(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
N/A | ||
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||
Large accelerated filer | ☐ | Accelerated filer | ☐ |
☒ | Smaller reporting company | ||
Emerging growth company |
Page | |
Explanatory Note | |
Cautionary Note Regarding Forward-Looking Statements | |
PART I | |
Item 1. Business | |
Item 1A. Risk Factors | |
Item 1B. Unresolved Staff Comments | |
Item 1C. Cybersecurity | |
Item 2. Properties | |
Item 3. Legal Proceedings | |
Item 4. Mine Safety Disclosures | |
PART II | |
Item 5. Market for the Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities | |
Item 6. [Reserved] | |
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations | |
Item 7A. Quantitative and Qualitative Disclosures About Market Risk | |
Item 8. Financial Statements and Supplementary Data | |
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | |
Item 9A. Controls and Procedures | |
Item 9B. Other Information | |
Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections | |
PART III | |
Item 10. Directors, Executive Officers and Corporate Governance | |
Item 11. Executive Compensation | |
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters | |
Item 13. Certain Relationships and Related Transactions, and Director Independence | |
Item 14. Principal Accounting Fees and Services | |
PART IV | |
Item 15. Exhibits and Financial Statement Schedules | |
Item 16. Form 10-K Summary | |
Signatures |
Number of Facilities | |||||
Segment | Owned | Leased | Total | ||
Europe, MEA and APAC | 163 | 159 | 322 | ||
North America | 247 | 50 | 297 | ||
Latin America | 53 | 5 | 58 | ||
Corporate and significant regional offices | 1 | 5 | 6 | ||
Total (1) | 464 | 219 | 683 |
Location of Mill | Containerboard | Paperboard | Kraft Paper | Graphic Paper | Total | ||||
Pitea, SWE | 794 | 794 | |||||||
Roermond, NETH | 717 | 717 | |||||||
Parenco, NETH | 441 | 248 | 689 | ||||||
Facture, FRA | 634 | 634 | |||||||
Zulpich, GER | 573 | 573 | |||||||
Verzuolo, ITA | 551 | 551 | |||||||
Nettingsdorf, AUS | 507 | 507 | |||||||
Hoya, GER | 474 | 474 | |||||||
Herzberg, GER | 287 | 287 | |||||||
Saillat, FRA | 281 | 281 | |||||||
Mengibar, SPA | 265 | 265 | |||||||
Wrexen, GER | 259 | 259 | |||||||
Townsend Hook, UK | 259 | 259 | |||||||
Ania, ITA | 254 | 254 | |||||||
SSK, UK | 220 | 220 | |||||||
Nervion, SPA | 176 | 176 | |||||||
Morai, IND | 165 | 165 | |||||||
Belgrade, SER | 132 | 132 | |||||||
Navarra, SPA | 94 | 94 | |||||||
Wrexen Board, GER | 88 | 88 | |||||||
Hoya Board, GER | 88 | 88 | |||||||
Morava, CZK | 83 | 83 | |||||||
Rethel, FRA | 72 | 72 | |||||||
Total Europe, MEA and APAC | 6,681 | 463 | 270 | 248 | 7,662 |
Location of Mill | Containerboard | Paperboard | Kraft Paper | Pulp | Total | ||||
Mahrt, AL | 1,031 | 1,031 | |||||||
Longview, WA | 624 | 351 | 975 | ||||||
Fernandina Beach, FL | 928 | 928 | |||||||
West Point, VA | 922 | 922 | |||||||
Stevenson, AL | 864 | 864 | |||||||
Covington, VA | 793 | 793 | |||||||
Hodge, LA | 790 | 790 | |||||||
Solvay, NY | 770 | 770 | |||||||
Florence, SC | 733 | 733 | |||||||
Seminole, FL | 620 | 620 | |||||||
Evadale, TX | 55 | 531 | 586 | ||||||
Dublin, GA | 279 | 305 | 584 | ||||||
Roanoke Rapids, NC | 322 | 196 | 518 | ||||||
Demopolis, AL | 374 | 100 | 474 | ||||||
La Tuque, Quebec | 341 | 127 | 468 | ||||||
Hopewell, VA | 466 | 466 | |||||||
Monterrey, MX | 402 | 402 | |||||||
Forney, TX | 354 | 354 | |||||||
Cerro Gordo, MX | 259 | 88 | 347 | ||||||
Guadalajara, MX | 160 | 110 | 270 | ||||||
San Pablo, MX | 243 | 243 | |||||||
Cowpens, SC | 234 | 234 | |||||||
Los Reyes, MX | 158 | 158 | |||||||
St Paul, MN | 157 | 157 | |||||||
Battle Creek, MI | 150 | 150 | |||||||
Dallas, TX | 127 | 127 | |||||||
Missisquoi, VT | 99 | 99 | |||||||
Stroudsburg, PA | 72 | 72 | |||||||
San Luis Potosi, MX | 71 | 71 | |||||||
Monterrey, MX | 35 | 35 | |||||||
Total North America | 9,630 | 3,659 | 852 | 100 | 14,241 |
Location of Mill | Containerboard | Paperboard | Kraft Paper | Total | |||
Tres Barras, BRA | 650 | 650 | |||||
Cali, COL | 129 | 70 | 121 | 320 | |||
Pirapetinga, BRA | 143 | 143 | |||||
Barbosa, COL | 127 | 127 | |||||
Bernal, ARG | 77 | 77 | |||||
Barranquilla, COL | 77 | 77 | |||||
Uberaba, BRA | 72 | 72 | |||||
Cnel Suarez, ARG | 57 | 57 | |||||
Bento, BRA | 55 | 55 | |||||
Total Latin America | 1,387 | 70 | 121 | 1,578 |
($ in millions) | |||||
2024 | 2023 | 2022 | |||
Net sales | $21,109 | $12,093 | $13,509 | ||
Cost of goods sold | (16,914) | (9,039) | (10,237) | ||
Gross profit | 4,195 | 3,054 | 3,272 | ||
Selling, general and administrative expenses | (2,793) | (1,604) | (1,543) | ||
Goodwill impairment | — | — | (12) | ||
Impairment of other assets | — | — | (159) | ||
Transaction and integration-related expenses associated with the Combination | (395) | (78) | — | ||
Operating profit | 1,007 | 1,372 | 1,558 | ||
Pension and other postretirement non-service expense, net | (24) | (49) | (8) | ||
Interest expense, net | (398) | (139) | (139) | ||
Other (expense) income, net | (25) | (46) | 15 | ||
Income before income taxes | 560 | 1,138 | 1,426 | ||
Income tax expense | (241) | (312) | (391) | ||
Net income | 319 | 826 | 1,035 | ||
Less: Net income attributable to noncontrolling interests | — | (1) | (1) | ||
Net income attributable to common shareholders | $319 | $825 | $1,034 |
($ in millions) | |||
2024 | 2023 | 2022 | |
Net sales (aggregate):(1) | |||
North America | $10,092 | $1,624 | $1,720 |
Europe, MEA and APAC | 9,577 | 9,193 | 10,451 |
LATAM | 1,711 | 1,344 | 1,397 |
Segment Adjusted EBITDA: | |||
North America | $1,610 | $281 | $281 |
Europe, MEA and APAC | 1,529 | 1,684 | 1,920 |
LATAM | 378 | 274 | 280 |
Years ended December 31, | |||
($ in millions) | |||
2024 | 2023 | 2022 | |
Net cash provided by operating activities | $1,483 | $1,559 | $1,433 |
Net cash used for investing activities | $(2,114) | $(931) | $(1,020) |
Net cash provided by (used for) financing activities | $607 | $(479) | $(431) |
Years ended December 31, | |||||
($ in millions) | |||||
2024 | 2023 | 2022 | |||
Net income | $319 | $826 | $1,035 | ||
