The following discussion should be read in conjunction with the condensed
consolidated financial statements and Notes thereto included herein and our
audited Consolidated Financial Statements and Notes thereto for the fiscal year
ended September 30, 2020, as well as the information under the heading "Item 7.
Management's Discussion and Analysis of Financial Condition and Results of
Operations" that are part of the Fiscal 2020 Form 10-K. The following discussion
includes certain non-GAAP financial measures. See our reconciliations of
non-GAAP financial measures in the "Non-GAAP Financial Measures" section below.

                                    OVERVIEW

We are a multinational provider of sustainable fiber-based paper and packaging
solutions. We partner with our customers to provide differentiated paper and
packaging solutions that help them win in the marketplace. Our team members
support customers around the world from our operating and business locations in
North America, South America, Europe, Asia and Australia.

Presentation



We report our financial results of operations in the following two reportable
segments: Corrugated Packaging, which consists of our containerboard mills,
corrugated packaging and distribution operations, as well as our merchandising
displays and recycling procurement operations; and Consumer Packaging, which
consists of our consumer mills and food and beverage and partition operations.
Prior to the completion of our monetization program in fiscal 2020, we had a
third reportable segment, Land and Development, which previously sold real
estate, primarily in the Charleston, SC region. Certain income and expenses are
not allocated to our segments and, thus, the information that management uses to
make operating decisions and assess performance does not reflect such amounts.
See "Note 1. Basis of Presentation and Significant Accounting Policies - Basis
of Presentation" for more information.



                               EXECUTIVE SUMMARY



Net sales of $4,437.8 million for the second quarter of fiscal 2021 decreased
$9.5 million, or 0.2%, compared to the second quarter of fiscal 2020. This
decrease was primarily due to the aggregate lost sales associated with the
ransomware incident and winter weather ("the Events") of an estimated $189.1
million that were partially offset by the impact of higher selling price/mix and
higher volumes excluding the Events. See the discussion under "Ransomware
Incident" below for more information.



Earnings per diluted share were $0.42 and $0.57 in the three months ended March
31, 2021 and 2020, respectively. Adjusted Earnings Per Diluted Share were $0.54
and $0.67 in the three months ended March 31, 2021 and 2020, respectively. The
lost sales and operational disruption from the Events had a negative impact of
$80.1 million pre-tax, or $0.23 per share, on both earnings per diluted share
and Adjusted Earnings Per Diluted Share. See the discussion and tables under
"Non-GAAP Financial Measures" below.



Net cash provided by operating activities in the six months ended March 31, 2021
and 2020 was $851.6 million and $598.8 million, respectively, primarily due to
$334.8 million of favorable working capital compared to the prior year period,
including the payment of certain fiscal 2020 bonuses and the Company's 401(k)
match and annual company contribution (i.e. up to 5% and 2.5%, respectively) in
the form of stock, rather than cash, and deferral of certain payroll taxes in
connection with the WestRock Pandemic Action Plan that were partially offset by
an increase in accounts receivable associated with delayed billing related to
the ransomware incident during the second quarter of fiscal 2021. We expect the
level of accounts receivable to normalize in the third quarter of fiscal 2021.
During the six months ended March 31, 2021, we paid down $488.0 million of debt.



A detailed review of our performance appears below under "Results of Operations".





                                       31

--------------------------------------------------------------------------------



Ransomware Incident



As previously disclosed, on January 23, 2021 we detected a ransomware incident
impacting certain of our systems. Promptly upon our detection of this incident,
we initiated response and containment protocols and our security teams,
supplemented by leading cyber defense firms, worked to remediate this incident.
These actions included taking preventative measures, including shutting down
certain systems out of an abundance of caution, as well as taking steps to
supplement existing security monitoring, scanning and protective measures. We
notified law enforcement and contacted our customers to apprise them of the
situation.



We undertook extensive efforts to identify, contain and recover from this
incident quickly and securely. Our teams worked to maintain our business
operations and minimize the impact on our customers and teammates. All systems
are back in service. All of our mills and converting locations began producing
and shipping paper and packaging at pre-ransomware levels in March 2021 or
earlier. Our mill system production was approximately 115,000 tons lower than
planned for the quarter ended March 31, 2021 as a result of this incident. While
shipments from some of our facilities initially lagged behind production levels,
this gap closed as systems were restored during the second quarter of fiscal
2021. In locations where technology issues were identified, we used alternative
methods, in many cases manual methods, to process and ship orders. We
systematically brought our information systems back online in a controlled,
phased approach.



We estimate segment income impact of the lost sales and operational disruption
of this incident on our operations in the second quarter of fiscal 2021 to be
approximately $50 million, as well as approximately $20 million of ransomware
recovery costs, primarily professional fees. We estimate that the total
insurance claim will be approximately $75 million. We expect to recover
substantially all of the ransomware losses from cyber and business interruption
insurance in future periods. Disputes over the extent of insurance coverage for
claims are not uncommon, and there will be a time lag between the initial
incurrence of costs and the receipt of any insurance proceeds. While the impact
of lost sales and operational disruption is behind us, we expect to incur some
additional recovery costs in the second half of fiscal 2021, albeit at a
diminished rate.



We are making information technology investments that we had planned to make in
future periods in order to further strengthen our information security
infrastructure. We engaged a leading cybersecurity defense firm that completed a
forensics investigation of the ransomware incident and we are taking appropriate
actions in response to the findings. For example, in the short-term, we reset
all credentials Company-wide and strengthened security tooling across our
servers and workstations. In the long-term, we are continuing to advance the
maturity and effectiveness of our information security resiliency strategy and
capabilities. Our technology team has accelerated its roadmap to further
strengthen the resiliency of our information security infrastructure across the
Company that aims to enable us to detect, respond and recover more quickly from
security and technical incidents. More specifically, we plan to take actions to
improve our security monitoring capabilities and enhance the information
security within our mills and plants.



Expectations for the Third Quarter of Fiscal 2021 and Fiscal 2021





We expect to benefit from strong demand for our products during the fiscal third
quarter. Our earnings for the fiscal third quarter should increase sequentially
as we return to normal business operations and benefit from continued strength
in packaging demand and the implementation of previously published price
increases. These items are expected to be partially offset by modest sequential
inflation across recycled fiber, chemical and transportation costs. In our
Corrugated Packaging segment, the third fiscal quarter is our peak mill outage
quarter and we expect to take approximately 112,000 tons of scheduled
maintenance downtime across our North American containerboard mills. In our
Consumer Packaging segment, we had approximately 20,000 tons of paperboard
shipments that were deferred from the second fiscal quarter to the third fiscal
quarter due to the disruptions that we experienced during the second fiscal
quarter.



