THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| SUMMARY | | | | | S-5 | | |
| | | | | S-11 | | | |
| | | | | S-21 | | | |
| | | | | S-22 | | | |
| | | | | S-24 | | | |
| | | | | S-52 | | | |
| | | | | S-54 | | | |
| | | | | S-63 | | | |
| | | | | S-69 | | | |
| | | | | S-74 | | | |
| | | | | S-74 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 18 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | |
Dates
Guarantees
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
|
Cash and cash equivalents (including restricted cash)
|
| | | | 851 | | | | | | | | |
|
Short Term Debt (excluding debt issuance costs)(1)
|
| | | | 806 | | | | | | 806 | | |
| Long Term Debt: | | | | | | | | | | | | | |
|
Revolving Credit Facility
|
| | |
|
—
|
| | | |
|
—
|
| |
|
Term Loan Facilities
|
| | | | 600 | | | | | | 600 | | |
|
Bank loans(2)
|
| | | | 16 | | | | | | 16 | | |
|
Finance lease obligations(3)
|
| | | | 505 | | | | | | 505 | | |
|
Receivables Securitizations(4)
|
| | | | 844 | | | | | | 844 | | |
|
Senior Notes(5)
|
| | | | | | | | | | | | |
|
1.500% Senior Notes due 2027
|
| | | | 881 | | | | | | —(6) | | |
|
3.375% Senior Notes due 2027
|
| | | | 485 | | | | | | —(6) | | |
|
4.000% Senior Notes due 2028
|
| | | | 584 | | | | | | 584 | | |
|
3.900% Senior Notes due 2028
|
| | | | 485 | | | | | | 485 | | |
|
4.900% Senior Notes due 2029
|
| | | | 749 | | | | | | 749 | | |
|
0.500% Senior Notes due 2029
|
| | | | 587 | | | | | | 587 | | |
|
5.200% Senior Notes due 2030
|
| | | | 749 | | | | | | 749 | | |
|
8.200% Senior Notes due 2030
|
| | | | 447 | | | | | | 447 | | |
|
7.950% Senior Notes due 2031
|
| | | | 335 | | | | | | 335 | | |
|
4.200% Senior Notes due 2032
|
| | | | 475 | | | | | | 475 | | |
|
6.800% Senior Notes due 2032
|
| | | | 81 | | | | | | 81 | | |
|
3.454% Senior Notes due 2032
|
| | | | 704 | | | | | | 704 | | |
|
3.000% Senior Notes due 2033
|
| | | | 520 | | | | | | 520 | | |
|
1.000% Senior Notes due 2033
|
| | | | 587 | | | | | | 587 | | |
|
5.438% Senior Notes due 2034
|
| | | | 1,000 | | | | | | 1,000 | | |
|
5.418% Senior Notes due 2035
|
| | | | 850 | | | | | | 850 | | |
|
3.807% Senior Notes due 2036
|
| | | | 704 | | | | | | 704 | | |
|
6.840% Senior Notes due 2037
|
| | | | 3 | | | | | | 3 | | |
|
7.550% Senior Notes due 2047
|
| | | | 174 | | | | | | 174 | | |
|
5.777% Senior Notes due 2054
|
| | | | 1,000 | | | | | | 1,000 | | |
|
USD Notes offered in the Concurrent Offering
|
| | | | — | | | | | | 800 | | |
|
Notes offered hereby
|
| | | | — | | | | |
|
(7)
|
| |
|
Total Long Term Debt (excluding debt issuance costs)
|
| | | | 13,365 | | | | | | | | |
|
Debt issuance costs
|
| | | | (60) | | | | | | | | |
|
Total Debt (including debt issuance costs)
|
| | | | 14,111 | | | | | | | | |
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
| Shareholders’ Equity: | | | | | | | | | | | | | |
|
Preferred stock
|
| | | | — | | | | | | — | | |
|
Common stock
|
| | | | 1 | | | | | | 1 | | |
|
Treasury stock, at cost
|
| | | | (65) | | | | | | (65) | | |
|
Capital in excess of par value
|
| | | | 16,057 | | | | | | 16,057 | | |
|
Retained earnings
|
| | | | 2,787 | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (347) | | | | | | (347) | | |
|
Noncontrolling interests
|
| | | | 26 | | | | | | 26 | | |
|
Total Equity
|
| | | | 18,459 | | | | | | | | |
|
Total Capitalization
|
| | | | 32,570 | | | | | | | | |
| | |||||||||||||
|
Underwriter
|
| |
Principal Amount
of the Notes |
| |||
|
Citigroup Global Markets Limited
|
| | | € | | | |
|
Barclays Bank Ireland PLC
|
| | | € | | | |
|
Commerzbank Aktiengesellschaft
|
| | | € | | | |
|
Goodbody Stockbrokers UC
|
| | | € | | | |
|
Banco Santander, S.A.
|
| | | € | | | |
|
BNP PARIBAS
|
| | | € | | | |
|
Coöperatieve Rabobank U.A.
|
| | | € | | | |
|
Danske Bank A/S
|
| | | € | | | |
|
Scotiabank (Ireland) Designated Activity Company
|
| | | € | | | |
|
Crédit Agricole Corporate and Investment Bank
|
| | | € | | | |
|
Deutsche Bank Aktiengesellschaft
|
| | | € | | | |
|
ING BANK N.V., BELGIAN BRANCH
|
| | | € | | | |
|
J.P. Morgan Securities plc
|
| | | € | | | |
|
Lloyds Bank Corporate Markets plc
|
| | | € | | | |
|
Mizuho International plc
|
| | | € | | | |
|
NatWest Markets Plc
|
| | | € | | | |
|
PNC Capital Markets LLC
|
| | | € | | | |
|
RBC Europe Limited
|
| | | € | | | |
|
Skandinaviska Enskilda Banken AB (publ)
|
| | | € | | | |
|
SMBC Bank International plc
|
| | | € | | | |
|
The Toronto-Dominion Bank
|
| | | € | | | |
|
Wells Fargo Securities International Limited
|
| | | € | | | |
|
Bank of China (Europe) S.A.
|
| | | € | | | |
|
Regions Securities LLC
|
| | | € | | | |
|
Siebert Williams Shank & Co., LLC
|
| | | € | | | |
|
The Governor and Company of the Bank of Ireland
|
| | | € | | | |
|
Total
|
| | | € | | | |
| | | |
Paid by us
|
| |||
|
Per Note
|
| | | | % | | |
Guarantees
Warrants
Purchase Contracts
Units
Preference Shares
Ordinary Shares
SMURFIT WESTROCK FINANCING DESIGNATED ACTIVITY COMPANY
Guarantees
SMURFIT KAPPA GROUP LIMITED
SMURFIT KAPPA INVESTMENTS LIMITED
SMURFIT KAPPA TREASURY FUNDING DESIGNATED ACTIVITY COMPANY
SMURFIT INTERNATIONAL B.V.
SMURFIT WESTROCK US HOLDINGS CORPORATION
WESTROCK COMPANY
WESTROCK MWV, LLC
WESTROCK RKT, LLC
WRKCO INC.
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 18 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | |
Barclays
COMMERZBANK
Goodbody
BNP PARIBAS
Danske Bank
Rabobank
Santander
Scotiabank
Deutsche Bank
ING
J.P. Morgan
Lloyds Bank Capital Markets
Mizuho
NatWest
PNC Capital Markets LLC
RBC Capital Markets
SEB
SMBC
TD Securities
Wells Fargo Securities
Regions Securities LLC
Siebert Williams Shank
The Governor and Company of the Bank of Ireland