Company logo

WRK - WestRock Company

NYSE -> Consumer Cyclical -> Packaging & Containers
Atlanta, United States
Type: Equity

WRK price evolution
WRK
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jul 2023 31 Mar 2023
Current assets
Cash $488.1 $393.4 $314.8 $363.4
Short term investments
Net receivables $2439.9 $2591.9 $2742.6 $2814.9
Inventory $2391.3 $2331.5 $2549 $2550.3
Total current assets $6146.1 $6993.1 $7448 $7598.3
Long term investments
Property, plant & equipment $11230.2 $11063.2 $11262.5 $11163
Goodwill & intangible assets $6777.5 $6824.9 $6943 $7012.1
Total noncurrent assets $20600.1 $20450.6 $20700.9 $20612.1
Total investments
Total assets $26746.2 $27443.7 $28148.9 $28210.4
Current liabilities
Accounts payable $2159.2 $2123.9 $2163 $2176.8
Deferred revenue
Short long term debt $462.3 $533 $419.4 $501.6
Total current liabilities $3968.8 $4919.4 $5003.7 $4967.5
Long term debt $8235.9 $8050.9 $8607.6 $9004
Total noncurrent liabilities $12612.8 $12426.6 $13120.4 $13581.8
Total debt $8698.2 $8583.9 $9027 $9505.6
Total liabilities $16581.6 $17346 $18124.1 $18549.3
Shareholders' equity
Retained earnings $176.5 $278.2 $240.2 $110
Other shareholder equity -$741.5 -$898.6 -$920.3 -$1118.5
Total shareholder equity $10147.8 $10080.7 $10007.8 $9643.4
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $393.4 $260.2 $290.9 $251.1
Short term investments
Net receivables $2591.9 $2683.9 $2586.9 $2142.7
Inventory $2331.5 $2317.1 $2173.3 $2023.4
Total current assets $6993.1 $5985.4 $5659.6 $4944.7
Long term investments $429.6
Property, plant & equipment $11063.2 $10081.4 $10570.1 $10778.9
Goodwill & intangible assets $6824.9 $8815.8 $9278 $9629.4
Total noncurrent assets $20450.6 $22420.1 $23594.7 $23835
Total investments
Total assets $27443.7 $28405.5 $29254.3 $28779.7
Current liabilities
Accounts payable $2123.9 $2252.1 $2123.7 $1674.2
Deferred revenue
Short long term debt $533 $212.2 $168.8 $222.9
Total current liabilities $4919.4 $3902.8 $3644.1 $2928.9
Long term debt $8050.9 $7575 $8025.3 $9207.7
Total noncurrent liabilities $12426.6 $13083 $13920.2 $15203.3
Total debt $8583.9 $7787.2 $8194.1 $9430.6
Total liabilities $17346 $16985.8 $17564.3 $18132.2
Shareholders' equity
Retained earnings $278.2 $2214.4 $1607.9 $1031.6
Other shareholder equity -$898.6 -$1454.3 -$999.1 -$1319.9
Total shareholder equity $10080.7 $11402 $11670.3 $10630.6
(in millions $) 31 Dec 2023 30 Oct 2023 30 Jul 2023 31 Mar 2023
Revenue
Total revenue $4620 $5277.6
Cost of revenue $3861.2 $4357.3
Gross Profit $758.8 $920.3
Operating activities
Research & development
Selling, general & administrative $609.1 $498.9
Total operating expenses $674.6 $2828
Operating income $84.2 -$1907.7
Income from continuing operations
EBIT $84.7 -$2014.5
Income tax expense $5.7 -$116.8
Interest expense $101.4 $108.4
Net income
Net income -$22.4 -$2006.1
Income (for common shares) -$22.4 -$2006.1
(in millions $) 31 Dec 2023 31 Jan 2023 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $20310 $17578.8
Cost of revenue $16725.5 $14381.6
Gross Profit $3584.5 $3197.2
Operating activities
Research & development
Selling, general & administrative $2355.9 $2024.9
Total operating expenses $5096 $3453.4
Operating income -$1511.5 -$256.2
Income from continuing operations
EBIT -$1291.5 -$133.9
Income tax expense -$60.4 $163.5
Interest expense $417.9 $393.5
Net income
Net income -$1649 -$690.9
Income (for common shares) -$1649 -$690.9
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$22.4 $109.8 $202 -$2006.1
Operating activities
Depreciation $381.8 $384.3 $382.5 $395.8
Business acquisitions & disposals $861.5 $329.1 $44.2
Stock-based compensation $7.3 $8.6 $32.5 $13.5
Total cash flows from operations $275 $584.3 $693.6 $284.1
Investing activities
Capital expenditures -$239 -$318.7 -$251.6 -$267.3
Investments
Total cash flows from investing $625.4 $14.8 -$178.5 -$263.3
Financing activities
Dividends paid -$77.6 -$70.5 -$70.5 -$70.3
Sale and purchase of stock $14 $2.3 -$18.7
Net borrowings -$724.9 -$460 -$502.6 $12.8
Total cash flows from financing -$804 -$529.7 -$571.4 -$75.3
Effect of exchange rate -$1.7 -$2.3 $10.3 $3.7
Change in cash and equivalents $94.7 $78.6 -$48.6 -$51.8
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$1649 $944.6 $838.3 -$690.9
Operating activities
Depreciation $1535.8 $1488.6 $1460 $1487
Business acquisitions & disposals -$454.3 -$7 -$1.3
Stock-based compensation $64.2 $93.3 $88.6 $130.3
Total cash flows from operations $1827.9 $2020.4 $2279.9 $2070.7
Investing activities
Capital expenditures -$1115.3 -$832.7 -$747.5 -$936.6
Investments $29.5
Total cash flows from investing -$1507.2 -$776 -$676 -$921.5
Financing activities
Dividends paid -$281.3 -$259.5 -$233.8 -$344.5
Sale and purchase of stock -$595 -$104.2 $22.2
Net borrowings $101.1 -$452.7 -$1264.4 -$673.9
Total cash flows from financing -$193.5 -$1281.3 -$1580.4 -$1021.1
Effect of exchange rate $6 $6.2 $16.3 -$28.6
Change in cash and equivalents $133.2 -$30.7 $39.8 $99.5
Fundamentals
Market cap $13.27B
Enterprise value $21.48B
Shares outstanding 257.00M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 1.22
Book/Share 42.37
Cash/Share 1.90
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 1.72
Net debt/EBITDA N/A
Current ratio 1.55
Quick ratio 0.95