698.60
1909.30
867.90
-686.10
842.50
949.20
-1644.20
-1958.00
-6.30
99.68%Net Income/Loss (NCI) (-)
$4.70
6.40
-9.60
3.20
5.00
4.80
4.20
4.60
4.80
2.80
0.60
0.26%-78.57%Net Income/Loss (+)
$507.10
-396.30
708.20
1906.10
862.90
-690.90
838.30
944.60
-1649.00
-1960.80
-6.90
99.65%Net Income/Loss (Common) (+)
$507.10
-396.30
708.20
1906.10
862.90
-690.90
838.30
944.60
-1649.00
-1960.80
-6.90
99.65%EPS (Basic)
$2.97
-1.56
2.81
7.46
3.36
-2.67
3.16
3.64
-6.44
-7.68
-0.03
99.61%EPS (Diluted)
$2.93
-1.54
2.77
7.34
3.33
-2.67
3.13
3.61
-6.44
-7.68
-0.03
99.61%Weighted Avg Shares (Basic)
257.11
251.10
254.61
253.55
257.89
262.65
265.00
254.46
256.47
255.20
257.50
-0.03%0.90%Weighted Avg Shares (Diluted)
255.20
257.50
0.90%Cash
$235.60
366.40
304.00
636.80
151.60
251.10
290.90
260.20
393.40
363.40
494.70
6.62%36.13%Receivables
$1690.00
1592.20
1886.80
2010.70
2193.20
2142.70
2586.90
2683.90
2591.90
2814.90
2583.70
5.49%-8.21%Inventory
$1963.40
1638.20
1797.30
1829.60
2107.50
2023.40
2173.30
2317.10
2331.50
2550.30
2328.40
2.17%-8.70%Other Assets (Current)
$271.40
315.80
502.80
308.00
522.00
527.50
608.50
724.20
1676.30
1869.70
936.50
25.56%-49.91%Assets (Current)
$4160.40
3912.60
4490.90
4785.10
4974.30
4944.70
5659.60
5985.40
6993.10
7598.30
6343.30
6.71%-16.52%Property, Plant & Equipment (Net)
$9596.70
9294.30
9118.30
9082.50
11189.50
10778.90
10570.10
10081.40
11063.20
11163.00
11240.70
1.79%0.70%Goodwill & Intangibles
$9246.70
7377.40
8857.60
8699.60
11345.10
9629.40
9278.00
8815.80
6824.90
7012.10
6690.50
-3.72%-4.59%Other Assets
$2353.00
2453.90
2622.20
2793.30
2647.80
3426.70
3746.60
3522.90
2562.50
2437.00
2609.50
1.07%7.08%Assets (Non-current)
$21196.40
19125.60
20598.10
20575.40
25182.40
23835.00
23594.70
22420.10
20450.60
20612.10
20540.70
-0.45%-0.35%Assets (Total)
$25356.80
23038.20
25089.00
25360.50
30156.70
28779.70
29254.30
28405.50
27443.70
28210.40
26884.00
0.99%-4.70%Accounts Payable
$1661.80
1460.30
1908.80
2116.10
2302.20
2060.90
2780.50
2880.00
2648.80
2610.40
2564.10
6.00%-1.77%Debt (Current)
$74.10
292.90
608.70
740.70
561.10
222.90
168.80
212.20
533.00
501.60
1317.50
27.97%162.66%Other Liabilities (Current)
$427.30
429.80
492.30
476.50
571.80
645.10
694.80
810.60
1737.60
1855.50
855.80
19.17%-53.88%Liabilities (Current)
$2163.20
2183.00
3009.80
3333.30
3435.10
2928.90
3644.10
3902.80
4919.40
4967.50
4737.40
10.82%-4.63%Debt (Non-current)
$5558.30
5496.30
5946.10
5674.50
9502.30
9207.70
8025.30
7575.00
8050.90
9004.00
7718.20
4.74%-14.28%Other Liabilities
$5837.20
5515.20
5742.30
4866.10
5533.20
5994.30
5893.20
5502.50
4375.70
4569.90
4344.60
-3.54%-4.93%Liabilities (Non-current)
$11395.50
11011.50
11688.40
10540.60
15035.50
15202.00
13918.50
13077.50
12426.60
13573.90
12062.80
1.09%-11.13%Liabilities (Total)
$13558.70
13194.50
14698.20
13873.90
18470.60
18130.90
17562.60
16980.30
17346.00
18541.40
16800.20
3.13%-9.39%Retained Earnings
$1661.60
-105.90
172.40
1573.30
1997.10
1031.60
1607.90
2214.40
278.20
110.00
113.40
-20.02%3.09%AOCI
$-780.20
-626.40
-457.30
-695.30
-1069.20
-1319.90
-999.10
-1454.30
-898.60
-1118.50
-754.70
32.53%Shareholder's Equity
$11783.90
9830.00
10386.10
11482.40
11684.20
10647.50
11690.00
11419.70
10097.70
9661.10
10083.80
-1.91%4.38%Liabilities & Equity
$25356.80
23038.20
25089.00
25360.50
30156.70
28779.70
29254.30
28405.50
27443.70
28210.40
26884.00
0.99%-4.70%Net Income/Loss
$511.80
-389.90
698.60
1909.30
867.90
-686.10
842.50
949.20
-1644.20
