United States of America
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report: November 3, 2009
Commission File Number 1-7107
LOUISIANA-PACIFIC CORPORATION
(Exact name of registrant as specified in its charter)
| DELAWARE | 1-7107 | 93-0609074 | ||
| (State or other jurisdiction of incorporation or organization) |
Commission File Number |
(IRS Employer Identification No.) |
414 Union Street, Suite 2000, Nashville, TN 37219
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code: (615) 986-5600
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| Item 2.02 | Results of Operations and Financial Condition. |
The information in this Form 8-K and Exhibit 99.1, attached hereto, is being furnished to the Securities and Exchange Commission and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
On November 3, 2009 Louisiana - Pacific Corporation issued a press release announcing financial results for the quarter ended September 30, 2009, a copy of which is attached hereto as Exhibit 99.1 and incorporated herein by reference.
In addition to disclosing financial results calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), the attached press release discloses (1) continuing earnings (losses) before interest, taxes and depreciation and amortization (“EBITDA from continuing operations”); (2) income (loss) from continuing operations excluding (gain) loss on sale or impairment of long-lived assets and other operating credits and charges, net, early debt extinguishment and other than temporary investment impairment and (3) continuing earnings (losses) before interest, taxes, depreciation and amortization adjusted for (gain) loss on sale or impairment of long-lived assets, other operating credits and charges, net, gain (loss) on early debt extinguishment, stock based compensation and other than temporary investment impairment ( “Adjusted EBITDA from continuing operations”) each of which is a non-GAAP financial measure. None of these non-GAAP financial measures are a substitute for the GAAP measure of net income from continuing operations or operating cash flows or any other GAAP financial measures.
We have EBITDA from continuing operations and Adjusted EBITDA from continuing operations in the press release because we use them as important supplemental measures of our performance and believe that similar measures are frequently used by securities analysts, investors and other interested persons in the evaluation of companies in our industry, some of which present similar titled measures when reporting their results. We use EBITDA from continuing operations and Adjusted EBITDA from continuing operations to evaluate our performance as compared to other companies in our industry that have different financing and capital structures and/or tax rates. It should be noted that companies calculate similar titled measures differently and, therefore, as presented for us may not be comparable to similar titled measures reported by other companies. In addition, EBITDA from continuing operations has material limitations as a performance measure because it excludes interest, income tax (benefit) expense, depreciation and amortization which are necessary to operate our business or which we otherwise incurred or experienced in connection with the operation of our business.
We believe that income (loss) from continuing operations excluding (gain) loss on sale or impairment of long lived assets and other operating credits and charges, net early debt extinguishment and other than temporary investment impairment is a useful measure for evaluating our ability to generate earnings from continuing
operations and that providing this measure will allow investors to more readily compare the earnings referred to in the press release to our earnings for past and future periods. We believe that this measure is particularly useful where the amounts of the excluded items are not consistent between the periods presented. It should be noted that other companies may present similarly-titled measures differently and, therefore, as presented by us may not be comparable to similarly-titled measures reported by other companies. In addition, income (loss) from continuing operations excluding (gain) loss on sale or impairment of long-lived assets and other operating credits and charges, net, early debt extinguishment and other than temporary investment impairment, has material limitations as a performance measure because it excludes items that are actually incurred or experienced in connection with the operations of our business.
| Item 9.01 | Financial Statements, Pro Forma Financial Statements and Exhibits. |
| (d) | Exhibits. |
| 99.1 | Press release issued by Louisiana-Pacific Corporation on November 3, 2009 regarding third quarter ended September 30, 2009 results. | |
| 99.2 | Reconciliation of EBITDA from continuing operations and Adjusted EBITDA from continuing operations for the quarter and year to date periods ended June 30, 2008 and 2009 and September 30, 2008 and 2009. | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| LOUISIANA-PACIFIC CORPORATION | ||
| By: | /s/ CURTIS M. STEVENS | |
| Curtis M. Stevens Executive Vice President and Chief Financial Officer (Principal Financial Officer) | ||
Date: November 3, 2009
Exhibit 99.1
 |
NEWS RELEASE
Release No. 118-02-06
Contact: Mary Cohn (Media Relations) 615-986-5886 Mike Kinney / Becky Barckley (Investor Relations) 615-986-5600 | |
| 414 Union Street, Suite 2000 |
||
| Nashville, TN 37219-1711 |
||
| 615.986.5600 |
||
| Fax: 615.986.5666 |
||
FOR RELEASE AT 8:00 A.M. (EST) TUESDAY, NOVEMBER 3, 2009
LP Reports Third Quarter 2009 Results
Louisiana-Pacific Corporation (LP) (NYSE: LPX) reported today results for the third quarter of 2009, which included the following:
| • | Total sales for the third quarter of $309 million were down 21 percent versus a year ago, primarily the result of dramatically reduced U.S. housing starts, which dropped 31 percent from third quarter 2008 levels, as weakness in home building continued. |
| • | Loss from continuing operations was $12.7 million, or $0.12 per diluted share, for the third quarter of 2009 which is an improvement of 87 percent over the results in the third quarter of 2008. |
| • | Adjusted EBITDA from continuing operations for the third quarter was $11.0 million compared to a loss of $27.5 million in the third quarter of 2008. |
“We are reporting positive EBITDA for the third quarter of 2009” said LP’s Chief Executive Officer Rick Frost. “While the housing market continues to be very depressed, there were seasonal improvements in demand and a few encouraging signs that the housing market is beginning to recover. However, much of the credit is due to the focus on cost containment, managing our operations more efficiently and lower raw materials costs.”
THIRD QUARTER RESULTS
For the quarter ended September 30, 2009, LP reported net sales of $309 million, down from $390 million in the third quarter of 2008. For the third quarter, the company reported an operating loss of $8.1 million as compared to a loss in the third quarter of 2008 of $67.6 million.
For the third quarter of 2009, LP reported a loss from continuing operations of $12.7 million, or $0.12 per diluted share, as compared to a loss from continuing operations of $100.4 million, or $0.98 per diluted share, for the third quarter of 2008.
YEAR TO DATE RESULTS
For the nine months ended September 30, 2009, LP reported net sales of $780 million, down from $1,126 million in the first nine months of 2008. For the first nine months of 2009, the company reported an operating loss of $82.8 million as compared to a loss in the comparable period of 2008 of $277.4 million. Adjusted EBITDA from continuing operations for the first nine months of 2009 was a $25.0 million loss compared to a $118.5 million loss in the first nine months of 2008.
For the first nine months of 2009, LP reported a loss from continuing operations of $70.2 million, or $0.67 per diluted share, as compared to $225.7 million, or $2.19 per diluted share, for the first nine months of 2008.
