Business Wire | Aug 5, 2021 06:30AM EDT

WestRock Reports Fiscal 2021 Third Quarter Results: Record Net Sales and 40% Increase in Net Income

Aug. 05, 2021

ATLANTA--(BUSINESS WIRE)--Aug. 05, 2021--WestRock Company (NYSE:WRK), a leading provider of differentiated, sustainable paper and packaging solutions, today announced results for its fiscal third quarter ended June 30, 2021.

Notable items in the third quarter include:

* Record net sales of $4.8 billion increased 14% compared to the prior year quarter * Net income of $250 million increased 40% compared to $179 million in the prior year quarter * Adjusted Segment EBITDA of $811 million increased 15% compared to $708 million in the prior year quarter * Earned $0.93 per diluted share and $1.00 of Adjusted Earnings Per Diluted Share, an increase of 35% and 32%, respectively, compared to $0.69 per diluted share and $0.76 of Adjusted Earnings Per Diluted Share in the prior year quarter * Record third quarter North American per day box shipments increased 9% compared to the prior year quarter * Successfully implementing published price increases across all major paper grades; pricing realization outpaced inflation in the quarter * Generated net cash provided by operating activities of $751 million and Adjusted Free Cash Flow of $554 million compared to $740 million and $508 million, respectively, in the prior year quarter * Reduced total debt by $270 million and Adjusted Net Debt by $482 million

"We delivered excellent results in the third fiscal quarter, with record revenue and North American box shipments that drove a 35% year-over-year increase in diluted earnings per share" said David B. Sewell, chief executive officer. "We saw strong demand for our products and solutions across our targeted end markets, and pricing gains outpaced inflation in the quarter. It was another quarter of strong cash flows, and we executed our capital allocation priorities, enabling us to approach our targeted net leverage range ahead of expectations. Looking forward, we remain well positioned for success and are committed to accelerating the opportunities we see across our differentiated portfolio, innovating to develop new sustainable, fiber-based packaging solutions and driving productivity to generate improved returns."

Consolidated Financial Results

WestRock's performance for the three months ended June 30, 2021 and June 30, 2020 (in millions):

Three Months Ended

June 30, 2021 June 30, 2020 Change

Net sales $ 4,816.3 $ 4,236.3 $ 580.0

Segment income $ 453.7 $ 323.2 $ 130.5

Non-allocated expenses (22.3 ) (18.3 ) (4.0 )

Depreciation 271.4 258.0 13.4

Amortization 97.6 107.7 (10.1 )

Segment EBITDA 800.4 670.6 129.8

Adjustments ^(1) 10.6 37.2 (26.6 )

Adjusted Segment EBITDA $ 811.0 $ 707.8 $ 103.2

^(1) See the Adjusted Net Income tables on page 12 for adjustments Operating Highlights for the Three Months Ended June 30, 2021 compared to June 30, 2020:

Net sales increased $580 million compared to the prior year quarter. Corrugated Packaging segment net sales increased $438 million and Consumer Packaging segment net sales increased $182 million. Segment income increased $131 million compared to the prior year quarter. Corrugated Packaging segment income increased $94 million and Consumer Packaging segment income increased $37 million.

Additional information about the changes in segment net sales and income is included below.

Restructuring and Other Items

Restructuring and other items during the third quarter of fiscal 2021 was $7 million, primarily related to severance, lease termination costs and costs associated with previously announced plant consolidations.

Net Cash Provided By Operating Activities and Other Financing and Investing Activities

Net cash provided by operating activities was $751 million in the third quarter of fiscal 2021 compared to $740 million in the prior year quarter. Total debt was $8.67 billion at June 30, 2021, or $8.48 billion excluding $197 million of unamortized fair market value step-up of debt acquired in mergers and acquisitions, and $7.93 billion after further excluding cash and cash equivalents of $550 million. During the third quarter of fiscal 2021, total debt declined by $270 million and Adjusted Net Debt declined by $482 million. The Company had approximately $3.9 billion of available liquidity under long-term committed credit facilities and cash and cash equivalents at June 30, 2021. During the third quarter of fiscal 2021, WestRock invested $202 million in capital expenditures and paid $64 million in dividends to stockholders.

Segment Results

WestRock's segment performance for the three months ended June 30, 2021 and June 30, 2020 (in millions):

Corrugated Packaging Segment

Three Months Ended

June 30, 2021 June 30, 2020 Change

Segment net sales $ 3,167.1 $ 2,728.8 $ 438.3

Segment income $ 321.7 $ 227.9 $ 93.8

Depreciation 185.8 175.2 10.6

Amortization 47.0 57.9 (10.9 )

Segment EBITDA 554.5 461.0 93.5

Adjustments ^(1) 2.6 21.0 (18.4 )

Adjusted Segment EBITDA $ 557.1 $ 482.0 $ 75.1

^(1) See the Adjusted Net Income tables on page 12 for adjustments Operating Highlights for the Three Months Ended June 30, 2021 compared to June 30, 2020:

Segment net sales increased $438 million, primarily due to higher selling price/mix, higher volumes and favorable foreign currency impacts. The Corrugated Packaging segment delivered a Segment EBITDA margin of 17.5% and a North American Adjusted Segment EBITDA margin of 19.3%. Record third quarter North American per day box shipments increased 9% compared to the prior year quarter.