For fiscal 2021, we expect to benefit from the continued flow through of
previously published price increases and growth in packaging across our primary
end markets, as well as the benefit from completing certain of our strategic
capital projects. For example, we expect our Florence, SC mill to reach full
production levels by the end of the fourth quarter of fiscal 2021 and improved
margins from our business in Brazil that were negatively impacted in the first
half of fiscal 2021 by maintenance and capital outages at the Tres Barras mill.
In addition, our short-term incentive payouts for fiscal 2020 were below target
and we will continue accruing short-term incentive payouts for fiscal 2021 at a
level that is higher than the payout level for fiscal 2020. Given our outlook
for earnings



                                       32

--------------------------------------------------------------------------------

and anticipated strong cash flows, we expect to continue to reduce our debt.





                               COVID-19 RESPONSE





Our first priority is the health and safety of our teammates. We have taken, and
continue to take, actions to protect the health and safety of our teammates
during COVID-19. Our business is an essential part of the global supply chain.
Our paper and packaging products enable our customers to package essential food,
beverage, health products, cleaning products and other goods. We are continuing
to operate and meet or exceed our customers' needs in this rapidly evolving
demand environment. In May 2020, we formed a business continuity team comprised
of senior leaders throughout our organization that continues to meet regularly
to develop and implement business continuity plans to ensure that our operations
are well positioned to continue producing and delivering products to customers
without disruption.



During the three and six months ended March 31, 2021, we recorded $7.1 million
and $40.8 million of expense related to COVID-19, including $22.0 million of
relief payments to employees in the first quarter of fiscal 2021. The balance
was for increased costs for safety, cleaning and other items related to
COVID-19. We began tracking the impact of costs for safety, cleaning and other
items related to COVID-19 in the third quarter of fiscal 2020. We expect to
continue to incur additional costs related to safety, cleaning and other items
related to COVID-19 as needed in the foreseeable future.



We continue to execute our differentiated strategy with financial strength and
substantial liquidity, and we continue to adapt to changing market conditions as
a result of COVID-19. At March 31, 2021, we had approximately $3.6 billion of
availability under long-term committed credit facilities and cash and cash
equivalents. We have limited debt maturities prior to March 2022. We continue to
believe that we have substantial liquidity to navigate the current dynamic
environment, and remain focused on maintaining our investment grade rating and
managing our working capital and taking appropriate actions to ensure our access
to necessary liquidity.



WestRock Pandemic Action Plan



Given the uncertainties associated with the severity and duration of the
pandemic, in May 2020 we announced, and began implementing, the WestRock
Pandemic Action Plan. We have modified the WestRock Pandemic Action Plan as the
impact of COVID-19 has continued and we may further modify it in the future by,
for example, increasing our dividend, changing our capital expenditure
assumptions, future estimates or the duration of the planned items. We expect
that the actions that we have undertaken and will continue to undertake pursuant
to the plan will provide an additional approximately $1 billion in cash through
the end of calendar 2021 that we will be able to use to reduce our outstanding
indebtedness. Pursuant to the WestRock Pandemic Action Plan, as modified, we are
committed to: (i) continue to protect the safety and well-being of our
teammates, (ii) continue to match our supply with our customers' demand, (iii)
reduce discretionary expenses, (iv) use Common Stock to make Company funded
401(k) match and annual contribution (i.e. up to 5% and 2.5%, respectively)
beginning July 1, 2020 through September 30, 2021, (v) target reducing fiscal
2021 capital investments to a range of $800 million to $900 million (up from an
initial range of $600 to $800 million), and (vi) resetting our quarterly
dividend to $0.20 per share for an annual rate of $0.80 per share, which we did
in May 2020. On May 4, 2021, our board of directors declared a quarterly
dividend of $0.24 per share, an increase of $0.04 per share, or 20%,
representing a $0.96 per share annualized dividend.

In addition, we followed through on previously disclosed commitments under the
WestRock Pandemic Action Plan, as modified, including that we (i) decreased the
salaries of our senior executive team by up to 25% from May 1, 2020 through
December 31, 2020 and decreased the retainer for members of our board of
directors by 25% for the third and fourth calendar quarters of 2020, (ii) used
Common Stock to pay our annual incentive for fiscal 2020 for nearly all
participants and set the payout level at 50% of the target opportunity subject
to a safety modifier, as well as for Company funded 401(k) match and our annual
contribution as noted above, and (iii) postponed $116.5 million of employment
taxes incurred through the end of calendar year 2020, pursuant to relief offered
under the Coronavirus Aid, Relief and Economic Security ("CARES") Act. We also
reduced fiscal 2020 capital investments to $978.1 million after targeting to
reduce them by approximately $150 million to approximately $950 million.



                                       33

--------------------------------------------------------------------------------


In fiscal 2020, we achieved more than $350 million of the approximately $1
billion goal set forth in the WestRock Pandemic Action Plan, as modified. As of
March 31, 2021, we had achieved more than $750 million of the approximately $1
billion goal. We expect that our actions under the WestRock Pandemic Action Plan
will continue to position us both to sustain our business in a range of economic
and market conditions and for long-term success.



See Item 7. "Management's Discussion and Analysis of Financial Condition and
Results of Operations - COVID-19 RESPONSE - WestRock Pandemic Action Plan" in
our Fiscal 2020 Form 10-K for additional information.





                             RESULTS OF OPERATIONS

The following table summarizes our consolidated results for the three and six months ended March 31, 2021 and March 31, 2020 (in millions):





                                           Three Months Ended            Six Months Ended
                                                March 31,                    March 31,
                                           2021          2020           2021          2020
Net sales                                $ 4,437.8     $ 4,447.3      $ 8,839.3     $ 8,871.0
Cost of goods sold                         3,688.2       3,642.5        7,336.8       7,257.2
Gross profit                                 749.6         804.8        1,502.5       1,613.8
Selling, general and administrative,
excluding
  intangible amortization                    458.4         418.6          876.2         844.3
Selling, general and administrative
intangible
  amortization                                88.6         100.1          180.5         201.9
Loss (gain) on disposal of assets              0.3          (5.6 )          2.8          (6.9 )
Multiemployer pension withdrawal
expense                                          -           0.9              -           0.9
Restructuring and other costs                  5.2          16.4           12.9          46.5
Operating profit                             197.1         274.4          430.1         527.1
Interest expense, net                        (83.5 )       (97.3 )       (177.3 )      (190.8 )
Loss on extinguishment of debt                   -          (0.5 )         (1.1 )        (0.5 )
Pension and other postretirement
non-service income                            35.0          26.1           69.9          52.8
Other (expense) income, net                  (13.4 )        (0.9 )          7.4          (4.6 )
Equity in income of unconsolidated
entities                                       9.7           4.9           18.7           8.7
Income before income taxes                   144.9         206.7          347.7         392.7
Income tax expense                           (30.5 )       (57.8 )        (80.8 )      (104.3 )
Consolidated net income                      114.4         148.9          266.9         288.4
Less: Net income attributable to
noncontrolling
  interests                                   (1.9 )        (0.8 )         (2.4 )        (1.8 )
Net income attributable to common
stockholders                             $   112.5     $   148.1      $   264.5     $   286.6

Net Sales (Unaffiliated Customers)





(In millions, except percentages)     First         Second        Six Months         Third        Fourth         Fiscal
                                     Quarter        Quarter       Ended 3/31        Quarter       Quarter         Year
Fiscal 2020                         $ 4,423.7      $ 4,447.3      $   8,871.0      $ 4,236.3     $ 4,471.5     $ 17,578.8
Fiscal 2021                         $ 4,401.5      $ 4,437.8      $   8,839.3
% Change                                 (0.5 )%        (0.2 )%          (0.4 )%






                                       34

--------------------------------------------------------------------------------




Net sales in the second quarter of fiscal 2021 decreased $9.5 million compared
to the second quarter of fiscal 2020. This decrease was primarily due to the
estimated $189.1 million of aggregate lost sales associated with the Events that
were partially offset by the impact of higher selling price/mix, and higher
volumes excluding the Events.



