WestRock Reports Fiscal 2023 Second Quarter Results; Transformation Progressing Well
Second Quarter Highlights and other notable items:
-
Net sales of
$5.3 billion -
Net loss of
$2.0 billion $1.9 billion $445 million $198 million - Simplifying our portfolio to streamline our business, improve performance and deliver best-in-class returns
-
Consolidated Adjusted EBITDA of
$789 million 24.0% and6.2% year-over-year, respectively -
Results negatively impacted by
$58 million $40 million U.S. qualified and non-qualified pension plans remain overfunded -
Loss per diluted share of
$7.85 $0.77
“The WestRock team delivered a solid second quarter, demonstrating the strength of our integrated and diversified packaging business,” said David B. Sewell, chief executive officer. “Our broad portfolio, product innovations and self-help initiatives are enabling us to successfully navigate the current market challenges.
“Closing our North Charleston mill is another step in our ongoing portfolio optimization strategy. We are accelerating our efforts to streamline our operations and drive growth in the most attractive markets. Looking ahead, we remain committed to operating world class assets and investing our capital to drive the greatest returns.”
Consolidated Financial Results
WestRock’s performance for the three months ended March 31, 2023 and 2022 (in millions):
| Three Months Ended | ||||||||||||||
| Mar. 31, 2023 | Mar. 31, 2022 | $ Var. | % Var. | |||||||||||
| Net sales | $ |
5,277.6 |
|
$ |
5,382.1 |
$ |
(104.5 |
) |
-1.9 |
% |
||||
| Net (loss) income | $ |
(2,006.1 |
) |
$ |
39.9 |
$ |
(2,046.0 |
) |
nm |
|||||
| Consolidated Adjusted EBITDA | $ |
788.6 |
|
$ |
853.9 |
$ |
(65.3 |
) |
-7.6 |
% |
||||
Net sales decreased
The net loss in the second quarter of fiscal 2023 was primarily due to the
Consolidated Adjusted EBITDA decreased
Additional information about the changes in segment sales and Adjusted EBITDA by segment are included below.
Goodwill Impairment
During the second quarter of fiscal 2023 we recorded a
Restructuring and Other Costs
Restructuring and other costs during the second quarter of fiscal 2023 were
Cash Flow Activities
Net cash provided by operating activities was
Total debt was
During the second quarter of fiscal 2023, WestRock invested
Segment Results
We have included the financial results of the Grupo Gondi operations in our Corrugated Packaging segment.
WestRock’s segment performance for the three months ended March 31, 2023 and 2022 was as follows (in millions):
Corrugated Packaging Segment
| Three Months Ended | ||||||||||
| Mar. 31, 2023 | Mar. 31, 2022 | Var. | % Var. | |||||||
| Segment sales | $ |
2,627.4 |
$ |
2,319.0 |
$ |
308.4 |
|
|||
| Adjusted EBITDA | $ |
407.5 |
$ |
328.7 |
$ |
78.8 |
|
|||
| Adjusted EBITDA Margin |
|
|
|
|
130 bps |
|||||
Corrugated Packaging segment sales increased
Corrugated Packaging Adjusted EBITDA increased
Consumer Packaging Segment
| Three Months Ended | ||||||||||
| Mar. 31, 2023 | Mar. 31, 2022 | Var. | % Var. | |||||||
| Segment sales | $ |
1,265.1 |
$ |
1,250.6 |
$ |
14.5 |
|
|||
| Adjusted EBITDA | $ |
218.6 |
$ |
205.8 |
$ |
12.8 |
|
|||
| Adjusted EBITDA Margin |
|
|
|
|
80 bps |
|||||
Consumer Packaging segment sales increased
Consumer Packaging Adjusted EBITDA increased
Global Paper Segment
| Three Months Ended | ||||||||||
| Mar. 31, 2023 | Mar. 31, 2022 | Var. | % Var. | |||||||
| Segment sales | $ |
1,168.2 |
$ |
1,538.1 |
$ |
(369.9) |
- |
|||
| Adjusted EBITDA | $ |
187.1 |
$ |
308.6 |
$ |
(121.5) |
- |
|||
| Adjusted EBITDA Margin |
|
|
|
|
-410 bps |
|||||
Global Paper segment sales decreased
Global Paper Adjusted EBITDA decreased
Distribution Segment
| Three Months Ended | ||||||||||
| Mar. 31, 2023 | Mar. 31, 2022 | Var. | % Var. | |||||||
| Segment sales | $ |
307.3 |
$ |
362.3 |
$ |
(55.0) |
- |
|||
| Adjusted EBITDA | $ |
9.3 |
$ |
28.0 |
$ |
(18.7) |
- |
|||
| Adjusted EBITDA Margin |
|
|
|
|
-470 bps |
|||||
Distribution segment sales decreased
Distribution Adjusted EBITDA decreased
Conference Call
WestRock will host a conference call to discuss its results of operations for the fiscal second quarter ended March 31, 2023, and other topics that may be raised during the discussion at 8:30 a.m., Eastern Time, on Thursday, May 4, 2023. 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 833-630-1583 (inside the
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
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. A forward-looking statement is not a guarantee of future performance, and actual results could differ materially from those contained in the forward-looking statement.
