LP Building Solutions Reports Third Quarter 2024 Results, Including Records for Siding Sales and Earnings, and Increases Full Year Guidance
Key Highlights for Third Quarter 2024, Compared to Third Quarter 2023
- Siding net sales increased by 22% to
$420 million - Oriented Strand Board (OSB) net sales decreased by 24% to
$253 million - Consolidated net sales decreased by 1% to
$722 million - Net income was
$90 million , a decrease of$27 million - Net income per diluted share was
$1.28 per share, a decrease of$0.35 per share - Adjusted EBITDA(1) was
$153 million , a decrease of$37 million - Adjusted Diluted EPS(1) was
$1.22 per diluted share, a decrease of$0.40 per diluted share - Cash provided by operating activities was
$184 million , a decrease of$3 million
(1) | This is a non-GAAP financial measure. See “Use of Non-GAAP Information,” “Reconciliation of Net Income to Non-GAAP Adjusted EBITDA, Non-GAAP Adjusted Income, and Non-GAAP Adjusted Diluted EPS" below. |
Capital Allocation Update
- Paid
$73 million to repurchase 0.8 million of LP's common shares during the third quarter, leaving 70 million common shares outstanding and$262 million remaining under the pre-existing share repurchase authorizations as ofSeptember 30, 2024 - Invested
$44 million in capital expenditures during the third quarter - Paid
$18 million in cash dividends during the third quarter - Announced a quarterly cash dividend of
$0.26 per share - Total liquidity of
$896 million as ofSeptember 30, 2024
"LP’s teams executed our strategy to drive growth, margin, specialization, and efficiency in the third quarter,” said LP Chairperson and CEO
Outlook
The Company is providing financial guidance for the fourth quarter of 2024 and full year 2024 as set forth in the table below. Guidance is based on current plans and expectations and is subject to a number of known and unknown uncertainties and risks, including those set forth below under “Forward-Looking Statements.”
| Fourth Quarter 2024 |
| Full Year 2024 |
Siding net sales year-over-year growth | 9% to 10% |
| ~17% |
Siding Adjusted EBITDA(2) |
| ||
OSB Adjusted EBITDA(2)(3) |
| ||
Consolidated Adjusted EBITDA(2)(3)(4) |
| ||
Capital expenditures(5) |
|
|
(2) | This is a non-GAAP financial measure. Reconciliation of Siding Adjusted EBITDA, OSB Adjusted EBITDA, and consolidated Adjusted EBITDA guidance to the closest corresponding GAAP measure on a forward-looking basis is not available without unreasonable efforts. Our inability to reconcile these measures results from the inherent difficulty in forecasting generally and quantifying certain projected amounts that are necessary for such reconciliation. In particular, sufficient information is not available to calculate certain adjustments required for such reconciliation, such as business exit credits and charges, product-line discontinuance charges, other operating credits and charges, net, loss on early debt extinguishment, investment income, and other non-operating items, that would be required to be included in the comparable forecasted | |
(3) | The fourth quarter and full year OSB EBITDA are based on the assumption that OSB prices published by Random Lengths remain unchanged from those published on | |
(4) | For purposes of calculating the fourth quarter of 2024 and full year 2024 consolidated Adjusted EBITDA, LP South America Adjusted EBITDA fully offsets Corporate and Other Adjusted EBITDA. | |
(5) | Capital expenditures related to strategic growth and sustaining maintenance projects are expected to be between |
Third Quarter 2024 Highlights
Net sales for the third quarter of 2024 decreased year-over-year by
Net income decreased year-over-year by
First Nine Months of 2024 Highlights
Net sales for the first nine months of 2024 increased year-over-year by