-1958.00
-6.30
99.68%Depreciation & Amortization
$740.80
1146.50
1116.60
1252.20
1511.20
1487.00
1460.00
1488.60
1535.80
769.00
770.20
9.54%0.16%Increase/Decrease in Working Capital
$142.90
25.80
-76.80
-93.50
48.00
165.70
24.70
536.00
-129.90
304.50
394.20
29.46%Share-based Compensation
$49.20
75.70
58.00
66.80
64.20
130.30
88.60
93.30
64.20
23.10
13.00
3.38%-43.72%Adjustments to Reconcile Net Income
$691.80
2078.30
1201.90
511.60
1442.30
2756.80
1437.40
1071.20
3472.10
2508.00
318.40
22.34%-87.30%Net Cash (Operating)
$1203.60
1688.40
1900.50
2420.90
2310.20
2070.70
2279.90
2020.40
1827.90
550.00
312.10
5.36%-43.25%Capital Expenditure
$287.30
1311.60
1299.90
1330.80
4635.40
944.40
809.20
841.40
1968.80
1398.50
509.90
27.20%-63.54%Net Cash (Investing)
$-282.70
-1351.40
-1285.80
-1298.90
-4579.60
-921.50
-676.00
-776.00
-1507.20
-1343.50
356.70
126.55%Increase/Decrease in Debt
$540.10
491.80
-567.00
-120.10
2314.60
-673.90
-1241.30
-452.70
101.10
1063.70
372.20
-18.90%-65.01%Increase/Decrease in Equity
$-7.80
-3.60
-9.80
-195.10
-88.60
-122.40
-600.00
Interest Expenses
$140.10
229.90
239.00
284.40
412.50
395.40
Dividends Paid
$249.20
414.20
450.20
474.20
472.20
346.90
233.80
259.50
281.30
140.30
155.60
1.53%10.91%Net Cash (Financing)
$-718.00
-231.00
-655.40
-755.10
1780.20
-1021.10
-1580.40
-1281.30
-193.50
907.60
-569.70
-162.77%Cash Taxes Paid
$89.30
157.40
227.60
60.50
226.10
147.20
Effect of Exchange Rate
$-7.20
6.60
-2.10
-28.20
4.00
-28.60
16.30
6.20
6.00
-2.00
2.20
210.00%Increase/Decrease in Cash
$195.70
338.70
-485.20
99.50
39.80
-30.70
133.20
103.20
101.30
-4.70%-1.84%Cash (Beginning)
$32.60
228.30
340.90
298.10
636.80
151.60
251.10
290.90
260.20
260.20
393.40
29.65%51.19%Cash (Ending)
$228.30
340.90
298.10
636.80
151.60
251.10
290.90
260.20
393.40
363.40
494.70
7.04%36.13%NOPAT
$776.47
153.40
613.40
2366.33
1199.23
-184.04
994.02
1033.31
-1565.06
-1921.56
287.60
114.97%Gross Margin %
19.42%
19.47%
18.44%
20.84%
20.50%
18.19%
18.30%
18.92%
17.65%
16.52%
16.46%
Operating Margin %
7.73%
3.04%
5.62%
7.88%
8.17%
-1.46%
6.83%
6.24%
-7.44%
-17.90%
2.19%
NOPAT Margin %
6.82%
1.08%
4.13%
14.53%
6.56%
-1.05%
5.30%
4.86%
-7.71%
-18.84%
3.08%
Net Margin %
4.46%
-2.80%
4.77%
11.70%
4.72%
-3.93%
4.47%
4.44%
-8.12%
-19.22%
-0.07%
Tax Rate %
11.71%
64.35%
26.54%
-84.51%
19.75%
28.17%
22.41%
22.12%
-3.54%
-5.25%
-40.57%
ROA
3.06%
0.67%
2.44%
9.33%
3.98%
-0.64%
3.40%
3.64%
-5.70%
-6.81%
1.07%
ROE
6.59%
1.56%
5.91%
20.61%
10.26%
-1.73%
8.50%
9.05%
-15.50%
-19.89%
2.85%
ROIC
3.72%
0.83%
3.10%
11.89%
4.92%
-0.82%
4.57%
4.95%
-7.95%
-9.44%
1.41%
Asset Turnover
0.45
0.62
0.59
0.64
0.61
0.61
0.64
0.75
0.74
0.36
0.35
Inventory Turnover
4.67
6.97
6.74
7.05
6.90
7.11
7.05
7.44
7.17
3.34
3.35
Equity Multiplier
2.15
2.34
2.42
2.21
2.58
2.70
2.50
2.49
2.72
2.92
2.67
Current Ratio
1.92
1.79
1.49
1.44
1.45
1.69
1.55
1.53
1.42
1.53
1.34
Quick Ratio
0.89
0.90
0.73
0.79
0.68
0.82
0.79
0.75
0.61
0.64
0.65
Debt/Equity Ratio
0.48
0.59
0.63
0.56
0.86
0.89
0.70
0.68
0.85
0.98
0.90
Interest Coverage Ratio
6.28
1.87
3.49
4.51
3.62
-0.65
Working Capital/Sales
0.18
0.14
0.12
0.13
0.10
0.12
0.10
0.09
0.09
0.21
0.26
Dividend Payout Ratio %
32.09%
270.01%
73.39%
20.04%
39.38%
188.50%
23.52%
25.11%
17.97%
7.30%
54.10%
Total Payout
$-143.00
155.90
1266.00
1073.80
-1341.30
1416.20
1597.50
1312.20
180.20
-923.40
-216.60
76.54%Payout Ratio %
-18.42%
101.63%
206.39%
45.38%
-111.85%
769.52%
160.71%
126.99%
11.51%
-48.05%
-75.31%