Forward-looking statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control, such as developments related to pricing cycles and volumes; economic, competitive and market conditions generally, including macroeconomic uncertainty, and adverse developments affecting the financial services industry, customer inventory rebalancing, the impact of inflation and increases in energy, raw materials, shipping, labor and capital equipment costs; reduced supply of raw materials, energy and transportation, including from supply chain disruptions and labor shortages; intense competition; results and impacts of acquisitions, including operational and financial effects from the Grupo Gondi Acquisition, and divestitures as well as risks related to our joint ventures; business disruptions, including from public health crises such as a resurgence of COVID, the occurrence of severe weather or a natural disaster or other unanticipated problems, such as labor difficulties, equipment failure or unscheduled maintenance and repair; failure to respond to changing customer preferences; 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 capital projects; risks related to international sales and operations; the production of faulty or contaminated products; the loss of certain customers; adverse legal, reputational, operational and financial effects resulting from cyber incidents and the effectiveness of business continuity plans during a ransomware or other cyber incident; work stoppages and other labor relations difficulties; inability to attract, motivate, train and retain qualified personnel; risks associated with sustainability and climate change, including our ability to achieve our environmental, social and governance targets and goals on announced timelines or at all; our inability to successfully identify and make performance and productivity improvements and risks associated with completing strategic projects on the anticipated timelines and realizing anticipated financial or operational improvements on announced timelines or at all, including with respect to our business systems transformation; risks related to our indebtedness; the scope, costs, timing and impact of any restructuring of our operations and corporate and tax structure; our desire or ability 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 (including with respect to the
| WestRock Company | |||||||||||||||
| Consolidated Statements of Operations | |||||||||||||||
| In millions, except per share amounts (unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| March 31, | March 31, | ||||||||||||||
2023 |
2022 |
2023 |
2022 |
||||||||||||
| Net sales | $ |
5,277.6 |
|
$ |
5,382.1 |
|
$ |
10,200.7 |
|
$ |
10,334.3 |
|
|||
| Cost of goods sold |
|
4,357.3 |
|
|
4,378.4 |
|
|
8,515.2 |
|
|
8,534.0 |
|
|||
| Gross profit |
|
920.3 |
|
|
1,003.7 |
|
|
1,685.5 |
|
|
1,800.3 |
|
|||
| Selling, general and administrative expense excluding intangible amortization |
|
498.9 |
|
|
493.1 |
|
|
978.0 |
|
|
946.0 |
|
|||
| Selling, general and administrative intangible amortization expense |
|
86.2 |
|
|
88.1 |
|
|
172.8 |
|
|
176.1 |
|
|||
| (Gain) loss on disposal of assets |
|
(8.6 |
) |
|
2.5 |
|
|
(10.3 |
) |
|
(11.4 |
) |
|||
| Multiemployer pension withdrawal income |
|
- |
|
|
- |
|
|
- |
|
|
(3.3 |