Income tax expense | 241 | 312 | 391 | ||
Depreciation, depletion and amortization | 1,464 | 580 | 564 | ||
Goodwill impairment | — | — | 12 | ||
Impairment of other assets | — | — | 159 | ||
Transaction and integration-related expenses associated with the Combination | 395 | 78 | — | ||
Amortization of fair value step up on inventory | 224 | — | — | ||
Interest expense, net | 398 | 139 | 139 | ||
Pension and other postretirement non-service expense, net | 24 | 49 | 8 | ||
Share-based compensation expense | 206 | 66 | 68 | ||
Other expense (income), net | 25 | 46 | (15) | ||
Other adjustments | 90 | 32 | 29 | ||
Adjusted EBITDA | $3,386 | $2,128 | $2,390 |
Years ended December 31, | |||||
($ in millions, except per share data) | |||||
2024 | 2023 | 2022 | |||
Net income attributable to common shareholders | $319 | $825 | $1,034 | ||
Transaction and integration-related expenses associated with the Combination | 395 | 78 | — | ||
Amortization of fair value step up on inventory | 224 | — | — | ||
Bridge facility fees | — | 10 | — | ||
Goodwill impairment | — | — | 12 | ||
Impairment of other assets | — | — | 159 | ||
Loss on debt extinguishment | 13 | — | — | ||
Other adjustments | 90 | 32 | 29 | ||
Income tax on items listed above | (137) | (8) | (21) | ||
Adjusted Net Income | $904 | $937 | $1,213 | ||
Earnings per share - Basic | $0.83 | $3.19 | $4.00 | ||
Transaction and integration-related expenses associated with the Combination | 1.02 | 0.30 | — | ||
Amortization of fair value step up on inventory | 0.58 | — | — | ||
Bridge facility fees | — | 0.04 | — | ||
Goodwill impairment | — | — | 0.05 | ||
Impairment of other assets | — | — | 0.62 | ||
Loss on debt extinguishment | 0.03 | — | — | ||
Other adjustments | 0.23 | 0.13 | 0.11 | ||
Income tax on items listed above | (0.35) | (0.03) | (0.09) | ||
Adjusted Earnings Per Share – Basic | $2.34 | $3.63 | $4.69 |
Pension Plans | |||
50 Basis Point Increase | 50 Basis Point Decrease | ||
Discount rate | $2 | $(1) | |
Compensation level | 1 | (1) | |
Expected long-term rate of return on plan assets | (9) | 9 |
Page | |
Report of Independent Registered Public Accounting Firm (Auditor Name PCAOB ID: | |
Consolidated Balance Sheets as of December 31, 2024 and December 31, 2023 | |
Consolidated Statements of Operations for the years ended December 31, 2024, December 31, 2023 and December 31, 2022 | |
Consolidated Statements of Comprehensive (Loss) Income for the years ended December 31, 2024, December 31, 2023 and December 31, 2022 | |
Consolidated Statements of Cash Flows for the years ended December 31, 2024, December 31, 2023 and December 31, 2022 | |
Consolidated Statements of Changes in Equity for the years ended December 31, 2024, December 31, 2023 and December 31, 2022 | |
Notes to the Consolidated Financial Statements |
December 31, 2024 | December 31, 2023 | ||
Assets | |||
Current assets: | |||
Cash and cash equivalents (amounts related to consolidated variable interest entities of $ $ | $ | $ | |
Accounts receivable, net (amounts related to consolidated variable interest entities of $ $ | |||
Inventories | |||
Other current assets | |||
Total current assets | |||
Property, plant and equipment, net | |||
Goodwill | |||
Intangibles, net | |||
Prepaid pension asset | |||
Other non-current assets (amounts related to consolidated variable interest entities of $ $ | |||
Total assets | $ | $ | |
Liabilities and Equity | |||
Current liabilities: | |||
Accounts payable | $ | $ | |
Accrued expenses | |||
Accrued compensation and benefits | |||
Current portion of debt | |||
Other current liabilities | |||
Total current liabilities | |||
Non-current debt due after one year | |||
Deferred tax liabilities | |||
Pension liabilities and other postretirement benefits, net of current portion | |||
Other non-current liabilities (amounts related to consolidated variable interest entities of $ and $ | |||
Total liabilities | |||
Commitments and Contingencies (Note 21) | |||
Equity: | |||
Preferred stock; $ outstanding at December 31, 2024 and December 31, 2023, respectively | |||
Common stock; $ | |||
Deferred shares, € outstanding at December 31, 2024 and December 31, 2023, respectively | |||
Treasury stock, at cost ( December 31, 2023 respectively) | ( | ( | |
Capital in excess of par value | |||
Accumulated other comprehensive loss | ( | ( | |
Retained earnings | |||
Total shareholders’ equity | |||
Noncontrolling interests | |||
Total equity | |||
Total liabilities and equity | $ | $ | |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Net sales | $ | $ | $ | ||
Cost of goods sold | ( | ( | ( | ||
Gross profit | |||||
Selling, general and administrative expenses | ( | ( | ( | ||
Goodwill impairment | ( | ||||
Impairment of other assets | ( | ||||
Transaction and integration-related expenses associated with the Combination | ( | ( | |||
Operating profit | |||||
Pension and other postretirement non-service expense, net | ( | ( | ( | ||
Interest expense, net | ( | ( | ( | ||
Other (expense) income, net | ( | ( | |||
Income before income taxes | |||||
Income tax expense | ( | ( | ( | ||
Net income | |||||
Less: Net income attributable to noncontrolling interests | ( | ( | |||
Net income attributable to common shareholders | $ | $ | $ | ||
Basic earnings per share attributable to common shareholders | $ | $ | $ | ||
Diluted earnings per share attributable to common shareholders | $ | $ | $ | ||
The accompanying notes are an integral part of these Consolidated Financial Statements. |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Net income | $ | $ | $ | ||
Other comprehensive (loss) income, net of tax: | |||||
Foreign currency translation (loss) gain | ( | ( | |||
Defined benefit pension and other postretirement benefit plans adjustments | ( | ||||
Net gains (losses) on cash flow hedging derivatives | ( | ||||
Other comprehensive (loss) income, net of tax | ( | ( | |||
Comprehensive (loss) income | ( | ||||
Less: Comprehensive income attributable to noncontrolling interests | ( | ( | |||
Comprehensive (loss) income attributable to common shareholders | $( | $ | $ | ||