ORIENTED STRAND BOARD (OSB) SEGMENT
LP’s OSB segment manufactures and distributes OSB structural panel products. LP is currently operating eight facilities and has indefinitely curtailed four mills due to market conditions. The OSB segment reported net sales for the third quarter of 2009 of $123 million, down 33 percent compared with $183 million of net sales in the third quarter of 2008. For the third quarter of 2009, the OSB segment reported an operating loss of $6.0 million – an improvement of 78 percent - compared with an operating loss of $27.7 million in the third quarter of 2008. For the third quarter, LP realized an improvement of $18.4 million in adjusted EBITDA from continuing operations for this segment as compared to the third quarter of 2008. For the third quarter of 2009 as compared to the third quarter of 2008, sales volumes were down 26 percent with sales price decreasing by 6 percent. Decrease in sales price accounted for a decline of $7.6 million in both operating results and adjusted EBITDA from continuing operations.
Operating results reflected the favorable effects of continued actions to reduce manufacturing costs by taking advantage of lower cost petroleum-based raw materials, more efficient operating schedules and selective curtailments. LP also benefited from the weakening of the Canadian dollar compared to the third quarter of 2008.
SIDING SEGMENT
LP’s Siding segment consists of SmartSide® siding as well as LP’s prefinished Canexel® siding line. These products are used in new construction as well as in repair and remodeling markets. The Siding segment reported net sales of $111 million in the third quarter of 2009, down 5 percent from $117 million in the year-ago third quarter. For the third quarter of 2009, the Siding segment reported an operating income of $16.1 million compared to $4.6 million in the year-ago quarter. For the third quarter, LP reported $21.3 million in adjusted EBITDA from continuing operations, an improvement of $11.3 million as compared to the third quarter of 2008.
In the third quarter of 2009, while sales were off across many regions, the Siding segment increased market penetration and experienced continued strength in repair and remodel markets. Like OSB, the segment continued to realize reductions in the cost of petroleum-based raw materials used in production as well as efficiencies in other manufacturing costs.
LP — Page 2 of 9
ENGINEERED WOOD PRODUCTS SEGMENT (EWP)
The EWP segment is comprised of I-Joist (IJ), Laminated Veneer Lumber and Laminated Strand Lumber (LVL and LSL). As these products are used principally in new construction, this segment saw reductions in sales comparable to the significant decline in housing starts. EWP segment sales in the third quarter of 2009 totaled $48 million, down 25 percent from $63 million in the year-ago quarter. Operating losses decreased 43 percent to $6.3 million for the third quarter of 2009 from $11.0 million for the third quarter of 2008. For the third quarter, LP reported a loss of $3.0 million in adjusted EBITDA from continuing operations, an improvement of $3.5 million as compared to the third quarter of 2008.
The lower sales in the third quarter were driven by lower volumes and softening prices. The margin improvement was due to reduced manufacturing and support costs.
COMPANY OUTLOOK
During the third quarter, LP successfully completed an equity offering of 20.7 million shares that provided net cash after expenses of $132.3 million. After the end of the quarter, LP used $112.6 million of this cash to retire $131.3 million face amount of its 2017 notes under the equity claw back provisions stipulated in the note agreement. This series of transactions not only reduced LP’s debt and increased cash but also eliminated cash interest payments of approximately $17 million per year.
“2009 continues to be challenging for all of our businesses. During the third quarter, we did see improvement in our operations, particularly siding. Looking forward, we believe that some recent improvements in housing statistics may bode well for the 2010 building season. Because the fourth quarter is historically a weak part of the year for demand, our goal for the remainder of the year is to conserve cash and improve liquidity so that when this economic downturn subsides, we will be well positioned to compete,” Frost concluded.
About LP
Louisiana-Pacific Corporation (LP) is a leading manufacturer of quality engineered wood building materials including OSB, structural framing products, and exterior siding for use in residential, industrial and light commercial construction. From manufacturing facilities in the U.S., Canada, Chile and Brazil, LP products are sold to builders and homeowners through building materials distributors and dealers and retail home centers. Founded in 1973, LP is headquartered in Nashville, Tennessee and traded on the New York Stock Exchange under LPX. Visit LP’s web site at www.lpcorp.com for additional information on the company as well as reconciliation of non-GAAP results.
###
FORWARD LOOKING STATEMENTS
This news release contains statements concerning Louisiana-Pacific Corporation’s (LP) future results and performance that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The matters addressed in these statements are subject to a number of risks, uncertainties and assumptions that may cause actual results to differ materially from those projected, including, but not limited to, the effect of general economic conditions, including the level of interest rates and housing starts, market demand for the company’s products, and prices for structural products; the availability, cost and other terms of capital; the efficiency and consequences of operations improvement initiatives and cash conservation measures; the effect of forestry, land use, environmental and other governmental regulations; the ability to obtain regulatory approvals; and the risk of losses from fires, floods and other natural disasters. These and other factors that could cause or contribute to actual results differing materially from those contemplated by such forward-looking statements are discussed in greater detail in the company’s Securities and Exchange Commission filings.