) |
|||
| Restructuring and other costs |
|
444.7 |
|
|
363.4 |
|
|
477.7 |
|
|
365.7 |
|
|||
| Goodwill impairment |
|
1,893.0 |
|
|
- |
|
|
1,893.0 |
|
|
- |
|
|||
| Operating (loss) profit |
|
(1,993.9 |
) |
|
56.6 |
|
|
(1,825.7 |
) |
|
327.2 |
|
|||
| Interest expense, net |
|
(108.4 |
) |
|
(72.5 |
) |
|
(205.7 |
) |
|
(159.2 |
) |
|||
| Loss on extinguishment of debt |
|
- |
|
|
(8.2 |
) |
|
- |
|
|
(8.2 |
) |
|||
| Pension and other postretirement non-service (cost) income |
|
(6.0 |
) |
|
39.7 |
|
|
(11.0 |
) |
|
79.6 |
|
|||
| Other (expense) income, net |
|
(17.8 |
) |
|
6.3 |
|
|
7.4 |
|
|
6.5 |
|
|||
| Equity in income (loss) of unconsolidated entities |
|
4.5 |
|
|
20.6 |
|
|
(31.5 |
) |
|
39.0 |
|
|||
| (Loss) income before income taxes |
|
(2,121.6 |
) |
|
42.5 |
|
|
(2,066.5 |
) |
|
284.9 |
|
|||
| Income tax benefit (expense) |
|
116.8 |
|
|
(1.8 |
) |
|
108.5 |
|
|
(60.4 |
) |
|||
| Consolidated net (loss) income |
|
(2,004.8 |
) |
|
40.7 |
|
|
(1,958.0 |
) |
|
224.5 |
|
|||
| Less: Net income attributable to noncontrolling interests |
|
(1.3 |
) |
|
(0.8 |
) |
|
(2.8 |
) |
|
(2.3 |
) |
|||
| Net (loss) income attributable to common stockholders | $ |
(2,006.1 |
) |
$ |
39.9 |
|
$ |
(1,960.8 |
) |
$ |
222.2 |
|
|||
| Computation of diluted earnings per share under the two-class method (in millions, except per share data): | |||||||||||||||
| Net (loss) income attributable to common stockholders | $ |
(2,006.1 |
) |
$ |
39.9 |
|
$ |
(1,960.8 |
) |
$ |
222.2 |
|
|||
| Less: Distributed and undistributed income available to participating securities |
|
- |
|
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
| Distributed and undistributed (loss) income available to common stockholders | $ |
(2,006.1 |
) |
$ |
39.8 |
|
$ |
(1,960.8 |
) |
$ |
222.1 |
|
|||
| Diluted weighted average shares outstanding |
|
255.6 |
|
|
265.3 |
|
|
255.2 |
|
|
266.1 |
|
|||
| Diluted (loss) earnings per share | $ |
(7.85 |
) |
$ |
0.15 |
|
$ |
(7.68 |
) |
$ |
0.83 |
|
|||
| WestRock Company | |||||||||||||||
| Segment Information | |||||||||||||||
| In millions (unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| March 31, | March 31, | ||||||||||||||
2023 |
2022 |
2023 |
2022 |
||||||||||||
| Net sales: | |||||||||||||||
| Corrugated Packaging | $ |
2,627.4 |
|
$ |
2,319.0 |
|
$ |
4,964.8 |
|
$ |
4,539.0 |
|
|||
| Consumer Packaging |
|
1,265.1 |
|
|
1,250.6 |
|
|
2,480.1 |
|
|
2,389.3 |
|
|||
| Global Paper |
|
1,168.2 |
|
|
1,538.1 |
|
|
2,291.8 |
|
|
2,890.7 |
|
|||
| Distribution |
|
307.3 |
|
|
362.3 |
|
|
628.8 |
|
|
687.1 |
|
|||
| Intersegment Eliminations |
|
(90.4 |
) |
|
(87.9 |
) |
|
(164.8 |
) |
|
(171.8 |
) |
|||
| Total | $ |
5,277.6 |
|
$ |
5,382.1 |
|
$ |
10,200.7 |
|
$ |
10,334.3 |
|
|||
| Adjusted EBITDA: | |||||||||||||||
| Corrugated Packaging | $ |
407.5 |
|
$ |
328.7 |
|
$ |
736.9 |
|
$ |
617.6 |
|
|||
| Consumer Packaging |
|
218.6 |
|
|
205.8 |
|
|
401.9 |
|
|
375.1 |
|
|||
| Global Paper |
|
187.1 |
|
|
308.6 |
|
|
344.4 |
|
|
541.0 |
|
|||
| Distribution |
|
9.3 |
|
|
28.0 |
|
|
20.1 |
|
|
34.5 |
|
|||
| Total |
|
822.5 |
|
|
871.1 |
|
|
1,503.3 |
|
|
1,568.2 |
|
|||
| Depreciation, depletion and amortization |
|
(395.8 |
) |
|
(373.6 |
) |
|
(769.0 |
) |
|
(740.1 |
) |
|||
| Gain on sale of certain closed facilities |
|
8.9 |