Net income increased year-over-year by
Segment Results
Siding
The Siding segment serves diverse end markets with a broad product offering including LP® SmartSide®
Segment sales and adjusted EBITDA for this segment were as follows (dollar amounts in millions):
| Three Months Ended |
| Nine Months Ended | ||||||||||||||
|
| 2024 |
|
| 2023 |
| % Change |
|
| 2024 |
|
| 2023 |
| % Change | ||
Net sales | $ | 420 |
| $ | 345 |
| 22 | % |
| $ | 1,196 |
| $ | 996 |
| 20 | % |
Adjusted EBITDA |
| 123 |
|
| 71 |
| 72 | % |
|
| 318 |
|
| 198 |
| 61 | % |
| Three Months Ended |
| Nine Months Ended | ||||
| Average Net Selling Price |
| Unit Shipments |
| Average Net Selling Price |
| Unit Shipments |
Siding Solutions | 6 % |
| 15 % |
| 6 % |
| 14 % |
The year-over-year net sales increase for the Siding segment for the three and nine months ended
Third quarter 2024 Adjusted EBITDA increased year-over-year by
Oriented Strand Board (OSB)
The OSB segment manufactures and distributes OSB structural panel products, including the innovative value-added OSB product portfolio known as LP® Structural Solutions (which includes LP® TechShield® Radiant Barrier, LP WeatherLogic® Air & Water Barrier, LP Legacy® Premium Sub-Flooring, LP NovaCore®
Segment sales and adjusted EBITDA for this segment were as follows (dollar amounts in millions):
| Three Months Ended |
| Nine Months Ended | ||||||||||||||
|
| 2024 |
|
| 2023 |
| % Change |
|
| 2024 |
|
| 2023 |
| % Change | ||
Net sales | $ | 253 |
| $ | 335 |
| (24 | )% |
| $ | 917 |
| $ | 754 |
| 22 | % |
Adjusted EBITDA |
| 33 |
|
| 120 |
| (72 | )% |
|
| 249 |
|
| 161 |
| 54 | % |
| Three Months Ended |
| Nine Months Ended | ||||
| Average Net Selling Price |
| Unit Shipments |
| Average Net Selling Price |
| Unit Shipments |
OSB - Structural Solutions | (20) % |
| (3) % |
| 9 % |
| 13 % |
OSB - Commodity | (34) % |
| 8 % |
| 7 % |
| 11 % |
Third quarter 2024 net sales for the OSB segment decreased year-over-year by
Adjusted EBITDA for the three months ended
LPSA
The LPSA segment manufactures and distributes LP OSB structural panel and Siding Solutions products in
Segment sales and adjusted EBITDA for this segment were as follows (dollar amounts in millions):
| Three Months Ended |
| Nine Months Ended | ||||||||||||||
|
| 2024 |
|
| 2023 |
| % Change |
|
| 2024 |
|
| 2023 |
| % Change | ||
Net sales | $ | 47 |
| $ | 45 |
| 4 | % |
| $ | 140 |
| $ | 153 |
| (8 | )% |
Adjusted EBITDA |
| 9 |
|
| 6 |
| 41 | % |
|
| 29 |
|
| 31 |
| (5 | )% |
| Three Months Ended |
| Nine Months Ended | ||||
| Average Net Selling Price |
| Unit Shipments |
| Average Net Selling Price |
| Unit Shipments |
OSB - Structural Solutions | (11) % |
| 13 % |
| (16) % |
| 7 % |
Siding | (32) % |
| 76 % |
| (22) % |
| 14 % |
The year-over-year net sales and Adjusted EBITDA increases for the three months ended
Conference Call
LP will hold a conference call to discuss this release today at
About LP
As a leader in high-performance building solutions,
Forward-Looking Statements
This news release contains statements concerning
Use of Non-GAAP Information
In evaluating our business, we utilize non-GAAP financial measures that fall within the meaning of SEC Regulation G and Regulation S-K Item 10(e), which we believe provide users of the financial information with additional meaningful comparison to prior reported results. Non-GAAP financial measures do not have standardized definitions and are not defined by
Adjusted EBITDA, Adjusted Income, and Adjusted Diluted EPS are not substitutes for the
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (AMOUNTS IN MILLIONS, EXCEPT PER SHARE AMOUNTS) | |||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Net sales | $ | 722 |