Net sales in the six months ended March 31, 2021 decreased $31.7 million
compared to the six months ended March 31, 2020. We experienced higher selling
price/mix, and higher volumes in the period excluding the Events that decreased
net sales by $189.1 million. Additionally, we experienced aggregate unfavorable
foreign currency impacts across our segments. The decrease was also due to the
absence of $18.9 million of Land and Development net sales due to the completion
of the monetization program in fiscal 2020. The change in net sales by segment
is outlined below in "Results of Operations - Corrugated Packaging Segment" and
"Results of Operations - Consumer Packaging Segment".

Cost of Goods Sold

(In millions, except percentages) First Second Six Months


      Third        Fourth         Fiscal
                                     Quarter       Quarter      Ended 3/31       Quarter       Quarter         Year
Fiscal 2020                         $ 3,614.7     $ 3,642.5     $   7,257.2     $ 3,466.3     $ 3,658.1     $ 14,381.6

(% of Net Sales)                         81.7 %        81.9 %          81.8 %        81.8 %        81.8 %         81.8 %

Fiscal 2021                         $ 3,648.6     $ 3,688.2     $   7,336.8
(% of Net Sales)                         82.9 %        83.1 %          83.0 %




The $45.7 million increase in cost of goods sold in the second quarter of
fiscal 2021 compared to the prior year quarter was primarily due to higher cost
inflation and other items, including operational disruption associated with the
Events. In the second quarter of fiscal 2021, we recorded costs of goods sold of
$7.0 million related to costs for safety, cleaning and other items related to
COVID-19. These items were partially offset by productivity improvements and
other items. We expect to continue to incur additional costs related to safety,
cleaning and other items related to COVID-19 as needed in the foreseeable
future.



The $79.6 million increase in cost of goods sold in the six months ended March
31, 2021 compared to the prior year period was primarily due to higher cost
inflation and other items, including operational disruption associated with the
Events and COVID-19 related costs. These items were partially offset by
productivity improvements and other items. In the first half of fiscal 2021, we
recorded costs of goods sold of $36.5 million related to COVID-19 primarily for
relief payments to employees and increased costs for safety, cleaning and other
items related to COVID-19. In the six months ended March 31, 2020, we received
Hurricane Michael-related insurance proceeds of $32.3 million and recorded a
reduction of cost of goods sold of $23.5 million in connection with an indirect
tax claim in Brazil, primarily in the Corrugated Packaging segment. The
insurance proceeds were for $20.6 million of direct costs and property damage
for the six months ended March 31, 2020 and for $11.7 million for business
interruption recoveries.



We discuss these items in greater detail below in "Results of Operations - Corrugated Packaging Segment" and "Results of Operations - Consumer Packaging Segment".

Selling, General and Administrative Excluding Intangible Amortization

(In millions, except percentages) First Second Six Months


  Third        Fourth       Fiscal
                                    Quarter      Quarter      Ended 3/31     Quarter      Quarter        Year
Fiscal 2020                         $  425.7     $  418.6     $    844.3     $  390.1     $  390.0     $ 1,624.4
(% of Net Sales)                         9.6 %        9.4 %          9.5 %        9.2 %        8.7 %         9.2 %

Fiscal 2021                         $  417.8     $  458.4     $    876.2
(% of Net Sales)                         9.5 %       10.3 %          9.9 %






                                       35

--------------------------------------------------------------------------------




Selling, general, and administrative expenses ("SG&A") excluding intangible
amortization increased $39.8 million in the second quarter of fiscal 2021
compared to the prior year quarter. The increase was primarily due to a $33.9
million increase in bonus and stock-based compensation expense as a result of
fiscal 2021 payments projected to be higher than fiscal 2020 payments due to the
actions we took in fiscal 2020 in connection with the WestRock Pandemic Action
Plan discussed above, and included a $9.6 million acceleration of stock-based
compensation in connection with the departure of our former Chief Executive
Officer in the current quarter. In addition, we incurred increased aggregate
costs for consulting, professional and legal fees of $17.7 million compared to
the prior year quarter, primarily associated with the ransomware incident. These
increases were partially offset by a $11.6 million reduction in travel and
entertainment associated with prolonged shelter-in-place orders in response to
the ongoing effects of COVID-19, as well as a $4.5 million decrease in bad debt
expense compared to the prior year period.



SG&A excluding intangible amortization increased $31.9 million in the six months
ended March 31, 2021 compared to the six months ended March 31, 2020. The
increase was primarily due to a $62.5 million increase in bonus and stock-based
compensation expense as a result of fiscal 2021 payments projected to be higher
than fiscal 2020 payments, and included a $9.6 million acceleration of
stock-based compensation in connection with the departure of our former Chief
Executive Officer. In addition, we incurred increased aggregate costs for
consulting, professional and legal fees of $14.1 million compared to the prior
year quarter, primarily associated with the ransomware incident. These increases
were partially offset by a $26.2 million reduction in travel and entertainment
associated with prolonged shelter-in-place orders in response to the ongoing
effects of COVID-19, as well as a $9.6 million decrease in bad debt expense
compared to the prior year period.



The favorable SG&A impact of shelter-in-place orders as a result of COVID-19 and
increased levels of bonus and stock-based compensation expense as compared to
fiscal 2020 will likely continue to some degree in the near term.

Selling, General and Administrative Intangible Amortization



SG&A intangible amortization was $88.6 million and $100.1 million in the second
quarter of fiscal 2021 and 2020, respectively. SG&A intangible amortization was
$180.5 million and $201.9 million in the six months ended March 31, 2021 and
March 31, 2020, respectively. The declines were primarily attributable to
certain intangibles from prior acquisitions reaching full amortization.

Loss (Gain) on Disposal of Assets



In the three and six months ended March 31, 2021, we recorded a loss on disposal
of assets of $0.3 and $2.8 million. In the three and six months ended March 31,
2020, we recorded a gain on disposal of assets of $5.6 million and $6.9 million,
respectively.