LP — Page 3 of 9
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
FINANCIAL AND QUARTERLY DATA
(Dollar amounts in millions, except per share amounts) (Unaudited)
| Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net sales |
$ | 308.8 | $ | 389.6 | $ | 779.6 | $ | 1,126.0 | ||||||||
| Loss from operations |
$ | (8.1 | ) | $ | (67.6 | ) | $ | (82.8 | ) | $ | (277.4 | ) | ||||
| Loss before income taxes and equity in loss of unconsolidated affiliates |
$ | (20.4 | ) | $ | (158.3 | ) | $ | (107.1 | ) | $ | (366.8 | ) | ||||
| Loss from continuing operations excluding (gain) loss on sale or impairment of long-lived assets, other operating credits and charges, net, gain (loss) on early debt extinguishment and than temporary investment impairment |
$ | (14.2 | ) | $ | (39.0 | ) | $ | (75.1 | ) | $ | (122.5 | ) | ||||
| Loss from continuing operations |
$ | (12.7 | ) | $ | (100.4 | ) | $ | (70.2 | ) | $ | (225.7 | ) | ||||
| Net loss attributable to LP |
$ | (12.5 | ) | $ | (111.1 | ) | $ | (72.3 | ) | $ | (238.3 | ) | ||||
| Net loss per share - basic and diluted |
$ | (0.12 | ) | $ | (1.08 | ) | $ | (0.70 | ) | $ | (2.32 | ) | ||||
| Average shares outstanding (in millions) |
||||||||||||||||
| Basic and diluted |
103.4 | 102.9 | 103.2 | 102.9 | ||||||||||||
Calculation of loss from continuing operations excluding (gain) loss on sale or impairment of long-lived assets and other operating credits and charges, net, gain on early debt extinguishment and other than temporary investment impairment:
| Loss from continuing operations |
$ | (12.7 | ) | $ | (100.4 | ) | $ | (70.2 | ) | $ | (225.7 | ) | ||||
| Other than temporary investment impairment |
0.1 | 88.7 | 1.8 | 91.2 | ||||||||||||
| (Gain) loss on early extinguishment of debt |
0.2 | — | (0.4 | ) | — | |||||||||||
| (Gain) loss on sale or impairment of long-lived assets |
(1.2 | ) | 9.8 | (2.1 | ) | 9.5 | ||||||||||
| Other operating credits and charges, net |
(1.6 | ) | 1.6 | (7.3 | ) | 67.7 | ||||||||||
| (2.5 | ) | 100.1 | (8.0 | ) | 168.4 | |||||||||||
| Provision (benefit) for income taxes on above items |
1.0 | (38.7 | ) | 3.1 | (65.2 | ) | ||||||||||
| (1.5 | ) | 61.4 | (4.9 | ) | 103.2 | |||||||||||
| $ | (14.2 | ) | $ | (39.0 | ) | $ | (75.1 | ) | $ | (122.5 | ) | |||||
| Per share - basic and diluted |
$ | (0.14 | ) | $ | (0.38 | ) | $ | (0.73 | ) | $ | (1.19 | ) |
LP — Page 4 of 9
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
(Dollar amounts in millions, except per share amounts) (Unaudited)
| Quarter Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net sales |
$ | 308.8 | $ | 389.6 | $ | 779.6 | $ | 1,126.0 | ||||||||
| Operating costs and expenses: |
||||||||||||||||
| Cost of sales |
271.4 | 382.2 | 729.1 | 1,130.0 | ||||||||||||
| Depreciation, amortization and cost of timber harvested |
22.2 | 27.0 | 60.2 | 80.4 | ||||||||||||
| Selling and administrative |
26.1 | 36.6 | 82.5 | 115.8 | ||||||||||||
| (Gain) loss on sale or impairment of long-lived assets |
(1.2 | ) | 9.8 | (2.1 | ) | 9.5 | ||||||||||
| Other operating credits and charges, net |
(1.6 | ) | 1.6 | (7.3 | ) | 67.7 | ||||||||||
| Total operating costs and expenses |
316.9 | 457.2 | 862.4 | 1,403.4 | ||||||||||||
| Loss from operations |
(8.1 | ) | (67.6 | ) | (82.8 | ) | (277.4 | ) | ||||||||
| Non-operating income (expense): |
||||||||||||||||
| Foreign currency exchange gain (loss) |
1.0 | 2.3 | 10.3 | 6.6 | ||||||||||||
| Gain (loss) on early debt extinguishment |
(0.2 | ) | — | 0.4 | — | |||||||||||
| Other than temporary investment impairment |
(0.1 | ) | (88.7 | ) | (1.8 | ) | (91.2 | ) | ||||||||
| Interest expense, net of capitalized interest |
(20.4 | ) | (12.4 | ) | (53.3 | ) | (36.3 | ) | ||||||||
| Investment income |
7.4 | 8.1 | 20.1 | 31.5 | ||||||||||||
| Total non-operating income (expense) |
(12.3 | ) | (90.7 | ) | (24.3 | ) | (89.4 | ) | ||||||||
| Loss before taxes and equity in loss of unconsolidated affiliates |
(20.4 | ) | (158.3 | ) | (107.1 | ) | (366.8 | ) | ||||||||
| Benefit for income taxes |
(10.5 | ) | (61.0 | ) | (45.7 | ) | (153.7 | ) | ||||||||
| Equity in loss of unconsolidated affiliates |
2.8 | 3.1 | 8.8 | 12.6 | ||||||||||||
| Loss from continuing operations |
(12.7 | ) | (100.4 | ) | (70.2 | ) | (225.7 | ) | ||||||||
| Discontinued operations: |
||||||||||||||||
| Loss from discontinued operations before income taxes |
(0.4 | ) | (17.4 | ) | (4.8 | ) | (20.5 | ) | ||||||||
| Income tax benefit |
(0.2 | ) | (6.7 | ) | (1.9 | ) | (7.9 | ) | ||||||||
| Loss from discontinued operations |
(0.2 | ) | (10.7 | ) | (2.9 | ) | (12.6 | ) | ||||||||
| Net loss |
(12.9 | ) | (111.1 | ) | (73.1 | ) | (238.3 | ) | ||||||||
| Less: Net loss attributed to noncontrolling interest |
(0.4 | ) | — | (0.8 | ) | — | ||||||||||
| Net loss attributed to Louisiana-Pacific Corporation |
$ | (12.5 | ) | $ | (111.1 | ) | $ | (72.3 | ) | $ | (238.3 | ) | ||||
| Loss per share of common stock (basic and diluted): |
||||||||||||||||
| Loss from continuing operations |
$ | (0.12 | ) | $ | (0.98 | ) | $ | (0.67 | ) | $ | (2.19 | ) | ||||
| Loss from discontinued operations |
— | (0.10 | ) | (0.03 | ) | (0.13 | ) | |||||||||
| Net loss per share |
$ | (0.12 | ) | $ | (1.08 | ) | $ | (0.70 | ) | $ | (2.32 | ) | ||||
| Average shares of stock outstanding - basic and diluted |
103.4 | 102.9 | 103.2 | 102.9 | ||||||||||||
LP — Page 5 of 9
CONDENSED CONSOLIDATED BALANCE SHEETS
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
(Dollar amounts in millions) (Unaudited)
| September 30, 2009 |
December 31, 2008 |
|||||||
| ASSETS |
||||||||
| Cash and cash equivalents |
$ | 439.8 | $ | 97.7 | ||||
| Short-term investments |
