株探米国株
日本語 英語
エドガーで原本を確認する
false 0002005951 0002005951 2025-07-30 2025-07-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 OR 15(d)

of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): July 30, 2025

 

 

 

Smurfit Westrock plc 

(Exact name of registrant as specified in its charter)

 

Ireland
(State or other jurisdiction of
incorporation)
 

001-42161

(Commission
File Number)

  98-1776979
(I.R.S. Employer
Identification No.)

 

Beech Hill, Clonskeagh

Dublin 4, D04 N2R2

Ireland

(Address of principal executive offices, including Zip Code)

 

+353 1 202 7000

(Registrant’s telephone phone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading Symbol(s) Name of each exchange on which registered
Ordinary shares, par value $0.001 per share SW New York Stock Exchange (NYSE)

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition

 

On July 30, 2025, Smurfit Westrock plc (the “Company”) issued a press release announcing the financial results for the second quarter ended June 30, 2025. The press release is furnished as Exhibit 99.1 and is incorporated into this Item 2.02 by reference.

 

The information furnished in this Item 2.02, including the exhibit described above, is being “furnished” and shall not be deemed “filed” hereunder for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in any such filings.

 

Item 7.01. Regulation FD Disclosure

 

On July 30, 2025, the Company will host a conference call during which it will discuss the Company’s financial results for the second quarter ended June 30, 2025. The presentation to be used in connection with the conference call is attached as Exhibit 99.2.

 

The information provided pursuant to this Item 7.01, including Exhibit 99.2, is being “furnished” and shall not be deemed to be “filed” with the U.S. Securities and Exchange Commission or incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in any such filings.

 

Item 9.01. Financial Statements and Exhibits

 

(d) Exhibits

 

99.1 Second Quarter 2025 Earnings Press Release dated July 30, 2025

 

99.2 Second Quarter 2025 Earnings Presentation

 

104 Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Smurfit Westrock plc
   
    /s/ Ken Bowles
  Name: Ken Bowles
  Title: Executive Vice President & Group Chief Financial Officer

 

Date: July 30, 2025

 

 

 

EX-99.1 2 tm2521995d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

www.smurfitwestrock.com

  

Smurfit Westrock Reports Second Quarter 2025 Results

 

 

Dublin – July 30, 2025 – Smurfit Westrock plc (NYSE: SW, LSE: SWR) today announced the financial results for the second quarter ended June 30, 2025.

 

 

Key points:

· Second quarter Net Sales of $7,940 million
· Second quarter Net Loss of $26 million, with a Net Income Margin of negative 0.3%
· Second quarter Adjusted EBITDA1 of $1,213 million, with an Adjusted EBITDA Margin1 of 15.3%
· Quarterly dividend of $0.4308 per ordinary share
· On July 2, Fitch upgraded our long-term issuer rating to BBB+ with stable outlook

 

Smurfit Westrock plc’s performance for the three months ended June 30, 2025 and 2024 (in millions, except margins):

 

    June 30,  
    2025     20242  
Net Sales   $ 7,940     $ 2,969  
Net (Loss) Income   $ (26 )   $ 132  
Net (Loss) Income Margin     (0.3 %)     4.4 %
Adjusted EBITDA1   $ 1,213     $ 480  
Adjusted EBITDA Margin1       15.3 %     16.2 %
Net Cash Provided by Operating Activities   $ 829     $ 340  
Adjusted Free Cash Flow1   $ 387     $ 189  
                 

Tony Smurfit, President and CEO, commented:

 

 

“I am pleased to report a strong second quarter performance as we continue to deliver in line with our Adjusted EBITDA guidance. This performance is driven by the significant improvement in our North American business and continued excellent results from our Latin American operations, somewhat offset by a resilient performance from our EMEA and APAC businesses.

 

“As a result of costs associated with the previously announced closures and other restructuring actions totaling $280 million, the Net Loss was $26 million for the quarter. Our Adjusted EBITDA was $1,213 million, with an Adjusted EBITDA margin of 15.3%.

 

“While at the early stages of our journey, I am pleased to deliver a significant improvement in our North American operations, with an Adjusted EBITDA of $752 million and an Adjusted EBITDA margin of 15.8% for the quarter, as a result of our sharper operating focus and the benefit of our synergy program.

 

“In our EMEA and APAC operations, Adjusted EBITDA was $372 million and Adjusted EBITDA margin was 13.4% for the quarter. Against a challenging European backdrop, we believe we continue to outperform the industry due to our customer centric approach and leadership in innovation and sustainability.

 

“Our Latin American operations, which reported an Adjusted EBITDA of $123 million and a 23.7% Adjusted EBITDA margin for the quarter, continue to benefit from strong market positions and improvement in our performance across the region.

 

“With our geographic reach, unrivalled product portfolio and most importantly our people, we see extensive opportunities across all our regions. In North America, we believe the implementation of our operating model will drive continued significant improvement. In our EMEA and APAC region, we have a well invested asset base and strong market positions, primed to take advantage of an improved demand environment. Latin America remains a region of substantial growth opportunities, both organic and inorganic.

 

 

 

 

1 Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Free Cash Flow are non-GAAP measures. See the “Non-GAAP Financial Measures and Reconciliations” below for discussion and reconciliation of these measures to the most comparable GAAP measures.

2 All results reported for the three months ended June 30, 2024 reflect the historical financial results of legacy Smurfit Kappa Group plc, which is considered the accounting acquirer in the combination between Smurfit Kappa Group plc and WestRock Company, which closed on July 5, 2024.

 

 

Page 1 of 9


 

“I am increasingly excited about the performance and prospects of the business and assuming the current conditions prevail, we expect third quarter Adjusted EBITDA3 to be approximately $1.3 billion and our current estimate for a full year Adjusted EBITDA3 remains between $5.0 billion and $5.2 billion."