Segment income increased $94 million, primarily due to the margin impact of higher selling price/mix and higher volumes that were partially offset by net cost inflation and other items. The prior year quarter included $27 million in the aggregate for one-time recognition awards to the Company's manufacturing and operations teammates and increased costs for safety, cleaning and other items related to COVID-19 compared to $3 million of increased costs for safety, cleaning and other items related to COVID-19 in the current year quarter.

Consumer Packaging Segment

Three Months Ended

June 30, 2021 June 30, 2020 Change

Segment net sales $ 1,734.7 $ 1,552.6 $ 182.1

Segment income $ 132.0 $ 95.3 $ 36.7

Depreciation 84.3 81.4 2.9

Amortization 50.6 49.8 0.8

Segment EBITDA 266.9 226.5 40.4

Adjustments ^(1) 1.7 16.2 (14.5 )

Adjusted Segment EBITDA $ 268.6 $ 242.7 $ 25.9

^(1) See Adjusted Net Income tables on page 12 for adjustments Operating Highlights for the Three Months Ended June 30, 2021 compared to June 30, 2020:

Segment net sales increased $182 million, primarily due to higher selling price/mix, higher volumes and favorable foreign currency impacts. The Consumer Packaging segment delivered a Segment EBITDA margin of 15.4% and an Adjusted Segment EBITDA margin of 15.5%.

Segment income increased $37 million, primarily due to the margin impact from higher selling price/mix, higher volumes and productivity improvements that were partially offset by net cost inflation and other items. The prior year quarter included $20 million in the aggregate for one-time recognition awards to the Company's manufacturing and operations teammates and increased costs for safety, cleaning and other items related to COVID-19 compared to $2 million of increased costs for safety, cleaning and other items related to COVID-19 in the current year quarter.

Conference Call

WestRock will host a conference call to discuss its results of operations for the fiscal third quarter ended June 30, 2021 and other topics that may be raised during the discussion at 8:30 a.m., Eastern Time, on Thursday, August 5, 2021. The conference call, which will be webcast live, an accompanying slide presentation, and this release can be accessed at ir.westrock.com.

Investors who wish to participate in the webcast via teleconference should dial 833-714-0928 (inside the U.S.) or 778-560-2887 (outside the U.S.) at least 15 minutes prior to the start of the call and enter the passcode 5748195. Replays of the call can be accessed at ir.westrock.com.

About WestRock

WestRock (NYSE:WRK) partners with our customers to provide differentiated, sustainable paper and packaging solutions that help them win in the marketplace. WestRock's team members support customers around the world from locations spanning North America, South America, Europe, Asia and Australia. Learn more at www.westrock.com.

Cautionary Statements

This release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on our current expectations, beliefs, plans or forecasts and are typically identified by words or phrases such as "may," "will," "could," "should," "would," "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," "target," "prospects," "potential" and "forecast," and other words, terms and phrases of similar meaning. Forward-looking statements involve estimates, expectations, projections, goals, forecasts, assumptions, risks and uncertainties. The Company cautions readers that a forward-looking statement is not a guarantee of future performance and that actual results could differ materially from those contained in the forward-looking statement. Such forward-looking statements include, but are not limited to, that we are successfully implementing published price increases across all major paper grades and that we remain well positioned for success and are committed to accelerating the opportunities we see across our differentiated portfolio, innovating to develop new sustainable, fiber-based packaging solutions and driving productivity to generate improved returns. With respect to these statements, the Company has made assumptions regarding, among other things, developments related to the COVID-19 pandemic, including the severity, magnitude and duration of the pandemic, negative global economic conditions arising from the pandemic, impacts of governments' responses to the pandemic on the Company's operations, impacts of the pandemic on commercial activity, the Company's customers and consumer preferences and demand, supply chain disruptions, and disruptions in the credit or financial markets; the Company's ability to effectively integrate the operations of KapStone Paper and Packaging Corporation ("KapStone"); the Company's ability to effectively respond to the recent ransomware incident; the results and impacts of acquisitions; economic, competitive and market conditions generally, including the impact of COVID-19; volumes and price levels of purchases by customers; competitive conditions in the Company's businesses and possible adverse actions of our customers, competitors and suppliers; labor costs; the amount and timing of capital expenditures, including installation costs, project development and implementation costs, and costs related to resolving disputes with third parties with which we work to manage and implement our capital projects; severance and other shutdown costs; restructuring costs; utilization of real property that is subject to the restructurings due to realizable values from the sale of such property; credit availability; and raw material and energy costs. The Company's businesses are subject to a number of risks that would affect any such forward-looking statements, including, among others, the level of demand for our products; our ability to respond effectively to the impact of COVID-19; our ability to successfully identify and make performance and productivity improvements; increases in energy, raw materials, shipping and capital equipment costs; reduced supply of raw materials; adverse legal, reputational and financial effects on the Company resulting from cyber incidents and the effectiveness of the Company's business continuity plans during a ransomware incident; fluctuations in selling prices and volumes; intense competition; the potential loss of certain customers; the scope, costs, timing and impact of any restructuring of our operations and corporate and tax structure; the occurrence of severe weather or a natural disaster or other unanticipated problems, such as labor difficulties, equipment failure or unscheduled maintenance and repair, which could result in operational disruptions, including those related to COVID-19; our desire or ability to continue to repurchase company stock; the scope, timing and outcome of any litigation, claims or other proceedings or dispute resolutions and the impact of any such litigation; and adverse changes in general market and industry conditions. Such risks and other factors that may impact management's assumptions are more particularly described in our filings with the Securities and Exchange Commission, including in Part I, Item 1A "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended September 30, 2020. The information contained herein speaks as of the date hereof and the Company does not have or undertake any obligation to update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