The accompanying notes are an integral part of these Consolidated Financial Statements. |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Operating activities: | |||||
Net income | $ | $ | $ | ||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | |||||
Depreciation, depletion and amortization | |||||
Cash surrender value increase in excess of premiums paid | ( | ||||
Goodwill impairment | |||||
Impairment charges on assets other than goodwill | |||||
Share-based compensation expense | |||||
Deferred income tax (benefit) expense | ( | ( | |||
Pension and other postretirement funding more than cost | ( | ( | ( | ||
Other | ( | ( | |||
Change in operating assets and liabilities, net of acquisitions and divestitures: | |||||
Accounts receivable | ( | ( | |||
Inventories | ( | ||||
Other assets | ( | ( | |||
Accounts payable | ( | ( | ( | ||
Income taxes | ( | ( | |||
Accrued liabilities and other | |||||
Net cash provided by operating activities | |||||
Investing activities: | |||||
Capital expenditures | ( | ( | ( | ||
Cash paid for purchase of businesses, net of cash acquired | ( | ( | ( | ||
Proceeds from corporate owned life insurance | |||||
Proceeds from sale of property, plant and equipment | |||||
Deferred consideration paid | ( | ( | ( | ||
Other | |||||
Net cash used for investing activities | ( | ( | ( | ||
Financing activities: | |||||
Additions to debt | |||||
Repayments of debt | ( | ( | ( | ||
Debt issuance costs | ( | ||||
Changes in commercial paper, net | |||||
Other debt additions (repayments), net | ( | ||||
Repayments of finance lease liabilities | ( | ( | ( | ||
Tax paid in connection with shares withheld from employees | ( | ||||
Purchases of treasury stock | ( | ( | ( | ||
Share buyback | ( | ||||
Cash dividends paid to shareholders | ( | ( | ( | ||
Other | ( | ( | |||
Net cash provided by (used for) financing activities | ( | ( | |||
Effect of exchange rate changes on cash and cash equivalents | ( | ( | |||
(Decrease) Increase in cash and cash equivalents | ( | ( | |||
Cash and cash equivalents at beginning of period | |||||
Cash and cash equivalents at end of period | $ | $ | $ |
Shares of Common Stock | Common Stock | Capital in Excess of Par Value | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Loss | Total Shareholders' Equity | Noncontrolling Interest (“NCI”) | Total | |
Balance at December 31, 2021(1) | $ | $ | $( | $ | $( | $ | $ | $ | |
Net income | — | — | — | — | — | ||||
Other comprehensive loss, net of tax | — | — | — | — | — | ( | ( | — | ( |
Share-based compensation | — | — | — | — | — | — | |||
Issuance of common stock | — | — | — | — | — | — | — | — | |
Purchases of treasury stock | — | — | — | ( | — | — | ( | — | ( |
Shares distributed by Smurfit Kappa Employee Trust | — | — | ( | — | — | — | |||
Share buyback | — | — | — | ( | — | — | ( | — | ( |
Cancellation of common stock | ( | — | — | ( | — | — | |||
Dividends declared ($ | — | — | — | — | ( | — | ( | ( | ( |
Balance at December 31, 2022 | $ | $ | $( | $ | $( | $ | $ | $ | |
Net income | — | — | — | — | — | ||||
Other comprehensive income, net of tax | — | — | — | — | — | — | |||
Share-based compensation | — | — | — | — | — | — | |||
Issuance of common stock | — | — | — | — | — | — | — | — | |
Purchases of treasury stock | — | — | — | ( | — | — | ( | — | ( |
Shares distributed by Smurfit Kappa Employee Trust | — | — | ( | — | — | — | |||
Dividends declared ($ | — | — | — | — | ( | — | ( | — | ( |
Balance at December 31, 2023 | $ | $ | $( | $ | $( | $ | $ | $ | |
Net income | — | — | — | — | — | — | |||
Other comprehensive loss, net of tax | — | — | — | — | — | ( | ( | — | ( |
Share-based compensation | — | — | — | — | — | — | |||
Shares distributed by Smurfit Kappa Employee Trust | — | — | ( | — | — | — | |||
Purchases of treasury stock | — | — | — | ( | — | — | ( | — | ( |
Shares of Smurfit Westrock common stock issued to WestRock shareholders and NCI assumed as a result of the Merger | — | — | — | ||||||
Converted WestRock RSUs and Options attributable to pre- Combination services | — | — | — | — | — | — | |||
Issuance of common stock net of tax paid in connection with shares withheld from employees | — | — | ( | — | ( | — | ( | ||
Reclassification from retained earnings to accumulated other comprehensive loss | — | — | — | — | ( | — | |||
Dividends declared ($ | — | — | — | ( | — | ( | — | ( | |
Balance at December 31, 2024 | $ | $ | $( | $ | $( | $ | $ | $ |
2024 | |
Outstanding payment obligations at the beginning of the fiscal year | $ |
Assumed as part of the Combination | |
Amounts added during the period | |
Amounts settled during the period | ( |
Balance at end of the fiscal year | $ |
Cash paid for outstanding WestRock Stock (a) | $ |
Smurfit Westrock Shares issued to WestRock Shareholders (b) | |
Converted WestRock Options and WestRock RSU Awards attributable to pre-Combination service (c) | |
Settlement of pre-existing relationships, trade and other payable and receivable balances with WestRock (d) | ( |
Aggregate Merger Consideration | $ |
Preliminary Allocation | Measurement Period Adjustments | Adjusted Preliminary Allocation | |||
Identifiable net assets: | |||||
Cash and cash equivalents | $ | $ | $ | ||
Accounts receivable | |||||
Inventories | |||||
Other current assets | ( | ||||
Property, plant and equipment | |||||
Intangibles | |||||
Prepaid pension asset | |||||
Other non-current assets | |||||
Accounts payable | ( | ( | |||
Accrued compensation and benefits | ( | ( | |||
Current portion of debt | ( | ( | |||
Other current liabilities | ( | ( | ( | ||
Non-current debt due after one year | ( | ( | ( | ||
Deferred tax liabilities | ( | ( | |||
Pension liabilities and other postretirement benefits, net of current portion | ( | ( | |||
Other non-current liabilities | ( | ( | ( | ||
Noncontrolling interests | ( | ( | |||
Identifiable net assets acquired as of July 5, 2024 | |||||
Goodwill arising on Merger | ( | ||||
Aggregate Merger Consideration | $ | $ | $ |
Preliminary Fair Value | Weighted Average Useful Lives (in years) | ||
Preliminary fair value of intangible assets acquired: | |||