 

Dividend

 

Smurfit Westrock plc announced today that its Board approved a quarterly dividend of $0.4308 per share on its ordinary shares. The quarterly dividend of $0.4308 per ordinary share is payable September 18, 2025 to shareholders of record at the close of business on August 15, 2025.

 

The default payment currency is U.S. Dollar for shareholders who hold their ordinary shares through a Depository Trust Company participant. It is also U.S. Dollar for shareholders holding their ordinary shares in registered form, unless a currency election has been registered with the Company’s Transfer Agent, Computershare Trust Company N.A. by 5:00 p.m. (New York) / 10:00 p.m. (Dublin) on August 14, 2025.

 

The default payment currency for shareholders holding their ordinary shares in the form of Depository Interests is U.S. Dollar. Such shareholders can elect to receive the dividend in Pounds Sterling or Euro by providing their instructions to the Company’s Depositary Interest provider, Computershare Investor Services plc, by 12:00 p.m. (New York) / 5:00 p.m. (Dublin) on August 27, 2025.

 

Earnings Call

 

Management will host an earnings conference call today at 7:30 AM ET / 12:30 PM BST to discuss Smurfit Westrock’s financial results. The conference call will be accessible through a live webcast. Interested investors and other individuals can access the webcast, earnings release, and earnings presentation via the Company’s website at www.smurfitwestrock.com. The webcast will be available at https://investors.smurfitwestrock.com/overview and a replay of the webcast will be available on the website shortly after the call.

 

 

 

 

3 Adjusted EBITDA is a non-GAAP financial measure. We have not reconciled Adjusted EBITDA outlook to the most comparable GAAP outlook because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management’s control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an outlook for the comparable GAAP measure (net income).

 

Page 2 of 9


 

Forward Looking Statements

 

This press release includes certain “forward-looking statements” (including within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) regarding, among other things, the plans, strategies, outcomes, outlooks, and prospects, both business and financial, of Smurfit Westrock, the expected benefits of the completed combination of Smurfit Kappa Group plc and WestRock Company (the “Combination”), including, but not limited to, synergies as well as our scale, geographic reach and product portfolio, demand outlook, impact of announced closures, additional economic downtime and any other statements regarding the Company's future expectations, beliefs, plans, objectives, results of operations, financial condition and cash flows, or future events, outlook or performance. Statements that are not historical facts, including statements about the beliefs and expectations of the management of the Company, are forward-looking statements. Words such as “may”, “will”, “could”, “should”, “would”, “anticipate”, “intend”, “estimate”, “project”, “plan”, “believe”, “expect”, “target”, “prospects”, “potential”, “commit”, “forecasts”, “aims”, “considered”, “likely” and variations of these words and similar future or conditional expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond the control of the Company. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from the current expectations of the Company depending upon a number of factors affecting its business, including risks associated with the integration and performance of the Company following the Combination. Important factors that could cause actual results to differ materially from plans, estimates or expectations include: changes in demand environment, our ability to deliver on our closure plan and associated efforts; our future cash payments associated with these initiatives; potential future cost savings associated with such initiatives; the amount of charges and the timing of such charges or actions described herein; potential future impairment charges; accuracy of assumptions associated with the charges; economic, competitive and market conditions generally, including macroeconomic uncertainty, customer inventory rebalancing, the impact of inflation and increases in energy, raw materials, shipping, labor and capital equipment costs; geo-economic fragmentation and protectionism such as tariffs, trade wars or similar governmental actions affecting the flows of goods, services or currency (including the implementation of tariffs by the US federal government and reciprocal tariffs and other protectionist or retaliatory measures governments in Europe, Asia, and other countries have taken or may take in response); the impact of public health crises, such as pandemics and epidemics and any related company or governmental policies and actions to protect the health and safety of individuals or governmental policies or actions to maintain the functioning of national or global economies and markets; reduced supply of raw materials, energy and transportation, including from supply chain disruptions and labor shortages; developments related to pricing cycles and volumes; intense competition; the ability of the Company to successfully recover from a disaster or other business continuity problem due to a hurricane, flood, earthquake, terrorist attack, war, pandemic, security breach, cyber-attack, power loss, telecommunications failure or other natural or man-made events, including the ability to function remotely during long-term disruptions; the Company's ability to respond to changing customer preferences and to protect intellectual property; the amount and timing of the Company's capital expenditures; risks related to international sales and operations; failures in the Company's quality control measures and systems resulting in faulty or contaminated products; cybersecurity risks, including threats to the confidentiality, integrity and availability of data in the Company's systems; works stoppages and other labor disputes; the Company’s ability to establish and maintain effective internal controls over financial reporting in accordance with the Sarbanes Oxley Act of 2002, as amended, and remediate any weaknesses in controls and processes; the Company's ability to retain or hire key personnel; risks related to sustainability matters, including climate change and scarce resources, as well as the Company's ability to comply with changing environmental laws and regulations; the Company's ability to successfully implement strategic transformation initiatives; results and impacts of acquisitions by the Company; the Company's significant levels of indebtedness; the impact of the Combination on the Company's credit ratings; the potential impairment of assets and goodwill; the availability of sufficient cash to distribute dividends to the Company's shareholders in line with current expectations; the scope, costs, timing and impact of any restructuring of operations and corporate and tax structure; evolving legal, regulatory and tax regimes; changes in economic, financial, political and regulatory conditions in Ireland, the United Kingdom, the United States and elsewhere, and other factors that contribute to uncertainty and volatility, natural and man-made disasters, civil unrest, geopolitical uncertainty, and conditions that may result from legislative, regulatory, trade and policy changes associated with the current or subsequent Irish, US or UK administrations; legal proceedings instituted against the Company; actions by third parties, including government agencies; the Company's ability to promptly and effectively integrate Smurfit Kappa's and WestRock's businesses; the Company's ability to achieve the synergies and value creation contemplated by the Combination; the Company's ability to meet expectations regarding the accounting and tax treatments of the Combination, including the risk that the Internal Revenue Service may assert that the Company should be treated as a US corporation or be subject to certain unfavorable US federal income tax rules under Section 7874 of the Internal Revenue Code of 1986, as amended, as a result of the Combination; other factors such as future market conditions, currency fluctuations, the behavior of other market participants, the actions of regulators and other factors such as changes in the political, social and regulatory framework in which the Company's group operates or in economic or technological trends or conditions, and other risk factors included in the Company's filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024. Neither the Company nor any of its associates or directors, officers or advisers provides any representation, assurance or guarantee that the occurrence of the events expressed or implied in any such forward-looking statements will actually occur. You are cautioned not to place undue reliance on these forward-looking statements. Other than in accordance with its legal or regulatory obligations (including under the UK Listing Rules, the Disclosure Guidance and Transparency Rules, the UK Market Abuse Regulation and other applicable regulations), the Company is under no obligation, and the Company expressly disclaims any intention or obligation, to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