WestRock CompanyCondensed ConsolidatedStatements of IncomeIn millions, except pershare amounts(unaudited) Three Months Ended Nine Months Ended

June 30, June 30,

2021 2020 2021 2020

Net sales $ 4,816.3 $ 4,236.3 $ 13,655.6 $ 13,107.3

Cost of goods sold 3,886.4 3,466.3 11,223.2 10,723.5

Gross profit 929.9 770.0 2,432.4 2,383.8

Selling, general andadministrative, 450.9 390.1 1,327.1 1,234.4 excluding intangibleamortizationSelling, general and 88.8 99.6 269.3 301.5 administrativeintangible amortizationLoss (gain) on disposal 1.0 1.0 3.8 (5.9 )of assetsMultiemployer pension - (2.0 ) - (1.1 )withdrawal incomeRestructuring and other 6.9 9.7 19.8 56.2 costsOperating profit 382.3 271.6 812.4 798.7

Interest expense, net (102.5 ) (92.4 ) (279.8 ) (283.2 )

Loss on extinguishment - (0.6 ) (1.1 ) (1.1 )of debtPension and other 31.5 25.6 101.4 78.4 postretirementnon-service incomeOther income (expense), 6.4 (5.0 ) 13.8 (9.6 )netEquity in income of 10.7 - 29.4 8.7 unconsolidated entitiesIncome before income 328.4 199.2 676.1 591.9 taxesIncome tax expense (77.4 ) (19.2 ) (158.2 ) (123.5 )

Consolidated net income 251.0 180.0 517.9 468.4

Less: Net incomeattributable to (0.9 ) (1.5 ) (3.3 ) (3.3 )noncontrollinginterestsNet income attributable $ 250.1 $ 178.5 $ 514.6 $ 465.1 to common stockholders Computation of diluted earnings per share underthe two-class method (in millions, except pershare data): Net income attributable $ 250.1 $ 178.5 $ 514.6 $ 465.1 to common stockholdersLess: Distributed andundistributed income - - (0.1 ) (0.1 )available toparticipatingsecuritiesDistributed andundistributed income $ 250.1 $ 178.5 $ 514.5 $ 465.0 available to commonstockholders Diluted weighted 269.0 260.4 267.0 260.2 average sharesoutstanding Diluted earnings per $ 0.93 $ 0.69 $ 1.93 $ 1.79 shareWestRock CompanySegment InformationIn millions (unaudited) Three Months Ended Nine Months Ended

June 30, June 30,

2021 2020 2021 2020

Net sales: Corrugated Packaging $ 3,167.1 $ 2,728.8 $ 8,945.0 $ 8,520.8

Consumer Packaging 1,734.7 1,552.6 4,919.7 4,705.8

Land and Development - - - 18.9

Intersegment (85.5 ) (45.1 ) (209.1 ) (138.2 )EliminationsTotal net sales $ 4,816.3 $ 4,236.3 $ 13,655.6 $ 13,107.3

Income before incometaxes: Corrugated Packaging $ 321.7 $ 227.9 $ 742.0 $ 755.8

Consumer Packaging 132.0 95.3 305.7 232.3

Land and Development - - - 1.4

Total segment income 453.7 323.2 1,047.7 989.5

Gain on sale of certain - - 0.9 5.5 closed facilitiesMultiemployer pension - 2.0 - 1.1 withdrawal incomeRestructuring and other (6.9 ) (9.7 ) (19.8 ) (56.2 )costsNon-allocated expenses (22.3 ) (18.3 ) (85.6 ) (54.1 )