Customer relationships | $ | ||
Trade names and trademarks | |||
Developed technology | |||
Software assets | |||
Land use rights | |||
Intangible assets acquired | $ |
Years ended December 31, | |||
2024 | 2023 | ||
Net sales | $ | $ | |
Net income (loss) attributable to common shareholders | $ | $( |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Net sales (unaffiliated customers) | |||||
Ireland (country of domicile) | $ | $ | $ | ||
U.S. | |||||
Mexico | |||||
Germany | |||||
France | |||||
Other Americas | |||||
Other Europe, MEA and APAC | |||||
Total | $ | $ | $ |
December 31, | |||
2024 | 2023 | ||
Long-lived assets(1) | |||
Ireland (country of domicile) | $ | $ | |
U.S. | |||
Mexico | |||
Germany | |||
France | |||
Other Americas | |||
Other Europe, MEA and APAC | |||
Total | $ | $ |
Year ended December 31, 2024 | North America | Europe, MEA and APAC | LATAM | Total | |||
Net sales (unaffiliated customers) | $ | $ | $ | $ | |||
Add net sales (intersegment) | |||||||
Net sales (aggregate) | $ | $ | $ | $ | |||
Less segment expenses: | |||||||
Segment cost of goods sold | $( | $( | $( | $( | |||
Segment selling, general and administration expenses | ( | ( | ( | ( | |||
$( | $( | $( | $( | ||||
Segment Adjusted EBITDA | $ | $ | $ | $ | |||
Unallocated corporate costs | ( | ||||||
Depreciation, depletion and amortization | ( | ||||||
Transaction and integration-related expenses associated with the Combination | ( | ||||||
Amortization of fair value step up on inventory | ( | ||||||
Interest expense, net | ( | ||||||
Pension and other postretirement non-service expense, net | ( | ||||||
Share-based compensation expense | ( | ||||||
Other expense, net | ( | ||||||
Other adjustments | ( | ||||||
Income before income taxes | $ |
Year ended December 31, 2023 | North America | Europe, MEA and APAC | LATAM | Total | |||
Net sales (unaffiliated customers) | $ | $ | $ | $ | |||
Add net sales (intersegment) | |||||||
Net sales (aggregate) | $ | $ | $ | $ | |||
Less segment expenses: | |||||||
Segment cost of goods sold | $( | $( | $( | $( | |||
Segment selling, general and administration expenses | ( | ( | ( | ( | |||
$( | $( | $( | $( | ||||
Segment Adjusted EBITDA | $ | $ | $ | $ | |||
Unallocated corporate costs | ( | ||||||
Depreciation, depletion and amortization | ( | ||||||
Transaction and integration-related expenses associated with the Combination | ( | ||||||
Interest expense, net | ( | ||||||
Pension and other postretirement non-service expense, net | ( | ||||||
Share-based compensation expense | ( | ||||||
Other expense, net | ( | ||||||
Other adjustments | ( | ||||||
Income before income taxes | $ |
Year ended December 31, 2022 | North America | Europe, MEA and APAC | LATAM | Total | |||
Net sales (unaffiliated customers) | $ | $ | $ | $ | |||
Add net sales (intersegment) | |||||||
Net sales (aggregate) | $ | $ | $ | $ | |||
Less segment expenses: | |||||||
Segment cost of goods sold | $( | $( | $( | $( | |||
Segment selling, general and administration expenses | ( | ( | ( | ( | |||
$( | $( | $( | $( | ||||
Segment Adjusted EBITDA | $ | $ | $ | $ | |||
Unallocated corporate costs | ( | ||||||
Depreciation, depletion and amortization | ( | ||||||
Goodwill impairment | ( | ||||||
Impairment of other assets | ( | ||||||
Interest expense, net | ( | ||||||
Pension and other postretirement non-service expense, net | ( | ||||||
Share-based compensation expense | ( | ||||||
Other income, net | |||||||
Other adjustments | ( | ||||||
Income before income taxes | $ |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Capital expenditures: | |||||
North America | $ | $ | $ | ||
Europe, MEA and APAC | |||||
LATAM | |||||
Total per reportable segments | $ | $ | $ | ||
Corporate | |||||
Total capital expenditure | $ | $ | $ |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Other significant non-cash charges: (1) | |||||
Goodwill impairment | |||||
LATAM | $ | $ | $( | ||
Total goodwill impairment | $ | $ | $( |
December 31, | |||
2024 | 2023 | ||
Assets: | |||
North America | $ | $ | |
Europe, MEA and APAC | |||
LATAM | |||
Total per reportable segments | $ | $ | |
Corporate(1) | |||
Total assets | $ | $ |
Year ended December 31, 2024 | |||||||
North America | Europe, MEA and APAC | LATAM | Total | ||||
Revenue by product: | |||||||
Paper | $ | $ | $ | $ | |||
Packaging | |||||||
Total | $ | $ | $ | $ |
Year ended December 31, 2023 | |||||||
North America | Europe, MEA and APAC | LATAM | Total | ||||
Revenue by product: | |||||||
Paper | $ | $ | $ | $ | |||
Packaging | |||||||
Total | $ | $ | $ | $ |
Year ended December 31, 2022 | |||||||
North America | Europe, MEA and APAC | LATAM | Total | ||||
Revenue by product: | |||||||
Paper | $ | $ | $ | $ | |||
Packaging | |||||||
Total | $ | $ | $ | $ |
Contract Assets (Short-Term) | Contract Liabilities (Short-Term) | ||
Recorded on the Combination | $ | $ | |
Decrease | ( | ( | |
Ending balance - December 31, 2024 | $ | $ |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Transaction-related costs associated with the Combination | $( | $( | $ | ||
Integration-related costs associated with the Combination | ( | ||||
Total transaction and integration-related costs associated with the Combination | $( | $( | $ |
December 31, | |||
2024 | 2023 | ||
Gross accounts receivable | $ | $ | |
Less: Allowances | ( | ( | |
Accounts receivable | $ | $ |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Balance at the beginning of the fiscal year | $ | $ | $ | ||
Charges to net sales and selling, general and administrative expenses | |||||
Deductions | ( | ( | ( | ||
Write offs | ( | ( | ( | ||
Balance at the end of the fiscal year | $ | $ | $ |
December 31, | |||
2024 | 2023 | ||
Finished goods | $ | $ | |
Work-in-progress | |||
Raw materials | |||
Consumables and spare parts | |||
Inventories | $ | $ |
December 31, | |||
2024 | 2023 | ||
Land and buildings | $ | $ | |
Forestlands | |||
Plant and equipment | |||
Construction in progress | |||
Finance lease right-of-use assets | |||
Property, plant and equipment at cost | |||