Restructuring and Other Costs



We recorded aggregate pre-tax restructuring and other costs of $5.2 million and
$16.4 million in the second quarter of fiscal 2021 and 2020, respectively, and
$12.9 million and $46.5 million in the six months ended March 31, 2021 and March
31, 2020, respectively. These amounts are not comparable since the timing and
scope of the individual actions associated with a given restructuring,
acquisition, integration or divestiture vary. We generally expect the
integration of a closed facility's assets and production with other facilities
to enable the receiving facilities to better leverage their fixed costs while
eliminating fixed costs from the closed facility. See "Note 3. Restructuring and
Other Costs" of the Notes to Condensed Consolidated Financial Statements for
additional information.

Interest Expense, net

Interest expense, net for the second quarter of fiscal 2021 was $83.5 million
compared to $97.3 million for the prior year quarter. The decrease was primarily
due to lower levels of debt compared to the prior year period, as well as a $8.1
million reduction in interest expense associated with the remeasurement of our
multiemployer pension liabilities for the change in interest rates in the second
quarter of fiscal 2021.

Interest expense, net for the six months ended March 31, 2021 was $177.3 million
compared to $190.8 million for the prior year period. The decrease is primarily
due to lower levels of debt in fiscal 2021 compared to the prior



                                       36

--------------------------------------------------------------------------------


year period. Additionally, the current year period included the $8.1 million
reduction in interest expense associated with the remeasurement of our
multiemployer pension liabilities and the prior year included $11.6 million of
interest income recorded in connection with an indirect tax claim in Brazil in
the first half of fiscal 2020.

See "Note 13. Commitments and Contingencies - Indirect Tax Claim" of the Notes to Condensed Consolidated Financial Statements for additional information.

Pension and Other Postretirement Non-Service Income



Pension and other postretirement non-service income for the second quarter of
fiscal 2021 was $35.0 million compared to $26.1 million for the second quarter
of fiscal 2020. Pension and other postretirement non-service income for the six
months ended March 31, 2021 was $69.9 million compared to $52.8 million for the
six months ended March 31, 2020. The increase was primarily due to the increase
in plan asset balances used to determine the expected return on plan assets for
fiscal 2021. Customary pension and other postretirement (income) costs are
included in segment income. See "Note 4. Retirement Plans" of the Notes to
Condensed Consolidated Financial Statements for more information.

Other (expense) income, net



Other (expense) income, net for the second quarter of fiscal 2021 was expense of
$13.4 million compared to expense of $0.9 million in the second quarter of
fiscal 2020. The expense in the second quarter of fiscal 2021 was primarily due
to a charge of $22.5 million associated with not exercising an option to
purchase an additional equity interest in Grupo Gondi, plus other items, that
were partially offset by a $16.5 million gain on sale of the Summerville, SC
sawmill.

Other (expense) income, net for the six months ended March 31, 2021 was income
of $7.4 million compared to expense of $4.6 million for the first half of fiscal
2020. The first half of fiscal 2021 included a $16.5 million gain on sale of the
Summerville, SC sawmill and a $14.7 million gain on sale of a legacy cost method
investment which were partially offset by a $22.5 million charge associated with
not exercising an option to purchase an additional equity interest in Grupo
Gondi, plus other items.

Provision for Income Taxes



We recorded income tax expense of $30.5 million for the three months ended March
31, 2021 compared to $57.8 million for the three months ended March 31, 2020.
The effective tax rate for the three months ended March 31, 2021 was 21.0%,
while the effective tax rate for the three months ended March 31, 2020 was
28.0%.

We recorded income tax expense of $80.8 million for the six months ended March
31, 2021 compared to $104.3 million for the six months ended March 31, 2020. The
effective tax rate for the six months ended March 31, 2021 was 23.2%, while the
effective tax rate for the six months ended March 31, 2020 was 26.6%.

See "Note 5. Income Taxes" of the Notes to Condensed Consolidated Financial Statements for the primary factors impacting our effective tax rates.

Corrugated Packaging Segment

Corrugated Packaging Shipments

Corrugated Packaging shipments are expressed as a tons equivalent, which
includes external and intersegment tons shipped from our Corrugated Packaging
mills plus Corrugated Packaging container shipments converted from billion
square feet ("BSF") to tons. We have presented the Corrugated Packaging
shipments in two groups: North American and Brazil / India because we believe
investors, potential investors, securities analysts and others find this
breakout useful when evaluating our operating performance. The table below
reflects shipments in thousands of tons, BSF and millions of square feet
("MMSF") per shipping day. The number of shipping days vary by geographic
location.





                                       37

--------------------------------------------------------------------------------

North American Corrugated Packaging Shipments





                                    First        Second       Six Months        Third        Fourth         Fiscal
                                   Quarter       Quarter      Ended 3/31       Quarter       Quarter         Year
Fiscal 2020
North American Corrugated
Packaging

Shipments - thousands of tons 2,591.2 2,618.8 5,210.0


    2,504.4       2,504.4       10,218.8
North American Corrugated
Containers
  Shipments - BSF                      23.9          23.8            47.7          23.2          24.9           95.8
North American Corrugated
Containers Per
  Shipping Day - MMSF                 385.9         371.2           378.4         369.3         388.0          378.6

Fiscal 2021
North American Corrugated
Packaging
  Shipments - thousands of tons     2,519.3       2,485.2         5,004.5
North American Corrugated
Containers
  Shipment - BSF                       25.4          24.7            50.1
North American Corrugated
Containers Per
  Shipping Day - MMSF                 416.7         391.5           403.9



Brazil / India Corrugated Packaging Shipments





                                   First       Second    Six Months      Third        Fourth      Fiscal
                                  Quarter      Quarter   Ended 3/31     Quarter      Quarter       Year
Fiscal 2020
Brazil / India Corrugated
Packaging
  Shipments - thousands of tons      168.1       182.5        350.6        176.4        185.1       712.1
Brazil / India Corrugated
Containers
  Shipments - BSF                      1.7         1.6          3.3          1.6          1.9         6.8
Brazil / India Corrugated
Containers Per
  Shipping Day - MMSF                 22.9        21.3         22.1         21.0         24.3        22.4

Fiscal 2021
Brazil / India Corrugated
Packaging
  Shipments - thousands of tons      156.8       183.9        340.7
Brazil / India Corrugated
Containers
  Shipments - BSF                      1.8         1.9          3.7
Brazil / India Corrugated
Containers Per
  Shipping Day - MMSF                 23.5        24.5         24.0






                                       38

--------------------------------------------------------------------------------

Corrugated Packaging Segment - Net Sales and Income





(In millions, except percentages)                        Segment       Return
                                     Net Sales (1)       Income       on Sales

Fiscal 2020
First Quarter                       $       2,909.5     $   283.4           9.7 %
Second Quarter                              2,882.5         244.5           8.5
Six Months Ended March 31, 2020             5,792.0         527.9           9.1
Third Quarter                               2,728.8         227.9           8.4
Fourth Quarter                              2,898.4         281.9           9.7
Total                               $      11,419.2     $ 1,037.7           9.1 %

Fiscal 2021
First Quarter                       $       2,864.5     $   215.0           7.5 %
Second Quarter                              2,913.4         205.3           7.0

Six Months Ended March 31, 2021 $ 5,777.9 $ 420.3 7.3 %

(1) Net sales before intersegment eliminations.