Interest expense, net (102.5 ) (92.4 ) (279.8 ) (283.2 )

Loss on extinguishment - (0.6 ) (1.1 ) (1.1 )of debtOther income (expense), 6.4 (5.0 ) 13.8 (9.6 )netIncome before income $ 328.4 $ 199.2 $ 676.1 $ 591.9 taxesWestRock CompanyCondensed ConsolidatedStatements of Cash FlowsIn millions (unaudited) Three Months Ended Nine Months Ended

June 30, June 30,

2021 2020 2021 2020

Cash flows from operatingactivities:Consolidated net income $ 251.0 $ 180.0 $ 517.9 $ 468.4

Adjustments to reconcileconsolidated net incometo net cash providedby operating activities: Depreciation, depletion 369.0 365.7 1,094.9 1,121.4 and amortizationCost of real estate sold - - - 16.1

Deferred income tax 1.0 4.7 (53.6 ) 16.1 expense (benefit)Share-based compensation 23.3 68.8 74.4 98.4 expense401(k) match and company 23.3 - 112.8 - contribution in commonstockPension and otherpostretirement funding (26.5 ) (19.6 ) (82.6 ) (60.7 )more than expense(income)Multiemployer pension - (2.0 ) - (1.1 )withdrawal incomeGain on sale of sawmill - - (16.5 ) -

Gain on sale of (1.3 ) - (16.0 ) - investmentOther impairment 0.1 - 22.6 2.2 adjustmentsLoss (gain) on disposal 1.0 0.7 3.8 (5.5 )of plant and equipmentand other, netOther, net (20.8 ) (22.1 ) (73.9 ) (33.4 )

Changes in operatingassets and liabilities,net of acquisitions /divestitures:Accounts receivable (76.4 ) 142.8 (333.4 ) 82.4

Inventories (50.9 ) (7.5 ) (130.8 ) (70.7 )

Other assets (23.1 ) 34.6 (149.7 ) (98.3 )

Accounts payable 85.7 (133.4 ) 197.2 (240.1 )

Income taxes 17.3 (2.0 ) 70.0 15.7

Accrued liabilities and 178.1 129.5 365.3 28.1 otherNet cash provided by 750.8 740.2 1,602.4 1,339.0 operating activities Investing activities:Capital expenditures (202.4 ) (244.0 ) (505.4 ) (860.2 )

Investment in - (0.3 ) (0.1 ) (1.0 )unconsolidated entitiesProceeds from sale of - - 58.5 - sawmillProceeds from sale of 1.2 - 29.5 - investmentsProceeds from sale of 1.2 1.2 4.3 22.5 property, plant andequipmentProceeds from property, - 1.0 1.7 2.4 plant and equipmentinsurance settlementOther, net 9.7 6.0 26.0 10.9

Net cash used for (190.3 ) (236.1 ) (385.5 ) (825.4 )investing activities Financing activities:Proceeds from issuance of - 598.6 - 598.6 notesAdditions to revolving 40.0 38.0 435.0 413.0 credit facilitiesRepayments of revolving (80.0 ) (413.2 ) (355.0 ) (478.2 )credit facilitiesAdditions to debt 2.9 103.0 258.1 683.1

Repayments of debt (274.5 ) (987.6 ) (1,131.5 ) (1,195.8 )

Additions (repayments) of - 25.5 - (9.3 )commercial paper, netOther debt additions 9.3 (155.1 ) 16.3 (69.2 )(repayments), netIssuances of common 14.5 3.3 14.7 16.7 stock, net of related taxwithholdingsCash dividends paid to (64.0 ) (51.9 ) (169.8 ) (292.6 )stockholdersCash distributions paid (0.7 ) (0.7 ) (1.4 ) (1.4 )to noncontrollinginterestsOther, net (4.2 ) (19.1 ) (7.7 ) (17.0 )

Net cash used for (356.7 ) (859.2 ) (941.3 ) (352.1 )financing activitiesEffect of exchange rate 12.0 6.4 23.1 (21.6 )changes on cash and cashequivalentsIncrease (decrease) in 215.8 (348.7 ) 298.7 139.9 cash and cash equivalentsand restricted cashCash and cashequivalents, and 334.0 640.2 251.1 151.6 restricted cash atbeginning of periodCash and cashequivalents, and $ 549.8 $ 291.5 $ 549.8 $ 291.5 restricted cash at end ofperiod Supplemental disclosureof cash flow information: Cash paid during theperiod for:Income taxes, net of $ 58.4 $ 15.8 $ 140.6 $ 90.9 refundsInterest, net of amounts $ 38.1 $ 47.0 $ 212.8 $ 251.4 capitalizedWestRock CompanyCondensed Consolidated Balance SheetsIn millions (unaudited) June 30, September 30,

2021 2020

AssetsCurrent assets:Cash and cash equivalents $ 549.8 $ 251.1

Accounts receivable (net of allowances of $69.6 and 2,518.1 2,142.7$66.3)Inventories 2,145.6 2,023.4