Less: Accumulated depreciation, depletion and amortization | ( | ( | |
Property, plant and equipment, net | $ | $ |
North America | Europe, MEA and APAC | LATAM | Total | ||||
Balance as of December 31, 2022 | $ | $ | $ | $ | |||
Acquisitions | ( | ( | |||||
Translation adjustment | |||||||
Balance as of December 31, 2023 | |||||||
Acquisitions | |||||||
Translation adjustment | ( | ( | ( | ( | |||
Balance as of December 31, 2024 | $ | $ | $ | $ |
December 31, | |||||||
2024 | 2023 | ||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | ||||
Customer relationships | $ | $( | $ | $( | |||
Trade names and trademarks | ( | ( | |||||
Developed technology | ( | ||||||
Software assets | ( | ( | |||||
Land use rights | |||||||
Total | $ | $( | $ | $( |
Year ending December 31, 2025 | $ |
Year ending December 31, 2026 | |
Year ending December 31, 2027 | |
Year ending December 31, 2028 | |
Year ending December 31, 2029 |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Interest expense | $( | $( | $( | ||
Interest income | |||||
Interest expense, net | $( | $( | $( |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Operating lease costs | $( | $( | $( | ||
Variable and short-term lease costs | ( | ( | ( | ||
Finance lease cost: | |||||
Amortization of lease assets | ( | ( | ( | ||
Interest on lease liabilities | ( | ( | ( | ||
Lease cost | $( | $( | $( |
Balance Sheet Location | December 31, | ||||
2024 | 2023 | ||||
Operating leases: | |||||
Operating lease right-of-use assets | Other non-current assets | $ | $ | ||
Current operating lease liabilities | Other current liabilities | $ | $ | ||
Non-current operating lease liabilities | Other non-current liabilities | ||||
Total operating lease liabilities | $ | $ | |||
Finance leases: | |||||
Property, plant and equipment | Property, plant and equipment, net | $ | $ | ||
Accumulated amortization | ( | ( | |||
Property, plant and equipment, net | $ | $ | |||
Current finance lease liabilities | Current portion of debt | $ | $ | ||
Non-current finance lease liabilities | Non-current debt due after one year | ||||
Total finance lease liabilities | $ | $ | |||
Lease Term and Discount Rate | December 31, | ||
2024 | 2023 | ||
Weighted average remaining lease term: | |||
Operating leases | |||
Finance leases | |||
Weighted average discount rate: | |||
Operating leases | |||
Finance leases |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Cash paid for amounts included in the measurement of lease liabilities: | |||||
Operating cash flows related to operating leases | $ | $ | $ | ||
Operating cash flows related to finance leases | |||||
Financing cash flows related to finance leases | |||||
Leased assets obtained in exchange for lease liabilities: | |||||
Operating leases | $ | $ | $ | ||
Finance leases | $ | $ | $ |
Operating Leases | Finance Leases | Total | |||
Year ending December 31, 2025 | $ | $ | $ | ||
Year ending December 31, 2026 | |||||
Year ending December 31, 2027 | |||||
Year ending December 31, 2028 | |||||
Year ending December 31, 2029 | |||||
Thereafter | |||||
Total lease payments | $ | $ | $ | ||
Less: Interest | ( | ( | ( | ||
Present value of future lease payments | $ | $ | $ |
2024 | 2023 | ||||||
Book Value | Fair Value | Book Value | Fair Value | ||||
Debt with fixed interest rates | $ | $ | $ | $ |
Level 1 | Level 2 | ||||||
December 31, | December 31, | ||||||
2024 | 2023 | 2024 | 2023 | ||||
Assets | |||||||
Other Investments: | |||||||
Listed | $ | $ | $ | $ | |||
Unlisted | |||||||
Derivatives in cash flow hedging relationships | |||||||
Derivatives not designated as hedging instruments | |||||||
Assets measured at fair value | $ | $ | $ | $ | |||
Liabilities | |||||||
Derivatives in cash flow hedging relationships | $ | $ | $ | $ | |||
Derivatives not designated as hedging instruments | |||||||
Liabilities measured at fair value | $ | $ | $ | $ |
Receivable from financial institutions recognized as part of Combination | $ |
Receivables sold to the financial institutions and derecognized | ( |
Receivables collected by financial institutions | |
Cash proceeds from financial institutions | |
Receivable from financial institutions at December 31, 2024 | $ |
December 31, | |||||||
2024 | 2023 | ||||||
Carrying value | Weighted average interest rate | Carrying value | Weighted average interest rate | ||||
€ | $ | $ | |||||
$ | |||||||
€ | |||||||
$ | |||||||
$ | |||||||
€ | |||||||
$ | |||||||
$ | |||||||
Revolving credit facility due 2029 | |||||||
€ | |||||||
€ | |||||||
€ | |||||||
$ | |||||||
$ | |||||||
$ | |||||||
$ | |||||||
$ | |||||||
$ | |||||||
€ | |||||||
€ | |||||||
$ | |||||||
$ | |||||||
$ | |||||||
€ | |||||||
$ | |||||||
$ | |||||||
$ | |||||||
Commercial paper | |||||||
Vendor financing and commercial card programs | |||||||
Term loan facilities | |||||||
Bank loans | |||||||
Finance lease obligations | |||||||
Bank overdrafts | |||||||
Total debt, excluding debt issuance costs | |||||||
Debt issuance costs | ( | ( | |||||
Total debt | |||||||
Less: Current portion of debt | ( | ( | |||||
Non-current debt due after one year | $ | $ |
Year ended December 31, 2025 | $ |
Year ended December 31, 2026 | |
Year ended December 31, 2027 | |
Year ended December 31, 2028 | |
Year ended December 31, 2029 | |
Year ended December 31, 2030 and thereafter | |
Unamortized fair value adjustments, bond discounts and debt issuance costs | ( |
Total | $ |
2024 | 2023 | ||
Within one year | $ | $ | |
Between one and two years | |||
More than two years |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Deferred Bonus Plan | $ | $ | $ | ||
Performance Share Plan | |||||
Performance Share Units | |||||
Restricted Stock Units | |||||
Total share-based compensation expense | $ | $ | $ | ||
Income tax benefit related to share-based compensation expense | $ | $ | $ |
Number of shares | Weighted average grant date fair value | ||
Outstanding at beginning of year | $ | ||
Granted | |||
Forfeited | ( | ||
Vested | ( | ||
Outstanding at end of year | $ |
Number of shares | Weighted average grant date fair value | ||
Outstanding at beginning of year | $ | ||
Granted | |||
Forfeited | ( | ||
