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: February 8, 2013
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):
å | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
å | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
å | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
å | 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 item and Exhibit 99.1, Exhibit 99.2 and Exhibit 99.3, 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 February 8, 2013 Louisiana - Pacific Corporation issued a press release announcing financial results for the quarter and year ended December 31, 2012, 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 continuing earnings before interest expense, taxes, depreciation and amortization (“EBITDA from continuing operations”) which is a non-GAAP financial measure. Additionally, it discloses Adjusted EBITDA from continuing operations which further adjusts EBITDA from continuing operations to exclude stock based compensation expense, (gain) loss on sales or impairment of long lived assets, other operating charges and credits, investment income and depreciation included in equity in loss (earnings) of unconsolidated affiliates. It also discloses adjusted income (loss) from continuing operations which excludes excludes (gain) loss on sale or impairment of long-lived assets, other operating credits and charges, net, loss on early extinguishment of debt and adjusts for a normalized tax rate. EBITDA from continuing operations, Adjusted EBITDA from continuing operations and adjusted loss from continuing operations are not a substitute for the GAAP measure of net income or operating cash flows or other GAAP measures of operating performance or liquidity. A copy of the reconciliation of adjusted loss from continuing operations, EBITDA from continuing operations and Adjusted EBITDA from continuing operations for the quarter and twelve months ended December 31, 2012 and 2011 is attacher hereto as Exhibit 99.2 and Exhibit 99.3 and incorporated herein by reference.
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 similarly-titled measures are frequently used by securities analysts, investors and other interested persons in the evaluation of companies in our industry, some of which present similarly-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 similarly-titled measures differently and, therefore, as presented by us may not be comparable to similarly-titled measures reported by other companies. In addition, EBITDA from continuing operations has material limitations as a performance measure because it excludes interest expense, income tax (benefit) expense and 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 adjusted income (loss) from continuing operations which excludes (gain) loss on sale or impairment of long-lived assets, other operating credits and charges, net, loss on early extinguishment of debt adjusted for a normalized tax rate 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, adjusted income (loss) from continuing operations 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.
Exhibit Number | Description | |
99.1 | Press release issued by Louisiana-Pacific Corporation on February 8, 2013 regarding quarter and year ended December 31, 2012 results. | |
99.2 | Reconciliation of EBITDA from continuing operations and Adjusted EBITDA from continuing operations for the quarter and year ended December 31, 2012 and 2011. | |
99.3 | Reconciliation of Adjusted operating income from operations for the quarter and twelve months ended December 31, 2012 and 2011. | |
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/ Sallie B. Bailey | |
Sallie B. Bailey | ||
Executive Vice President and Chief | ||
Financial Officer | ||
(Principal Financial Officer) | ||
Date: February 8, 2013
Exhibit 99.1 Press release issued by Louisiana-Pacific Corporation on February 8, 2013 regarding quarter and year ended December 31, 2012 results.
FOR RELEASE AT 8:00 AM (EST) FRIDAY, FEBRUARY 8, 2013
LP Reports Fourth Quarter and Year End 2012 Results
Louisiana-Pacific Corporation (LP) (NYSE: LPX) reported today results for the fourth quarter and year ended December 2012, which included the following:
• | Total sales for the fourth quarter of $459 million, 47 percent higher than the year ago quarter, and total sales for the year were $1.7 billion, 27 percent higher than the previous year. |
• | Income from continuing operations for the fourth quarter was $49 million ($0.34 per diluted share) and $32 million ($0.22 per diluted share) for the year. |
• | Non-GAAP adjusted income from continuing operations was $26 million ($0.18 per diluted share) and $49 million ($0.35 per diluted share). |
• | Adjusted EBITDA from continuing operations for the fourth quarter was $71 million compared to a loss of $12 million in the fourth quarter of 2011. For the year, EBITDA from continuing operations was $203 million compared to a loss of $5 million the previous year. |
• | Cash and cash equivalents were $561 million as of December 31, 2012. |
"We are very pleased that LP is reporting both a profitable fourth quarter and a profitable 2012,” said CEO Curt Stevens. “The U.S. housing recovery picked up momentum in the fourth quarter, with annual housing starts at a seasonally adjusted rate of 954,000 in December. This increase in demand resulted in better OSB pricing and good performance in our Siding segment."
FOURTH QUARTER RESULTS
For the quarter ended December 31, 2012, LP reported net sales of $459 million, up from $312 million in the fourth quarter of 2011. For the fourth quarter, the company reported operating income of $47 million as compared to an operating loss in the fourth quarter of 2011 of $26 million.
For the fourth quarter of 2012, LP reported income from continuing operations of $49 million, or $0.34 per diluted share, as compared to a loss from continuing operations of $57 million, or $0.42 per diluted share, for the fourth quarter of 2011. Adjusted EBITDA from continuing operations for the fourth quarter of 2012 was $71 million compared to a loss of $12 million in the fourth quarter of 2011.
YEAR END RESULTS
For the year ended December 31, 2012, LP reported net sales of $1.7 billion compared to $1.4 billion in 2011. For the year ended 2012, the company reported operating income of $107 million as compared to an operating loss in 2011 of $140 million.
For 2012, LP reported income from continuing operations of $32 million, or $0.22 per diluted share, as compared to a loss of $172 million, or $1.29 per diluted share, for 2011. Adjusted EBITDA from continuing operations for the year was $203 million compared to a loss of $5 million for 2011.
ORIENTED STRAND BOARD (OSB) SEGMENT
LP's OSB segment manufactures and distributes OSB structural panel products. LP is currently operating seven facilities and has indefinitely curtailed three other facilities due to market conditions, however has announced plans to restart one of such facilities in early 2013. The OSB segment reported net sales for the fourth quarter of 2012 of $243 million, up 86% compared to $131 million of net sales in the fourth quarter of 2011. For the fourth quarter of 2012, the OSB segment reported an operating profit of $58 million compared with an operating loss of $16 million in the fourth quarter of 2011. For the fourth quarter, adjusted EBITDA from continuing operations for this segment was $68 million compared to the fourth quarter of 2011 loss of $5 million. For the fourth quarter of 2012 as compared to the fourth quarter of 2011, sales volumes increased 16% and sales price increased 64% quarter over quarter. The increase in selling price favorably impacted operating results and adjusted EBITDA from continuing operations by approximately $90 million for the quarter as compared to 2011.
For the full year, OSB reported sales of $814 million, up 50% from the prior year and had operating income of $124 million compared to an operating loss of $64 million in 2011. Adjusted EBITDA for 2012 was $166 million compared to a loss of $18 million in 2011. For the year, sales volumes increased 12% and sales prices increased 36%. The increase in selling price favorably impacted operating results and adjusted EBITDA from continuing operations by approximately $201 million for the year as compared to 2011.
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 the repair and remodeling markets. The Siding segment reported net sales of $117 million in the fourth quarter of 2012, an increase of 25% from $93 million in the year-ago fourth quarter. For the fourth quarter of 2012, the Siding segment reported operating income of $11 million compared to $6 million in the year-ago quarter. For the fourth quarter, Siding reported $15 million in adjusted EBITDA from continuing operations, an increase of $5 million as compared to the fourth quarter of 2011.