Other current assets 500.4 520.5

Assets held for sale 9.8 7.0

Total current assets 5,723.7 4,944.7

Property, plant and equipment, net 10,631.3 10,778.9

Goodwill 5,982.7 5,962.2

Intangibles, net 3,418.0 3,667.2

Restricted assets held by special purpose entities 1,262.2 1,267.5

Prepaid pension asset 470.6 368.7

Other assets 1,925.6 1,790.5

Total Assets $ 29,414.1 $ 28,779.7

Liabilities and EquityCurrent liabilities:Current portion of debt $ 565.7 $ 222.9

Accounts payable 1,906.1 1,674.2

Accrued compensation and benefits 612.0 386.7

Other current liabilities 760.2 645.1

Total current liabilities 3,844.0 2,928.9

Long-term debt due after one year 8,106.9 9,207.7

Pension liabilities, net of current portion 295.2 305.2

Postretirement medical liabilities, net of current 152.7 145.4portionNon-recourse liabilities held by special purpose 1,129.6 1,136.5entitiesDeferred income taxes 2,885.3 2,916.9

Other long-term liabilities 1,527.2 1,490.3

Redeemable noncontrolling interests 2.7 1.3

Total stockholders' equity 11,451.1 10,630.6

Noncontrolling interests 19.4 16.9

Total Equity 11,470.5 10,647.5

Total Liabilities and Equity $ 29,414.1 $ 28,779.7

Non-GAAP Financial Measures and Reconciliations

WestRock reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP"). However, management believes certain non-GAAP financial measures provide investors and other users with additional meaningful financial information that should be considered when assessing our ongoing performance. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions, and in evaluating WestRock's performance. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, WestRock's GAAP results. The non-GAAP financial measures we present may differ from similarly captioned measures presented by other companies. We discuss below details of the non-GAAP financial measures presented by us and provide reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP.

Adjusted Segment EBITDA and Adjustments to Segment EBITDA

WestRock uses the non-GAAP financial measure "Adjusted Segment EBITDA", along with other factors, to evaluate our segment performance. Management believes adjusting "Segment EBITDA" for certain items provides WestRock's board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock's performance across periods or relative to our peers, and that adjusting "Segment EBITDA" to "Adjusted Segment EBITDA" more closely aligns those results to the adjustments in Adjusted Net Income that relate to "Segment EBITDA". The consolidated financial results and segment tables include a reconciliation of "Adjusted Segment EBITDA" to "Segment EBITDA" by adding certain "Adjustments" to "Segment EBITDA". These "Adjustments" are reflected in the "Adjusted Net Income" reconciliation tables below.

Adjusted Segment Sales and Adjusted Segment EBITDA Margins

With respect to Adjusted Segment Sales, management believes that adjusting Segment Sales for trade sales is consistent with how peers present their sales for purposes of computing margins and helps analysts compare companies in the same peer group. WestRock uses the non-GAAP financial measure "Adjusted Segment EBITDA Margins", along with other factors, to evaluate our segment performance against our peers. Management believes this measure is also useful to investors to evaluate WestRock's performance relative to its peers. "Segment EBITDA Margin" is calculated for each segment by dividing that segment's Segment EBITDA by Segment sales. "Adjusted Segment EBITDA Margin" is calculated for each segment by dividing that segment's Adjusted Segment EBITDA by Adjusted Segment Sales.

Adjusted Net Income, Adjusted Earnings Per Diluted Share

WestRock uses the non-GAAP financial measures "Adjusted Net Income" and "Adjusted Earnings Per Diluted Share". Management believes these measures provide WestRock's board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock's performance because they exclude restructuring and other costs and other specific items that management believes are not indicative of the ongoing operating results of the business. WestRock and its board of directors use this information to evaluate WestRock's performance relative to other periods. WestRock believes that the most directly comparable GAAP measures to Adjusted Net Income and Adjusted Earnings Per Diluted Share are Net income attributable to common stockholders, represented in the table below as the as reported results for Consolidated net income (i.e. Net of Tax) less net income attributable to Noncontrolling interests, and Earnings per diluted share, respectively. This release includes a reconciliation of Earnings per diluted share to Adjusted Earnings Per Diluted Share and reconciliations of Adjusted net income to Net income attributable to common stockholders for the periods indicated (in millions).