|
| $ | 728 |
|
| $ | 2,261 |
|
| $ | 1,923 |
|
Cost of sales |
| (530 | ) |
|
| (514 | ) |
|
| (1,591 | ) |
|
| (1,489 | ) |
Gross profit |
| 193 |
|
|
| 214 |
|
|
| 669 |
|
|
| 434 |
|
Selling, general, and administrative expenses |
| (75 | ) |
|
| (58 | ) |
|
| (215 | ) |
|
| (191 | ) |
Impairment of long-lived assets |
| — |
|
|
| (1 | ) |
|
| — |
|
|
| (25 | ) |
Other operating credits and charges, net |
| (1 | ) |
|
| 6 |
|
|
| 2 |
|
|
| (20 | ) |
Income from operations |
| 116 |
|
|
| 161 |
|
|
| 455 |
|
|
| 198 |
|
Interest expense |
| (4 | ) |
|
| (4 | ) |
|
| (12 | ) |
|
| (9 | ) |
Investment income |
| 6 |
|
|
| 4 |
|
|
| 17 |
|
|
| 10 |
|
Other non-operating income (expense) |
| (4 | ) |
|
| — |
|
|
| 2 |
|
|
| (17 | ) |
Income before income taxes |
| 113 |
|
|
| 160 |
|
|
| 462 |
|
|
| 183 |
|
Provision for income taxes |
| (23 | ) |
|
| (44 | ) |
|
| (117 | ) |
|
| (66 | ) |
Equity in unconsolidated affiliate |
| — |
|
|
| 1 |
|
|
| 12 |
|
|
| 3 |
|
Net income | $ | 90 |
|
| $ | 118 |
|
| $ | 358 |
|
| $ | 119 |
|
Net income attributed to non-controlling interest |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Net income attributed to LP | $ | 90 |
|
| $ | 118 |
|
| $ | 358 |
|
| $ | 119 |
|
|
|
|
|
|
|
|
| ||||||||
Net income attributed to LP per share of common stock: |
|
|
|
|
|
|
| ||||||||
Basic | $ | 1.28 |
|
| $ | 1.63 |
|
| $ | 5.01 |
|
| $ | 1.65 |
|
Diluted | $ | 1.28 |
|
| $ | 1.63 |
|
| $ | 5.00 |
|
| $ | 1.65 |
|
|
|
|
|
|
|
|
| ||||||||
Average shares of common stock used to compute net income (loss) per share: |
|
|
|
|
|
|
| ||||||||
Basic |
| 70 |
|
|
| 72 |
|
|
| 71 |
|
|
| 72 |
|
Diluted |
| 71 |
|
|
| 72 |
|
|
| 72 |
|
|
| 72 |
|
CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED) (AMOUNTS IN MILLIONS) | |||||||
|
| ||||||
ASSETS |
|
|
| ||||
Cash and cash equivalents | $ | 346 |
|
| $ | 222 |
|
Receivables, net |
| 136 |
|
|
| 155 |
|
Inventories |
| 372 |
|
|
| 378 |
|
Prepaid expenses and other current assets |
| 30 |
|
|
| 23 |
|
Total current assets |
| 885 |
|
|
| 778 |
|
|
|
|
| ||||
Property, plant, and equipment, net |
| 1,567 |
|
|
| 1,540 |
|
Timber and timberlands |
| 30 |
|
|
| 32 |
|
Operating lease assets, net |
| 25 |
|
|
| 25 |
|
| 26 |
|
|
| 27 |
| |
Investments in and advances to affiliates |
| 18 |
|
|
| 5 |
|
Other assets |
| 21 |
|
|
| 20 |
|
Deferred tax asset |
| 4 |
|
|
| 11 |
|
Total assets | $ | 2,576 |
|
| $ | 2,437 |
|
|
|
|
| ||||
LIABILITIES AND EQUITY |
|
|
| ||||
Accounts payable and accrued liabilities | $ | 282 |
|
| $ | 254 |
|
Income tax payable |
| 22 |
|
|
| 5 |
|
Total current liabilities |
| 303 |
|
|
| 259 |
|
|
|
|
| ||||
Long-term debt |
| 347 |
|
|
| 347 |
|
Deferred income taxes |
| 153 |
|
|
| 162 |
|
Non-current operating lease liabilities |
| 25 |
|
|
| 25 |
|
Contingency reserves, excluding current portion |
| 25 |
|
|
| 25 |
|
Other long-term liabilities |
| 56 |
|
|
| 61 |
|
Total liabilities |
| 910 |
|
|
| 880 |
|
|
|
|
| ||||
Stockholders’ equity: |
|
|
| ||||
Common stock |
| 86 |
|
|
| 88 |
|
Additional paid-in capital |
| 472 |
|
|
| 465 |
|
Retained earnings |
| 1,594 |
|
|
| 1,479 |
|
| (386 | ) |
|
| (386 | ) | |
Accumulated comprehensive loss |
| (100 | ) |
|
| (89 | ) |
Total stockholders’ equity |
| 1,666 |
|
|
| 1,557 |
|
Total liabilities and stockholders’ equity | $ | 2,576 |
|
| $ | 2,437 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) (AMOUNTS IN MILLIONS) | |||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
| ||||||||
Net income | $ | 90 |
|
| $ | 118 |
|
| $ | 358 |
|
| $ | 119 |
|
Adjustments to net income: |
|
|
|
|
|
|
| ||||||||
Depreciation and amortization |
| 31 |
|
|
| 30 |
|
|
| 93 |
|
|
| 87 |
|
Impairment of goodwill and long-lived assets |
| — |
|
|