For the full year, Siding reported sales of $501 million, up 17% from the prior year and had operating income of $67 million compared to $42 million in 2011. Adjusted EBITDA for 2012 was $83 million compared to $58 million in 2011. The increase in OSB sales prices sold in this segment accounted for approximately $11 million increase in both operating results and adjusted EBITDA from continuing operations.
ENGINEERED WOOD PRODUCTS SEGMENT (EWP)
The EWP segment is comprised of I-Joist (IJ), Laminated Veneer Lumber and Laminated Strand Lumber (LVL and LSL). EWP segment sales in the fourth quarter of 2012 totaled $52 million, up 11% from $46 million in the year-ago quarter. Operating losses increased 28% to $5 million for the fourth quarter of
2012 from $4 million for the fourth quarter of 2011. For the fourth quarter, LP reported a loss of $2 million in adjusted EBITDA from continuing operations in this segment.
For the full year, EWP reported sales of $213 million, up 5% from the prior year and an operating loss of $14 million compared to an operating loss of $16 million in 2011. Adjusted EBITDA for 2012 and 2011 was a loss of $2 million.
SOUTH AMERICA
The South America segment is comprised of its facilities in Chile and Brazil. The South America segment reported sales in the fourth quarter of 2012 of $42 million, up 23% from $34 million in the fourth quarter of 2011. Operating income was $7 million for the fourth quarter of 2012, an increase of $5 million from the fourth quarter of 2011. For the fourth quarter, LP reported adjusted EBITDA from continuing operations in this segment of $10 million, an improvement of $6 million as compared to the fourth quarter of 2011.
For the full year, South America reported sales of $169 million, up 16% from the prior year and operating income of $18 million compared to an operating income of $12 million in 2011. Adjusted EBITDA for 2012 was $30 million compared to $23 million in 2011.
COMPANY OUTLOOK
Stevens concluded, “At the recent International Builder's Show, builders were very upbeat. Despite some potential challenges associated with credit availability, the federal deficit and job growth, they expressed a great deal of confidence that housing starts will continue to improve in 2013.”
About LP
LP is a premier supplier of building materials, delivering innovative, high-quality commodity and specialty products to its retail, wholesale, homebuilding and industrial customers. Visit LP's web site at www.lpcorp.com for additional information on the company as well as a 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.
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
FINANCIAL AND QUARTERLY DATA
(Dollar amounts in millions, except per share amounts) (Unaudited)
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net sales | $ | 458.7 | $ | 312.2 | $ | 1,715.8 | $ | 1,356.9 | |||||||
Income (loss) from operations | $ | 47.0 | $ | (25.6 | ) | $ | 107.4 | $ | (140.1 | ) | |||||
Income (loss) from continuing operations before taxes and equity in (income) losses of unconsolidated affiliates | $ | 56.8 | $ | (49.6 | ) | $ | 38.0 | $ | (184.1 | ) | |||||
Non-GAAP Adjusted income (loss) from continuing operations | $ | 26.1 | $ | (28.7 | ) | $ | 49.3 | $ | (96.7 | ) | |||||
Income (loss) from continuing operations | $ | 49.1 | $ | (56.8 | ) | $ | 32.1 | $ | (171.9 | ) | |||||
Net income (loss) attributed to LP | $ | 46.1 | $ | (57.2 | ) | $ | 28.8 | $ | (181.3 | ) | |||||
Net income (loss) per share - basic | $ | 0.33 | $ | (0.42 | ) | $ | 0.21 | $ | (1.36 | ) | |||||
Net income (loss) per share - fully diluted | $ | 0.32 | $ | (0.42 | ) | $ | 0.20 | $ | (1.36 | ) | |||||
Average shares of stock outstanding - basic | 138.6 | 136.3 | 137.1 | 133.2 | |||||||||||
Average shares of stock outstanding - fully diluted | 143.3 | 136.3 | 142.6 | 133.2 | |||||||||||
CONSOLIDATED STATEMENTS OF INCOME
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
(AMOUNTS IN MILLIONS EXCEPT PER SHARE AMOUNTS(UNAUDITED)
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net sales | $ | 458.7 | $ | 312.2 | $ | 1,715.8 | $ | 1,356.9 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of sales | 360.6 | 290.9 | 1,403.1 | 1,244.2 | |||||||||||
Depreciation and amortization | 18.0 | 17.7 | 73.9 | 78.9 | |||||||||||
Selling and administrative | 36.8 | 28.3 | 129.4 | 111.2 | |||||||||||
Loss on sale or impairment of long-lived assets, net | 0.4 | 0.9 | 4.9 | 73.9 | |||||||||||
Other operating credits and charges, net | (4.1 | ) | — | (2.9 | ) | (11.2 | ) | ||||||||
Total operating costs and expenses | 411.7 | 337.8 | 1,608.4 | 1,497.0 | |||||||||||
Income (loss) from operations | 47.0 | (25.6 | ) | 107.4 | (140.1 | ) | |||||||||
Non-operating income (expense): | |||||||||||||||
Other than temporary investment impairment | — | (14.8 | ) | — | (14.8 | ) | |||||||||
Interest expense, net of capitalized interest | (12.9 | ) | (14.3 | ) | (49.3 | ) | (56.9 | ) | |||||||
Investment income | 3.1 | 4.5 | 14.8 | 28.7 | |||||||||||
Other non-operating items | 19.6 | 0.6 | (34.9 | ) | (1.0 | ) | |||||||||
Total non-operating income (expense) | 9.8 | (24.0 | ) | (69.4 | ) | (44.0 | ) | ||||||||
Income (loss) from continuing operations before taxes and equity in (income) loss of unconsolidated affiliates | 56.8 | (49.6 | ) | 38.0 | (184.1 | ) | |||||||||
Provision (benefit) for income taxes | 12.0 | (3.0 | ) | 7.6 | (39.1 | ) | |||||||||
Equity in (income) loss of unconsolidated affiliates | (4.3 | ) | 10.2 | (1.7 | ) | 26.9 | |||||||||