|
|
- |
|
|
9.8 |
|
|
14.4 |
|
|||
| Multiemployer pension withdrawal income |
|
- |
|
|
- |
|
|
- |
|
|
3.3 |
|
|||
| Restructuring and other costs |
|
(444.7 |
) |
|
(363.4 |
) |
|
(477.7 |
) |
|
(365.7 |
) |
|||
| Goodwill impairment |
|
(1,893.0 |
) |
|
- |
|
|
(1,893.0 |
) |
|
- |
|
|||
| Non-allocated expenses |
|
(33.9 |
) |
|
(17.2 |
) |
|
(62.6 |
) |
|
(34.0 |
) |
|||
| Interest expense, net |
|
(108.4 |
) |
|
(72.5 |
) |
|
(205.7 |
) |
|
(159.2 |
) |
|||
| Loss on extinguishment of debt |
|
- |
|
|
(8.2 |
) |
|
- |
|
|
(8.2 |
) |
|||
| Other (expense) income, net |
|
(17.8 |
) |
|
6.3 |
|
|
7.4 |
|
|
6.5 |
|
|||
| Other adjustments |
|
(59.4 |
) |
|
- |
|
|
(179.0 |
) |
|
(0.3 |
) |
|||
| (Loss) income before income taxes | $ |
(2,121.6 |
) |
$ |
42.5 |
|
$ |
(2,066.5 |
) |
$ |
284.9 |
|
|||
| Depreciation, depletion and amortization: | |||||||||||||||
| Corrugated Packaging | $ |
211.2 |
|
$ |
166.9 |
|
$ |
403.4 |
|
$ |
333.9 |
|
|||
| Consumer Packaging |
|
85.5 |
|
|
90.1 |
|
|
169.6 |
|
|
176.4 |
|
|||
| Global Paper |
|
91.2 |
|
|
109.8 |
|
|
180.3 |
|
|
216.0 |
|
|||
| Distribution |
|
6.9 |
|
|
5.8 |
|
|
13.8 |
|
|
11.6 |
|
|||
| Corporate |
|
1.0 |
|
|
1.0 |
|
|
1.9 |
|
|
2.2 |
|
|||
| Total | $ |
395.8 |
|
$ |
373.6 |
|
$ |
769.0 |
|
$ |
740.1 |
|
|||
| Other adjustments: | |||||||||||||||
| Corrugated Packaging | $ |
4.7 |
|
$ |
(6.4 |
) |
$ |
54.5 |
|
$ |
(6.4 |
) |
|||
| Consumer Packaging |
|
28.0 |
|
|
7.5 |
|
|
59.6 |
|
|
7.7 |
|
|||
| Global Paper |
|
9.1 |
|
|
(1.1 |
) |
|
26.6 |
|
|
(1.0 |
) |
|||
| Corporate |
|
17.6 |
|
|
- |
|
|
38.3 |
|
|
- |
|
|||
| Total | $ |
59.4 |
|
$ |
(0.0 |
) |
$ |
179.0 |
|
$ |
0.3 |
|
|||
| WestRock Company | |||||||||||||||
| Consolidated Statements of Cash Flows | |||||||||||||||
| In millions (unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| March 31, | March 31, | ||||||||||||||
2023 |
2022 |
2023 |
2022 |
||||||||||||
| Cash flows from operating activities: | |||||||||||||||
| Consolidated net (loss) income | $ |
(2,004.8 |
) |
$ |
40.7 |
|
$ |
(1,958.0 |
) |
$ |
224.5 |
|
|||
| Adjustments to reconcile consolidated net income to net cash provided | |||||||||||||||
| by operating activities: | |||||||||||||||
| Depreciation, depletion and amortization |
|
395.8 |
|
|
373.6 |
|
|
769.0 |
|
|
740.1 |
|
|||
| Deferred income tax benefit |
|
(220.1 |
) |
|
(86.0 |
) |
|
(239.6 |
) |
|
(100.0 |
) |
|||
| Share-based compensation expense |
|
13.5 |
|
|
24.5 |
|
|
23.1 |
|
|
39.7 |
|
|||
| 401(k) match and company contribution in common stock |
|
- |
|
|
- |
|
|
- |
|
|
2.5 |
|
|||
| Pension and other postretirement funding more (less) than cost (income) |
|
4.6 |
|
|
(34.9 |
) |
|
8.2 |
|
|
(67.3 |
) |
|||
| Cash surrender value increase in excess of premiums paid |
|
(12.3 |
) |
|
1.6 |
|
|
(25.4 |
) |
|
(15.0 |
) |
|||
| Equity in (income) loss of unconsolidated entities |
|
(4.5 |
) |
|
(20.6 |
) |
|
31.5 |
|
|
(39.0 |
) |
|||
| Gain on sale of businesses |
|
- |
|
|
- |
|
|
(11.1 |
) |
|
- |
|
|||
| Goodwill impairment |
|
1,893.0 |
|
|
- |
|
|
1,893.0 |
|
|
- |
|
|||
| Other impairment adjustments |
|
388.4 |
|
|
321.2 |
|
|
387.7 |
|
|
322.1 |
|
|||
| (Gain) loss on disposal of plant and equipment and other, net |
|
(7.9 |
) |
|
2.4 |
|
|
(9.6 |
) |
|
(11.5 |
) |
|||
| Other, net |
