Investor Presentaiton

Q1 FY17 Adjusted Segment Sales, Adjusted EBITDA and Adjusted EBITDA Margin Q1 FY17 ($ in millions, except percentages) Corrugated Packaging Consumer Packaging Land and Development Non-Allocated / Eliminations Consolidated Segment Net Sales Less: Trade Sales Adjusted Segment Sales $ 1,943.6 1,510.9 $ 54.0 $ (61.3) 3,447.2 (74.0) (74.0) $ 1,869.6 $ 1,510.9 $ 54.0 $ (61.3) $ 3,373.2 Segment Income and Non-allocated Expenses $ 141.5 $ 87.6 $ 1.7 $ (14.7) $ 216.1 Depreciation and Amortization 145.4 127.0 0.2 2.6 275.2 Less: Deferred Financing Costs (1.1) (1.1) Segment EBITDA 286.9 214.6 1.9 (13.2) 490.2 Plus: Inventory Step-up Adjusted Segment EBITDA and Non-allocated Expenses $ 286.9 $ 214.6 $ 1.9 $ (13.2) $ 490.2 Segment EBITDA Margins Adjusted Segment EBITDA Margins 22 22 14.8% 14.2% 15.3% 14.2% WestRock

View entire presentation