Income (loss) from continuing operations | 49.1 | (56.8 | ) | 32.1 | (171.9 | ) | |||||||||
Income (loss) from discontinued operations before taxes | (3.8 | ) | 0.2 | (4.3 | ) | (14.2 | ) | ||||||||
Provision (benefit) for income taxes | (0.8 | ) | 0.6 | (1.0 | ) | (5.0 | ) | ||||||||
Loss from discontinued operations | (3.0 | ) | (0.4 | ) | (3.3 | ) | (9.2 | ) | |||||||
Net income (loss) | 46.1 | (57.2 | ) | 28.8 | (181.1 | ) | |||||||||
Less: Net income attributed to non-controlling interest | — | — | — | 0.2 | |||||||||||
Income (loss) attributed to Louisiana-Pacific Corporation | $ | 46.1 | $ | (57.2 | ) | $ | 28.8 | $ | (181.3 | ) | |||||
Income (loss) per share of common stock (basic): | |||||||||||||||
Income (loss) from continuing operations | $ | 0.35 | $ | (0.42 | ) | $ | 0.23 | $ | (1.29 | ) | |||||
Loss from discontinued operations | (0.02 | ) | — | (0.02 | ) | (0.07 | ) | ||||||||
Net income (loss) per share | $ | 0.33 | $ | (0.42 | ) | $ | 0.21 | $ | (1.36 | ) | |||||
Income (loss) per share of common stock (diluted): | |||||||||||||||
Income (loss) from continuing operations | $ | 0.34 | $ | (0.42 | ) | $ | 0.22 | $ | (1.29 | ) | |||||
Loss from discontinued operations | (0.02 | ) | — | (0.02 | ) | (0.07 | ) | ||||||||
Net income (loss) per share | $ | 0.32 | $ | (0.42 | ) | $ | 0.20 | $ | (1.36 | ) | |||||
Average shares of stock outstanding - basic | 138.6 | 136.3 | 137.1 | 133.2 | |||||||||||
Average shares of stock outstanding - diluted | 143.3 | 136.3 | 142.6 | 133.2 | |||||||||||
Amounts attributed to LP Corporation common shareholders | |||||||||||||||
Income (loss) from continuing operations, net of tax | $ | 49.1 | $ | (56.8 | ) | $ | 32.1 | $ | (172.1 | ) | |||||
Loss from discontinued operations, net of tax | (3.0 | ) | (0.4 | ) | (3.3 | ) | (9.2 | ) | |||||||
$ | 46.1 | $ | (57.2 | ) | $ | 28.8 | $ | (181.3 | ) | ||||||
CONSOLIDATED BALANCE SHEET
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
(AMOUNTS IN MILLIONS EXCEPT PER SHARE AMOUNTS)
(UNAUDITED)
December 31, | |||||||
2012 | 2011 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 560.9 | $ | 340.0 | |||
Receivables, net | 80.9 | 65.1 | |||||
Income tax receivable | 1.8 | 3.5 | |||||
Inventories | 209.8 | 163.6 | |||||
Prepaid expenses and other current assets | 6.0 | 5.7 | |||||
Deferred income taxes | 12.3 | 17.0 | |||||
Current portion of notes receivable from asset sales | 91.4 | 10.0 | |||||
Assets held for sale | 32.5 | 51.9 | |||||
Total current assets | 995.6 | 656.8 | |||||
Timber and timberlands | 40.1 | 45.5 | |||||
Property, plant and equipment, at cost | 2,061.6 | 2,028.1 | |||||
Accumulated depreciation | (1,310.8 | ) | (1,245.9 | ) | |||
Net property, plant and equipment | 750.8 | 782.2 | |||||
Notes receivable from asset sales | 432.2 | 523.5 | |||||
Investments in and advances to affiliates | 68.6 | 79.1 | |||||
Deferred debt costs | 9.2 | 8.9 | |||||
Long-term investments | 2.0 | 0.7 | |||||
Restricted cash | 12.0 | 12.9 | |||||
Intangible assets, net of amortization | 0.6 | 1.4 | |||||
Other assets | 14.9 | 24.9 | |||||
Long-term deferred tax asset | 5.0 | 4.0 | |||||
Total assets | $ | 2,331.0 | $ | 2,139.9 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Current portion of long-term debt | $ | 7.8 | $ | 5.3 | |||
Accounts payable and accrued liabilities | 139.5 | 122.3 | |||||
Current portion of limited recourse notes payable | 90.0 | 7.9 | |||||
Current portion of contingency reserves | 2.0 | 4.0 | |||||
Total current liabilities | 239.3 | 139.5 | |||||
Long-term debt, excluding current portion | 782.7 | 715.9 | |||||
Deferred income taxes | 93.6 | 106.0 | |||||
Contingency reserves, excluding current portion | 12.8 | 17.2 | |||||
Other long-term liabilities | 168.8 | 160.4 | |||||
Stockholders’ equity: | |||||||
Common stock | 150.4 | 149.8 | |||||
Additional paid-in capital | 533.6 | 549.9 | |||||
Retained earnings | 710.6 | 681.8 | |||||
Treasury stock | (252.9 | ) | (274.4 | ) | |||
Accumulated comprehensive loss | (107.9 | ) | (106.2 | ) | |||
Total stockholders’ equity | 1,033.8 | 1,000.9 | |||||
Total liabilities and stockholders’ equity | $ | 2,331.0 | $ | 2,139.9 | |||
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
(Dollar amounts in millions) (Unaudited)
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||
Net income (loss) | $ | 46.1 | $ | (57.2 | ) | $ | 28.8 | $ | (181.1 | ) | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||
Depreciation and amortization | 18.0 | 17.7 | 73.9 | 78.9 | |||||||||||
(Gain) loss from unconsolidated affiliates | (4.3 | ) | 10.2 | (1.7 | ) | 26.9 | |||||||||
Other operating credits and charges, net | (4.1 | ) | — | (2.9 | ) | (11.2 | ) | ||||||||
Loss on sale or impairment of long-lived assets | 0.4 | 0.9 | 4.9 | 73.9 | |||||||||||
Realized gain on sale of long-term-investment | — | — | — | (15.2 | ) | ||||||||||
Gain on settlement of litigation related to ARS | (20.0 | ) | — | (20.0 | ) | — | |||||||||
Early debt extinguishment | — | — | 52.2 | — | |||||||||||
Other-than-temporary investment impairment | — | 14.8 | — | 14.8 | |||||||||||
Stock-based compensation expense | 2.0 | 1.4 | 8.4 | 7.8 | |||||||||||
Exchange (gain) loss on remeasurement | (1.4 | ) | 1.2 | 3.4 | 0.1 | ||||||||||
Cash settlement of contingencies | 0.2 | (1.0 | ) | (1.4 | ) | (2.3 | ) | ||||||||
Cash settlement of warranties, net of accruals | 1.8 | (4.8 | ) | (1.5 | ) | 0.4 | |||||||||
Pension (payments) expense, net | 2.1 | 3.7 | 8.4 | (6.3 | ) | ||||||||||