Net Sales (Aggregate) - Corrugated Packaging Segment



Net sales of the Corrugated Packaging segment increased $30.9 million in the
second quarter of fiscal 2021 compared to the prior year quarter. The increase
primarily consisted of $60.3 million of higher selling price/mix on sales that
was partially offset by $22.3 million of unfavorable foreign currency impacts
and $18.7 million of lower volumes. Excluding the estimated impact of $77.0
million and $39.9 million of lower volumes due to the ransomware incident and
winter weather, respectively, volumes would have increased $98.2 million. Record
second quarter North American per day box shipments during the quarter increased
5.5% compared to the prior year period.

Net sales of the Corrugated Packaging segment decreased $14.1 million in the six
months ended March 31, 2021 compared to the prior year period. The decrease
primarily consisted of $54.6 million of higher selling price/mix on sales that
was more than offset by $49.1 million of unfavorable foreign currency impacts
and $31.5 million of lower volumes. Excluding the estimated impact of $77.0
million and $39.9 million of lower volumes due to the ransomware incident and
winter weather, respectively, volumes would have increased $85.4 million. Record
North American per day box shipments during the six month period increased 6.7%
compared to the prior year period.

Segment Income - Corrugated Packaging Segment





Segment income attributable to the Corrugated Packaging segment in the second
quarter of fiscal 2021 decreased $39.2 million primarily due to an estimated
$94.7 million of net cost inflation, $40.5 million estimated impact of the
ransomware incident, $15.9 million estimated impact of winter weather and
safety, cleaning and other items related to COVID-19 aggregating $4.0 million.
These items were partially offset by $71.1 million of margin impact from higher
selling price/mix, $18.7 million of higher volumes, which excludes the impact of
the Events, $9.7 million of lower depreciation and amortization and $16.4
million of other items, including lower costs compared to the prior year quarter
related to the North Charleston, South Carolina mill reconfiguration project and
the Florence, South Carolina paper machine project that decreased operating
results in the second quarter of fiscal 2020. Net cost inflation consisted
primarily of higher recovered fiber, energy, chemical, freight and wage and
other costs that were partially offset by lower virgin fiber compared to the
prior year quarter.



Segment income attributable to the Corrugated Packaging segment in the six
months ended March 31, 2021 decreased $107.6 million compared to the prior year
period, primarily due to an estimated $158.1 million of net cost inflation,
$40.5 million estimated impact of the ransomware incident, $15.9 million
estimated impact of winter weather, $21.4 million related to COVID-19 primarily
for relief payments to employees and increased costs for



                                       39

--------------------------------------------------------------------------------


safety, cleaning and other items related to COVID-19 and $28.3 million of
Hurricane Michael insurance recoveries net of direct costs in the prior year
period as well as $20.9 million of decreased indirect tax claims in Brazil.
These items were partially offset by $65.4 million of margin impact from higher
selling price/mix, $14.0 million of higher volumes, which excludes the impact of
the Events in the second quarter of fiscal 2021, $21.7 million of lower
depreciation and amortization, primarily due to accelerated depreciation
incurred in the prior year period associated with the Florence, SC paper machine
project and the North Charleston, SC reconfiguration project, $18.4 million of
estimated productivity savings net of the Tres Barras planned maintenance outage
in the first quarter of fiscal 2021 and other favorable items aggregating $58.0
million. These other favorable items included lower costs compared to the prior
year period for the North Charleston, SC mill reconfiguration project and the
Florence, SC paper machine project, the decreased negative impact of maintenance
downtime and other items. Net cost inflation consisted primarily of higher
recovered fiber, energy, freight, chemical and wage and other costs that were
partially offset by lower virgin fiber compared to the prior year quarter.



Consumer Packaging Segment

Consumer Packaging Shipments

Consumer Packaging shipments are expressed as a tons equivalent, which includes
external and intersegment tons shipped from our Consumer Packaging mills plus
Consumer Packaging converting shipments converted from BSF to tons. The shipment
data table excludes gypsum paperboard liner tons produced by Seven Hills
Paperboard LLC our joint venture in Lynchburg, VA since it is not consolidated.



                                     First        Second      Six Months       Third        Fourth       Fiscal
                                    Quarter      Quarter      Ended 3/31      Quarter      Quarter        Year
Fiscal 2020
Consumer Packaging Shipments -
thousands
  of tons                              922.4        987.7         1,910.1        984.5        976.8       3,871.4

Fiscal 2021
Consumer Packaging Shipments -
thousands
  of tons                              940.4        913.0         1,853.4



Consumer Packaging Segment - Net Sales and Income







(In millions, except percentages)                       Segment       Return
                                     Net Sales (1)       Income      on Sales

Fiscal 2020
First Quarter                       $       1,536.9     $   46.2           3.0 %
Second Quarter                              1,616.3         90.8           5.6
Six Months Ended March 31, 2020             3,153.2        137.0           4.3
Third Quarter                               1,552.6         95.3           6.1
Fourth Quarter                              1,627.2         91.4           5.6
Total                               $       6,333.0     $  323.7           5.1 %

Fiscal 2021
First Quarter                       $       1,595.1     $   92.5           5.8 %
Second Quarter                              1,589.9         81.2           5.1

Six Months Ended March 31, 2021 $ 3,185.0 $ 173.7 5.5 %

(1) Net sales before intersegment eliminations.


                                       40

--------------------------------------------------------------------------------

Net Sales (Aggregate) - Consumer Packaging Segment



The $26.4 million decrease in net sales for the Consumer Packaging segment for
the second quarter of fiscal 2021 compared to the prior year quarter was
primarily due to $64.5 million of lower volumes that were partially offset by
$25.1 million of favorable foreign currency impacts and $13.0 million of higher
selling price/mix on sales. Excluding the estimated impact of $40.5 million and
$31.7 million of lower volumes due to the ransomware incident and winter
weather, respectively, volumes would have increased $7.7 million.

The $31.8 million increase in net sales for the Consumer Packaging segment for
the six months ended March 31, 2021 compared to the prior year period was
primarily due to $34.1 million of higher selling price/mix on sales and $34.9
million of favorable foreign currency impacts which were partially offset by
$37.4 million of lower volumes. Excluding the estimated impact of $40.5 million
and $31.7 million due to the ransomware incident and winter weather,
respectively, volumes would have increased $34.8 million.