Vested | ( | ||
Lapsed | ( | ||
Outstanding at end of year | $ |
2024 | 2023 | 2022 | |||
Risk-free interest rate (%) | |||||
Expected volatility (%) | |||||
Expected term (years) |
Number of shares | Weighted average grant date fair value | ||
Outstanding at beginning of year | $ | ||
Granted | |||
Outstanding at end of year | $ |
Year ended December 31, | |
2024 | |
Risk-free interest rate (%) | |
Expected volatility (%) | |
Expected term (years) |
Number of shares | Weighted average grant date fair value | ||
Outstanding at beginning of year | $ | ||
Acquired in connection with Combination | |||
Granted | |||
Forfeited | ( | ||
Vested | ( | ||
Outstanding at end of year | $ |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Income before income taxes: | |||||
Domestic (Ireland) | $ | $ | $ | ||
Foreign (U.S.) | ( | ( | ( | ||
Foreign (Other) | |||||
Total income before income taxes | $ | $ | $ | ||
Income tax expense consists of the following components: | |||||
Current tax expense (net of investment tax credits of $ | |||||
Domestic (Ireland) | $ | $ | $ | ||
Foreign (U.S., Federal & State) | |||||
Foreign (Other) | |||||
Total current tax expense | $ | $ | $ | ||
Deferred tax expense (benefit): | |||||
Domestic (Ireland) | $ | $ | $ | ||
Foreign (U.S., Federal & State) | ( | ||||
Foreign (Other) | ( | ( | |||
Total deferred tax (benefit) expense | ( | ( | |||
Total income tax expense | $ | $ | $ |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Income before income taxes | $ | $ | $ | ||
Income before income taxes multiplied by the statutory income tax rate | |||||
Effects of: | |||||
Income subject to different rates of tax | |||||
Change related to outside basis difference in foreign subsidiaries | |||||
Change in valuation allowance | ( | ||||
Uncertain tax positions | |||||
U.S. state and local taxes | ( | ||||
Ireland non-deductible interest | |||||
Non-deductible U.S. executive compensation | |||||
Non-deductible transaction costs | |||||
Other items | ( | ( | ( | ||
Income tax expense | $ | $ | $ |
December 31, | |||
2024 | 2023 | ||
Deferred tax assets: | |||
Pension liabilities and other postretirement benefits | $ | $ | |
Carryforwards | |||
Lease liabilities | |||
Accrued expenses | |||
Stock-based compensation | |||
Other | |||
Total | $ | $ | |
Deferred tax liabilities: | |||
Property, plant and equipment | ( | ( | |
Investments in subsidiaries | ( | ( | |
Prepaid pension asset | ( | ||
Intangibles | ( | ( | |
Inventory reserves | ( | ||
Other non-current assets | ( | ||
Other | ( | ( | |
Total | $( | $( | |
Valuation allowances | ( | ( | |
Net deferred tax liability | $( | $( |
2024 | 2023 | 2022 | |||
Balance at the beginning of the fiscal year | $ | $ | $ | ||
Increases through continuing operations | |||||
Reductions through continuing operations | ( | ( | ( | ||
Net change in the valuation allowance through continuing operations | ( | ||||
Reclassifications related to the disposal of Russian operations | ( | ||||
Valuation allowances assumed as part of the Combination | |||||
Net change in the valuation allowance | ( | ||||
Balance at the end of the fiscal year | $ | $ | $ |
2024 | 2023 | 2022 | |||
Balance at the beginning of the fiscal year | $ | $ | $ | ||
Additions for tax positions taken in current year | |||||
Unrecognized tax benefits acquired as part of the Combination | |||||
Additions for tax positions taken in prior years | |||||
Reductions for tax positions taken in prior years | ( | ( | |||
Reductions due to settlements | ( | ( | |||
Currency translation adjustments | ( | ||||
Reductions as a result of a lapse of the applicable statute of limitations | ( | ( | ( | ||
Balance at the end of the fiscal year | $ | $ | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||
Change in projected benefit obligation: | |||||||||||||||
Benefit obligation at beginning of year | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Service cost | |||||||||||||||
Interest cost | |||||||||||||||
Plan amendments | ( | ||||||||||||||
Actuarial (gain) loss | ( | ( | ( | ( | |||||||||||
Benefits paid | ( | ( | ( | ( | ( | ( | ( | ||||||||
Plan participant contributions | |||||||||||||||
Curtailments | ( | ||||||||||||||
Settlements | ( | ( | |||||||||||||
Acquisitions | |||||||||||||||
Other items | |||||||||||||||
Foreign currency rate changes | ( | ( | |||||||||||||
Benefit obligation at end of year | $ | $ | $ | $ | $ | $ | $ | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets at beginning of year | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Actual gain on plan assets | |||||||||||||||
Employer contributions | |||||||||||||||
Plan participant contributions | |||||||||||||||
Benefits paid | ( | ( | ( | ( | ( | ( | ( | ||||||||
Settlements | ( | ( | |||||||||||||
Acquisitions | |||||||||||||||
Foreign currency rate changes | ( | ||||||||||||||
Fair value of plan assets at end of year | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Funded status at end of year | $ | $( | $( | $( | $( | $ | $( | $( | |||||||
Amounts recognized in the Consolidated Balance Sheets: | |||||||||||||||
Non-current assets | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Current liabilities | ( | ( | ( | ( | ( | ( | ( | ||||||||
Non-current liabilities | ( | ( | ( | ( | ( | ( | ( | ||||||||
Funded status at end of year | $ | $( | $( | ( | $( | $ | $( | $( | |||||||
Accumulated Benefit Obligation | $ | $ | $ | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||
Net actuarial loss (gain) | $ | $ | $ | $ | $( | $ | $( | $ | |||||||
Prior service credit | ( | ( | |||||||||||||
Total accumulated other comprehensive loss (income) | $ | $ | $ | $ | $( | $ | $( | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||
Plans with projected benefit obligations in excess of plan assets: | |||||||||||||||
Projected benefit obligation | $ | $ | $ | $ | $— | $— | $— | $— | |||||||
Accumulated benefit obligation | — | — | — | — | |||||||||||
Fair value of plan assets | — | — | — | — | |||||||||||
Plans with accumulated benefit obligations in excess of plan assets: | |||||||||||||||