 

About Smurfit Westrock

 

Smurfit Westrock is a leading provider of paper-based packaging solutions in the world, with approximately 100,000 employees across 40 countries.

 

Contact

Ciarán Potts

Smurfit Westrock

T: +353 1 202 71 27

E: ir@smurfitwestrock.com

FTI Consulting

 

T: +353 1 765 0800

E: smurfitwestrock@fticonsulting.com 

 

Page 3 of 9


 

Condensed Consolidated Statements of Operations (Unaudited)

(in $ millions, except per share data)

 

   

Three months ended 

June 30,

   

Six months ended 

June 30,

 
    2025     2024     2025     2024  
Net sales   $ 7,940     $ 2,969     $ 15,596     $ 5,899  
Cost of goods sold     (6,425 )     (2,276 )     (12,504 )     (4,496 )
Gross profit     1,515       693       3,092       1,403  
Selling, general and administrative expenses     (963 )     (389 )     (1,936 )     (769 )
Impairment and restructuring costs     (280 )     -       (295 )     -  
Transaction and integration-related expenses associated with the Combination     (21 )     (60 )     (57 )     (83 )
Operating profit     251       244       804       551  
Pension and other postretirement non-service income (expense), net     7       (29 )     16       (39 )
Interest expense, net     (182 )     (33 )     (349 )     (58 )
Other (expense) income, net     (18 )     5       (23 )     -  
Income before income taxes     58       187       448       454  
Income tax expense     (84 )     (55 )     (92 )     (131 )
Net (loss) income     (26 )     132       356       323  
Net income attributable to noncontrolling interests     (2 )     -       -       -  
Net (loss) income attributable to common shareholders   $ (28 )   $ 132     $ 356     $ 323  
                                 
Basic (loss) earnings per share attributable to common shareholders   $ (0.05 )   $ 0.51     $ 0.68     $ 1.25  
                                 
Diluted (loss) earnings per share attributable to common shareholders   $ (0.05 )   $ 0.51     $ 0.68     $ 1.24  

 

Page 4 of 9


 

Segment Information

 

We report our financial results of operations in the following three reportable segments:

 

i. North America, which includes operations in the U.S., Canada and Mexico.
ii. Europe, the Middle East and Africa (“MEA”) and Asia-Pacific (“APAC”).
iii. Latin America (“LATAM”), which includes operations in Central America and Caribbean, Argentina, Brazil, Chile, Colombia, Ecuador and Peru.

 

Segment profitability is measured based on Adjusted EBITDA, defined as income before income taxes, unallocated corporate costs, depreciation, depletion and amortization, interest expense, net, pension and other postretirement non-service income (expense), net, share-based compensation expense, other (expense) income, net, amortization of fair value step up on inventory, transaction and integration-related expenses associated with the Combination, impairment and restructuring costs and other specific items that management believes are not indicative of the ongoing operating results of the business. The chief operating decision maker (“CODM”) uses Adjusted EBITDA for each segment predominantly: to forecast and assess the performance of the segments, individually and comparatively; to set pricing strategies for the segments; and to make decisions about the allocation of operating and capital resources to each segment strategically, in the annual budget and in the quarterly forecasting process. The CODM considers budget, or forecast, -to-actual variances on a quarterly and annual basis for segment Adjusted EBITDA to inform these decisions.

 

Financial information by segment is summarized below (in $ millions, except margins).

 

   

Three months ended

June 30,

   

Six months ended

June 30,

 
    2025     2024     2025     2024  
Net sales (aggregate)                                
North America   $ 4,755     $ 438     $ 9,424     $ 850  
Europe, MEA and APAC     2,778       2,211       5,360       4,405  
LATAM     518       340       1,031       681  
Total   $ 8,051     $ 2,989     $ 15,815     $ 5,936  
                                 
Less net sales (intersegment)                                
North America   $ 103     $ 1     $ 194     $ 1  
Europe, MEA and APAC     5       4       11       8  
LATAM     3       15       14       28  
Total   $ 111     $ 20     $ 219     $ 37  
                                 
Net sales (unaffiliated customers)                                
North America   $ 4,652     $ 437     $ 9,230     $ 849  
Europe, MEA and APAC     2,773       2,207       5,349       4,397  
LATAM     515       325       1,017       653  
Total   $ 7,940     $ 2,969     $ 15,596     $ 5,899  
                                 
Segment Adjusted EBITDA                                
North America   $ 752     $ 61     $ 1,537     $ 120  
Europe, MEA and APAC     372       362       761       747  
LATAM     123       87       238       141  
Total   $ 1,247     $ 510     $ 2,536     $ 1,008  
                                 