Non-cash interest expense, net | 2.9 | 1.1 | 4.8 | 8.4 | |||||||||||
Other adjustments, net | 0.9 | (0.8 | ) | 0.2 | 3.4 | ||||||||||
(Increase) decrease in receivables | 23.2 | 21.5 | (15.0 | ) | (0.7 | ) | |||||||||
Decrease in income tax receivable | 1.8 | 0.9 | 1.7 | 15.2 | |||||||||||
Increase in inventories | (2.9 | ) | (9.1 | ) | (44.5 | ) | (15.1 | ) | |||||||
(Increase) decrease in prepaid expenses | 2.7 | 3.0 | 0.3 | (0.2 | ) | ||||||||||
Increase (decrease) in accounts payable and accrued liabilities | (14.9 | ) | (6.7 | ) | 11.7 | (5.4 | ) | ||||||||
Increase (decrease) in deferred income taxes | 8.5 | (3.2 | ) | 3.7 | (32.5 | ) | |||||||||
Net cash provided by (used in) operating activities | 63.0 | (6.4 | ) | 115.4 | (40.2 | ) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||
Property, plant and equipment additions | (15.1 | ) | (8.0 | ) | (31.2 | ) | (21.4 | ) | |||||||
Proceeds from sales of assets | 0.1 | 0.1 | 9.2 | 1.3 | |||||||||||
Proceeds from (investments and advances) to joint ventures | 6.1 | (5.0 | ) | 12.7 | (9.6 | ) | |||||||||
Receipt of proceeds from notes receivable | 10.0 | — | 10.0 | — | |||||||||||
Proceeds from settlement of litigation related to ARS | 20.0 | — | 20.0 | — | |||||||||||
Proceeds from sale of investments | — | — | — | 19.1 | |||||||||||
(Increase) decrease in restricted cash under letters of credit/credit facility | (0.2 | ) | 1.7 | 0.8 | 18.3 | ||||||||||
Net cash provided by (used in) investing activities | 20.9 | (11.2 | ) | 21.5 | 7.7 | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||
Borrowings of long term debt | 0.2 | — | 350.2 | 10.0 | |||||||||||
Repayment of long term debt | (10.8 | ) | — | (253.1 | ) | (0.2 | ) | ||||||||
Redemption of non-controlling interest | — | — | — | (24.0 | ) | ||||||||||
Payment of debt issuance fees | — | (0.5 | ) | (6.3 | ) | (1.5 | ) | ||||||||
Sale of common stock under equity plans | 0.1 | — | 1.3 | — | |||||||||||
Net cash provided by (used in) financing activities | (10.5 | ) | (0.5 | ) | 92.1 | (15.7 | ) | ||||||||
EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS | (3.0 | ) | (2.0 | ) | (4.5 | ) | (1.1 | ) | |||||||
Net increase (decrease) in cash and cash equivalents | 70.4 | (20.1 | ) | 224.5 | (49.3 | ) | |||||||||
Cash and cash equivalents at beginning of period | 490.5 | 360.1 | 340.0 | 389.3 | |||||||||||
Cash and cash equivalents at end of period | $ | 560.9 | $ | 340.0 | $ | 564.5 | $ | 340.0 | |||||||
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
SELECTED SEGMENT INFORMATION
(Dollar amounts in millions) (Unaudited)
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||||
Dollar amounts in millions | 2012 | 2011 | 2012 | 2011 | |||||||||||
Net sales: | |||||||||||||||
OSB | $ | 243.1 | $ | 130.6 | $ | 814.1 | $ | 542.0 | |||||||
Siding | 116.7 | 93.0 | 500.9 | 429.8 | |||||||||||
Engineered Wood Products | 51.6 | 46.4 | 213.4 | 203.3 | |||||||||||
South America | 41.7 | 33.8 | 168.8 | 144.9 | |||||||||||
Other | 7.5 | 9.1 | 37.4 | 39.4 | |||||||||||
Intersegment sales | (1.9 | ) | (0.7 | ) | (18.8 | ) | (2.5 | ) | |||||||
$ | 458.7 | $ | 312.2 | $ | 1,715.8 | $ | 1,356.9 | ||||||||
Operating profit (loss): | |||||||||||||||
OSB | $ | 58.0 | $ | (15.5 | ) | $ | 124.0 | $ | (63.5 | ) | |||||
Siding | 11.0 | 6.2 | 67.4 | 42.0 | |||||||||||
Engineered Wood Products | (4.6 | ) | (3.6 | ) | (13.9 | ) | (15.5 | ) | |||||||
South America | 6.8 | 1.5 | 18.0 | 11.6 | |||||||||||
Other | (1.2 | ) | (6.6 | ) | (5.7 | ) | (12.5 | ) | |||||||
Other operating credits and charges, net | 4.1 | — | 2.9 | 11.2 | |||||||||||
Loss on sale or impairment of long-lived assets | (0.4 | ) | (0.9 | ) | (4.9 | ) | (73.9 | ) | |||||||
General corporate and other expenses, net | (22.4 | ) | (16.9 | ) | (78.7 | ) | (66.4 | ) | |||||||
Other non-operating income (expense) | 19.6 | 0.6 | (34.9 | ) | (1.0 | ) | |||||||||
Other-than-temporary investment impairment | — | (14.8 | ) | — | (14.8 | ) | |||||||||
Investment income | 3.1 | 4.5 | 14.8 | 28.7 | |||||||||||
Interest expense, net of capitalized interest | (12.9 | ) | (14.3 | ) | (49.3 | ) | (56.9 | ) | |||||||
Income (loss) from continuing operations before taxes | 61.1 | (59.8 | ) | 39.7 | (211.0 | ) | |||||||||
Provision (benefit) for income taxes | 12.0 | (3.0 | ) | 7.6 | (39.1 | ) | |||||||||
Income (loss) from continuing operations | $ | 49.1 | $ | (56.8 | ) | $ | 32.1 | $ | (171.9 | ) | |||||
LOUISIANA-PACIFIC CORPORATION AND SUBSIDIARIES
SUMMARY OF PRODUCTION VOLUMES (1)
The following table sets forth production volumes for the quarter and year ended December 31, 2012 and 2011.
Quarter Ended December 31, | Year Ended December 31, | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
Oriented strand board, million square feet 3/8" basis(1) | 839 | 750 | 3,464 | 3,125 | |||||||
Oriented strand board, million square feet 3/8" basis (produced by wood-based siding mills) | 49 | 46 | 196 | 186 | |||||||
Wood-based siding, million square feet 3/8" basis | 218 | 208 | 923 | 774 | |||||||
Engineered I-Joist, million lineal feet(1) | 14 | 13 | 63 | 56 | |||||||
Laminated veneer lumber (LVL), thousand cubic feet(1) and laminated strand lumber (LSL), thousand cubic feet | 1,469 | 1,346 | 6,633 | 6,339 | |||||||
(1) Includes volumes produced by joint venture operations or under sales arrangements and sold to LP.
Exhibit 99.2 Reconciliation of EBITDA from continuing operations and Adjusted EBITDA from continuing operations for the quarter and year ended December 31, 2012 and 2011.