Segment Income - Consumer Packaging Segment



Segment income attributable to the Consumer Packaging segment in the second
quarter of fiscal 2021 decreased $9.6 million compared to the prior year quarter
primarily due to an estimated $17.5 million of net cost inflation, $14.1 million
estimated impact of winter weather, $12.4 million estimated impact of the
ransomware incident and safety, cleaning and other items related to COVID-19
aggregating $3.0 million. These items were partially offset by $17.8 million of
margin impact from higher selling price/mix, an estimated $13.7 million of
productivity improvements, $3.1 million of lower depreciation and amortization
and $2.0 million of higher volumes, which excludes the impact of the Events. Net
cost inflation consisted primarily of higher wage and other costs and higher
recovered fiber, chemical, energy and freight costs, which were partially offset
by lower virgin fiber costs.

Segment income attributable to the Consumer Packaging segment for the six months
ended March 31, 2021 increased $36.7 million compared to the prior year period
primarily due to an estimated $57.3 million of productivity improvements, $35.9
million of margin impact from higher selling price/mix, $8.1 million of higher
volumes, which excludes the impact of the Events, $7.4 million of lower
depreciation and amortization and $14.5 million of other items. These items were
partially offset by an estimated $31.6 million of net cost inflation, $14.1
million estimated impact of winter weather, $12.4 million estimated impact of
the ransomware incident, COVID-19 relief payments and other safety, cleaning and
other items related to COVID-19 aggregating $17.6 million and an estimated $10.8
million of economic downtime. Net cost inflation consisted primarily of higher
wage and other costs and higher recovered fiber, energy, freight and chemical
costs, which were partially offset by lower virgin fiber costs.

                        LIQUIDITY AND CAPITAL RESOURCES

We fund our working capital requirements, capital expenditures, mergers,
acquisitions and investments, restructuring activities, dividends and stock
repurchases from net cash provided by operating activities, borrowings under our
credit facilities, proceeds from the sale of receivables under our accounts
receivable sales agreements, proceeds from the sale of property, plant and
equipment removed from service and proceeds received in connection with the
issuance of debt and equity securities. See "Note 11. Debt" of the Notes to
Condensed Consolidated Financial Statements and "Note 13. Debt" of the Notes to
Consolidated Financial Statements section in the Fiscal 2020 Form 10-K for more
information regarding our debt. Funding for our domestic operations in the
foreseeable future is expected to come from sources of liquidity within our
domestic operations, including cash and cash equivalents, and available
borrowings under our credit facilities. As such, our foreign cash and cash
equivalents are not expected to be a key source of liquidity to our domestic
operations.



                                       41

--------------------------------------------------------------------------------




Cash and cash equivalents were $334.0 million at March 31, 2021 and $251.1
million at September 30, 2020. Approximately four-fifths of the cash and cash
equivalents at March 31, 2021 was held outside of the U.S. The proportion of
cash and cash equivalents held outside of the U.S. generally varies from period
to period. At March 31, 2021 and September 30, 2020, total debt was $8,942.6
million and $9,430.6 million, respectively, $549.5 million and $222.9 million of
which was short-term at March 31, 2021 and September 30, 2020, respectively.
Included in our total debt at March 31, 2021 was $200.7 million of non-cash
acquisition-related step-up. Total debt at March 31, 2021 decreased $488.0
million compared to September 30, 2020. Total debt was primarily impacted by net
cash provided by operating activities exceeding aggregate capital expenditures
and dividends, despite an increase in accounts receivable during the second
quarter of fiscal 2021 associated with delayed billing due to the ransomware
incident. We expect the level of accounts receivable to normalize in the third
quarter of fiscal 2021.



At March 31, 2021, we had approximately $3.6 billion of availability under our
long-term committed credit facilities and cash and cash equivalents. Our primary
availability is under our revolving credit facilities and Receivables
Securitization Facility, the majority of which matures on November 21, 2024.
This liquidity may be used to provide for ongoing working capital needs and for
other general corporate purposes, including acquisitions, dividends and stock
repurchases. We have limited debt maturities prior to March 2022.

Certain restrictive covenants govern our maximum availability under our credit
facilities. We test and report our compliance with these covenants as required
by these facilities and were in compliance with these covenants at March 31,
2021.

At March 31, 2021, we had $66.1 million of outstanding letters of credit not drawn upon.





We use a variety of working capital management strategies, including supply
chain financing ("SCF") programs, vendor financing and commercial card programs,
a monetization facility where we sell short-term receivables to a group of
third-party financial institutions and a receivables securitization facility. We
describe these programs below.

We engage in certain customer-based SCF programs to accelerate the receipt of
payment for outstanding accounts receivable from certain customers. Certain
costs of these programs are borne by the customer or us. Receivables transferred
under these customer-based supply chain financing programs generally meet the
requirements to be accounted for as sales in accordance with guidance under ASC
860, "Transfers and Servicing" resulting in derecognition of such receivables
from our consolidated balance sheets. Receivables involved with these
customer-based supply chain finance programs constitute less than 3% of our
annual net sales. In addition, we have monetization facilities that sell to
third-party financial institutions all of the short-term receivables generated
from certain customer trade accounts. See "Note 10. Fair Value - Accounts
Receivable Sales Agreements" for a discussion of our monetization facilities.

Our working capital management strategy includes working with our suppliers to
revisit terms and conditions, including the extension of payment terms. Our
current payment terms with the majority of our suppliers generally range from
payable upon receipt to 120 days and vary for items such as the availability of
cash discounts. We do not believe our payment terms will be shortened
significantly in the near future, and we do not expect our net cash provided by
operating activities to be significantly impacted by additional extensions of
payment terms. Certain financial institutions offer voluntary SCF programs that
enable our suppliers, at their sole discretion, to sell their receivables from
us to the financial institutions on a non-recourse basis at a rate that
leverages our credit rating and thus might be more beneficial to our suppliers.
We and our suppliers agree on commercial terms for the goods and services we
procure, including prices, quantities and payment terms, regardless of whether
the supplier elects to participate in SCF programs. The suppliers sell us goods
or services and issue the associated invoices to us based on the agreed-upon
contractual terms. The due dates of the invoices are not extended due to the
supplier's participation in SCF programs. Our suppliers, at their sole
discretion if they choose to participate in a SCF program, determine which
invoices, if any, they want to sell to the financial institutions. No guarantees
are provided by us under SCF programs and we have no economic interest in a
supplier's decision to participate in the SCF program. Therefore, amounts due to
our suppliers that elect to participate in SCF programs are included in the line
item accounts payable and accrued expenses in our consolidated balance sheet and
the activity is reflected in net cash provided by operating activities in our
consolidated statements of cash flows. Based on correspondence with the
financial institutions that are involved with our two primary SCF programs,
while the amount suppliers elect to sell to the financial institutions varies
from period to period, the amount generally averages approximately 15% of our
accounts payable balance.