6.0 | 21.4 | ||||||
| Receivables, net |
79.6 | 43.8 | ||||||
| Income tax receivable |
12.2 | 94.2 | ||||||
| Inventories |
151.7 | 187.3 | ||||||
| Prepaid expenses and other current assets |
7.7 | 9.9 | ||||||
| Deferred income taxes |
25.3 | 25.3 | ||||||
| Current portion of notes receivable from asset sales |
135.1 | 20.0 | ||||||
| Current assets of discontinued operations |
3.0 | 3.1 | ||||||
| Total current assets |
860.4 | 502.7 | ||||||
| Timber and timberlands |
50.4 | 55.6 | ||||||
| Property, plant and equipment |
2,325.8 | 2,324.6 | ||||||
| Accumulated depreciation |
(1,285.9 | ) | (1,250.3 | ) | ||||
| Net property, plant and equipment |
1,039.9 | 1,074.3 | ||||||
| Notes receivable from asset sales |
123.5 | 238.6 | ||||||
| Long-term investments |
42.3 | 19.3 | ||||||
| Restricted cash |
39.4 | 76.7 | ||||||
| Investments in and advances to affiliates |
178.2 | 186.9 | ||||||
| Deferred debt costs |
16.7 | 3.3 | ||||||
| Other assets |
27.1 | 26.3 | ||||||
| Long-term assets of discontinued operations |
5.0 | 5.0 | ||||||
| Total assets |
$ | 2,382.9 | $ | 2,188.7 | ||||
| LIABILITIES AND EQUITY |
||||||||
| Current portion of long-term debt |
$ | 162.6 | $ | 7.7 | ||||
| Current portion of limited recourse notes payable |
133.4 | 20.0 | ||||||
| Short-term notes payable |
0.2 | 2.0 | ||||||
| Accounts payable and accrued liabilities |
116.9 | 121.5 | ||||||
| Current portion of deferred tax liabilities |
3.0 | 4.7 | ||||||
| Current portion of contingency reserves |
10.0 | 10.0 | ||||||
| Total current liabilities |
426.1 | 165.9 | ||||||
| Long-term debt, excluding current portion: |
||||||||
| Limited recourse notes payable |
119.9 | 233.3 | ||||||
| Other long-term debt |
209.6 | 239.3 | ||||||
| Total long-term debt, excluding current portion |
329.5 | 472.6 | ||||||
| Contingency reserves, excluding current portion |
23.4 | 30.5 | ||||||
| Other long-term liabilities |
126.9 | 130.8 | ||||||
| Deferred income taxes |
150.7 | 187.9 | ||||||
| Redeemable noncontrolling interest |
20.9 | 18.7 | ||||||
| Stockholders’ equity: |
||||||||
| Common stock |
138.7 | 116.9 | ||||||
| Additional paid-in capital |
562.9 | 441.3 | ||||||
| Retained earnings |
947.2 | 1,019.5 | ||||||
| Treasury stock |
(286.1 | ) | (297.3 | ) | ||||
| Accumulated comprehensive loss |
(57.3 | ) | (98.1 | ) | ||||
| Total stockholders’ equity |
1,305.4 | 1,182.3 | ||||||
| Total liabilities and equity |
$ | 2,382.9 | $ | 2,188.7 | ||||
LP — Page 6 of 9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
(Dollar amounts in millions) (Unaudited)
| Quarter Ended September 30, |
Nine Months Ended Sept. 30, |
|||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||||||
| Net loss |
$ | (12.9 | ) | $ | (111.1 | ) | $ | (73.1 | ) | $ | (238.3 | ) | ||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||||||||||
| Depreciation, amortization and cost of timber harvested |
22.2 | 27.0 | 60.2 | 80.4 | ||||||||||||
| Loss of unconsolidated affiliates |
2.8 | 3.1 | 8.8 | 12.6 | ||||||||||||
| Other operating charges and credits, net |
1.1 | (43.9 | ) | 3.9 | 28.3 | |||||||||||
| (Gain) loss on sale or impairment of long-lived assets |
(1.1 | ) | 9.8 | (2.1 | ) | 9.5 | ||||||||||
| Other than temporary investment impairment |
0.1 | 88.7 | 1.8 | 91.2 | ||||||||||||
| Stock based compensation expense related to stock plans |
1.5 | 2.5 | 5.5 | 7.4 | ||||||||||||
| Exchange (gain) loss on remeasurement |
2.3 | (7.5 | ) | (4.7 | ) | (16.6 | ) | |||||||||
| Cash settlement of contingencies |
(1.7 | ) | (5.6 | ) | (10.7 | ) | (15.2 | ) | ||||||||
| Warranty reserves, net of payment |
(0.9 | ) | 14.0 | (0.9 | ) | 14.4 | ||||||||||
| Other adjustments |
(3.0 | ) | 2.0 | (0.2 | ) | 3.2 | ||||||||||
| Pension expense (in excess of payments) |
2.9 | 2.0 | 6.7 | 8.2 | ||||||||||||
| Decrease (increase) in receivables |
(1.8 | ) | 4.0 | (33.1 | ) | (7.3 | ) | |||||||||
| Decrease in income tax receivables |
1.2 | 61.0 | 75.8 | 48.8 | ||||||||||||
| Decrease (increase) in inventories |
4.5 | (1.1 | ) | 43.0 | 9.9 | |||||||||||
| Decrease (increase) in prepaid expenses |
(2.1 | ) | (3.1 | ) | 2.5 | (4.7 | ) | |||||||||
| Increase (decrease) in accounts payable and accrued liabilities |
(11.1 | ) | (20.3 | ) | 0.6 | (27.0 | ) | |||||||||
| Decrease in deferred income taxes |
(13.8 | ) | (57.0 | ) | (50.8 | ) | (95.4 | ) | ||||||||
| Net cash provided by (used in) operating activities |
(9.8 | ) | (35.5 | ) | 33.2 | (90.6 | ) | |||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||||||
| Property, plant, and equipment additions |
(2.0 | ) | (12.4 | ) | (6.7 | ) | (88.3 | ) | ||||||||
| Purchase of a business |
— | (0.8 | ) | — | (45.4 | ) | ||||||||||
| Investments in and advances to joint ventures |
2.7 | 1.5 | 1.3 | (2.7 | ) | |||||||||||
| Proceeds from sale of assets |
2.0 | — | 7.2 | — | ||||||||||||
| Receipt of proceeds from notes receivable |
— | — | — | 54.4 | ||||||||||||
| Cash paid for purchase of investments |
— | (43.1 | ) | — | (216.0 | ) | ||||||||||
| Proceeds from sales of investments |
1.4 | 77.9 | 22.9 | 287.2 | ||||||||||||
| (Increase) decrease in restricted cash under letters of credit |
(0.4 | ) | — | 37.2 | (12.0 | ) | ||||||||||
| Other investing activities, net |
0.2 | — | 0.1 | 1.1 | ||||||||||||
| Net cash provided by (used in) investing activities |
3.9 | 23.1 | 62.0 | (21.7 | ) | |||||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||||||
| Borrowing of long term debt |
— | — | 281.3 | 12.0 | ||||||||||||
| Repayment of long term debt |
(13.3 | ) | — | (149.6 | ) | (53.6 | ) | |||||||||
| Payment of debt issuance fees |