Accumulated benefit obligation | — | — | — | — | |||||||||||
Fair value of plan assets | — | — | — | — | |||||||||||
Plans with accumulated postretirement benefit obligations in excess of plan assets: | |||||||||||||||
Accumulated postretirement benefit obligation | |||||||||||||||
Fair value of plan assets | $ | $ | $ | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | ||||||||||||
Service cost | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | |||||||||||
Interest cost | |||||||||||||||||||||||
Expected return on assets | ( | ( | ( | ( | ( | ||||||||||||||||||
Amortization of: | |||||||||||||||||||||||
Net actuarial (gain) loss | ( | ( | |||||||||||||||||||||
Prior service credit | ( | ( | ( | ||||||||||||||||||||
Curtailment gain | ( | ||||||||||||||||||||||
Settlement loss (gain) | ( | ||||||||||||||||||||||
Other one-time expense | |||||||||||||||||||||||
Net periodic benefit (income) cost | $( | $( | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | ||||||||||||
Net actuarial loss (gain) | $ | $ | $( | $( | $ | $( | $( | $ | $ | $( | $ | $( | |||||||||||
Prior service (credit) cost arising during the year | ( | ( | |||||||||||||||||||||
Amortization of prior service credit | |||||||||||||||||||||||
Amortization of actuarial gain (loss) and settlement gain (loss) | ( | ( | ( | ||||||||||||||||||||
Exchange rate (gain) loss | ( | ( | |||||||||||||||||||||
Amount recognized in other comprehensive loss (income) | ( | ( | ( | ( | ( | ||||||||||||||||||
Amount recognized in net periodic pension benefit (income) cost and other comprehensive loss (income) | $( | $ | $( | $( | $ | $( | $ | $ | $ | $ | $ | $ |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||
Discount rate | |||||||||||||||
Rate of compensation increase | —% | —% | |||||||||||||
Interest crediting rates | —% | —% | —% | —% | —% |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||||||||||||||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||||||||||||||||||
2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | 2024 | 2023 | 2022 | ||||||||||||
Discount rate | |||||||||||||||||||||||
Rate of compensation increase | —% | —% | —% | ||||||||||||||||||||
Expected long-term rate of return on plan assets | —% | —% | —% | —% | |||||||||||||||||||
Interest crediting rates | —% | —% | —% | —% | —% | —% | —% | —% | —% |
Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||||||
U.S. Plans | Non-U.S. Plans | U.S. Plans | Non-U.S. Plans | ||||
2024 | 2024 | 2024 | 2024 | ||||
Equities | |||||||
Fixed Income | |||||||
Real Estate | |||||||
Other (incl. Liability-Driven Investments (“LDI”)) |
Defined Benefit Pension Plans | |||||||||||||||
U.S. Plans | |||||||||||||||
2024 | 2023 | ||||||||||||||
Asset Class | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||
Cash | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Equity | |||||||||||||||
Government Bonds | |||||||||||||||
Corporate Bonds | |||||||||||||||
Real Estate / Property | |||||||||||||||
Insurance Contracts | |||||||||||||||
Derivatives | |||||||||||||||
Investment Funds | |||||||||||||||
Other (incl. LDI) | |||||||||||||||
Total assets measured using fair value hierarchy | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Assets measured at NAV | |||||||||||||||
Total assets | $ | $ |
Defined Benefit Pension Plans | |||||||||||||||
Non-U.S. Plans | |||||||||||||||
2024 | 2023 | ||||||||||||||
Asset Class | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||
Cash | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Equity | |||||||||||||||
Government Bonds | |||||||||||||||
Corporate Bonds | |||||||||||||||
Real Estate / Property | |||||||||||||||
Insurance Contracts | |||||||||||||||
Derivatives | ( | ( | ( | ( | |||||||||||
Investment Funds | |||||||||||||||
Other (incl. LDI) | |||||||||||||||
Total assets measured using fair value hierarchy | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Assets measured at NAV | |||||||||||||||
Total assets | $ | $ |
Other Postretirement Benefit Plans | |||||||||||||||
Non-U.S. Plans | |||||||||||||||
2024 | 2023 | ||||||||||||||
Asset Class | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | |||||||
Insurance Contracts | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Total assets measured using fair value hierarchy | $ | $ | $ | $ | $ | $ | $ | $ | |||||||
Assets measured at NAV | |||||||||||||||
Total assets | $ | $ |
Defined Benefit Pension Plans | |||||||||||
Non-U.S. Plans | |||||||||||
Balance at December 31, 2023 | Actual return on plan assets | Purchases | Sales and settlements | Currency Impact | Balance at December 31, 2024 | ||||||
Equity | $ | $ | $ | $( | $ | $ | |||||
Real Estate / Property | ( | ( | ( | ||||||||
Insurance Contracts | ( | ( | ( | ||||||||
Other (incl. LDI) | ( | ( | |||||||||
Total assets | $ | $( | $ | $( | $( | $ |
Other Postretirement Benefit Plans | |||||||||||
Non-U.S. Plans | |||||||||||
Balance at December 31, 2023 | Actual return on plan assets | Purchases | Sales and settlements | Currency Impact | Balance at December 31, 2024 | ||||||
Insurance Contracts | $ | $ | $ | $( | $ | $ | |||||
Total assets | $ | $ | $ | $( | $ | $ |
Defined Benefit Pension Plans | |||||||||||
Non-U.S. Plans | |||||||||||
Balance at December 31, 2022 | Actual return on plan assets | Purchases | Sales and settlements | Currency Impact | Balance at December 31, 2023 | ||||||
Equity | $ | $ | $ | $ | $ | $ | |||||
Real Estate / Property | ( | ||||||||||
Insurance Contracts | ( | ||||||||||
Other (incl. LDI) | ( | ||||||||||
Total assets | $ | $ | $ | $( | $ | $ |
Other Postretirement Benefit Plans | |||||||||||
Non-U.S. Plans | |||||||||||
Balance at December 31, 2022 | Actual return on plan assets | Purchases | Sales and settlements | Currency Impact | Balance at December 31, 2023 | ||||||
Insurance Contracts | $ | $ | $ | $ | $ | $ | |||||
Total assets | $ | $ | $ | $ | $ | $ |
Other Postretirement Benefit Plans | |||||||
U.S. Plans | Non-U.S. Plans | ||||||
Years ended in December 31, | |||||||
2024 | 2023 | 2024 | 2023 | ||||
Health care cost trend rate assumed for next year | |||||||