                                       42

--------------------------------------------------------------------------------


We also participate in certain vendor financing and commercial card programs to
support our travel and entertainment expenses and smaller vendor purchases.
Amounts outstanding under these programs are classified as debt primarily
because we receive the benefit of extended payment terms and a rebate from the
financial institution that we would not have otherwise received without the
financial institutions' involvement. We also have a receivables securitization
facility (as defined herein) that allows for borrowing availability based on the
eligible underlying accounts receivable and compliance with certain covenants.
See "Note 11. Debt" for additional information for a discussion of our
receivables securitization facility and the amount outstanding under our vendor
financing and commercial card programs.

Cash Flow Activity



                                                         Six Months Ended
(In millions)                                                March 31,
                                                         2021         2020

Net cash provided by operating activities              $  851.6     $  

598.8


Net cash used for investing activities                 $ (195.2 )   $ 

(589.3 ) Net cash (used for) provided by financing activities $ (584.6 ) $ 507.1






Net cash provided by operating activities during the six months ended March 31,
2021 increased $252.8 million compared to the six months ended March 31, 2020,
primarily due to $334.8 million of favorable working capital compared to the
prior year period, including the payment of certain fiscal 2020 bonuses and the
Company's 401(k) match and annual company contribution (i.e. up to 5% and 2.5%,
respectively) in the form of stock, rather than cash, and deferral of certain
payroll taxes in connection with the WestRock Pandemic Action Plan that were
partially offset by an increase in accounts receivable during the second quarter
of fiscal 2021 associated with delayed billing related to the ransomware
incident. We expect the level of accounts receivable to normalize in the third
quarter of fiscal 2021.

Net cash used for investing activities of $195.2 million in the six months ended
March 31, 2021 consisted primarily of $303.0 million for capital expenditures
that were partially offset by $58.5 million of proceeds from the sale of the
Summerville, SC sawmill and $28.3 million of proceeds from the sale of
investments. Net cash used for investing activities of $589.3 million in the six
months ended March 31, 2020 consisted primarily of $616.2 million for capital
expenditures that were partially offset by $21.3 million of proceeds from the
sale of property, plant and equipment.

We started up a new paper machine at our Florence, SC mill in October 2020 and
expect to ramp up to full production by the end of fiscal 2021. The Tres Barras
mill upgrade project should be completed in the spring of 2021 and we expect to
begin ramping up production in the second half of the fiscal year. We expect
fiscal 2021 capital investments to be $800 million to $900 million, which is
higher than the estimates that we incorporated into the WestRock Pandemic Action
Plan due to investments that we subsequently identified in specific growth
projects. At these capital investment levels, we are confident that we will
continue to invest in the appropriate safety, environmental and maintenance
projects, and complete our strategic mill projects while also making investments
to support productivity and growth in our business. However, it is possible that
our capital expenditure assumptions may change, project completion dates may
change, or we may decide to invest a different amount depending upon
opportunities we identify, or changes in market conditions, or to comply with
environmental or other regulatory changes.

In the six months ended March 31, 2021, net cash used for financing activities
of $584.6 million consisted primarily of a net decrease in debt of $474.8
million and cash dividends paid to stockholders of $105.8 million. In the six
months ended March 31, 2020, net cash provided by financing activities of $507.1
million consisted primarily of a net increase in debt of $733.0 million and cash
dividends paid to stockholders of $240.7 million.

On May 4, 2021, our board of directors declared a quarterly dividend of $0.24
per share, an increase of $0.04 per share, or 20%, representing a $0.96 per
share annualized dividend. In February 2021 and November 2020, we paid a
quarterly dividend of $0.20 per share, respectively, compared to $0.465 per
share in February 2020 and November 2019, respectively. We believe that reducing
our dividend in May 2020 was prudent given the uncertain market conditions at
the time driven by COVID-19 and that the reduction has allowed us to allocate



                                       43

--------------------------------------------------------------------------------

additional cash to pay down our outstanding debt. Our short-term goal is to reduce debt and leverage and return capital to stockholders through a competitive annual dividend.



At March 31, 2021, the U.S. federal, state and foreign net operating losses and
other U.S. federal and state tax credits available to us aggregated
approximately $78 million in future potential reductions of U.S. federal, state
and foreign cash taxes. Based on our current projections, we expect to utilize
nearly all of the remaining U.S. federal net operating losses and other U.S.
federal credits during the current fiscal year. Foreign and state net operating
losses and credits will be used over a longer period of time. Our cash tax rate
is highly dependent on our taxable income, utilization of net operating losses
and credits, changes in tax laws or tax rates, capital expenditures or other
factors. Barring significant changes in our current assumptions, including
changes in tax laws or tax rates, forecasted taxable income, levels of capital
expenditures and other items, we expect our cash tax rate to be similar to our
income tax rate in fiscal 2021 and slightly higher in fiscal 2022 primarily due
to the absence of certain nonrecurring tax credits and the reduction in capital
investments, including the timing of depreciation on our qualifying capital
investments as allowed under the Tax Cuts and Jobs Act.



Our pension plans in the U.S. are overfunded and we have a pension asset of
approximately $0.4 billion on our condensed consolidated balance sheet as of
March 31, 2021. We made contributions of $10.8 million to our pension and
supplemental retirement plans during the six months ended March 31, 2021. Based
on current facts and assumptions, we expect to contribute approximately $21
million to our U.S. and non-U.S. pension plans in fiscal 2021. We have made
contributions and expect to continue to make contributions in the coming years
to our pension plans in order to ensure that our funding levels remain adequate
in light of projected liabilities and to meet the requirements of the Pension
Protection Act of 2006 (the "Pension Act") and other regulations. Our estimates
are based on current factors, such as discount rates and expected return on plan
assets. It is possible that our assumptions may change, actual market
performance may vary or we may decide to contribute different amounts.



In the normal course of business, we evaluate our potential exposure to MEPPs,
including with respect to potential withdrawal liabilities. During fiscal 2018,
we submitted formal notification to withdraw from PIUMPF and Central States, and
recorded estimated withdrawal liabilities for each. Subsequently, in fiscal 2019
and 2020, we received demand letters from PIUMPF, including a demand for
withdrawal liabilities and for our proportionate share of PIUMPF's accumulated
funding deficiency, and we refined our liability, the impact of which was not
significant. We have challenged the PIUMPF accumulated funding deficiency
demands. We began making monthly payments (approximately $0.7 million per month
for 20 years) for the PIUMPF withdrawal liabilities in fiscal 2020, excluding
the accumulated funding deficiency demands. It is reasonably possible that we
may incur withdrawal liabilities with respect to certain other MEPPs in
connection with such withdrawals. Our estimate of any such withdrawal liability,
both individually and in the aggregate, is not material for the remaining plans
in which we participate.