— | — | (15.5 | ) | — | |||||||||||
| Net borrowings under revolving credit lines and short term notes payable |
0.2 | (4.3 | ) | 0.2 | (16.1 | ) | ||||||||||
| Sales of common stock |
132.3 | — | 132.3 | — | ||||||||||||
| Payment of cash dividends |
— | — | — | (31.0 | ) | |||||||||||
| Net cash provided by (used in) financing activities |
119.2 | (4.3 | ) | 248.7 | (88.7 | ) | ||||||||||
| EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS |
1.8 | 2.0 | (1.8 | ) | 3.6 | |||||||||||
| Net increase (decrease) in cash and cash equivalents |
115.1 | (14.7 | ) | 342.1 | (197.4 | ) | ||||||||||
| Cash and cash equivalents at beginning of period |
324.7 | 169.4 | 97.7 | 352.1 | ||||||||||||
| Cash and cash equivalents at end of period |
$ | 439.8 | $ | 154.7 | $ | 439.8 | $ | 154.7 | ||||||||
LP — Page 7 of 9
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
SELECTED SEGMENT INFORMATION
(Dollar amounts in millions) (Unaudited)
| Dollar amounts in millions |
Quarter Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
| Net sales: |
||||||||||||||||
| OSB |
$ | 122.5 | $ | 183.3 | $ | 292.5 | $ | 512.5 | ||||||||
| Siding |
111.3 | 117.0 | 287.7 | 347.7 | ||||||||||||
| Engineered Wood Products |
47.8 | 63.4 | 113.6 | 189.2 | ||||||||||||
| Other |
27.2 | 25.9 | 85.9 | 76.6 | ||||||||||||
| $ | 308.8 | $ | 389.6 | $ | 779.7 | $ | 1,126.0 | |||||||||
| Operating profit (loss): |
||||||||||||||||
| OSB |
$ | (6.0 | ) | $ | (27.7 | ) | $ | (48.6 | ) | $ | (124.3 | ) | ||||
| Siding |
16.1 | 4.6 | 24.8 | 13.8 | ||||||||||||
| Engineered Wood Products |
(6.3 | ) | (11.0 | ) | (24.1 | ) | (28.3 | ) | ||||||||
| Other |
0.2 | (2.5 | ) | 2.3 | (5.2 | ) | ||||||||||
| Other operating credits and charges, net |
1.6 | (1.6 | ) | 7.3 | (67.7 | ) | ||||||||||
| Gain (loss) on sales of and impairment of long-lived assets |
1.2 | (9.8 | ) | 2.1 | (9.5 | ) | ||||||||||
| General corporate and other expenses, net |
(17.7 | ) | (22.7 | ) | (55.4 | ) | (68.8 | ) | ||||||||
| Foreign currency gain (losses) |
1.0 | 2.3 | 10.3 | 6.6 | ||||||||||||
| Gain on early debt extinguishment |
(0.2 | ) | — | 0.4 | — | |||||||||||
| Other than temporary investment impairment |
(0.1 | ) | (88.7 | ) | (1.8 | ) | (91.2 | ) | ||||||||
| Investment income |
7.4 | 8.1 | 20.1 | 31.5 | ||||||||||||
| Interest expense, net of capitalized interest |
(20.4 | ) | (12.4 | ) | (53.3 | ) | (36.3 | ) | ||||||||
| Loss from operations before taxes |
(23.2 | ) | (161.4 | ) | (115.9 | ) | (379.4 | ) | ||||||||
| Benefit for income taxes |
(10.5 | ) | (61.0 | ) | (45.7 | ) | (153.7 | ) | ||||||||
| Loss from continuing operations |
$ | (12.7 | ) | $ | (100.4 | ) | $ | (70.2 | ) | $ | (225.7 | ) | ||||
LP — Page 8 of 9
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
SUMMARY OF PRODUCTION VOLUMES
| Quarter Ended September 30, |
Nine Months Ended September 30, | |||||||
| 2009 | 2008 | 2009 | 2008 | |||||
| Oriented strand board, million square feet 3/8” basis (1) |
788 | 1,037 | 1,870 | 3,134 | ||||
| Oriented strand board, million square feet 3/8” basis |
54 | 61 | 154 | 227 | ||||
| Wood-based siding, million square feet 3/8” basis |
194 | 208 | 540 | 643 | ||||
| Engineered I-Joist, million lineal feet (1) |
21 | 26 | 46 | 66 | ||||
| Laminated veneer lumber (LVL), thousand cubic (1) |
710 | 1,588 | 1,665 | 4,731 | ||||
| (1) | Includes volumes produced by joint venture operations or under sales arrangements and sold to LP. |
LP — Page 9 of 9
Exhibit 99.2
| (Dollar amounts in millions) |
OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
| Quarter Ended June 30, 2009 |
|||||||||||||||||||||||
| Sales |
$ | 97.7 | $ | 102.7 | $ | 35.9 | $ | 29.9 | $ | — | $ | 266.2 | |||||||||||
| Depreciation and amortization |
8.9 | 4.3 | 2.9 | 2.0 | 0.8 | 18.9 | |||||||||||||||||
| Cost of sales and selling and administrative |
105.1 | 91.9 | 41.4 | 26.3 | 17.7 | 282.4 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
— | — | — | — | (1.0 | ) | (1.0 | ) | |||||||||||||||
| Other operating credits and charges, net |
— | — | — | — | (1.9 | ) | (1.9 | ) | |||||||||||||||
| Total operating costs |
114.0 | 96.2 | 44.3 | 28.3 | 15.6 | 298.4 | |||||||||||||||||
| Income (loss) from operations |
(16.3 | ) | 6.5 | (8.4 | ) | 1.6 | (15.6 | ) | (32.2 | ) | |||||||||||||
| Total non-operating income (expense) |
(7.7 | ) | (7.7 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(16.3 | ) | 6.5 | (8.4 | ) | 1.6 | (23.3 | ) | (39.9 | ) | |||||||||||||
| Provision (benefit) for income taxes |
(16.0 | ) | (16.0 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
2.2 | 0.2 | 1.0 | 3.4 | |||||||||||||||||||
| Income (loss) from continuing operations |
$ | (18.5 | ) | $ | 6.5 | $ | (8.6 | ) | $ | 0.6 | $ | (7.3 | ) | $ | (27.3 | ) | |||||||
| Reconciliation of loss from continuing operations to EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (18.5 | ) | $ | 6.5 | $ | (8.6 | ) | $ | 0.6 | $ | (7.3 | ) | $ | (27.3 | ) | |||||||
| Income tax expense |
— | — | — | — | (16.0 | ) | (16.0 | ) | |||||||||||||||
| Investment income |
(7.5 | ) | (7.5 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
— | — | — | — | 21.1 | 21.1 | |||||||||||||||||
| Depreciation and amortization |
8.9 | 4.3 | 2.9 | 2.0 | 0.8 | 18.9 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (9.6 | ) | $ | 10.8 | $ | (5.7 | ) | $ | 2.6 | $ | (8.9 | ) | $ | (10.8 | ) | |||||||
| Stock based compensation expense |
$ | 0.1 | $ | 0.1 | $ | 0.1 | $ | — | $ | 1.2 | $ | 1.5 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(1.0 | ) | (1.0 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
(1.9 | ) | (1.9 | ) | |||||||||||||||||||
| Other than temporary asset impairment |