Adjusted EBITDA Margin                                
Adjusted EBITDA/Net sales (aggregate)                                
North America     15.8 %     13.9 %     16.3 %     14.1 %
Europe, MEA and APAC     13.4 %     16.4 %     14.2 %     17.0 %
LATAM     23.7 %     25.6 %     23.1 %     20.8 %

 

Page 5 of 9


 

Condensed Consolidated Balance Sheets (Unaudited)

(in $ millions, except share data)

 

   

June 30,

2025

   

December 31,

2024

 
Assets                
Current assets:                
Cash and cash equivalents (amounts related to consolidated variable interest entities of $5 million and $2 million at June 30, 2025 and December 31, 2024, respectively)   $ 778     $ 855  
Accounts receivable, net (amounts related to consolidated variable interest entities of $893 million and $767 million at June 30, 2025 and December 31, 2024, respectively)     4,844       4,117  
Inventories     3,774       3,550  
Other current assets     1,583       1,533  
Total current assets     10,979       10,055  
Property, plant and equipment, net     23,097       22,675  
Goodwill     7,207       6,822  
Intangibles, net     1,107       1,117  
Prepaid pension asset     677       635  
Other non-current assets (amounts related to consolidated variable interest entities of $389 million and $389 million at June 30, 2025 and December 31, 2024, respectively)     2,679       2,455  
Total assets   $ 45,746     $ 43,759  
Liabilities and Equity                
Current liabilities:                
Accounts payable   $ 3,380     $ 3,290  
Accrued compensation and benefits     872       882  
Current portion of debt     1,034       1,053  
Other current liabilities     2,305       2,108  
Total current liabilities     7,591       7,333  
Non-current debt due after one year (amounts related to consolidated variable interest entities of $296 million and $8 million at June 30, 2025 and December 31, 2024, respectively)     13,329       12,542  
Deferred tax liabilities     3,482       3,600  
Pension liabilities and other postretirement benefits, net of current portion     746       706  
Other non-current liabilities (amounts related to consolidated variable interest entities of $334 million and $335 million at June 30, 2025 and December 31, 2024, respectively)     2,274       2,191  
Total liabilities     27,422       26,372  
Equity:                
Preferred stock; $0.001 par value; 500,000,000 shares authorized; 10,000 shares outstanding     -       -  
Common stock; $0.001 par value; 9,500,000,000 shares authorized; 522,058,394 and 520,444,261 shares outstanding at June 30, 2025 and December 31, 2024, respectively     1       1  
Deferred shares; €1 par value; 25,000 shares authorized; Nil and 25,000 shares outstanding at June 30, 2025 and December 31, 2024, respectively     -       -  
Treasury stock; at cost; 1,459,832 and 2,037,589 common stock at June 30, 2025 and December 31, 2024, respectively     (65 )     (93 )
Capital in excess of par value     16,018       15,948  
Accumulated other comprehensive loss     (428 )     (1,446 )
Retained earnings     2,771       2,950  
Total shareholders’ equity     18,297       17,360  
Noncontrolling interests     27       27  
Total equity     18,324       17,387  
Total liabilities and equity   $ 45,746     $ 43,759  

 

Page 6 of 9


 

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In millions)

 

   

Three months ended

June 30,

   

Six months ended

June 30,

 
    2025     2024     2025     2024  
Operating activities:                                
Net (loss) income   $ (26 )   $ 132     $ 356     $ 323  
Adjustments to reconcile consolidated net (loss) income to net cash provided by operating activities:                                
Depreciation, depletion and amortization     613       160       1,216       308  
Impairment charges     184       -       184       -  
Cash surrender value increase in excess of premiums paid     (15 )     -       (20 )     -  
Share-based compensation expense     36       16       79       31  
Deferred income tax benefit     (98 )     (8 )     (127 )     (10 )
Pension and other postretirement funding more than cost     (36 )     4       (59 )     (4 )
Other     5       (2 )     6       (1 )
Change in operating assets and liabilities, net of acquisitions and divestitures:                                
Accounts receivable     (92 )     (40 )     (434 )     (236 )
Inventories     7       (28 )     (55 )     (20 )
Other assets     -       (54 )     (47 )     (105 )
Accounts payable     82       90       (35 )     (12 )
Income taxes     79       3       9       63  
Accrued liabilities and other     90       67       (9 )     45  
Net cash provided by operating activities     829       340       1,064       382  
Investing activities:                                
Capital expenditures     (522 )     (177 )     (999 )     (385 )
Cash paid for purchase of businesses, net of cash acquired     (1 )     (28 )     (5 )     (28 )
Proceeds from sale of property, plant and equipment     -       3       -       3  
Other     3       (1 )     8       -  
Net cash used for investing activities     (520 )     (203 )     (996 )     (410 )
Financing activities:                                
Additions to debt     203       2,757       498       2,812  
Repayments of debt     (56 )     (6 )     (121 )     (33 )
Debt issuance costs     (1 )     (29 )     (6 )     (29 )
Changes in commercial paper, net     (264 )     -       (18 )     -  
Other debt repayments, net     (2 )     (4 )     (18 )     (4 )
Repayments of finance lease liabilities     (7 )     -       (23 )     (1 )
Tax paid in connection with shares withheld from employees     (3 )     -       (67 )     -  
Purchases of treasury stock     -       -       -       (27 )
Cash dividends paid to shareholders     (225 )     (335 )     (450 )     (335 )
Other     -       (1 )     1       (1 )
Net cash (used for) provided by financing activities     (355 )     2,382       (204 )     2,382  
Effect of exchange rate changes on cash and cash equivalents     27       (5 )     59       (29 )
(Decrease) increase in cash and cash equivalents     (19 )     2,514       (77 )     2,325  
Cash and cash equivalents at beginning of period     797       811       855       1,000  
Cash and cash equivalents at end of period   $ 778     $ 3,325     $ 778     $ 3,325  