Three Months Ended December 31, 2012 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Net sales | $ | 243.1 | $ | 116.7 | $ | 51.6 | $ | 41.7 | $ | 7.5 | $ | (1.9 | ) | $ | 458.7 | ||||||||||||
Depreciation and amortization | 7.9 | 3.5 | 2.7 | 3.1 | 0.1 | 0.7 | 18.0 | ||||||||||||||||||||
Cost of sales and selling and administrative | 182.1 | 102.2 | 53.2 | 31.8 | 8.3 | 19.8 | 397.4 | ||||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 0.4 | 0.4 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | (4.1 | ) | (4.1 | ) | ||||||||||||||||||
Total operating costs | 190.0 | 105.7 | 55.9 | 34.9 | 8.4 | 16.8 | 411.7 | ||||||||||||||||||||
Income (loss) from operations | 53.1 | 11.0 | (4.3 | ) | 6.8 | (0.9 | ) | (18.7 | ) | 47.0 | |||||||||||||||||
Total non-operating income | — | — | — | — | — | 9.8 | 9.8 | ||||||||||||||||||||
Income (loss) before income taxes and equity in (income) loss of unconsolidated affiliates | 53.1 | 11.0 | (4.3 | ) | 6.8 | (0.9 | ) | (8.9 | ) | 56.8 | |||||||||||||||||
Provision for income taxes | — | — | — | — | — | 12.0 | 12.0 | ||||||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | (4.9 | ) | — | 0.3 | — | 0.3 | — | (4.3 | ) | ||||||||||||||||||
Income (loss) from continuing operations | $ | 58.0 | $ | 11.0 | $ | (4.6 | ) | $ | 6.8 | $ | (1.2 | ) | $ | (20.9 | ) | $ | 49.1 | ||||||||||
Reconciliation of income (loss) from continuing operations to adjusted income (loss) from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 58.0 | $ | 11.0 | $ | (4.6 | ) | $ | 6.8 | $ | (1.2 | ) | $ | (20.9 | ) | $ | 49.1 | ||||||||||
Other operating credits and charges, net | — | — | — | — | — | (4.1 | ) | (4.1 | ) | ||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 0.4 | 0.4 | ||||||||||||||||||||
Reversal of interest expense | — | — | — | — | — | 2.7 | 2.7 | ||||||||||||||||||||
Gain on settlement of litigation related to ARS | — | — | — | — | — | (20.0 | ) | (20.0 | ) | ||||||||||||||||||
Less: provision for income taxes as reported | — | — | — | — | — | 12.0 | 12.0 | ||||||||||||||||||||
"Normalized tax" | — | — | — | — | — | (14.0 | ) | (14.0 | ) | ||||||||||||||||||
Adjusted operating income (loss) from continuing operations | $ | 58.0 | $ | 11.0 | $ | (4.6 | ) | $ | 6.8 | $ | (1.2 | ) | $ | (43.9 | ) | $ | 26.1 | ||||||||||
Reconciliation of income (loss) from continuing operations to EBITDA from continuing operations | |||||||||||||||||||||||||||
Income from continuing operations | $ | 58.0 | $ | 11.0 | $ | (4.6 | ) | $ | 6.8 | $ | (1.2 | ) | $ | (20.9 | ) | $ | 49.1 | ||||||||||
Provision for income taxes | — | — | — | — | — | 12.0 | 12.0 | ||||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 12.9 | 12.9 | ||||||||||||||||||||
Depreciation and amortization | 7.9 | 3.5 | 2.7 | 3.1 | 0.1 | 0.7 | 18.0 | ||||||||||||||||||||
EBITDA from continuing operations | 65.9 | 14.5 | (1.9 | ) | 9.9 | (1.1 | ) | 4.7 | 92.0 | ||||||||||||||||||
Stock based compensation expense | 0.2 | 0.1 | 0.1 | — | — | 1.6 | 2.0 | ||||||||||||||||||||
Loss on sale or impairment of long-lived assets | — | — | — | — | — | 0.4 | 0.4 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (3.1 | ) | (3.1 | ) | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | (4.1 | ) | (4.1 | ) | ||||||||||||||||||
Gain on settlement of litigation related to ARS | — | — | — | — | — | (20.0 | ) | (20.0 | ) | ||||||||||||||||||
Depreciation included in equity in (income) loss of unconsolidated affiliates | 2.2 | — | 0.1 | — | 1.0 | — | 3.3 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 68.3 | $ | 14.6 | $ | (1.7 | ) | $ | 9.9 | $ | (0.1 | ) | $ | (20.5 | ) | $ | 70.5 | ||||||||||
Three Months Ended December 31, 2011 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Net sales | $ | 130.6 | $ | 93.0 | $ | 46.4 | $ | 33.8 | $ | 9.1 | $ | (0.7 | ) | $ | 312.2 | ||||||||||||
Depreciation and amortization | 8.5 | 3.3 | 2.4 | 2.7 | 0.2 | 0.6 | 17.7 | ||||||||||||||||||||
Cost of sales and selling and administrative | 134.4 | 83.5 | 47.6 | 29.6 | 8.5 | 15.6 | 319.2 | ||||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 0.9 | 0.9 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | — | — | ||||||||||||||||||||
Total operating costs | 142.9 | 86.8 | 50.0 | 32.3 | 8.7 | 17.1 | 337.8 | ||||||||||||||||||||
Income (loss) from operations | (12.3 | ) | 6.2 | (3.6 | ) | 1.5 | 0.4 | (17.8 | ) | (25.6 | ) | ||||||||||||||||
Total non-operating expense | — | — | — | — | — | (24.0 | ) | (24.0 | ) | ||||||||||||||||||
Income (loss) before income taxes and equity in loss of unconsolidated affiliates | (12.3 | ) | 6.2 | (3.6 | ) | 1.5 | 0.4 | (41.8 | ) | (49.6 | ) | ||||||||||||||||
Benefit for income taxes | — | — | — | — | — | (3.0 | ) | (3.0 | ) | ||||||||||||||||||
Equity in loss of unconsolidated affiliates | 3.2 | — | — | — | 7.0 | — | 10.2 | ||||||||||||||||||||
Income (loss) from continuing operations | $ | (15.5 | ) | $ | 6.2 | $ | (3.6 | ) | $ | 1.5 | $ | (6.6 | ) | $ | (38.8 | ) | $ | (56.8 | ) | ||||||||
Reconciliation of income (loss) from continuing operations to adjusted income (loss) from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (15.5 | ) | $ | 6.2 | $ | (3.6 | ) | $ | 1.5 | $ | (6.6 | ) | $ | (38.8 | ) | $ | (56.8 | ) | ||||||||
Other than temporary investment impairment | — | — | — | — | — | 14.8 | 14.8 | ||||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 0.9 | 0.9 | ||||||||||||||||||||
Less: benefit for income taxes as reported | — | — | — | — | — | (3.0 | ) | (3.0 | ) | ||||||||||||||||||
"Normalized tax" | — | — | — | — | — | 15.4 | 15.4 | ||||||||||||||||||||
Adjusted operating income (loss) from continuing operations | $ | (15.5 | ) | $ | 6.2 | $ | (3.6 | ) | $ | 1.5 | $ | (6.6 | ) | $ | (10.7 | ) | $ | (28.7 | ) | ||||||||