| 1 |
|
|
| — |
|
|
| 25 |
|
Gain on sale of assets, net |
| — |
|
|
| (6 | ) |
|
| — |
|
|
| (6 | ) |
Pension loss due to settlement |
| — |
|
|
| — |
|
|
| — |
|
|
| 6 |
|
Deferred taxes |
| (5 | ) |
|
| 34 |
|
|
| (1 | ) |
|
| 44 |
|
Foreign currency remeasurement and transaction loss (gain) |
| 4 |
|
|
| 8 |
|
|
| (2 | ) |
|
| 20 |
|
Other adjustments, net |
| 4 |
|
|
| (1 | ) |
|
| (2 | ) |
|
| 28 |
|
Changes in assets and liabilities (net of acquisitions and divestitures): |
|
|
|
|
|
|
| ||||||||
Receivables |
| 27 |
|
|
| (30 | ) |
|
| (6 | ) |
|
| (52 | ) |
Inventories |
| 2 |
|
|
| 22 |
|
|
| 4 |
|
|
| (46 | ) |
Prepaid expenses and other current assets |
| — |
|
|
| (5 | ) |
|
| (11 | ) |
|
| (5 | ) |
Accounts payable and accrued liabilities |
| 12 |
|
|
| 10 |
|
|
| 28 |
|
|
| (36 | ) |
Income taxes payable, net of receivables |
| 18 |
|
|
| 7 |
|
|
| 39 |
|
|
| (26 | ) |
Net cash provided by operating activities |
| 184 |
|
|
| 187 |
|
|
| 500 |
|
|
| 157 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
| ||||||||
Property, plant, and equipment additions |
| (44 | ) |
|
| (49 | ) |
|
| (121 | ) |
|
| (236 | ) |
Acquisition of facility assets |
| — |
|
|
| — |
|
|
| — |
|
|
| (80 | ) |
Proceeds from sales of assets |
| — |
|
|
| 8 |
|
|
| — |
|
|
| 9 |
|
Investment in affiliates |
| (17 | ) |
|
| — |
|
|
| (17 | ) |
|
| — |
|
Other investing activities, net |
| — |
|
|
| — |
|
|
| 16 |
|
|
| (4 | ) |
Net cash used in investing activities |
| (61 | ) |
|
| (41 | ) |
|
| (122 | ) |
|
| (312 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
| ||||||||
Borrowing of long-term debt |
| — |
|
|
| 10 |
|
|
| — |
|
|
| 80 |
|
Repayment of long-term debt |
| — |
|
|
| (40 | ) |
|
| — |
|
|
| (80 | ) |
Payment of cash dividends |
| (18 | ) |
|
| (17 | ) |
|
| (56 | ) |
|
| (52 | ) |
Repurchase of common stock |
| (73 | ) |
|
| — |
|
|
| (188 | ) |
|
| — |
|
Other financing activities |
| (4 | ) |
|
| — |
|
|
| (8 | ) |
|
| (10 | ) |
Net cash used in financing activities |
| (95 | ) |
|
| (48 | ) |
|
| (252 | ) |
|
| (61 | ) |
EFFECT OF EXCHANGE RATE ON CASH, CASH EQUIVALENTS, AND RESTRICTED CASH |
| 1 |
|
|
| (9 | ) |
|
| (2 | ) |
|
| (6 | ) |
Net increase (decrease) in cash, cash equivalents, and restricted cash |
| 29 |
|
|
| 90 |
|
|
| 124 |
|
|
| (223 | ) |
Cash, cash equivalents, and restricted cash at beginning of period |
| 317 |
|
|
| 71 |
|
|
| 222 |
|
|
| 383 |
|
Cash, cash equivalents, and restricted cash at end of period | $ | 346 |
|
| $ | 160 |
|
| $ | 346 |
|
| $ | 160 |
|
KEY PERFORMANCE INDICATORS
The following tables present summary data relating to: (i) housing starts within
We monitor housing starts, which is a leading external indicator of residential construction in
The following table sets forth housing starts for the three and nine months ended
| Three Months Ended |
| Nine Months Ended | ||||
| 2024 |
| 2023 |
| 2024 |
| 2023 |
Housing starts1: |
|
|
|
|
|
|
|
Single-Family | 258 |
| 259 |
| 780 |
| 709 |
Multi-Family | 94 |
| 105 |
| 263 |
| 371 |
| 352 |
| 364 |
| 1,043 |
| 1,079 |
1 | Actual |
We monitor sales volumes for our products in our Siding, OSB, and LPSA segments, which we define as the number of units of our products sold within the applicable period. Evaluating sales volume by product type helps us identify and address changes in product demand, broad market factors that may affect our performance, and opportunities for future growth. It should be noted that other companies may present sales volume data differently, and therefore, as presented by us, sales volume data may not be comparable to similarly titled measures reported by other companies. We believe that sales volumes can be a useful measure for evaluating and understanding our business.