Reconciliations of Net Income to Adjusted Segment EBITDA

Three Months Ended

June 30,

2021 2020



Net Income attributable to common stockholders $ 250.1 $ 178.5

Adjustments: ^(1)Less: Net Income attributable to noncontrolling 0.9 1.5 interestsIncome tax expense 77.4 19.2

Other (income) expense, net (6.4 ) 5.0

Loss on extinguishment of debt - 0.6

Interest expense, net 102.5 92.4

Restructuring and other costs 6.9 9.7

Multiemployer pension withdrawal income - (2.0 )

Non-allocated expenses 22.3 18.3

Segment Income 453.7 323.2

Non-allocated expenses (22.3 ) (18.3 )

Depreciation and amortization 369.0 365.7

Segment EBITDA 800.4 670.6

Adjustments ^(2) 10.6 37.2

Adjusted Segment EBITDA $ 811.0 $ 707.8

^(1) Schedule adds back expense or subtracts income for certain financialstatement and segment footnote items to compute segment income, Segment EBITDA and Adjusted SegmentEBITDA. ^(2) See the Adjusted Net Income tables on page 12 for adjustments. Reconciliations to Adjusted Net Income

Three Months Ended June 30, 2021



Adjustments to Segment EBITDA Consolidated Results



Corrugated Consumer Other Pre-Tax Tax Net of Packaging Packaging Tax

As reported ^ $ 328.4 $ (77.4 ) $ 251.0 (1)Ransomware 2.1 0.9 6.3 9.3 (2.2 ) 7.1 recovery costsMEPP liabilityadjustment due n/a n/a n/a 7.7 (1.9 ) 5.8 to interestratesRestructuring n/a n/a n/a 6.9 (1.5 ) 5.4 and otheritemsLosses atclosed plants, 0.5 0.8 - 1.4 (0.3 ) 1.1 transition andstart-up costs^ (2)Gain on sale n/a n/a n/a (1.3 ) 0.3 (1.0 )of investmentAdjustments / $ 2.6 $ 1.7 $ 6.3 $ 352.4 $ (83.0 ) $ 269.4 AdjustedResultsNoncontrolling (0.9 )interestsAdjusted Net $ 268.5 Income ^(1) The as reported results for Pre-Tax, Tax and Net of Tax are equivalent tothe line items "Income before income taxes", "Income tax expense" and "Consolidated net income", respectively, as reportedon the statements of income. ^(2) The variance between the Pre-Tax column and the sum of the Adjustments toSegment EBITDA is depreciation and amortization.Three Months Ended June 30, 2020Adjustments to Segment EBITDAConsolidated ResultsCorrugatedPackagingConsumerPackagingL&Dand OtherPre-TaxTaxNet of TaxAs reported (1)$

199.2

$

(19.2

)

$

180.0

COVID-19 manufacturing and operations bonus16.5

15.1

-

31.6

(7.7

)

23.9

Restructuring and other itemsn/a

n/a

n/a

9.7

(2.4

)

7.3

North Charleston and Florence transition andreconfiguration costs (2)5.8

-

-

6.3

(1.5

)

4.8

Losses at closed plants, transition and start-up costs (2)2.4

2.4

-

5.6

(1.2

)

4.4

Direct costs from Hurricane Michael0.5

-

-

0.5

(0.1

)

0.4

Loss on extinguishment of debtn/a

n/a

n/a

0.6

(0.2

)

0.4

Adjustment related to Tax Cuts and Jobs Actn/a

n/a

n/a

-

(16.4

)

(16.4

)

Brazil indirect tax (3)(4.2

)

-

-

(9.9

)

3.3

(6.6

)

Other-

(1.3

)

-

0.9

(0.3

)

0.6

Adjustments/ Adjusted Results$

21.0

$

16.2

$

-

$

244.5

$

(45.7

)

$

198.8

Noncontrolling interests(1.5

)

Adjusted Net Income$

197.3

(1) The as reported results for Pre-Tax, Tax and Net of Tax are equivalent to the line items "Income before income taxes", "Income tax expense" and "Consolidated net income", respectively, as reported on the statements of income.(2) The variance between the Pre-Tax column and the sum of the Adjustments to Segment EBITDA is depreciation and amortization.(3) The variance between the Pre-Tax column and the sum of the Adjustments to Segment EBITDA is primarily interest income. Reconciliation to Adjusted Earnings Per Diluted Share

Set forth below is a reconciliation of Adjusted Earnings Per Diluted Share to Earnings per diluted share.

Three Months Ended June 30, 2020 Adjustments to Segment EBITDA Consolidated Results Corrugated Consumer L&D Net of Packaging Packaging and Pre-Tax Tax Tax OtherAs reported ^(1) $ 199.2 $ (19.2 ) $ 180.0

COVID-19 16.5 15.1 - 31.6 (7.7 ) 23.9 manufacturing andoperations bonusRestructuring and n/a n/a n/a 9.7 (2.4 ) 7.3 other itemsNorth Charlestonand Florence transition andreconfiguration 5.8 - - 6.3 (1.5 ) 4.8 costs^ (2)Losses at closedplants, 2.4 2.4 - 5.6 (1.2 ) 4.4 transition andstart-up costs^(2)Direct costs from 0.5 - - 0.5 (0.1 ) 0.4 Hurricane MichaelLoss on n/a n/a n/a 0.6 (0.2 ) 0.4 extinguishment ofdebtAdjustment n/a n/a n/a - (16.4 ) (16.4 )related to TaxCuts and Jobs ActBrazil indirect (4.2 ) - - (9.9 ) 3.3 (6.6 )tax^ (3)Other - (1.3 ) - 0.9 (0.3 ) 0.6