Reconciliation of income (loss) from continuing operations to EBITDA from continuing operations | |||||||||||||||||||||||||||
Income from continuing operations | $ | (15.5 | ) | $ | 6.2 | $ | (3.6 | ) | $ | 1.5 | $ | (6.6 | ) | $ | (38.8 | ) | $ | (56.8 | ) | ||||||||
Benefit for income taxes | — | — | — | — | — | (3.0 | ) | (3.0 | ) | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 14.3 | 14.3 | ||||||||||||||||||||
Depreciation and amortization | 8.5 | 3.3 | 2.4 | 2.7 | 0.2 | 0.6 | 17.7 | ||||||||||||||||||||
EBITDA from continuing operations | (7.0 | ) | 9.5 | (1.2 | ) | 4.2 | (6.4 | ) | (26.9 | ) | (27.8 | ) | |||||||||||||||
Stock based compensation expense | 0.2 | 0.1 | 0.2 | — | — | 0.9 | 1.4 | ||||||||||||||||||||
Loss on sale or impairment of long-lived assets | — | — | — | — | — | 0.9 | 0.9 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (4.5 | ) | (4.5 | ) | ||||||||||||||||||
Other than temporary asset impairment | — | — | — | — | — | 14.8 | 14.8 | ||||||||||||||||||||
Depreciation included in equity in loss of unconsolidated affiliates | 2.2 | — | 0.1 | — | 1.1 | — | 3.4 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | (4.6 | ) | $ | 9.6 | $ | (0.9 | ) | $ | 4.2 | $ | (5.3 | ) | $ | (14.8 | ) | $ | (11.8 | ) | ||||||||
Year Ended December 31, 2012 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Sales | $ | 814.1 | $ | 500.9 | $ | 213.4 | $ | 168.8 | $ | 37.4 | $ | (18.8 | ) | $ | 1,715.8 | ||||||||||||
Depreciation and amortization | 33.1 | 15.5 | 11.0 | 12.0 | 0.6 | 1.7 | 73.9 | ||||||||||||||||||||
Cost of sales and selling and administrative | 663.1 | 418.0 | 215.8 | 138.8 | 38.6 | 58.2 | 1,532.5 | ||||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 4.9 | 4.9 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | (2.9 | ) | (2.9 | ) | ||||||||||||||||||
Total operating costs | 696.2 | 433.5 | 226.8 | 150.8 | 39.2 | 61.9 | 1,608.4 | ||||||||||||||||||||
Income (loss) from operations | 117.9 | 67.4 | (13.4 | ) | 18.0 | (1.8 | ) | (80.7 | ) | 107.4 | |||||||||||||||||
Total non-operating expense | — | — | — | — | — | (69.4 | ) | (69.4 | ) | ||||||||||||||||||
Income (loss) before income taxes and equity in (income) loss of unconsolidated affiliates | 117.9 | 67.4 | (13.4 | ) | 18.0 | (1.8 | ) | (150.1 | ) | 38.0 | |||||||||||||||||
Provision for income taxes | — | — | — | — | — | 7.6 | 7.6 | ||||||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | (6.1 | ) | — | 0.5 | — | 3.9 | — | (1.7 | ) | ||||||||||||||||||
Income (loss) from continuing operations | $ | 124.0 | $ | 67.4 | $ | (13.9 | ) | $ | 18.0 | $ | (5.7 | ) | $ | (157.7 | ) | $ | 32.1 | ||||||||||
Reconciliation of income (loss) from continuing operations to adjusted income from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 124.0 | $ | 67.4 | $ | (13.9 | ) | $ | 18.0 | $ | (5.7 | ) | $ | (157.7 | ) | $ | 32.1 | ||||||||||
Other operating credits and charges, net | — | — | — | — | — | (2.9 | ) | (2.9 | ) | ||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 4.9 | 4.9 | ||||||||||||||||||||
Reversal of interest expense | — | — | — | — | — | 2.0 | 2.0 | ||||||||||||||||||||
Early debt extinguishment | — | — | — | — | — | 52.2 | 52.2 | ||||||||||||||||||||
Gain on settlement of litigation related to ARS | — | — | — | — | — | (20.0 | ) | (20.0 | ) | ||||||||||||||||||
Less: provision for income taxes as reported | — | — | — | — | — | 7.6 | 7.6 | ||||||||||||||||||||
"Normalized tax" | — | — | — | — | — | (26.6 | ) | (26.6 | ) | ||||||||||||||||||
Adjusted operating income (loss) from continuing operations | $ | 124.0 | $ | 67.4 | $ | (13.9 | ) | $ | 18.0 | $ | (5.7 | ) | $ | (140.5 | ) | $ | 49.3 | ||||||||||
Reconciliation of income (loss) from continuing operations to EBITDA from continuing operations | |||||||||||||||||||||||||||
Income from continuing operations | $ | 124.0 | $ | 67.4 | $ | (13.9 | ) | $ | 18.0 | $ | (5.7 | ) | $ | (157.7 | ) | $ | 32.1 | ||||||||||
Provision for income taxes | — | — | — | — | — | 7.6 | 7.6 | ||||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 49.3 | 49.3 | ||||||||||||||||||||
Depreciation and amortization | 33.1 | 15.5 | 11.0 | 12.0 | 0.6 | 1.7 | 73.9 | ||||||||||||||||||||
EBITDA from continuing operations | 157.1 | 82.9 | (2.9 | ) | 30.0 | (5.1 | ) | (99.1 | ) | 162.9 | |||||||||||||||||
Stock based compensation expense | 0.9 | 0.5 | 0.5 | — | — | 6.5 | 8.4 | ||||||||||||||||||||
Loss on sale or impairment of long-lived assets | — | — | — | — | — | 4.9 | 4.9 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | (2.9 | ) | (2.9 | ) | ||||||||||||||||||
Early debt extinguishment | — | — | — | — | — | 52.2 | 52.2 | ||||||||||||||||||||
Gain on settlement of litigation related to ARS | — | — | — | — | — | (20.0 | ) | (20.0 | ) | ||||||||||||||||||
Investment income | — | — | — | — | — | (14.8 | ) | (14.8 | ) | ||||||||||||||||||
Depreciation included in equity in (income) loss of unconsolidated affiliates | 8.3 | — | 0.5 | — | 3.8 | — | 12.6 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 166.3 | $ | 83.4 | $ | (1.9 | ) | $ | 30.0 | $ | (1.3 | ) | $ | (73.2 | ) | $ | 203.3 | ||||||||||
Year Ended December 31, 2011 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Sales | $ | 542.0 | $ | 429.8 | $ | 203.3 | $ | 144.9 | $ | 39.4 | $ | (2.5 | ) | $ | 1,356.9 | ||||||||||||
Depreciation and amortization | 36.3 | 15.5 | 12.6 | 11.6 | 0.8 | 2.1 | 78.9 | ||||||||||||||||||||
Cost of sales and selling and administrative | 554.7 | 372.3 | 206.2 | 121.7 | 38.7 | 61.8 | 1,355.4 | ||||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 73.9 | 73.9 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | (11.2 | ) | (11.2 | ) | ||||||||||||||||||
Total operating costs | 591.0 | 387.8 | 218.8 | 133.3 | 39.5 | 126.6 | 1,497.0 | ||||||||||||||||||||