 

Page 7 of 9


 

Non-GAAP Financial Measures and Reconciliations 

 

Smurfit Westrock plc (“Smurfit 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 Smurfit Westrock’s Board of directors, investors, potential investors, securities analysts and others with additional meaningful financial information that should be considered when assessing its ongoing performance. Smurfit Westrock management also uses these non-GAAP financial measures in making financial, operating and planning decisions, and in evaluating company performance. Non-GAAP financial measures are not intended to be considered in isolation of or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP and should be viewed in addition to, and not as an alternative for, the GAAP results. The non-GAAP financial measures we present may differ from similarly captioned measures presented by other companies. Smurfit Westrock uses the non-GAAP financial measures “Adjusted EBITDA,” “Adjusted EBITDA Margin,” and “Adjusted Free Cash Flow.” 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.

 

Definitions

 

Smurfit Westrock uses the non-GAAP financial measures “Adjusted EBITDA” and “Adjusted EBITDA Margin” to evaluate its overall performance. The composition of Adjusted EBITDA is not addressed or prescribed by GAAP. Smurfit Westrock defines Adjusted EBITDA as net (loss) income before income tax expense, depreciation, depletion and amortization, interest expense, net, pension and other postretirement non-service income (expense), net, share-based compensation expense, other (expense) income, net, amortization of fair value step up on inventory, transaction and integration-related expenses associated with the Combination, impairment and restructuring costs and other specific items that management believes are not indicative of the ongoing operating results of the business.

 

Management believes Adjusted EBITDA and Adjusted EBITDA Margin measures provide Smurfit Westrock’s management, Board of directors, investors, potential investors, securities analysts and others with useful information to evaluate Smurfit Westrock’s performance relative to other periods because it adjusts out non-recurring items that management believes are not indicative of the ongoing results of the business. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Net Sales.

 

Smurfit Westrock uses the non-GAAP financial measure “Adjusted Free Cash Flow”. Smurfit Westrock defines Adjusted Free Cash Flow as net cash provided by operating activities as adjusted for capital expenditures and to exclude certain costs not reflective of underlying ongoing operations. Management utilizes this measure in connection with managing Smurfit Westrock’s business and believes that Adjusted Free Cash Flow is useful to investors as a liquidity measure because it measures the amount of cash generated that is available, after reinvesting in the business, to maintain a strong balance sheet, pay dividends, repurchase stock, service debt and make investments for future growth. It should not be inferred that the entire free cash flow amount is available for discretionary expenditures. By adjusting for certain items that are not indicative of Smurfit Westrock’s underlying operational performance, Smurfit Westrock believes that Adjusted Free Cash Flow also enables investors to perform meaningful comparisons between past and present periods. 

 

Page 8 of 9


 

Reconciliations to Most Comparable GAAP Measure

 

Set forth below is a reconciliation of the non-GAAP financial measures Adjusted EBITDA and Adjusted EBITDA Margin to Net (Loss) Income and Net (Loss) Income Margin, the most directly comparable GAAP measures, for the periods indicated (in millions, except margins).

 

   

Three months ended

June 30,

   

Six months ended

June 30,

 
    2025     2024     2025     2024  
Net (loss) income   $ (26 )   $ 132     $ 356     $ 323  
Income tax expense     84       55       92       131  
Depreciation, depletion and amortization     613       160       1,216       308  
Impairment and restructuring costs (1)     280       -       295       -  
Transaction and integration-related expenses associated with the Combination     21       60       57       83  
Interest expense, net     182       33       349       58  
Pension and other postretirement non-service (income) expense, net     (7 )     29       (16 )     39  
Share-based compensation expense     36       16       79       31  
Other expense (income), net     18       (5 )     23       -  
Other adjustments (2)     12       -       14       (18 )
Adjusted EBITDA   $ 1,213     $ 480     $ 2,465     $ 955  
                                 
Net Sales   $ 7,940     $ 2,969     $ 15,596     $ 5,899  

Net (Loss) Income Margin

(Net (Loss) Income/Net Sales)

    (0.3 )%     4.4 %     2.3 %     5.5 %

Adjusted EBITDA Margin

(Adjusted EBITDA/Net Sales)

    15.3 %     16.2 %     15.8 %     16.2 %

 

(1) Impairment and restructuring costs for the three months ended June 30, 2025, include impairment charges of $176 million, severance and other restructuring costs of $54 million associated with previously announced closures and costs associated with other individually immaterial restructuring plans totaling $50 million (three months ended June 30, 2024: $- million). Impairment and restructuring costs for the six months ended June 30, 2025, include impairment charges of $176 million, severance and other restructuring costs of $54 million associated with previously announced closures and costs associated with other individually immaterial restructuring plans totaling $65 million (six months ended June 30, 2024: $- million).

 

(2) Other adjustments for the three months ended June 30, 2025, include losses at closed facilities of $12 million (three months ended June 30, 2024: $- million). Other adjustments for the six months ended June 30, 2025, include losses at closed facilities of $14 million (six months ended June 30, 2024: $- million). Other adjustments for the six months ended June 30, 2024, include a reimbursement of a fine from the Italian Competition Authority of $18 million.

 

Set forth below is a reconciliation of the non-GAAP financial measure Adjusted Free Cash Flow to Net cash provided by operating activities, the most directly comparable GAAP measure, for the periods indicated (in millions).