|
(15.0 |
) |
|
(0.2 |
) |
|
(14.3 |
) |
|
5.3 |
|
|||
| Changes in operating assets and liabilities, net of acquisitions / divestitures: | |||||||||||||||
| Accounts receivable |
|
(114.6 |
) |
|
(289.5 |
) |
|
170.3 |
|
|
(229.1 |
) |
|||
| Inventories |
|
9.0 |
|
|
(15.9 |
) |
|
(44.8 |
) |
|
(133.4 |
) |
|||
| Other assets |
|
14.6 |
|
|
(108.3 |
) |
|
(49.7 |
) |
|
(152.4 |
) |
|||
| Accounts payable |
|
(100.4 |
) |
|
58.9 |
|
|
(214.3 |
) |
|
64.3 |
|
|||
| Income taxes |
|
46.5 |
|
|
41.0 |
|
|
46.7 |
|
|
103.0 |
|
|||
| Accrued liabilities and other |
|
(1.7 |
) |
|
81.4 |
|
|
(212.7 |
) |
|
(111.1 |
) |
|||
| Net cash provided by operating activities |
|
284.1 |
|
|
389.9 |
|
|
550.0 |
|
|
642.7 |
|
|||
| Investing activities: | |||||||||||||||
| Capital expenditures |
|
(281.5 |
) |
|
(181.0 |
) |
|
(563.7 |
) |
|
(354.1 |
) |
|||
| Cash paid for purchase of businesses, net of cash acquired |
|
- |
|
|
- |
|
|
(853.5 |
) |
|
(7.0 |
) |
|||
| Proceeds from corporate owned life insurance |
|
4.5 |
|
|
25.7 |
|
|
6.7 |
|
|
27.7 |
|
|||
| Proceeds from sale of businesses |
|
- |
|
|
- |
|
|
25.9 |
|
|
- |
|
|||
| Proceeds from currency forward contracts |
|
- |
|
|
- |
|
|
23.2 |
|
|
- |
|
|||
| Proceeds from sale of property, plant and equipment |
|
14.2 |
|
|
0.6 |
|
|
18.7 |
|
|
23.0 |
|
|||
| Proceeds from property, plant and equipment insurance settlement |
|
- |
|
|
- |
|
|
- |
|
|
1.7 |
|
|||
| Other, net |
|
(0.5 |
) |
|
2.9 |
|
|
(0.8 |
) |
|
2.1 |
|
|||
| Net cash used for investing activities |
|
(263.3 |
) |
|
(151.8 |
) |
|
(1,343.5 |
) |
|
(306.6 |
) |
|||
| Financing activities: | |||||||||||||||
| Additions to revolving credit facilities |
|
32.1 |
|
|
- |
|
|
42.3 |
|
|
- |
|
|||
| Repayments of revolving credit facilities |
|
- |
|
|
(40.0 |
) |
|
(116.3 |
) |
|
(40.0 |
) |
|||
| Additions to debt |
|
(10.7 |
) |
|
343.8 |
|
|
1,379.1 |
|
|
375.1 |
|
|||
| Repayments of debt |
|
(6.0 |
) |
|
(364.0 |
) |
|
(516.7 |
) |
|
(416.2 |
) |
|||
| Changes in commercial paper, net |
|
(10.1 |
) |
|
224.6 |
|
|
291.4 |
|
|
224.6 |
|
|||
| Other debt additions (repayments), net |
|
7.5 |
|
|
(64.2 |
) |
|
(16.1 |
) |
|
4.8 |
|
|||
| Issuances of common stock, net of related tax withholdings |
|
(18.7 |
) |
|
(15.4 |
) |
|
(16.3 |
) |
|
(9.2 |
) |
|||
| Purchases of common stock |
|
- |
|
|
(210.1 |
) |
|
- |
|
|
(310.2 |
) |
|||
| Cash dividends paid to stockholders |
|
(70.3 |
) |
|
(65.8 |
) |
|
(140.3 |
) |
|
(132.1 |
) |
|||
| Other, net |
|
0.9 |
|
|
7.6 |
|
|
0.5 |
|
|
15.4 |
|
|||
| Net cash (used for) provided by financing activities |
|
(75.3 |
) |
|
(183.5 |
) |
|
907.6 |
|
|
(287.8 |
) |
|||
| Effect of exchange rate changes on cash and cash equivalents, and restricted cash |
|
3.7 |
|
|
14.3 |
|
|
(2.0 |
) |
|
21.0 |
|
|||
| Changes in cash and cash equivalents, and restricted cash in assets held-for-sale |
|
(1.0 |
) |
|
- |
|
|
(8.9 |
) |
|
- |
|
|||
| (Decrease) increase in cash and cash equivalents and restricted cash |
|
(51.8 |
) |
|
68.9 |
|
|
103.2 |
|
|
69.3 |
|
|||
| Cash and cash equivalents, and restricted cash at beginning of period |
|
415.2 |
|
|
291.3 |
|
|
260.2 |
|
|
290.9 |
|
|||
| Cash and cash equivalents, and restricted cash at end of period | $ |
363.4 |
|
$ |
360.2 |
|
$ |
363.4 |
|
$ |
360.2 |
|
|||