Adjustments/ $ 21.0 $ 16.2 $ - $ 244.5 $ (45.7 ) $ 198.8 Adjusted ResultsNoncontrolling (1.5 )interestsAdjusted Net $ 197.3 Income ^(1) The as reported results for Pre-Tax, Tax and Net of Tax are equivalent tothe line items "Income before income taxes", "Income tax expense" and "Consolidated net income", respectively, as reportedon the statements of income. ^(2) The variance between the Pre-Tax column and the sum of the Adjustments toSegment EBITDA is depreciation and amortization. ^(3) The variance between the Pre-Tax column and the sum of the Adjustments toSegment EBITDA is primarily interest income. Reconciliation to Adjusted Earnings Per Diluted Share

Set forth below is a reconciliation of Adjusted Earnings Per Diluted Share to Earnings per diluted share.

Three Months Ended June June 30, 30, 2020 2021 Earnings per diluted share $ 0.93 $ 0.69

Ransomware recovery costs 0.02 -

Restructuring and other items 0.02 0.03

MEPP liability adjustment due to interest rates 0.02 -

Losses at closed plants, transition and start-up costs 0.01 0.02

COVID-19 manufacturing and operations bonus - 0.09

North Charleston and Florence transition and reconfiguration - 0.02 costsAdjustment related to Tax Cuts and Jobs Act - (0.06 )

Brazil indirect tax - (0.03 )

Gain on sale of certain closed facilities - -

Adjusted Earnings Per Diluted Share $ 1.00 $ 0.76

Set forth below are reconciliations of Adjusted Segment Sales, Adjusted Segment EBITDA and Adjusted Segment EBITDA Margins to the most directly comparable GAAP measures, Segment Sales and Segment Income, for the quarters ended June 30, 2021 and June 30, 2020 (in millions, except percentages):

Reconciliation for the Quarter Ended June 30, 2021

Corrugated Consumer Corporate Packaging Packaging / Consolidated Elim. Segment sales / Net sales $ 3,167.1 $ 1,734.7 $ (85.5 ) $ 4,816.3

Less: Trade sales (84.8 ) - - (84.8 )

Adjusted Segment Sales $ 3,082.3 $ 1,734.7 $ (85.5 ) $ 4,731.5

Segment income^ (1) $ 321.7 $ 132.0 $ - $ 453.7

Non-allocated expenses - - (22.3 ) (22.3 )

Depreciation & amortization 232.8 134.9 1.3 369.0

Segment EBITDA 554.5 266.9 (21.0 ) 800.4

Adjustments^ (2) 2.6 1.7 6.3 10.6

Adjusted Segment EBITDA $ 557.1 $ 268.6 $ (14.7 ) $ 811.0

Segment EBITDA Margins 17.5 % 15.4 %

Adj. Segment EBITDA Margins 18.1 % 15.5 %

^(1) Segment income includes pension and other postretirement income (expense) ^(2) See the Adjusted Net Income tables on page 12 for adjustments Corrugated Reconciliation for the Quarter Ended June 30, 2021

North Brazil Total American Corrugated Other ^(1) Corrugated Corrugated Packaging Segment sales $ 2,731.2 $ 127.2 $ 308.7 $ 3,167.1

Less: Trade sales (84.8 ) - - (84.8 )

Adjusted Segment Sales $ 2,646.4 $ 127.2 $ 308.7 $ 3,082.3

Segment income^ (2) $ 292.8 $ 17.7 $ 11.2 $ 321.7

Depreciation & amortization 214.9 11.8 6.1 232.8

Segment EBITDA 507.7 29.5 17.3 554.5

Adjustments ^(3) 2.6 - - 2.6

Adjusted Segment EBITDA $ 510.3 $ 29.5 $ 17.3 $ 557.1

Segment EBITDA Margins 18.6 % 23.2 % 17.5 %

Adj. Segment EBITDA Margins 19.3 % 23.2 % 18.1 %

^(1) The "Other" column includes our Victory Packaging and India corrugatedoperations. ^(2) Segment income includes pension and other postretirement income (expense) ^(3) See the Adjusted Net Income tables on page 12 for adjustments Reconciliation for the Quarter Ended June 30, 2020

Corrugated Consumer Corporate Packaging Packaging / Consolidated Elim.