Income (loss) from operations | (49.0 | ) | 42.0 | (15.5 | ) | 11.6 | (0.1 | ) | (129.1 | ) | (140.1 | ) | |||||||||||||||
Total non-operating expense | — | — | — | — | — | (44.0 | ) | (44.0 | ) | ||||||||||||||||||
Income (loss) before income taxes and equity in loss of unconsolidated affiliates | (49.0 | ) | 42.0 | (15.5 | ) | 11.6 | (0.1 | ) | (173.1 | ) | (184.1 | ) | |||||||||||||||
Benefit for income taxes | — | — | — | — | — | (39.1 | ) | (39.1 | ) | ||||||||||||||||||
Equity in loss of unconsolidated affiliates | 14.5 | — | 12.4 | 26.9 | |||||||||||||||||||||||
Income (loss) from continuing operations | $ | (63.5 | ) | $ | 42.0 | $ | (15.5 | ) | $ | 11.6 | $ | (12.5 | ) | $ | (134.0 | ) | $ | (171.9 | ) | ||||||||
Reconciliation of income (loss) from continuing operations to adjusted income from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (63.5 | ) | $ | 42.0 | $ | (15.5 | ) | $ | 11.6 | $ | (12.5 | ) | $ | (134.0 | ) | $ | (171.9 | ) | ||||||||
Other operating credits and charges, net | — | — | — | — | — | (11.2 | ) | (11.2 | ) | ||||||||||||||||||
Loss on sales of and impairments of long-lived assets | — | — | — | — | — | 73.9 | 73.9 | ||||||||||||||||||||
Other than temporary investment impairment | — | — | — | — | — | 14.8 | 14.8 | ||||||||||||||||||||
Realized gain on sale of ARS | — | — | — | — | — | (15.2 | ) | (15.2 | ) | ||||||||||||||||||
Less: benefit for income taxes as reported | — | — | — | — | — | (39.1 | ) | (39.1 | ) | ||||||||||||||||||
"Normalized tax" | — | — | — | — | — | 52.0 | 52.0 | ||||||||||||||||||||
Adjusted operating income (loss) from continuing operations | $ | (63.5 | ) | $ | 42.0 | $ | (15.5 | ) | $ | 11.6 | $ | (12.5 | ) | $ | (58.8 | ) | $ | (96.7 | ) | ||||||||
Reconciliation of income (loss) from continuing operations to adjusted EBITDA from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (63.5 | ) | $ | 42.0 | $ | (15.5 | ) | $ | 11.6 | $ | (12.5 | ) | $ | (134.0 | ) | $ | (171.9 | ) | ||||||||
Benefit for income taxes | — | — | — | — | — | (39.1 | ) | (39.1 | ) | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 56.9 | 56.9 | ||||||||||||||||||||
Depreciation and amortization | 36.3 | 15.5 | 12.6 | 11.6 | 0.8 | 2.1 | 78.9 | ||||||||||||||||||||
EBITDA from continuing operations | (27.2 | ) | 57.5 | (2.9 | ) | 23.2 | (11.7 | ) | (114.1 | ) | (75.2 | ) | |||||||||||||||
Stock based compensation expense | 0.8 | 0.5 | 0.5 | — | — | 6.0 | 7.8 | ||||||||||||||||||||
Loss on sale or impairment of long-lived assets | — | — | — | — | — | 73.9 | 73.9 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | (11.2 | ) | (11.2 | ) | ||||||||||||||||||
Other than temporary asset impairment | — | — | — | — | — | 14.8 | 14.8 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (28.7 | ) | (28.7 | ) | ||||||||||||||||||
Depreciation included in equity in loss of unconsolidated affiliates | 8.3 | — | 0.5 | — | 4.6 | — | 13.4 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | (18.1 | ) | $ | 58.0 | $ | (1.9 | ) | $ | 23.2 | $ | (7.1 | ) | $ | (59.3 | ) | $ | (5.2 | ) | ||||||||
Exhibit 99.3 Reconciliation of Adjusted income from continuing operations
As reported Quarter Ended December 31, 2012 | As Adjusted Quarter Ended December 31, 2012 | As reported Quarter Ended September 30, 2012 | As adjusted Quarter Ended September 30, 2012 | As reported Quarter Ended December 31, 2011 | As adjusted Quarter Ended December 31, 2011 | |||||||||||||||||||||
Adjustments | Adjustments | Adjustments | ||||||||||||||||||||||||
Net sales | $ | 458.7 | $ | 458.7 | $ | 467.8 | $ | 467.8 | $ | 312.2 | $ | 312.2 | ||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||||||||
Cost of sales | 360.6 | 360.6 | 369.3 | 369.3 | 290.9 | 290.9 | ||||||||||||||||||||
Depreciation and amortization | 18.0 | 18.0 | 18.9 | 18.9 | 17.7 | 17.7 | ||||||||||||||||||||
Selling and administrative | 36.8 | 36.8 | 30.6 | 30.6 | 28.3 | 28.3 | ||||||||||||||||||||
Loss on sale or impairment of long-lived assets, net | 0.4 | (0.4 | ) | — | 4.3 | (4.3 | ) | — | 0.9 | (0.9 | ) | — | ||||||||||||||
Other operating credits and charges, net | (4.1 | ) | 4.1 | — | 1.2 | (1.2 | ) | — | — | — | — | |||||||||||||||
Total operating costs and expenses | 411.7 | 415.4 | 424.3 | 418.8 | 337.8 | 336.9 | ||||||||||||||||||||
Income (loss) from operations | 47.0 | 43.3 | 43.5 | 49.0 | (25.6 | ) | (24.7 | ) | ||||||||||||||||||
Non-operating income (expense): | ||||||||||||||||||||||||||
Interest expense, net of capitalized interest | (12.9 | ) | 2.7 | (10.2 | ) | (10.7 | ) | (10.7 | ) | (14.3 | ) | (14.3 | ) | |||||||||||||
Investment income | 3.1 | 3.1 | 4.1 | 4.1 | 4.5 | — | 4.5 | |||||||||||||||||||
Other non-operating items | 19.6 | (20.0 | ) | (0.4 | ) | 0.4 | 0.4 | (14.2 | ) | 14.8 | 0.6 | |||||||||||||||
Total non-operating income (expense) | 9.8 | (7.5 | ) | (6.2 | ) | (6.2 | ) | (24.0 | ) | (9.2 | ) | |||||||||||||||
Income (loss) from continuing operations before taxes and equity in income (losses) of unconsolidated affiliates | 56.8 | 35.8 | 37.3 | 42.8 | (49.6 | ) | (33.9 | ) | ||||||||||||||||||
Provision (benefit) for income taxes | 12.0 | (12.0 | ) | — | 7.9 | (7.9 | ) | — | (3.0 | ) | 3.0 | — | ||||||||||||||
"Normalized" tax rate @ 35% | — | 14.0 | 14.0 | — | 15.7 | 15.7 | — | (15.4 | ) | (15.4 | ) | |||||||||||||||
Equity in (income) loss of unconsolidated affiliates | (4.3 | ) | (4.3 | ) | (2.0 | ) | (2.0 | ) | 10.2 | 10.2 | ||||||||||||||||
Income (loss) from continuing operations | 49.1 | 26.1 | 31.4 | 29.1 | (56.8 | ) | (28.7 | ) | ||||||||||||||||||
Loss from discontinued operations before taxes | (3.8 | ) | (3.8 | ) | (0.2 | ) | (0.2 | ) | 0.2 | 0.2 | ||||||||||||||||
Provision (benefit) for income taxes | (0.8 | ) | (0.8 | ) | (0.1 | ) | (0.1 | ) | 0.6 | 0.6 | ||||||||||||||||
