(To Prospectus dated November 12, 2025)
guaranteed on a senior basis by Smurfit Westrock plc and certain of its subsidiaries
| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 99.987% | | | | | $ | 799,896,000 | | |
|
Underwriting discount
|
| | | | 0.650% | | | | | $ | 5,200,000 | | |
|
Proceeds to us (before expenses)
|
| | | | 99.337% | | | | | $ | 794,696,000 | | |
| |
Citigroup
|
| |
Credit Agricole CIB
|
| |
Mizuho
|
| |
Wells Fargo Securities
|
|
| |
ING
|
| |
J.P. Morgan
|
| |
PNC Capital Markets LLC
|
| |
RBC Capital Markets
|
| |
SMBC Nikko
|
|
| |
Barclays
|
| |
BNP PARIBAS
|
| |
COMMERZBANK
|
| |
Danske Markets
|
| |
Deutsche Bank Securities
|
| |
Goodbody
|
| |
Lloyds Securities
|
|
| |
NatWest
|
| |
Rabo Securities
|
| |
Santander
|
| |
Scotiabank
|
| |
SEB
|
| |
TD Securities
|
|
| |
Bank of China
|
| |
Regions Securities LLC
|
| |
Siebert Williams Shank
|
| |
The Governor and Company of the Bank of Ireland
|
|
THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-5 | | | |
| | | | | S-10 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-22 | | | |
| | | | | S-50 | | | |
| | | | | S-53 | | | |
| | | | | S-60 | | | |
| | | | | S-66 | | | |
| | | | | S-71 | | | |
| | | | | S-71 | | | |
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 18 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | |
Dates
| | | |
As of September 30, 2025
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
|
Cash and cash equivalents (including restricted cash)
|
| | | | 851 | | | | | | 1,141 | | |
|
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)
|
| | | | | | | | | | | | |
|
3.375% Senior Notes due 2027
|
| | | | 485 | | | | | | —(6) | | |
|
1.500% Senior Notes due 2027
|
| | | | 881 | | | | | | 881(7) | | |
|
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 | | |
|
Notes offered hereby
|
| | | | — | | | | | | 800 | | |
|
Total Long Term Debt (excluding debt issuance costs)
|
| | | | 13,365 | | | | | | 13,680 | | |
|
Debt issuance costs
|
| | | | (60) | | | | | | (69) | | |
|
Total Debt (including debt issuance costs)
|
| | | | 14,111 | | | | | | 14,417 | | |
| | | |
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 | | | | | | 2,772 | | |
|
Accumulated other comprehensive loss
|
| | | | (347) | | | | | | (347) | | |
|
Noncontrolling interests
|
| | | | 26 | | | | | | 26 | | |
|
Total Equity
|
| | | | 18,459 | | | | | | 18,444 | | |
|
Total Capitalization
|
| | | | 32,570 | | | | | | 32,861 | | |
| | |||||||||||||
|
Underwriter
|
| |
Principal Amount of
the Notes |
| |||
|
Citigroup Global Markets Inc.
|
| | | $ | 88,000,000 | | |
|
Credit Agricole Securities (USA) Inc.
|
| | | $ | 80,000,000 | | |
|
Mizuho Securities USA LLC
|
| | | $ | 80,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | $ | 80,000,000 | | |
|
ING Financial Markets LLC
|
| | | $ | 46,400,000 | | |
|
J.P. Morgan Securities LLC
|
| | | $ | 46,400,000 | | |
|
PNC Capital Markets LLC
|
| | | $ | 46,400,000 | | |
|
RBC Capital Markets, LLC
|
| | | $ | 46,400,000 | | |
|
SMBC Nikko Securities America, Inc.
|
| | | $ | 46,400,000 | | |
|
Barclays Capital Inc.
|
| | | $ | 16,000,000 | | |
|
BNP Paribas Securities Corp.
|
| | | $ | 16,000,000 | | |
|
Commerz Markets LLC
|
| | | $ | 16,000,000 | | |
|
Danske Markets Inc.
|
| | | $ | 16,000,000 | | |
|
Deutsche Bank Securities Inc.
|
| | | $ | 16,000,000 | | |
|
Goodbody Stockbrokers UC
|
| | | $ | 16,000,000 | | |
|
Lloyds Securities Inc.
|
| | | $ | 16,000,000 | | |
|
NatWest Markets Securities Inc.
|
| | | $ | 16,000,000 | | |
|
Rabo Securities USA, Inc.
|
| | | $ | 16,000,000 | | |
|
Santander US Capital Markets LLC
|
| | | $ | 16,000,000 | | |
|
Scotia Capital (USA) Inc.
|
| | | $ | 16,000,000 | | |
|
SEB Securities, Inc.
|
| | | $ | 16,000,000 | | |
|
TD Securities (USA) LLC
|
| | | $ | 16,000,000 | | |
|
Bank of China (Europe) S.A.
|
| | | $ | 8,000,000 | | |
|
Regions Securities LLC
|
| | | $ | 8,000,000 | | |
|
Siebert Williams Shank & Co., LLC
|
| | | $ | 8,000,000 | | |
|
The Governor and Company of the Bank of Ireland
|
| | | $ | 8,000,000 | | |
|
Total
|
| | | $ | 800,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per Note
|
| | | | 0.650% | | |
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 | | |
Credit Agricole CIB
Mizuho
Wells Fargo Securities
ING
J.P. Morgan
PNC Capital Markets LLC
RBC Capital Markets
SMBC Nikko
BNP PARIBAS
COMMERZBANK
Danske Markets
Deutsche Bank Securities
Goodbody
Lloyds Securities
NatWest
Rabo Securities
Santander
Scotiabank
SEB
TD Securities
Regions Securities LLC
Siebert Williams Shank
The Governor and Company of the Bank of Ireland