 

   

Three months ended

June 30,

   

Six months ended

June 30,

 
    2025     2024     2025     2024  
Net cash provided by operating activities   $ 829     $ 340     $ 1,064     $ 382  
Capital expenditures     (522 )     (177 )     (999 )     (385 )
Free Cash Flow   $ 307     $ 163     $ 65     $ (3 )
Adjustments:                                
Transaction and integration costs     21       23       97       57  
Restructuring costs     68       4       112       7  
Tax on above items     (9 )     (1 )     (31 )     (2 )
Adjusted Free Cash Flow   $ 387     $ 189     $ 243     $ 59  

  

Page 9 of 9

 

EX-99.2 3 tm2521995d1_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

 

GRAPHIC

Paper | Packaging | Solutions 2025 Second Quarter Results July 30, 2025


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 2 Forward Looking Statements The presentation includes certain “forward-looking statements” (including within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended) regarding, among other things, the plans, strategies, outcomes, outlooks, and prospects, both business and financial, of Smurfit Westrock, the expected benefits of the completed Combination including, but not limited to, synergies as well as our scale, geographic reach and product portfolio, demand outlook, impact of announced closures, additional economic downtime, and any other statements regarding the Company's future expectations, beliefs, plans, objectives, results of operations, financial condition and cash flows, or future events, outlook, or performance. Statements that are not historical facts, including statements about the beliefs and expectations of the management of the Company, are forward-looking statements. Words such as “may”, “will”, “could”, “should”, “would”, “anticipate”, “intend”, “estimate”, “project”, “plan”, “believe”, “expect”, “target”, “prospects”, “potential”, “commit”, “forecasts”, “aims”, “considered”, “likely” and variations of these words and similar future or conditional expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond the control of the Company. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from the current expectations of the Company depending upon a number of factors affecting its business, including risks associated with the integration and performance of the Company following the Combination. Important factors that could cause actual results to differ materially from plans, estimates or expectations include: changes in demand environment, our ability to deliver on our closure plan and associated efforts; our future cash payments associated with these initiatives; potential future cost savings associated with such initiatives; the amount of charges and the timing of such charges or actions described herein; potential future impairment charges; accuracy of assumptions associated with the charges; economic, competitive and market conditions generally, including macroeconomic uncertainty, customer inventory rebalancing, the impact of inflation and increases in energy, raw materials, shipping, labor and capital equipment costs, geo-economic fragmentation and protectionism such as tariffs, trade wars or similar governmental actions affecting the flows of goods, services or currency (including the implementation of tariffs by the US federal government and reciprocal tariffs and other protectionist or retaliatory measures governments in Europe, Asia, and other countries have taken or may take in response; the impact of public health crises, such as pandemics and epidemics and any related company or governmental policies and actions to protect the health and safety of individuals or governmental policies or actions to maintain the functioning of national or global economies and markets; reduced supply of raw materials, energy and transportation, including from supply chain disruptions and labor shortages; developments related to pricing cycles and volumes; intense competition; the ability of the Company to successfully recover from a disaster or other business continuity problem due to a hurricane, flood, earthquake, terrorist attack, war, pandemic, security breach, cyber-attack, power loss, telecommunications failure or other natural or man-made events, including the ability to function remotely during long-term disruptions; the Company's ability to respond to changing customer preferences and to protect intellectual property; the amount and timing of the Company's capital expenditures; risks related to international sales and operations; failures in the Company's quality control measures and systems resulting in faulty or contaminated products; cybersecurity risks, including threats to the confidentiality, integrity and availability of data in the Company's systems; works stoppages and other labor disputes; the Company’s ability to establish and maintain effective internal controls over financial reporting in accordance with the Sarbanes Oxley Act of 2002, as amended, and remediate any weaknesses in controls and processes; the Company's ability to retain or hire key personnel; risks related to sustainability matters, including climate change and scarce resources, as well as the Company's ability to comply with changing environmental laws and regulations; the Company's ability to successfully implement strategic transformation initiatives; results and impacts of acquisitions by the Company; the Company's significant levels of indebtedness; the impact of the Combination on the Company's credit ratings; the potential impairment of assets and goodwill; the availability of sufficient cash to distribute dividends to the Company's shareholders in line with current expectations; the scope, costs, timing and impact of any restructuring of operations and corporate and tax structure; evolving legal, regulatory and tax regimes; changes in economic, financial, political and regulatory conditions in Ireland, the United Kingdom, the United States and elsewhere, and other factors that contribute to uncertainty and volatility, natural and man-made disasters, civil unrest, geopolitical uncertainty, and conditions that may result from legislative, regulatory, trade and policy changes associated with the current or subsequent Irish, US or UK administrations; legal proceedings instituted against the Company; actions by third parties, including government agencies; the Company's ability to promptly and effectively integrate Smurfit Kappa's and WestRock's businesses; the Company's ability to achieve the synergies and value creation contemplated by the Combination; the Company's ability to meet expectations regarding the accounting and tax treatments of the Combination, including the risk that the Internal Revenue Service may assert that the Company should be treated as a US corporation or be subject to certain unfavorable US federal income tax rules under Section 7874 of the Internal Revenue Code of 1986, as amended, as a result of the Combination; other factors such as future market conditions, currency fluctuations, the behavior of other market participants, the actions of regulators and other factors such as changes in the political, social and regulatory framework in which the Company's group operates or in economic or technological trends or conditions, and other risk factors included in the Company's filings with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 . Neither the Company nor any of its associates or directors, officers or advisers provides any representation, assurance or guarantee that the occurrence of the events expressed or implied in any such forward-looking statements will actually occur. You are cautioned not to place undue reliance on these forward-looking statements. Other than in accordance with its legal or regulatory obligations (including under the UK Listing Rules, the Disclosure Guidance and Transparency Rules, the UK Market Abuse Regulation and other applicable regulations), the Company is under no obligation, and the Company expressly disclaims any intention or obligation, to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 3 Non-GAAP Financial Measures and Reconciliations Smurfit Westrock plc (“Smurfit 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 Smurfit Westrock’s Board of directors, investors, potential investors, securities analysts and others with additional meaningful financial information that should be considered when assessing its ongoing performance. Smurfit Westrock management also uses these non-GAAP financial measures in making financial, operating and planning decisions, and in evaluating company performance. Non-GAAP financial measures are not intended to be considered in isolation of or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP and should be viewed in addition to, and not as an alternative for, the GAAP results. The non GAAP financial measures we present may differ from similarly captioned measures presented by other companies. Smurfit Westrock uses the non-GAAP financial measures “Adjusted EBITDA”, “Adjusted EBITDA Margin” and “Adjusted Free Cash Flow”. 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. Definitions Smurfit Westrock uses the non-GAAP financial measures “Adjusted EBITDA” and “Adjusted EBITDA Margin” to evaluate its overall performance. The composition of Adjusted EBITDA is not addressed or prescribed by GAAP. Smurfit Westrock defines Adjusted EBITDA as net (loss) income before income tax expense, depreciation, depletion and amortization, interest expense, net, pension and other postretirement non-service (income) expense, net, share based compensation expense, other (expense) income, net, amortization of fair value step up on inventory, transaction and integration-related expenses associated with the Combination, impairment and restructuring costs and other specific items that management believes are not indicative of the ongoing operating results of the business. Management believes Adjusted EBITDA and Adjusted EBITDA Margin measures provide Smurfit Westrock’s management, Board of directors, investors, potential investors, securities analysts and others with useful information to evaluate Smurfit Westrock’s performance relative to other periods because it adjusts out non-recurring items that management believes are not indicative of the ongoing results of the business. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by Net Sales. Smurfit Westrock uses the non-GAAP financial measure “Adjusted Free Cash Flow”. Smurfit Westrock defines Adjusted Free Cash Flow as net cash provided by operating activities as adjusted for capital expenditures and to exclude certain costs not reflective of underlying ongoing operations. Management utilizes this measure in connection with managing Smurfit Westrock’s business and believes that Adjusted Free Cash Flow is useful to investors as a liquidity measure because it measures the amount of cash generated that is available, after reinvesting in the business, to maintain a strong balance sheet, pay dividends, repurchase stock, service debt and make investments for future growth. It should not be inferred that the entire free cash flow amount is available for discretionary expenditures. By adjusting for certain items that are not indicative of Smurfit Westrock’s underlying operational performance, Smurfit Westrock believes that Adjusted Free Cash Flow also enables investors to perform meaningful comparisons between past and present periods.