0.8 | 0.8 | |||||||||||||||||||||
| Early debt extinguishment |
— | — | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (9.5 | ) | $ | 10.9 | $ | (5.6 | ) | $ | 2.6 | $ | (9.8 | ) | $ | (11.4 | ) | |||||||
| Quarter Ended June 30, 2008 |
|||||||||||||||||||||||
| Sales |
$ | 170.2 | $ | 123.6 | $ | 65.3 | $ | 27.9 | $ | — | $ | 387.0 | |||||||||||
| Depreciation and amortization |
13.2 | 5.6 | 3.7 | 2.9 | 1.4 | 26.8 | |||||||||||||||||
| Cost of sales and selling and administrative |
188.9 | 109.2 | 71.0 | 24.2 | 20.8 | 414.1 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
0.1 | 0.1 | |||||||||||||||||||||
| Other operating credits and charges, net |
70.1 | 70.1 | |||||||||||||||||||||
| Total operating costs |
202.1 | 114.8 | 74.7 | 27.1 | 92.4 | 511.1 | |||||||||||||||||
| Loss from operations |
(31.9 | ) | 8.8 | (9.4 | ) | 0.8 | (92.4 | ) | (124.1 | ) | |||||||||||||
| Total non-operating income (expense) |
(8.9 | ) | (8.9 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(31.9 | ) | 8.8 | (9.4 | ) | 0.8 | (101.3 | ) | (133.0 | ) | |||||||||||||
| Provision (benefit) for income taxes |
(56.8 | ) | (56.8 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
2.2 | (0.2 | ) | 1.2 | 3.2 | ||||||||||||||||||
| Income (loss) from continuing operations |
$ | (34.1 | ) | $ | 8.8 | $ | (9.2 | ) | $ | (0.4 | ) | $ | (44.5 | ) | $ | (79.4 | ) | ||||||
| Reconciliation of loss from continuing operations to EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (34.1 | ) | $ | 8.8 | $ | (9.2 | ) | $ | (0.4 | ) | $ | (44.5 | ) | $ | (79.4 | ) | ||||||
| Income tax expense |
(56.8 | ) | (56.8 | ) | |||||||||||||||||||
| Investment income |
(10.6 | ) | (10.6 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
12.7 | 12.7 | |||||||||||||||||||||
| Depreciation and amortization |
13.2 | 5.6 | 3.7 | 2.9 | 1.4 | 26.8 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (20.9 | ) | $ | 14.4 | $ | (5.5 | ) | $ | 2.5 | $ | (97.8 | ) | $ | (107.3 | ) | |||||||
| Stock based compensation expense |
$ | 0.4 | $ | 0.2 | $ | 0.1 | $ | — | $ | 1.8 | $ | 2.5 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
0.1 | 0.1 | |||||||||||||||||||||
| Other operating credits and charges, net |
70.1 | 70.1 | |||||||||||||||||||||
| Other than temporary asset impairment |
1.7 | 1.7 | |||||||||||||||||||||
| Early debt extinguishment |
— | — | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (20.5 | ) | $ | 14.6 | $ | (5.4 | ) | $ | 2.5 | $ | (24.1 | ) | $ | (32.9 | ) | |||||||
| (Dollar amounts in millions) |
OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
| Six months Ended June 30, 2009 |
|||||||||||||||||||||||
| Sales |
$ | 170.0 | $ | 176.4 | $ | 65.8 | $ | 58.6 | $ | — | $ | 470.8 | |||||||||||
| Depreciation and amortization |
16.0 | 9.0 | 5.9 | 5.1 | 2.0 | 38.0 | |||||||||||||||||
| Cost of sales and selling and administrative |
192.0 | 158.7 | 77.3 | 50.4 | 35.7 | 514.1 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
— | — | — | — | (0.9 | ) | (0.9 | ) | |||||||||||||||
| Other operating credits and charges, net |
— | — | — | — | (5.7 | ) | (5.7 | ) | |||||||||||||||
| Total operating costs |
208.0 | 167.7 | 83.2 | 55.5 | 31.1 | 545.5 | |||||||||||||||||
| Income (loss) from operations |
(38.0 | ) | 8.7 | (17.4 | ) | 3.1 | (31.1 | ) | (74.7 | ) | |||||||||||||
| Total non-operating income (expense) |
(12.0 | ) | (12.0 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(38.0 | ) | 8.7 | (17.4 | ) | 3.1 | (43.1 | ) | (86.7 | ) | |||||||||||||
| Provision (benefit) for income taxes |
(35.2 | ) | (35.2 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
4.6 | 0.4 | 1.0 | 6.0 | |||||||||||||||||||
| Income (loss) from continuing operations |
$ | (42.6 | ) | $ | 8.7 | $ | (17.8 | ) | $ | 2.1 | $ | (7.9 | ) | $ | (57.5 | ) | |||||||
| Reconciliation of loss from continuing operations to EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (42.6 | ) | $ | 8.7 | $ | (17.8 | ) | $ | 2.1 | $ | (7.9 | ) | $ | (57.5 | ) | |||||||
| Income tax expense |
— | — | — | — | (35.2 | ) | (35.2 | ) | |||||||||||||||
| Investment income |
(12.7 | ) | (12.7 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
— | — | — | — | 32.9 | 32.9 | |||||||||||||||||
| Depreciation and amortization |
16.0 | 9.0 | 5.9 | 5.1 | 2.0 | 38.0 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (26.6 | ) | $ | 17.7 | $ | (11.9 | ) | $ | 7.2 | $ | (20.9 | ) | $ | (34.5 | ) | |||||||
| Stock based compensation expense |
$ | 0.5 | $ | 0.5 | $ | 0.4 | $ | — | $ | 4.1 | $ | 5.5 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(0.9 | ) | (0.9 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
(5.7 | ) | (5.7 | ) | |||||||||||||||||||
| Other than temporary asset impairment |
1.7 | 1.7 | |||||||||||||||||||||
| Early debt extinguishment |
0.6 | 0.6 | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (26.1 | ) | $ | 18.2 | $ | (11.5 | ) | $ | 7.2 | $ | (21.1 | ) | $ | (33.3 | ) | |||||||
| Six months Ended June 30, 2008 |
|||||||||||||||||||||||
| Sales |
$ | 329.2 | $ | 230.7 | $ | 125.8 | $ | 50.7 | $ | — | $ | 736.4 | |||||||||||
| Depreciation and amortization |
27.3 | 11.4 | 7.6 | 4.1 | 3.0 | 53.4 | |||||||||||||||||
| Cost of sales and selling and administrative |
390.7 | 210.2 | 135.3 | 47.5 | 43.3 | 827.0 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(0.3 | ) | (0.3 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
66.1 | 66.1 | |||||||||||||||||||||
| Total operating costs |
418.0 | 221.6 | 142.9 | 51.6 | 112.1 | 946.2 | |||||||||||||||||
| Loss from operations |
(88.8 | ) | 9.1 | (17.1 | ) | (0.9 | ) | (112.1 | ) | (209.8 | ) | ||||||||||||