Segment sales / Net sales $ 2,728.8 $ 1,552.6 $ (45.1 ) $ 4,236.3

Less: Trade sales (94.7 ) - - (94.7 )

Adjusted Segment Sales $ 2,634.1 $ 1,552.6 $ (45.1 ) $ 4,141.6

Segment income^ (1) $ 227.9 $ 95.3 $ - $ 323.2

Non-allocated expenses - - (18.3 ) (18.3 )

Depreciation & 233.1 131.2 1.4 365.7 amortizationSegment EBITDA 461.0 226.5 (16.9 ) 670.6

Adjustments^ (2) 21.0 16.2 - 37.2

Adjusted Segment EBITDA $ 482.0 $ 242.7 $ (16.9 ) $ 707.8

Segment EBITDA Margins 16.9 % 14.6 %

Adj. Segment EBITDA 18.3 % 15.6 %Margins ^(1) Segment income includes pension and other postretirement income (expense) ^(2) See the Adjusted Net Income tables on page 12 for adjustments Corrugated Reconciliation for the Quarter Ended June 30, 2020

North Brazil Other ^ Total American Corrugated (1) Corrugated Corrugated Packaging Segment sales $ 2,392.5 $ 87.8 $ 248.5 $ 2,728.8

Less: Trade sales (94.7 ) - - (94.7 )

Adjusted Segment Sales $ 2,297.8 $ 87.8 $ 248.5 $ 2,634.1

Segment income $ 213.6 $ 13.7 $ 0.6 $ 227.9

Depreciation & amortization 216.3 10.5 6.3 233.1

Segment EBITDA 429.9 24.2 6.9 461.0

Adjustments ^(2) 24.1 (3.5 ) 0.4 21.0

Adjusted Segment EBITDA $ 454.0 $ 20.7 $ 7.3 $ 482.0

Segment EBITDA Margins 18.0 % 27.6 % 16.9 %

Adj. Segment EBITDA Margins 19.8 % 23.6 % 18.3 %

^(1) The "Other" column includes our Victory Packaging and India corrugatedoperations. ^(2) See the Adjusted Net Income tables on page 12 for adjustments Adjusted Operating Cash Flow and Adjusted Free Cash Flow

WestRock uses the non-GAAP financial measures "Adjusted Operating Cash Flow" and "Adjusted Free Cash Flow". Management believes these measures provide WestRock's board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock's performance relative to other periods because it excludes certain cash restructuring and other costs, net of tax that management believes are not indicative of the ongoing operating results of the business. We believe "Adjusted Free Cash Flow" provides greater comparability across periods by excluding capital expenditures. WestRock believes that the most directly comparable GAAP measure is "Net cash provided by operating activities". Set forth below is a reconciliation of "Adjusted Operating Cash Flow" and "Adjusted Free Cash Flow" to Net cash provided by operating activities for the periods indicated (in millions):

Three Months Ended June 30, 2021 June 30, 2020Net cash provided by operating activities $ 750.8 $ 740.2

Plus: Cash Restructuring and other costs, net of income tax benefit of $1.7 and $3.9 5.4 11.8

Adjusted Operating Cash Flow 756.2 752.0

Less: Capital expenditures (202.4 ) (244.0 )

Adjusted Free Cash Flow $ 553.8 $ 508.0

Total Debt and Adjusted Net Debt

WestRock uses the non-GAAP financial measure "Adjusted Net Debt". Management believes this measure provides WestRock's board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock's repayment of debt relative to other periods because it includes or excludes certain items management believes are not comparable from period to period. We believe "Adjusted Net Debt" provides greater comparability across periods by adjusting for cash and cash equivalents, as well as fair value of debt step-up included in Total Debt that is not subject to debt repayment. WestRock believes that the most directly comparable GAAP measure is "Total Debt" which is derived from the current portion of debt and long-term debt due after one year. Set forth below is a reconciliation of "Adjusted Net Debt" to "Total Debt" for the periods indicated (in millions):

June 30, Mar. 31, June 30, 2021 2021 2020Current portion of debt $ 565.7 $ 549.5 $ 213.1

Long-term debt due after one year 8,106.9 8,393.1 9,840.3

Total debt $ 8,672.6 $ 8,942.6 $ 10,053.4

Less: Cash and cash equivalents (549.8 ) (334.0 ) (291.5 )

Less: Fair value of debt step-up (196.6 ) (200.7 ) (212.9 )

Adjusted Net Debt $ 7,926.2 $ 8,407.9 $ 9,549.0

Total debt reduction - quarter $ 270.0

Total debt reduction - LTM $ 1,380.8

Adjusted Net Debt reduction - quarter $ 481.7

Adjusted Net Debt reduction - LTM $ 1,622.8

View source version on businesswire.com: https://www.businesswire.com/news/home/20210805005152/en/

CONTACT: Investors: James Armstrong, 470-328-6327 Vice President, Investor Relations james.armstrong@westrock.com

CONTACT: Tim Murphy, 678-291-7363 Senior Vice President - Treasurer tim.murphy@westrock.com

CONTACT: Media: Courtney James, 470-328-6397 Manager, Corporate Communications mediainquiries@westrock.com