Rate to which the cost trend rate gradually declines | |||||||
Year the rate reaches the ultimate rate | — |
Year ending December 31, | Defined Benefit Pension Plans | Other Postretirement Benefit Plans | ||
2025 | $ | $ | ||
2026 | ||||
2027 | ||||
2028 | ||||
2029 | ||||
2030-2034 |
Years ended December 31, | |||||
2024 | 2023 | 2022 | |||
Numerator: | |||||
Net income attributable to common shareholders | $ | $ | $ | ||
Denominator: | |||||
Basic weighted average shares outstanding | |||||
Effect of dilutive share options | |||||
Diluted weighted average shares outstanding | |||||
Basic earnings per share attributable to common shareholders | $ | $ | $ | ||
Diluted earnings per share attributable to common shareholders | $ | $ | $ |
2025 | $ |
2026 | |
2027 | |
2028 | |
2029 | |
Thereafter | |
Total | $ |
December 31, | |||
2024 | 2023 | ||
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ | $ | |
Accounts receivable | |||
Non-current assets: | |||
Property, plant and equipment, net | |||
Other non-current assets | |||
Total assets | $ | $ | |
Liabilities | |||
Current liabilities: | |||
Accounts payable | $ | $ | |
Current portion of debt | |||
Other current liabilities | |||
Non-current liabilities: | |||
Non-current debt due after one year | |||
Other non-current liabilities | |||
Total liabilities | $ | $ |
Foreign Currency Translation | Cash Flow Hedges | Defined Benefit Pension and Postretirement Plans | Other Reserves(1) | Total(2) | |
Balance at December 31, 2021 | $ | $ | $ | $( | $ |
Other comprehensive loss (income) | ( | ||||
Balance at December 31, 2022 | $ | $ | $ | $( | $ |
Other comprehensive (income) loss | ( | ( | ( | ||
Balance at December 31, 2023 | $ | $ | $ | $( | $ |
Other comprehensive loss (income) | ( | ||||
Reclassification from retained earnings | ( | ( | |||
Balance at December 31, 2024 | $ | $ | $ | $( | $ |
Year ended December 31, | |||||||||||
2024 | 2023 | 2022 | |||||||||
Pre-Tax | Tax | Net of Tax | Pre-Tax | Tax | Net of Tax | Pre-Tax | Tax | Net of Tax | |||
Foreign currency translation (loss) gain | $( | $ | $( | $ | $ | $ | $( | $ | $( | ||
Defined benefit pension and other post- retirement benefit plans: | |||||||||||
Net actuarial gain (loss) arising during year | ( | ( | ( | ( | |||||||
Amortization and settlement recognition of net actuarial loss | ( | ( | ( | ||||||||
Prior service credit (cost) arising during year | ( | ( | ( | ||||||||
Amortization of prior service credit | ( | ( | ( | ( | ( | ( | |||||
Foreign currency gain (loss) - pensions | ( | ( | |||||||||
Derivatives: | |||||||||||
Changes in fair value of cash flow hedges | ( | ( | |||||||||
Changes in fair value of cost of hedging | ( | ( | |||||||||
Consolidated other comprehensive (loss) income | ( | ( | ( | ( | ( | ( | |||||
Less: Other comprehensive loss (income) attributable to noncontrolling interests | |||||||||||
Other comprehensive (loss) income attributable to common shareholders | $( | $( | $( | $ | $ | $ | $( | $( | $( |
Exhibit Number | Description of Exhibit | ||
3.1 | |||
4.1 | |||
4.2 | |||
4.3 | |||
4.4 | |||
4.5 | |||
4.6 | |||
4.7 | |||
10.15# | |||
10.16# | Form of PSU Award Agreement (2024 Award) under the Smurfit Westrock plc 2024 Long-Term Incentive Plan | ||
10.17# | Form of RSU Award Agreement (2024 Award for Non-Executive Directors) under the Smurfit Westrock plc 2024 Long- | ||
10.18# | |||
10.19# | |||
10.20# | |||
10.21# | |||
10.22# | |||
10.23# | |||
10.24# | |||
10.25# | |||
10.26# | |||
10.27# | |||
10.28# | |||
10.29# | |||
10.30# | |||
10.31# | |||
10.32# | |||
10.33# | |||
10.34# | |||
10.35# | |||
10.36# | |||
10.37# | |||
10.38# | |||
10.39 | Registration Rights Agreement, dated as of November 26, 2024, among Smurfit Westrock Financing Designated Activity Company, the guarantors party thereto and Citigroup Global Markets Inc., ING Financial Markets, LLC, | ||
10.40 | |||
19.1† | |||
21† | |||
23 | Consent of KPMG, Independent Registered Public Accounting Firm | ||
24 | Power of Attorney (included on signature page) | ||
31.1† | |||
31.2† | |||
32†* | |||
97.1† | |||
101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.** | ||
101.SCH | Inline XBRL Taxonomy Extension Schema.** | ||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase.** | ||
101.DEF | Inline XBRL Taxonomy Extension Definition Document.** | ||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase.** | ||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase.** | ||
104 | Cover Page Interactive Data File––the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
Smurfit Westrock plc | ||
Dated: March 7, 2025 | /s/ Anthony Smurfit | |
Name: | Anthony Smurfit | |
Title: | President & Group Chief Executive Officer | |
(Principal Executive Officer) |
Signature | Title | Date | ||
/s/ Anthony Smurfit | President & Group Chief Executive Officer and Director | March 7, 2025 | ||
Anthony Smurfit | (Principal Executive Officer) | |||
/s/ Ken Bowles | Executive Vice President & Group Chief Financial Officer and Director | March 7, 2025 | ||
Ken Bowles | (Principal Financial Officer) | |||
/s/ Irene Page | Chief Accounting Officer | March 7, 2025 | ||
Irene Page | (Principal Accounting Officer) | |||
/s/ Irial Finan | Director | March 7, 2025 | ||
Irial Finan | ||||
/s/ Kaisa Hietala | Director | March 7, 2025 | ||
Kaisa Hietala | ||||
/s/ Colleen F. Arnold | Director | March 7, 2025 | ||
Colleen F. Arnold | ||||
/s/ Timothy J. Bernlohr | Director | March 7, 2025 | ||
Timothy J. Bernlohr | ||||
/s/ Terrell K. Crews | Director | March 7, 2025 | ||
Terrell K. Crews | ||||
/s/ Carol Fairweather | Director | March 7, 2025 | ||
Carol Fairweather | ||||
/s/ Mary Lynn Ferguson-McHugh | Director | March 7, 2025 | ||
Mary Lynn Ferguson-McHugh | ||||
/s/ Suzan F. Harrison | Director | March 7, 2025 | ||
Suzan F. Harrison | ||||
/s/ Lourdes Melgar | Director | March 7, 2025 | ||
Lourdes Melgar | ||||
/s/ Jørgen Buhl Rasmussen | Director | March 7, 2025 | ||
Jørgen Buhl Rasmussen | ||||
/s/ Dmitri L. Stockton | Director | March 7, 2025 | ||
Dmitri L. Stockton | ||||
/s/ Alan D. Wilson | Director | March 7, 2025 | ||
Alan D. Wilson |