GRAPHIC

Smurfit Westrock Q2 | 2025 Results | 4 Paper | Packaging | Solutions Significant improvement within North America business EMEA & APAC continued outperformance Outstanding margin performance from LATAM business Fitch upgrade to BBB+ Continued optimization of our system Delivering to guidance - strong second quarter performance Adjusted EBITDA* of $1,213 million Adjusted EBITDA margin* of 15.3% Smurfit Westrock Q2 | 2025 Results | 4 *Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures. See the Appendix for the reconciliation of these measures to the most comparable GAAP measures.


GRAPHIC

Smurfit Westrock Q2 | 2025 Results | 5 Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | Successful integration Identified and delivered significant synergy benefits Sharper operating and commercial focus Continued capital investment across all three regions Optimization of the paper and converting operations Achievements in year one Building a better business Delivering a measurable improvement


GRAPHIC

Smurfit Westrock Q2 | 2025 Results | 6 Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | Owner-operator model Customer-first mindset Simplification of structure Rigorous focus on cost take-out Continued development of synergy and margin enhancement program Our operating model Our people, Our culture Delivering a measurable improvement


GRAPHIC

Smurfit Westrock Q2 | 2025 Results | 7 Paper | Packaging | Solutions ~$1bn spend across the system, including; >$450 million of investment in the paper system to increase efficiency, take out cost and improve the sustainability profile of our mills >$450 million of investment in our packaging business, equipping those facilities to deliver class leading quality and service, capture growth and provide the most innovative packaging solutions for our customers Quick win programs progressing Investment and awards Six months to June 39 awards globally for design, innovation and sustainability Smurfit Westrock Q2 | 2025 Results | 7


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 8 Financials


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 9 $7.940 Billion Net Sales $1.213 Billion Adjusted EBITDA* 15.3% Adjusted EBITDA Margin* Q2 2025 Smurfit Westrock results *Adjusted EBITDA, Adjusted EBITDA Margin and Adjusted Free Cash Flow are non-GAAP financial measures. See the Appendix for the reconciliation of these measures to the most comparable GAAP measures. Smurfit Westrock Q2 | 2025 Results | 9 $387 Million Adjusted Free Cash Flow*


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 10 Q2 Highlights Smurfit Westrock North America EMEA & APAC LATAM Net Sales (aggregate) $4.8 billion $2.8 billion $0.5 billion Adjusted EBITDA* $752 million $372 million $123 million Adjusted EBITDA Margin* 15.8% 13.4% 23.7% Corrugated Volume Δ (4.5%) 0.1% (1.9%) *Adjusted EBITDA and Adjusted EBITDA Margin are our GAAP measures of segment profitability because they are used by our chief operating decision maker to make decisions regarding allocation of resources and to assess segment performance. 10


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 11 Growth, integration and sustainability focused 2025 – $2.2bn - $2.4bn Progressive policy* is a key component of capital allocation discussion Last quarterly dividend of $0.4308 per ordinary share Strong investment grade credit rating with a long-term target of <2x net leverage ratio. On July 2, Fitch upgraded our long-term issuer rating to BBB+ with stable outlook Selective when other capital allocation demands have been satisfied Capital expenditure Dividend Balance sheet Other shareholder returns Capital allocation Disciplined approach – returns based Disciplined, value M+A accretive approach Capital allocation *Subject to applicable law and required Board approvals Paper | Packaging | Solutions


GRAPHIC

Smurfit Westrock Q2 | 2025 Results | 12 Paper | Packaging | Solutions $400 million contribution to Adjusted EBITDA*, full run rate exiting 2025 We expect approximately $350 million will be captured in Adjusted EBITDA* in 2025 - Approx. $180 million was achieved in H1 2025 Operational and commercial improvement opportunities at least equal to the stated synergy target of $400 million Synergies Smurfit Westrock Q2 | 2025 Results | 12 Adjusted EBITDA* Guidance Q3 2025 – Approximately $1.3 billion FY 2025 – Between $5.0 billion and $5.2 billion *Adjusted EBITDA is a non-GAAP financial measure. We have not reconciled Adjusted EBITDA outlook to the most comparable GAAP outlook because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management's control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an outlook for the comparable GAAP measure (net income).


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 13 Conclusion


GRAPHIC

Smurfit Westrock Q2 | 2025 Results | 14 Paper | Packaging | Solutions Conclusion Significant business improvement in year one post-merger - plenty more to play for Significant opportunity across each region Building on strong foundations to be the go-to innovation and sustainable packaging partner of choice Shareholder aligned team with a strong track record of delivery Smurfit Westrock Q2 | 2025 Results | 14 “ “ With our geographic reach, unrivalled product portfolio and most importantly our people, we see extensive opportunities across all our regions and I am increasingly excited about the performance and prospects of the business - Tony Smurfit


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 15 Appendices


GRAPHIC

Paper | Packaging | Solutions EBITDA margin* Dividend** Net leverage ratio* Return on capital employed* 10 12 14 16 18 20 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 5 10 15 20 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 0.5 1 1.5 2 2.5 3 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 50 100 150 200 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 *EBITDA margin, net leverage ratio and return on capital employed are historic reported non-GAAP IFRS performance measures, and are calculated in euro. Graphs represent historical financial performance under legacy Smurfit Kappa Group. Prior performance is not necessarily indicative of future results. ** Dividend history represents legacy Smurfit Kappa Group dividends. Any future dividends are subject to market conditions and appropriate Board approvals. % % € cent Proven track record of delivery • Applying the owner/operator, performance-led culture • De-centralizing operations • Visibility on detailed P&L and balance sheet – Applying a sharper commercial focus – Streamlining operating costs and reducing bureaucracy • Expanding training and development opportunities - internal training supplemented with best-in-class external contributors (e.g. INSEAD, Harvard) • Application of disciplined capital allocation and execution Smurfit Westrock Q2 | 2025 Results | 16


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 17 Cash interest ~$0.7 billion Cash tax ~$0.6 billion Effective tax rate ~26% Capital expenditure $2.2 billion – $2.4 billion 2025 Q3 Adjusted EBITDA* ~ $1.3 billion 2025 FY Adjusted EBITDA* $5.0 billion - $5.2 billion 2025 Guidance *Adjusted EBITDA is a non-GAAP financial measure. We have not reconciled Adjusted EBITDA outlook to the most comparable GAAP outlook because it is not possible to do so without unreasonable efforts due to the uncertainty and potential variability of reconciling items, which are dependent on future events and often outside of management's control and which could be significant. Because such items cannot be reasonably predicted with the level of precision required, we are unable to provide an outlook for the comparable GAAP measure (net income).


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 18 Reconciliations to most comparable GAAP measure Set forth below is a reconciliation of the non-GAAP financial measures Adjusted EBITDA and Adjusted EBITDA Margin to Net (Loss) Income and Net (Loss) Income Margin, the most directly comparable GAAP measures, for the periods indicated (in millions, except margins). (1) Impairment and restructuring costs for the three months ended June 30, 2025 include impairment charges of $176 million, severance and other restructuring costs of $54 million associated with previously announced closures and costs associated with other individually immaterial restructuring plans totaling $50 million (three months ended June 30, 2024: $- million). (2) Other adjustments for the three months ended June 30, 2025, include losses at closed facilities of $12 million (three months ended June 30, 2024: $- million). Three months ended June 30, 2025 2024 Net (loss) income $ (26) $ 132 Income tax expense 84 55 Depreciation, depletion and amortization 613 160 Impairment and restructuring costs (1) 280 - Transaction and integration-related expenses associated with the Combination 21 60 Interest expense, net 182 33 Pension and other postretirement non-service (income) expense, net (7) 29 Share-based compensation expense 36 16 Other expense (income), net 18 (5) Other adjustments (2) 12 - Adjusted EBITDA $ 1,213 $ 480 Net Sales $ 7,940 $ 2,969 Net (Loss) Income Margin (Net (Loss) Income/Net Sales) (0.3)% 4.4% Adjusted EBITDA Margin (Adjusted EBITDA/Net Sales) 15.3% 16.2%


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 19 Reconciliations to most comparable GAAP measure (continued) Set forth below is a reconciliation of the non-GAAP financial measure Adjusted Free Cash Flow to Net cash provided by operating activities, the most directly comparable GAAP measure, for the period indicated (in millions). Three months ended June 30, 2025 2024 Net cash provided by operating activities $ 829 $ 340 Capital expenditures (522) (177) Free Cash Flow $ 307 $ 163 Adjustments: Transaction and integration costs 21 23 Restructuring costs 68 4 Tax on above items (9) (1) Adjusted Free Cash Flow $ 387 $ 189


GRAPHIC

Paper | Packaging | Solutions Smurfit Westrock Q2 | 2025 Results | 20