Loss from discontinued operations | (3.0 | ) | (3.0 | ) | (0.1 | ) | (0.1 | ) | (0.4 | ) | (0.4 | ) | ||||||||||||||
Net income (loss) | 46.1 | 23.1 | 31.3 | 29.0 | (57.2 | ) | (29.1 | ) | ||||||||||||||||||
Less: Net income attributed to non-controlling interest | — | — | — | — | — | — | ||||||||||||||||||||
Income (loss) attributed to Louisiana-Pacific Corporation | $ | 46.1 | $ | 23.1 | $ | 31.3 | $ | 29.0 | $ | (57.2 | ) | $ | (29.1 | ) | ||||||||||||
Income (loss) per share of common stock (basic): | ||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 0.35 | $ | 0.19 | $ | 0.23 | $ | 0.21 | $ | (0.42 | ) | $ | (0.21 | ) | ||||||||||||
Loss from discontinued operations | (0.02 | ) | (0.02 | ) | — | — | — | — | ||||||||||||||||||
Net income (loss) per share | $ | 0.33 | $ | 0.17 | $ | 0.23 | $ | 0.21 | $ | (0.42 | ) | $ | (0.21 | ) | ||||||||||||
Income (loss) per share of common stock (diluted): | ||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 0.34 | $ | 0.18 | $ | 0.22 | $ | 0.20 | $ | (0.42 | ) | $ | (0.21 | ) | ||||||||||||
Loss from discontinued operations | (0.02 | ) | (0.02 | ) | — | — | — | — | ||||||||||||||||||
Net income (loss) per share | $ | 0.32 | $ | 0.16 | $ | 0.22 | $ | 0.20 | $ | (0.42 | ) | $ | (0.21 | ) | ||||||||||||
Average shares of stock outstanding - basic | 138.6 | 138.6 | 137.1 | 137.1 | 136.3 | 136.3 | ||||||||||||||||||||
Average shares of stock outstanding - diluted | 143.3 | 143.3 | 142.6 | 142.6 | 136.3 | 136.3 | ||||||||||||||||||||
Amounts attributed to LP Corporation common shareholders | ||||||||||||||||||||||||||
Income (loss) from continuing operations, net of tax | $ | 49.1 | $ | 26.1 | $ | 31.4 | $ | 29.1 | $ | (56.8 | ) | $ | (28.7 | ) | ||||||||||||
Loss from discontinued operations, net of tax | (3.0 | ) | (3.0 | ) | (0.1 | ) | (0.1 | ) | (0.4 | ) | (0.4 | ) | ||||||||||||||
$ | 46.1 | $ | 23.1 | $ | 31.3 | $ | 29.0 | $ | (57.2 | ) | $ | (29.1 | ) | |||||||||||||
As Reported Year Ended December 31, 2012 | As Adjusted Year Ended December 31, 2012 | As Reported Year Ended December 31, 2011 | As Adjusted Year Ended December 31, 2011 | ||||||||||||||
Adjustments | Adjustments | ||||||||||||||||
Net sales | $ | 1,715.8 | $ | 1,715.8 | $ | 1,356.9 | $ | 1,356.9 | |||||||||
Operating costs and expenses: | |||||||||||||||||
Cost of sales | 1,403.1 | 1,403.1 | 1,244.2 | 1,244.2 | |||||||||||||
Depreciation and amortization | 73.9 | 73.9 | 78.9 | 78.9 | |||||||||||||
Selling and administrative | 129.4 | 129.4 | 111.2 | 111.2 | |||||||||||||
Loss on sale or impairment of long-lived assets, net | 4.9 | (4.9 | ) | — | 73.9 | (73.9 | ) | — | |||||||||
Other operating credits and charges, net | (2.9 | ) | 2.9 | — | (11.2 | ) | 11.2 | — | |||||||||
Total operating costs and expenses | 1,608.4 | 1,606.4 | 1,497.0 | 1,434.3 | |||||||||||||
Income (loss) from operations | 107.4 | 109.4 | (140.1 | ) | (77.4 | ) | |||||||||||
Non-operating income (expense): | |||||||||||||||||
Interest expense, net of capitalized interest | (49.3 | ) | 2.0 | (47.3 | ) | (56.9 | ) | (56.9 | ) | ||||||||
Investment income | 14.8 | 14.8 | 13.5 | — | 13.5 | ||||||||||||
Early debt extinguishment | (52.2 | ) | 52.2 | — | — | — | |||||||||||
Other non-operating items | 17.3 | (20.0 | ) | (2.7 | ) | (0.6 | ) | (0.4 | ) | (1.0 | ) | ||||||
Total non-operating income (expense) | (69.4 | ) | (35.2 | ) | (44.0 | ) | (44.4 | ) | |||||||||
Income (loss )from continuing operations before taxes and equity in (income) loss of unconsolidated affiliates | 38.0 | 74.2 | (184.1 | ) | (121.8 | ) | |||||||||||
Provision (benefit) for income taxes | 7.6 | (7.6 | ) | — | (39.1 | ) | 39.1 | — | |||||||||
"Normalized" tax rate @ 35% | — | 26.6 | 26.6 | — | (52.0 | ) | (52.0 | ) | |||||||||
Equity in (income) loss of unconsolidated affiliates | (1.7 | ) | (1.7 | ) | 26.9 | 26.9 | |||||||||||
Income (loss) from continuing operations | 32.1 | 49.3 | (171.9 | ) | (96.7 | ) | |||||||||||
Loss from discontinued operations before taxes | (4.3 | ) | (4.3 | ) | (14.2 | ) | (14.2 | ) | |||||||||
Benefit for income taxes | (1.0 | ) | (1.0 | ) | (5.0 | ) | (5.0 | ) | |||||||||
Loss from discontinued operations | (3.3 | ) | (3.3 | ) | (9.2 | ) | (9.2 | ) | |||||||||
Net income (loss) | 28.8 | 46.0 | (181.1 | ) | (105.9 | ) | |||||||||||
Less: Net income attributed to non-controlling interest | — | — | 0.2 | 0.2 | |||||||||||||
Income (loss) attributed to Louisiana-Pacific Corporation | $ | 28.8 | $ | 46.0 | $ | (181.3 | ) | $ | (106.1 | ) | |||||||
Income (loss) per share of common stock (basic): | |||||||||||||||||
Income (loss) from continuing operations | $ | 0.23 | $ | 0.36 | $ | (1.29 | ) | $ | (0.73 | ) | |||||||
Loss from discontinued operations | (0.02 | ) | (0.02 | ) | (0.07 | ) | (0.07 | ) | |||||||||
Net income (loss) per share | $ | 0.21 | $ | 0.34 | $ | (1.36 | ) | $ | (0.80 | ) | |||||||
Income (loss) per share of common stock (diluted): | |||||||||||||||||
Income (loss) from continuing operations | $ | 0.22 | $ | 0.35 | $ | (1.29 | ) | $ | (0.73 | ) | |||||||
Loss from discontinued operations | (0.02 | ) | (0.02 | ) | (0.07 | ) | (0.07 | ) | |||||||||
Net income (loss) per share | $ | 0.20 | $ | 0.33 | $ | (1.36 | ) | $ | (0.80 | ) | |||||||
Average shares of stock outstanding - basic | 137.1 | 137.1 | 133.2 | 133.2 | |||||||||||||
Average shares of stock outstanding - diluted | 142.6 | 142.6 | 133.2 | 133.2 | |||||||||||||
Amounts attributed to LP Corporation common shareholders | |||||||||||||||||
Income (loss) from continuing operations, net of tax | $ | 32.1 | $ | 49.3 | $ | (171.9 | ) | $ | (96.9 | ) | |||||||
Loss from discontinued operations, net of tax | (3.3 | ) | (3.3 | ) | (9.2 | ) | (9.2 | ) | |||||||||
$ | 28.8 | 46.0 | $ | (181.1 | ) | $ | (106.1 | ) | |||||||||