| Supplemental disclosure of cash flow information: | |||||||||||||||
| Cash paid during the period for: | |||||||||||||||
| Income taxes, net of refunds | $ |
57.6 |
|
$ |
45.9 |
|
$ |
86.2 |
|
$ |
55.8 |
|
|||
| Interest, net of amounts capitalized | $ |
145.4 |
|
$ |
119.2 |
|
$ |
213.5 |
|
$ |
176.0 |
|
|||
| WestRock Company | |||||
| Condensed Consolidated Balance Sheets | |||||
| In millions (unaudited) | |||||
| March 31, | September 30, | ||||
2023 |
2022 |
||||
| Assets | |||||
| Current assets: | |||||
| Cash and cash equivalents | $ |
363.4 |
$ |
260.2 |
|
| Accounts receivable (net of allowances of |
|
2,814.9 |
|
2,683.9 |
|
| Inventories |
|
2,550.3 |
|
2,317.1 |
|
| Other current assets |
|
1,700.5 |
|
689.8 |
|
| Assets held for sale |
|
169.2 |
|
34.4 |
|
| Total current assets |
|
7,598.3 |
|
5,985.4 |
|
| Property, plant and equipment, net |
|
11,163.0 |
|
10,081.4 |
|
| Goodwill |
|
4,253.0 |
|
5,895.2 |
|
| Intangibles, net |
|
2,759.1 |
|
2,920.6 |
|
| Prepaid pension asset |
|
463.4 |
|
440.3 |
|
| Other noncurrent assets |
|
1,973.6 |
|
3,082.6 |
|
| Total Assets | $ |
28,210.4 |
$ |
28,405.5 |
|
| Liabilities and Equity | |||||
| Current liabilities: | |||||
| Current portion of debt | $ |
501.6 |
$ |
212.2 |
|
| Accounts payable |
|
2,176.8 |
|
2,252.1 |
|
| Accrued compensation and benefits |
|
433.6 |
|
627.9 |
|
| Other current liabilities |
|
1,789.7 |
|
810.6 |
|
| Liabilities held for sale |
|
65.8 |
|
- |
|
| Total current liabilities |
|
4,967.5 |
|
3,902.8 |
|
| Long-term debt due after one year |
|
9,004.0 |
|
7,575.0 |
|
| Pension liabilities, net of current portion |
|
212.7 |
|
189.4 |
|
| Postretirement medical liabilities, net of current portion |
|
107.4 |
|
105.4 |
|
| Deferred income taxes |
|
2,605.7 |
|
2,761.9 |
|
| Other noncurrent liabilities |
|
1,644.1 |
|
2,445.8 |
|
| Redeemable noncontrolling interests |
|
7.9 |
|
5.5 |
|
| Total stockholders' equity |
|
9,643.4 |
|
11,402.0 |
|
| Noncontrolling interests |
|
17.7 |
|
17.7 |
|
| Total Equity |
|
9,661.1 |
|
11,419.7 |
|
| Total Liabilities and Equity | $ |
28,210.4 |
$ |
28,405.5 |
|
Non-GAAP Financial Measures and Reconciliations
WestRock reports its financial results in accordance with accounting principles generally accepted in
Business Systems Transformation Costs
In the fourth quarter of fiscal 2022, WestRock launched a multi-year phased business systems transformation project. Due to the nature, scope and magnitude of this investment, management believes these incremental transformation costs are above the normal, recurring level of spending for information technology to support operations. Since these strategic investments, including incremental nonrecurring operating costs, will cease at the end of the investment period, are not expected to recur in the foreseeable future, and are not considered representative of our underlying operating performance, management believes presenting these costs as an adjustment in the non-GAAP results provides additional information to investors about trends in our operations and is useful for period-over-period comparisons. This presentation also allows investors to view our underlying operating results in the same manner as they are viewed by management.
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.