At March 31, 2021 and September 30, 2020, we had withdrawal liabilities recorded
of $243.2 million and $252.0 million, respectively, including liabilities
associated with PIUMPF. See "Note 5. Retirement Plans - Multiemployer Plans" of
the Notes to Consolidated Financial Statements section in the Fiscal 2020 Form
10-K for more information regarding these liabilities. See also Item 1A. "Risk
Factors - We May Incur Withdrawal Liability and/or Increased Funding
Requirements in Connection with MEPPs" in our Fiscal 2020 Form 10-K.

We anticipate that we will be able to fund our capital expenditures, interest
payments, dividends and stock repurchases, pension payments, working capital
needs, note repurchases, restructuring activities, repayments of current portion
of long-term debt and other corporate actions for the foreseeable future from
cash generated from operations, borrowings under our credit facilities, proceeds
from our accounts receivable sales agreements, proceeds from the issuance of
debt or equity securities or other additional long-term debt financing,
including new or amended facilities. In addition, we continually review our
capital structure and conditions in the private and public debt markets in order
to optimize our mix of indebtedness. In connection with these reviews, we may
seek to refinance existing indebtedness to extend maturities, reduce borrowing
costs or otherwise improve the terms and composition of our indebtedness.

Guarantor Summarized Financial Information

WRKCo, Inc. (the "Issuer"), a wholly owned subsidiary of Parent (as defined below), has issued the following debt securities pursuant to offerings registered under the Securities Act of 1933, as amended (collectively for purposes of this subsection, the "Notes"):


                                       44

--------------------------------------------------------------------------------





Aggregate Principal         Stated
       Amount               Coupon
   (in millions)             Rate              Maturity Date              Referred to as:

$                500           3.000 %     September 2024            the 2024 Notes
$                600           3.750 %     March 2025                the 2025 Notes
$                750           4.650 %     March 2026                the 2026 Notes
$                500           3.375 %     September 2027            the 2027 Notes
$                600           4.000 %     March 2028                the 2028 Notes
$                500           3.900 %     June 2028                 the June 2028 Notes
$                750           4.900 %     March 2029                the 2029 Notes
$                500           4.200 %     June 2032                 the 2032 Notes
$                600           3.000 %     June 2033                 the June 2033 Notes




Upon issuance, the Notes maturing in 2024, 2025, 2027 and March 2028 were fully
and unconditionally guaranteed by the Guarantor Subsidiaries. On November 2,
2018, in connection with the consummation of the KapStone Acquisition, Whiskey
Holdco, Inc. became the direct parent of the Issuer, changed its name to
WestRock Company ("Parent") and fully and unconditionally guaranteed these
Notes. The remaining Notes were issued by the Issuer subsequent to the
consummation of the KapStone Acquisition and were fully and unconditionally
guaranteed at the time of issuance by Parent and the Guarantor Subsidiaries.
Accordingly, each series of the Notes is fully and unconditionally guaranteed on
a joint and several basis by Parent and the Guarantor Subsidiaries (together,
the "Guarantors"). Collectively, the Issuer and the Guarantors are the "Obligor
Group".



Each series of Notes and the related guarantees constitute unsecured
unsubordinated obligations of the applicable obligor. Each series of Notes and
the related guarantees ranks equally in right of payment with all of the
applicable obligor's existing and future unsecured and unsubordinated debt;
ranks senior in right of payment to all of the applicable obligor's existing and
future subordinated debt; is effectively junior to the applicable obligor's
existing and future secured debt to the extent of the value of the assets
securing such debt; and is structurally subordinated to all of the existing and
future liabilities of each subsidiary of the applicable obligor (that is not
itself an obligor) that does not guarantee such Notes.



The indentures governing each series of Notes contain covenants that, among
other things, limit our ability and the ability of our subsidiaries to grant
liens on our assets and enter into sale and leaseback transactions. In addition,
the indentures limit, as applicable, the ability of the Issuer and Guarantors to
merge, consolidate or sell, convey, transfer or lease our or their properties
and assets substantially as an entirety. The covenants contained in the
indentures do not restrict the Company's ability to pay dividends or
distributions to stockholders.



The guarantee obligations of the Guarantors under the Notes are also subject to
certain limitations and terms similar to those applicable to other guarantees of
similar instruments, including that (i) the guarantees are subject to fraudulent
transfer and conveyance laws and (ii) the obligations of each Guarantor under
its guarantee of each series of Notes will be limited to the maximum amount as
will result in the obligations of such Guarantor under its guarantee of such
Notes not to be deemed to constitute a fraudulent conveyance or fraudulent
transfer under federal or state law.



Under each indenture governing one or more series of the Notes, a Guarantor
Subsidiary will be automatically and unconditionally released from its guarantee
upon consummation of any transaction permitted under the applicable indenture
resulting in such Guarantor Subsidiary ceasing to be an obligor (either as
issuer or guarantor). Under the indentures, the guarantee of Parent will be
automatically released and will terminate upon the merger of Parent with or into
the Issuer or another guarantor, the consolidation of Parent with the Issuer or
another guarantor or the transfer of all or substantially all of the assets of
Parent to the Issuer or a guarantor. In addition, if the Issuer exercises its
defeasance or covenant defeasance option with respect to the Notes of a series
in accordance with the terms of the applicable indenture, each guarantor will be
automatically and unconditionally released from its guarantee of the Notes of
such series and all its obligations under the applicable indenture.



                                       45

--------------------------------------------------------------------------------






The Issuer and each Guarantor is a holding company that conducts substantially
all of its business through subsidiaries. Accordingly, repayment of the Issuer's
indebtedness, including the Notes, is dependent on the generation of cash flow
by the Issuer's and each Guarantor's subsidiaries, as applicable, and their
ability to make such cash available to the Issuer and the Guarantors, as
applicable, by dividend, debt repayment or otherwise. The Issuer's and the
Guarantors' subsidiaries may not be able to, or be permitted to, make
distributions to enable them to make payments in respect of their obligations,
including with respect to the Notes in the case of the Issuer and the guarantees
in the case of the Guarantors. Each of the Issuer's and the Guarantors'
subsidiaries is a distinct legal entity and, under certain circumstances, legal
and contractual restrictions may limit the Issuer's and the Guarantors' ability
to obtain cash from their subsidiaries. In the event that the Issuer and the
Guarantors do not receive distributions from their subsidiaries, the Issuer and
the Guarantors may be unable to make required principal and interest payments on
their obligations, including with respect to the Notes and the guarantees.



Pursuant to amended Rule 3-10 of Regulation S-X, the summarized financial
information below is presented for the Obligor Group on a combined basis after
the elimination of intercompany balances and transactions among the Obligor
Group and equity in earnings from and investments in the non-Guarantor
Subsidiaries. The summarized financial information below should be read in
conjunction with the Company's unaudited condensed consolidated financial
statements contained herein, as the summarized financial information may not
necessarily be indicative of results of operations or financial position had the
subsidiaries operated as independent entities.

© Edgar Online, source Glimpses