The following table sets forth sales volumes for the three and nine months ended
| Three Months Ended |
| Three Months Ended | ||||||||||||
Sales Volume | Siding |
| OSB |
| LPSA |
| Total |
| Siding |
| OSB |
| LPSA |
| Total |
Siding Solutions (MMSF) | 460 |
| — |
| 11 |
| 470 |
| 398 |
| — |
| 6 |
| 405 |
OSB - Structural Solutions (MMSF) | — |
| 402 |
| 130 |
| 532 |
| — |
| 412 |
| 115 |
| 528 |
OSB - commodity (MMSF) | — |
| 431 |
| — |
| 431 |
| — |
| 401 |
| — |
| 401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended |
| Nine Months Ended | ||||||||||||
Sales Volume | Siding |
| OSB |
| LPSA |
| Total |
| Siding |
| OSB |
| LPSA |
| Total |
Siding Solutions (MMSF) | 1,318 |
| — |
| 29 |
| 1,347 |
| 1,158 |
| — |
| 25 |
| 1,183 |
OSB - value added (MMSF) | — |
| 1,297 |
| 397 |
| 1,693 |
| — |
| 1,151 |
| 370 |
| 1,521 |
OSB - commodity (MMSF) | — |
| 1,261 |
| — |
| 1,261 |
| — |
| 1,137 |
| — |
| 1,137 |
We measure OEE at each of our mills to track improvements in the utilization and productivity of our manufacturing assets. OEE is a composite metric that considers asset uptime (adjusted for capital project downtime and similar events), production rates, and finished product quality. We believe that OEE, when used in conjunction with other metrics, can be a useful measure for evaluating our ability to generate profits, and that providing this measure should allow interested persons to monitor operational improvements. We believe that we use a best-in-class target across all LP manufacturing sites that allows us to optimize capital investments, focus maintenance and reliability improvements, and improve overall equipment efficiency. It should be noted that other companies may present OEE data differently, and therefore, as presented by us, OEE data may not be comparable to similarly titled measures reported by other companies.
OEE for the three and nine months ended
| Three Months Ended |
| Nine Months Ended | ||||
| 2024 |
| 2023 |
| 2024 |
| 2023 |
Siding | 77 % |
| 77 % |
| 78 % |
| 77 % |
OSB | 78 % |
| 74 % |
| 78 % |
| 75 % |
LPSA | 68 % |
| 74 % |
| 73 % |
| 74 % |
SELECTED SEGMENT INFORMATION (AMOUNTS IN MILLIONS) | |||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
NET SALES BY BUSINESS SEGMENT |
|
|
|
|
|
|
| ||||
Siding | $ | 420 |
| $ | 345 |
| $ | 1,196 |
| $ | 996 |
OSB |
| 253 |
|
| 335 |
|
| 917 |
|
| 754 |
LPSA |
| 47 |
|
| 45 |
|
| 140 |
|
| 153 |
Other |
| 2 |
|
| 4 |
|
| 7 |
|
| 21 |
Total sales | $ | 722 |
| $ | 728 |
| $ | 2,261 |
| $ | 1,923 |
RECONCILIATION OF NET INCOME TO NON-GAAP ADJUSTED EBITDA (AMOUNTS IN MILLIONS) | |||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Net income | $ | 90 |
|
| $ | 118 |
|
| $ | 358 |
|
| $ | 119 |
|
Add (deduct): |
|
|
|
|
|
|
| ||||||||
Net income attributed to non-controlling interest |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Income attributed to LP |