Consolidated Adjusted EBITDA and Adjusted EBITDA
WestRock uses the non-GAAP financial measure “Consolidated Adjusted EBITDA”, along with other factors such as “Adjusted EBITDA” (a GAAP measure of segment performance the Company uses to evaluate our segment results), to evaluate our overall performance. Management believes that the most directly comparable GAAP measure to “Consolidated Adjusted EBITDA” is “Net (loss) income attributable to common stockholders”. It can also be derived by adding together each segment’s “Adjusted EBITDA” plus “Non-allocated expenses”. Management believes this measure provides WestRock’s management, board of directors, investors, potential investors, securities analysts and others with useful information to evaluate WestRock’s performance because it excludes restructuring and other costs, goodwill impairment, business systems transformation costs and other specific items that management believes are not indicative of the ongoing operating results of the business. WestRock’s management and board use this information to evaluate WestRock’s performance relative to other periods.
Adjusted EBITDA, a GAAP measure of segment performance, is defined as pretax earnings of a reportable segment before depreciation, depletion and amortization, and excludes the following items the Company does not consider part of our segment performance: gain on sale of certain closed facilities, multiemployer pension withdrawal income, restructuring and other costs, goodwill impairment, non-allocated expenses, interest expense, net, loss on extinguishment of debt, other (expense) income, net, and other adjustments - each as outlined in the table on page 7 ("Adjusted EBITDA").
Adjusted Segment Sales and Adjusted EBITDA Margin, Excluding Trade Sales
WestRock uses the non-GAAP financial measures “Adjusted Segment Sales” and “Adjusted EBITDA Margin, excluding trade sales”. Management believes that adjusting segment sales for trade sales is consistent with how our peers present their sales for purposes of computing segment margins and helps WestRock’s management, board of directors, investors, potential investors, securities analysts and others compare companies in the same peer group. Management believes that the most directly comparable GAAP measure to “Adjusted Segment Sales” is “segment sales”. Additionally, the most directly comparable GAAP measure to “Adjusted EBITDA Margin, excluding trade sales” is “Adjusted EBITDA Margin”. “Adjusted EBITDA Margin, excluding trade sales” is calculated by dividing that segment’s Adjusted EBITDA by Adjusted Segment Sales. “Adjusted EBITDA Margin” is a GAAP profitability measure, and it is calculated for each segment by dividing that segment’s Adjusted EBITDA by segment sales.
Adjusted Net Income and 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 management, 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, goodwill impairment, business systems transformation 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 (loss) income attributable to common stockholders.
This release includes reconciliations of our non-GAAP financial measures to their respective directly comparable GAAP measures, as identified above, for the periods indicated (in millions, except percentages).
Reconciliations of Consolidated Adjusted EBITDA
| Three Months Ended | |||||||
| March 31, | |||||||
2023 |
|
2022 |
|||||
| Net (loss) income attributable to common stockholders | $ |
(2,006.1 |
) |
$ |
39.9 |
|
|
| Adjustments: (1) | |||||||
| Less: Net Income attributable to noncontrolling interests |
|
1.3 |
|
|
0.8 |
|
|
| Income tax (benefit) expense |
|
(116.8 |
) |
|
1.8 |
|
|
| Other expense (income), net |
|
17.8 |
|
|
(6.3 |
) |
|
| Loss on extinguishment of debt |
|
- |
|
|
8.2 |
|
|
| Interest expense, net |
|
108.4 |
|
|
72.5 |
|
|
| Restructuring and other costs |
|
444.7 |
|
|
363.4 |
|
|
| Goodwill impairment |
|
1,893.0 |
|
|
- |
|
|
| Gain on sale of certain closed facilities |
|
(8.9 |
) |
|
- |
|
|
| Depreciation, depletion and amortization |
|
395.8 |
|
|
373.6 |
|
|
| Other adjustments |
|
59.4 |
|
|
- |
|
|
| Consolidated Adjusted EBITDA | $ |
788.6 |
|
$ |
853.9 |
|
|
(1) |
Schedule adds back expense or subtracts income for certain financial statement and segment footnote items to compute Consolidated Adjusted EBITDA. |
Reconciliations of Adjusted Net Income
Three Months Ended March 31, 2023 |
|||||||||
| Consolidated Results | |||||||||
| Pre-Tax | Tax | Net of Tax | |||||||
| As reported (1) | $ |
(2,121.6) |
$ |
116.8 |
$ |
(2,004.8) |
|||
| Goodwill impairment |
|
1,893.0 |
|
(63.2) |
|
1,829.8 |
|||
| Restructuring and other costs |
|
444.7 |
|
(109.1) |
|
335.6 |
|||
| Mahrt mill work stoppage (2) |
|
36.2 |
|
(8.9) |
|
27.3 |
|||
| Business systems transformation costs (2) |
|
17.5 |
|
(4.3) |
|
13.2 |
|||
| Acquisition accounting inventory related adjustments (2) |
|
4.6 |
|
(1.1) |
|
3.5 |
|||
| Losses at closed facilities (2) |
|
1.2 |
|
(0.3) |
|
0.9 |
|||
| Gain on sale of certain closed facilities |
|
(8.9) |
|
2.2 |
|
(6.7) |
|||
| Other (2) |
|
0.1 |
|
- |
|
0.1 |
|||
| Adjusted Results | $ |
266.8 |
$ |
(67.9) |
$ |
198.9 |
|||
| Noncontrolling interests |
|
(1.3) |
|||||||
| Adjusted Net Income | $ |
197.6 |
|||||||
(1) |
The as reported results for Pre-Tax, Tax and Net of Tax are equivalent to the line items "(Loss) income before income taxes", "Income tax benefit (expense)" and "Consolidated net (loss) income", respectively, as reported on the Consolidated Statements of Operations. |
|
(2) |
These footnoted items are the “Other adjustments” called out in the Segment Information table on page 7. The “Losses at closed facilities” line includes |
Three Months Ended March 31, 2022 |
|||||||||
| Consolidated Results | |||||||||
| Pre-Tax | Tax | Net of Tax | |||||||
| As reported (1) | $ |
42.5 |
$ |
(1.8) |
$ |
40.7 |
|||
| Restructuring and other costs |
|
363.4 |
|
(89.1) |
|
274.3 |
|||
| Loss on extinguishment of debt |
|
8.2 |
|
(2.0) |
|
6.2 |
|||
| Losses at closed facilities (2) |
|
0.1 |
|
(0.1) |
|
- |
|||
| MEPP liability adjustment due to interest rates |
|
(14.6) |
|
3.6 |
|
(11.0) |
|||
| Adjusted Results | $ |
399.6 |
$ |
(89.4) |
$ |
310.2 |
|||
| Noncontrolling interests |
|
(0.8) |
|||||||
| Adjusted Net Income | $ |
309.4 |
|||||||
(1) |
The as reported results for Pre-Tax, Tax and Net of Tax are equivalent to the line items "(Loss) income before income taxes", "Income tax benefit (expense)” and “Consolidated net (loss) income", respectively, as reported on the Consolidated Statements of Operations. |
|
(2) |
These footnoted items are the “Other adjustments” called out in the Segment Information table on page 7. The “Losses at closed facilities” line includes |
Reconciliations of Adjusted Earnings Per Diluted Share
| Three Months Ended | |||||||
| March 31, | |||||||
2023 |
2022 |
||||||
| (Loss) earnings per diluted share | $ |
(7.85 |
) |
$ |
0.15 |
|
|
| Goodwill impairment |
|
7.16 |
|
|
- |
|
|
| Restructuring and other costs |
|
1.32 |
|
|
1.04 |
|
|
| Mahrt mill work stoppage |
|
0.11 |
|
|
- |
|
|
| Business systems transformation costs |
|
0.05 |
|
|
- |
|
|
| Acquisition accounting inventory related adjustments |
|
0.01 |
|
|
- |
|
|
| Loss on extinguishment of debt |
|
- |
|
|
0.02 |
|
|
| Gain on sale of certain closed facilities |
|
(0.03 |
) |
|
- |
|
|
| MEPP liability adjustment due to interest rates |
|
- |
|
|
(0.04 |
) |
|
| Adjusted Earnings Per Diluted Share | $ |
0.77 |
|
$ |
1.17 |
|
|
Reconciliations of Adjusted Segment Sales and Adjusted EBITDA Margin, Excluding Trade Sales
| Corrugated Packaging Segment | |||||||
| Three Months Ended | |||||||
| March 31, | |||||||
2023 |
2022 |
||||||
| Segment sales | $ |
2,627.4 |
|
$ |
2,319.0 |
|
|
| Less: Trade Sales |
|
(86.9 |
) |
|
(86.7 |
) |
|
| Adjusted Segment Sales | $ |
2,540.5 |
|
$ |
2,232.3 |
|
|
| Adjusted EBITDA | $ |
407.5 |
|
$ |
328.7 |
|
|
| Adjusted EBITDA Margin |
|
15.5 |
% |
|
14.2 |
% |
|
| Adjusted EBITDA Margin, excluding Trade Sales |
|
16.0 |
% |
|
14.7 |
% |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230503005883/en/
Investors:
Robert Quartaro, 470-328-6979
Senior Vice President, Investor Relations
robert.quartaro@westrock.com
Media:
Robby Johnson, 470-328-6397
Manager, Corporate Communications
s-crp-mediainquiries@westrock.com
Source: WestRock Company