| Total non-operating income (expense) |
1.3 | 1.3 | |||||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(88.8 | ) | 9.1 | (17.1 | ) | (0.9 | ) | (110.8 | ) | (208.5 | ) | ||||||||||||
| Provision (benefit) for income taxes |
(92.7 | ) | (92.7 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
7.4 | 0.2 | 1.9 | 9.5 | |||||||||||||||||||
| Income (loss) from continuing operations |
$ | (96.2 | ) | $ | 9.1 | $ | (17.3 | ) | $ | (2.8 | ) | $ | (18.1 | ) | $ | (125.3 | ) | ||||||
| Reconciliation of loss from continuing operations to EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (96.2 | ) | $ | 9.1 | $ | (17.3 | ) | $ | (2.8 | ) | $ | (18.1 | ) | $ | (125.3 | ) | ||||||
| Income tax expense |
(92.7 | ) | (92.7 | ) | |||||||||||||||||||
| Investment income |
(23.4 | ) | (23.4 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
23.9 | 23.9 | |||||||||||||||||||||
| Depreciation and amortization |
27.3 | 11.4 | 7.6 | 4.1 | 3.0 | 53.4 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (68.9 | ) | $ | 20.5 | $ | (9.7 | ) | $ | 1.3 | $ | (107.3 | ) | $ | (164.1 | ) | |||||||
| Stock based compensation expense |
$ | 1.0 | $ | 0.5 | $ | 0.5 | $ | — | $ | 5.4 | $ | 7.4 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(0.3 | ) | (0.3 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
66.1 | 66.1 | |||||||||||||||||||||
| Other than temporary asset impairment |
2.5 | 2.5 | |||||||||||||||||||||
| Early debt extinguishment |
— | — | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (67.9 | ) | $ | 21.0 | $ | (9.2 | ) | $ | 1.3 | $ | (33.6 | ) | $ | (88.4 | ) | |||||||
| (Dollar amounts in millions) |
OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
| Quarter Ended September 30, 2009 |
|||||||||||||||||||||||
| Sales |
$ | 122.5 | $ | 111.3 | $ | 47.8 | $ | 27.2 | $ | — | $ | 308.8 | |||||||||||
| Depreciation and amortization |
10.3 | 5.1 | 3.2 | 2.9 | 0.7 | 22.2 | |||||||||||||||||
| Cost of sales and selling and administrative |
116.3 | 90.1 | 50.9 | 23.2 | 17.0 | 297.5 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(1.2 | ) | (1.2 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
(1.6 | ) | (1.6 | ) | |||||||||||||||||||
| Total operating costs |
126.6 | 95.2 | 54.1 | 26.1 | 14.9 | 316.9 | |||||||||||||||||
| Income (loss) from operations |
(4.1 | ) | 16.1 | (6.3 | ) | 1.1 | (14.9 | ) | (8.1 | ) | |||||||||||||
| Total non-operating income (expense) |
(12.3 | ) | (12.3 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(4.1 | ) | 16.1 | (6.3 | ) | 1.1 | (27.2 | ) | (20.4 | ) | |||||||||||||
| Provision (benefit) for income taxes |
(10.5 | ) | (10.5 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
1.9 | — | — | 0.9 | — | 2.8 | |||||||||||||||||
| Income (loss) from continuing operations |
$ | (6.0 | ) | $ | 16.1 | $ | (6.3 | ) | $ | 0.2 | $ | (16.7 | ) | $ | (12.7 | ) | |||||||
| Reconciliation of loss from continuing operations to adjusted EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (6.0 | ) | $ | 16.1 | $ | (6.3 | ) | $ | 0.2 | $ | (16.7 | ) | $ | (12.7 | ) | |||||||
| Income tax benefit |
(10.5 | ) | (10.5 | ) | |||||||||||||||||||
| Investment income |
(7.4 | ) | (7.4 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
20.4 | 20.4 | |||||||||||||||||||||
| Depreciation and amortization |
10.3 | 5.1 | 3.2 | 2.9 | 0.7 | 22.2 | |||||||||||||||||
| EBITDA from continuing operations |
$ | 4.3 | $ | 21.2 | $ | (3.1 | ) | $ | 3.1 | $ | (13.5 | ) | $ | 12.0 | |||||||||
| Stock based compensation expense |
$ | 0.1 | $ | 0.1 | $ | 0.1 | $ | 1.2 | $ | 1.5 | |||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(1.2 | ) | (1.2 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
(1.6 | ) | (1.6 | ) | |||||||||||||||||||
| Other than temporary asset impairment |
0.1 | 0.1 | |||||||||||||||||||||
| Early debt extinguishment |
0.2 | 0.2 | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | 4.4 | $ | 21.3 | $ | (3.0 | ) | $ | 3.1 | $ | (14.8 | ) | $ | 11.0 | |||||||||
| Quarter Ended September 30, 2008 |
|||||||||||||||||||||||
| Sales |
$ | 183.3 | $ | 117.0 | $ | 63.4 | $ | 25.9 | $ | — | $ | 389.6 | |||||||||||
| Depreciation and amortization |
13.3 | 5.2 | 4.4 | 2.6 | 1.5 | 27.0 | |||||||||||||||||
| Cost of sales and selling and administrative |
196.0 | 107.2 | 70.3 | 24.1 | 21.2 | 418.8 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
9.8 | 9.8 | |||||||||||||||||||||
| Other operating credits and charges, net |
1.6 | 1.6 | |||||||||||||||||||||
| Total operating costs |
209.3 | 112.4 | 74.7 | 26.7 | 34.1 | 457.2 | |||||||||||||||||
| Loss from operations |
(26.0 | ) | 4.6 | (11.3 | ) | (0.8 | ) | (34.1 | ) | (67.6 | ) | ||||||||||||
| Total non-operating income (expense) |
(90.7 | ) | (90.7 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(26.0 | ) | 4.6 | (11.3 | ) | (0.8 | ) | (124.8 | ) | (158.3 | ) | ||||||||||||
| Provision (benefit) for income taxes |
(61.0 | ) | (61.0 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
1.7 | (0.3 | ) | 1.7 | — | 3.1 | |||||||||||||||||
| Income (loss) from continuing operations |
$ | (27.7 | ) | $ | 4.6 | $ | (11.0 | ) | $ | (2.5 | ) | $ | (63.8 | ) | $ | (100.4 | ) | ||||||
| Reconciliation of loss from continuing operations to adjusted EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (27.7 | ) | $ | 4.6 | $ | (11.0 | ) | $ | (2.5 | ) | $ | (63.8 | ) | $ | (100.4 | ) | ||||||
| Income tax benefit |
(61.0 | ) | (61.0 | ) | |||||||||||||||||||
| Investment income |
(8.1 | ) | (8.1 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
12.4 | 12.4 | |||||||||||||||||||||
| Depreciation and amortization |
13.3 | 5.2 | 4.4 | 2.6 | 1.5 | 27.0 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (14.4 | ) | $ | 9.8 | $ | (6.6 | ) | $ | 0.1 | $ | (119.0 | ) | $ | (130.1 | ) | |||||||
| Stock based compensation expense |
$ | 0.4 | $ | 0.2 | $ | 0.1 | $ | — | $ | 1.8 | $ | 2.5 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
9.8 | 9.8 | |||||||||||||||||||||
| Other operating credits and charges, net |
1.6 | 1.6 | |||||||||||||||||||||
| Other than temporary asset impairment |
88.7 | 88.7 | |||||||||||||||||||||
| Early debt extinguishment |
— | — | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (14.0 | ) | $ | 10.0 | $ | (6.5 | ) | $ | 0.1 | $ | (17.1 | ) | $ | (27.5 | ) | |||||||
| (Dollar amounts in millions) |
OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
| Nine months Ended September 30, 2009 |
|||||||||||||||||||||||
| Sales |
$ | 292.5 | $ | 287.7 | $ | 113.6 | $ | 85.8 | $ | — | $ | 779.6 | |||||||||||
| Depreciation and amortization |
26.3 | 14.1 | 9.1 | 8.0 | 2.7 | 60.2 | |||||||||||||||||
| Cost of sales and selling and administrative |
308.3 | 248.8 | 128.2 | 73.6 | 52.7 | 811.6 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(2.1 | ) | (2.1 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
(7.3 | ) | (7.3 | ) | |||||||||||||||||||
| Total operating costs |
334.6 | 262.9 | 137.3 | 81.6 | 46.0 | 862.4 | |||||||||||||||||
| Income (loss) from operations |
(42.1 | ) | 24.8 | (23.7 | ) | 4.2 | (46.0 | ) | (82.8 | ) | |||||||||||||
| Total non-operating income (expense) |
(24.3 | ) | (24.3 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(42.1 | ) | 24.8 | (23.7 | ) | 4.2 | (70.3 | ) | (107.1 | ) | |||||||||||||
| Provision (benefit) for income taxes |
(45.7 | ) | (45.7 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
6.5 | 0.4 | 1.9 | 8.8 | |||||||||||||||||||
| Income (loss) from continuing operations |
$ | (48.6 | ) | $ | 24.8 | $ | (24.1 | ) | $ | 2.3 | $ | (24.6 | ) | $ | (70.2 | ) | |||||||
| Reconciliation of loss from continuing operations to adjusted EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (48.6 | ) | $ | 24.8 | $ | (24.1 | ) | $ | 2.3 | $ | (24.6 | ) | (70.2 | ) | ||||||||
| Income tax expense |
(45.7 | ) | (45.7 | ) | |||||||||||||||||||
| Investment income |
(20.1 | ) | (20.1 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
53.3 | 53.3 | |||||||||||||||||||||
| Depreciation and amortization |
26.3 | 14.1 | 9.1 | 8.0 | 2.7 | 60.2 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (22.3 | ) | $ | 38.9 | $ | (15.0 | ) | $ | 10.3 | $ | (34.4 | ) | $ | (22.5 | ) | |||||||
| Stock based compensation expense |
$ | 0.5 | $ | 0.4 | $ | 0.4 | $ | — | $ | 4.1 | $ | 5.5 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
(2.1 | ) | (2.1 | ) | |||||||||||||||||||
| Other operating credits and charges, net |
(7.3 | ) | (7.3 | ) | |||||||||||||||||||
| Other than temporary asset impairment |
1.8 | 1.8 | |||||||||||||||||||||
| Early debt extinguishment |
(0.4 | ) | (0.4 | ) | |||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (21.8 | ) | $ | 39.3 | $ | (14.6 | ) | $ | 10.3 | $ | (38.3 | ) | $ | (25.0 | ) | |||||||
| Nine months Ended September 30, 2008 |
|||||||||||||||||||||||
| Sales |
$ | 512.5 | $ | 347.7 | $ | 189.2 | $ | 76.6 | $ | — | $ | 1,126.0 | |||||||||||
| Depreciation and amortization |
40.6 | 16.6 | 11.9 | 7.1 | 4.2 | 80.4 | |||||||||||||||||
| Cost of sales and selling and administrative |
587.1 | 317.3 | 205.6 | 71.2 | 64.6 | 1,245.8 | |||||||||||||||||
| (Gain) loss on sale or impairment of long lived assets |
9.5 | 9.5 | |||||||||||||||||||||
| Other operating credits and charges, net |
67.7 | 67.7 | |||||||||||||||||||||
| Total operating costs |
627.7 | 333.9 | 217.5 | 78.3 | 146.0 | 1,403.4 | |||||||||||||||||
| Loss from operations |
(115.2 | ) | 13.8 | (28.3 | ) | (1.7 | ) | (146.0 | ) | (277.4 | ) | ||||||||||||
| Total non-operating income (expense) |
(89.4 | ) | (89.4 | ) | |||||||||||||||||||
| Income (loss) before income taxes and equity in earnings of unconsolidated affiliates |
(115.2 | ) | 13.8 | (28.3 | ) | (1.7 | ) | (235.4 | ) | (366.8 | ) | ||||||||||||
| Provision (benefit) for income taxes |
(153.7 | ) | (153.7 | ) | |||||||||||||||||||
| Equity in (income) loss of unconsolidated affiliates |
9.1 | 3.5 | 12.6 | ||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (124.3 | ) | $ | 13.8 | $ | (28.3 | ) | $ | (5.2 | ) | $ | (81.7 | ) | $ | (225.7 | ) | ||||||
| Reconciliation of loss from continuing operations to adjusted EBITDA from continuing operations |
|||||||||||||||||||||||
| Income (loss) from continuing operations |
$ | (124.3 | ) | $ | 13.8 | $ | (28.3 | ) | $ | (5.2 | ) | $ | (81.7 | ) | (225.7 | ) | |||||||
| Income tax expense |
(153.7 | ) | (153.7 | ) | |||||||||||||||||||
| Investment income |
(31.5 | ) | (31.5 | ) | |||||||||||||||||||
| Interest expense, net of capitalized interest |
36.3 | 36.3 | |||||||||||||||||||||
| Depreciation and amortization |
40.6 | 16.6 | 11.9 | 7.1 | 4.2 | 80.4 | |||||||||||||||||
| EBITDA from continuing operations |
$ | (83.7 | ) | $ | 30.4 | $ | (16.4 | ) | $ | 1.9 | $ | (226.4 | ) | $ | (294.2 | ) | |||||||
| Stock based compensation expense |
$ | 1.0 | $ | 0.5 | $ | 0.5 | $ | — | $ | 5.3 | $ | 7.3 | |||||||||||
| (Gain) loss on sale or impairment of long lived assets |
9.5 | 9.5 | |||||||||||||||||||||
| Other operating credits and charges, net |
67.7 | 67.7 | |||||||||||||||||||||
| Other than temporary asset impairment |
91.2 | 91.2 | |||||||||||||||||||||
| Early debt extinguishment |
— | — | |||||||||||||||||||||
| Adjusted EBITDA from continuing operations |
$ | (82.7 | ) | $ | 30.9 | $ | (15.9 | ) | $ | 1.9 | $ | (52.7 | ) | $ | (118.5 | ) | |||||||