| 90 |
|
|
| 118 |
|
|
| 358 |
|
|
| 119 |
|
Provision for income taxes |
| 23 |
|
|
| 44 |
|
|
| 117 |
|
|
| 66 |
|
Depreciation and amortization |
| 31 |
|
|
| 30 |
|
|
| 93 |
|
|
| 87 |
|
Stock-based compensation expense |
| 4 |
|
|
| 2 |
|
|
| 15 |
|
|
| 9 |
|
Loss on impairment attributed to LP |
| — |
|
|
| 1 |
|
|
| — |
|
|
| 1 |
|
Other operating credits and charges, net |
| 1 |
|
|
| (7 | ) |
|
| 2 |
|
|
| 16 |
|
Business exit credits and charges |
| — |
|
|
| 1 |
|
|
| (14 | ) |
|
| 35 |
|
Interest expense |
| 4 |
|
|
| 4 |
|
|
| 12 |
|
|
| 9 |
|
Investment income |
| (6 | ) |
|
| (4 | ) |
|
| (17 | ) |
|
| (10 | ) |
Pension settlement charges |
| — |
|
|
| — |
|
|
| — |
|
|
| 6 |
|
Other non-operating items |
| 4 |
|
|
| — |
|
|
| (2 | ) |
|
| 11 |
|
Adjusted EBITDA | $ | 153 |
|
| $ | 190 |
|
| $ | 564 |
|
| $ | 349 |
|
SEGMENT ADJUSTED EBITDA |
|
|
|
|
|
|
| ||||||||
Siding | $ | 123 |
|
| $ | 71 |
|
| $ | 318 |
|
| $ | 198 |
|
OSB |
| 33 |
|
|
| 120 |
|
|
| 249 |
|
|
| 161 |
|
LPSA |
| 9 |
|
|
| 6 |
|
|
| 29 |
|
|
| 31 |
|
Other |
| (3 | ) |
|
| — |
|
|
| (6 | ) |
|
| (15 | ) |
Corporate |
| (9 | ) |
|
| (7 | ) |
|
| (26 | ) |
|
| (26 | ) |
Adjusted EBITDA | $ | 153 |
|
| $ | 190 |
|
| $ | 564 |
|
| $ | 349 |
|
RECONCILIATION OF NET INCOME TO NON-GAAP ADJUSTED INCOME AND ADJUSTED DILUTED EPS (AMOUNTS IN MILLIONS EXCEPT PER SHARE AMOUNTS) | |||||||||||||||
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| 2024 |
|
|
| 2023 |
|
|
| 2024 |
|
|
| 2023 |
|
Net income per share - diluted | $ | 1.28 |
|
| $ | 1.63 |
|
| $ | 5.00 |
|
| $ | 1.65 |
|
|
|
|
|
|
|
|
| ||||||||
Net income | $ | 90 |
|
| $ | 118 |
|
| $ | 358 |
|
| $ | 119 |
|
Add (deduct): |
|
|
|
|
|
|
| ||||||||
Net income attributed to non-controlling interest |
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
Income attributed to LP |
| 90 |
|
|
| 118 |
|
|
| 358 |
|
|
| 119 |
|
Loss on impairment attributed to LP |
| — |
|
|
| 1 |
|
|
| — |
|
|
| 1 |
|
Other operating credits and charges, net |
| 1 |
|
|
| (7 | ) |
|
| 2 |
|
|
| 16 |
|
Business exit credits and charges |
| — |
|
|
| 1 |
|
|
| (14 | ) |
|
| 35 |
|
Pension settlement charges |
| — |
|
|
| — |
|
|
| — |
|
|
| 6 |
|
Reported tax provision |
| 23 |
|
|
| 44 |
|
|
| 117 |
|
|
| 66 |
|
Adjusted income before tax |
| 115 |
|
|
| 157 |
|
|
| 463 |
|
|
| 242 |
|
Normalized tax provision at 25% |
| (29 | ) |
|
| (39 | ) |
|
| (116 | ) |
|
| (61 | ) |
Adjusted Income | $ | 86 |
|
| $ | 117 |
|
| $ | 347 |
|
| $ | 182 |
|
Diluted shares outstanding |
| 71 |
|
|
| 72 |
|
|
| 72 |
|
|
| 72 |
|
Adjusted Diluted EPS | $ | 1.22 |
|
| $ | 1.62 |
|
| $ | 4.84 |
|
| $ | 2.51 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241105756494/en/
Investor Contact
615.986.5792
Aaron.Howald@lpcorp.com
Media Contact
615.986.5886
Media.Relations@lpcorp.com
Source: