DELAWARE | 1-7107 | 93-0609074 | ||
(State or other jurisdiction of incorporation or organization) | Commission File Number | (IRS Employer Identification No.) |
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)) |
Exhibit Number | Description |
99.1 | Press release issued by Louisiana-Pacific Corporation on October 31, 2016, regarding financial results for the quarter and nine months ended September 30, 2016. |
99.2 | Reconciliation of Adjusted operating income from operations and EBITDA and Adjusted EBITDA from continuing operations for the quarter and nine months ended September 30, 2016 and 2015. |
99.3 | Reconciliation of Adjusted operating income from operations for the quarter and nine months ended September 30, 2016 and 2015 and for the quarter ended June 30, 2016. |
99.4 | Press release issued by Louisiana-Pacific Corporation on October 31, 2016 regarding appointment of Brad Southern as Chief Operating Officer |
LOUISIANA-PACIFIC CORPORATION | ||
By: | /S/ SALLIE B. BAILEY | |
Sallie B. Bailey | ||
Executive Vice President and Chief | ||
Financial Officer | ||
(Principal Financial Officer) |
• | Sales for the third quarter of $596 million were higher by 28 percent compared to the year ago quarter. |
• | Income from continuing operations was $66 million ($0.45 per diluted share). |
• | Non-GAAP adjusted income from operations was $47 million ($0.32 per diluted share). |
• | Adjusted EBITDA from continuing operations for the third quarter was $111 million compared to $11 million in the third quarter of 2015. |
• | Cash and cash equivalents were $560 million as of September 30, 2016. |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales | $ | 596.4 | $ | 464.9 | $ | 1,683.4 | $ | 1,429.6 | |||||||
Income (loss) from operations | $ | 76.9 | $ | (17.4 | ) | $ | 148.0 | $ | (64.7 | ) | |||||
Income (loss) from continuing operations before taxes and equity in income of unconsolidated affiliates | $ | 56.7 | $ | (29.0 | ) | $ | 116.3 | $ | (90.4 | ) | |||||
Non-GAAP adjusted income (loss) from continuing operations | $ | 47.2 | $ | (16.3 | ) | $ | 96.7 | $ | (46.9 | ) | |||||
Income (loss) from continuing operations | $ | 65.6 | $ | (24.6 | ) | $ | 107.6 | $ | (78.6 | ) | |||||
Net income (loss) | $ | 65.6 | $ | (26.5 | ) | $ | 107.6 | $ | (80.5 | ) | |||||
Income (loss) from continuing operations per share - diluted | $ | 0.45 | $ | (0.17 | ) | $ | 0.74 | $ | (0.55 | ) | |||||
Net income (loss) per share - diluted | $ | 0.45 | $ | (0.19 | ) | $ | 0.74 | $ | (0.57 | ) | |||||
Weighted average shares of common stock outstanding - basic | 143.7 | 142.6 | 143.3 | 142.3 | |||||||||||
Weighted average shares of common stock outstanding - diluted | 145.4 | 142.6 | 145.2 | 142.3 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales | $ | 596.4 | $ | 464.9 | $ | 1,683.4 | $ | 1,429.6 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of sales | 442.6 | 416.2 | 1,301.2 | 1,287.4 | |||||||||||
Depreciation and amortization | 29.6 | 25.9 | 86.0 | 77.9 | |||||||||||
Selling and administrative | 47.0 | 38.3 | 135.8 | 114.9 | |||||||||||
Loss on sale or impairment of long-lived assets, net | 0.3 | 0.9 | 1.0 | 1.5 | |||||||||||
Other operating credits and charges, net | — | 1.0 | 11.4 | 12.6 | |||||||||||
Total operating costs and expenses | 519.5 | 482.3 | 1,535.4 | 1,494.3 | |||||||||||
Income (loss) from operations | 76.9 | (17.4 | ) | 148.0 | (64.7 | ) | |||||||||
Non-operating income (expense): | |||||||||||||||
Interest expense, net of capitalized interest | (9.0 | ) | (8.4 | ) | (26.3 | ) | (23.1 | ) | |||||||
Investment income | 2.5 | 0.5 | 6.4 | 2.9 | |||||||||||
Loss on early debt extinguishment | (13.2 | ) | — | (13.2 | ) | — | |||||||||
Other non-operating items | (0.5 | ) | (3.7 | ) | 1.4 | (5.5 | ) | ||||||||
Total non-operating income (expense) | (20.2 | ) | (11.6 | ) | (31.7 | ) | (25.7 | ) | |||||||
Income (loss) from continuing operations before taxes and equity in income of unconsolidated affiliates | 56.7 | (29.0 | ) | 116.3 | (90.4 | ) | |||||||||
Provision (benefit) for income taxes | (7.5 | ) | (2.4 | ) | 13.1 | (7.7 | ) | ||||||||
Equity in income of unconsolidated affiliates | (1.4 | ) | (2.0 | ) | (4.4 | ) | (4.1 | ) | |||||||
Income (loss) from continuing operations | 65.6 | (24.6 | ) | 107.6 | (78.6 | ) | |||||||||
Loss from discontinued operation before taxes | — | (2.9 | ) | — | (2.9 | ) | |||||||||
Benefit for income taxes | — | (1.0 | ) | — | (1.0 | ) | |||||||||
Loss from discontinued operations | — | (1.9 | ) | — | (1.9 | ) | |||||||||
Net income (loss) | $ | 65.6 | $ | (26.5 | ) | $ | 107.6 | $ | (80.5 | ) | |||||
Net income (loss) per share of common stock (basic): | |||||||||||||||
Income (loss) from continuing operations | $ | 0.46 | $ | (0.17 | ) | $ | 0.75 | $ | (0.55 | ) | |||||
Loss from discontinued operations | — | (0.02 | ) | — | (0.02 | ) | |||||||||
Net income (loss) per share - basic | $ | 0.46 | $ | (0.19 | ) | $ | 0.75 | $ | (0.57 | ) | |||||
Net income (loss) per share of common stock (diluted): | |||||||||||||||
Income (loss) from continuing operations | $ | 0.45 | $ | (0.17 | ) | $ | 0.74 | $ | (0.55 | ) | |||||
Loss from discontinued operations | — | (0.02 | ) | — | (0.02 | ) | |||||||||
Net income (loss) per share - diluted | $ | 0.45 | $ | (0.19 | ) | $ | 0.74 | $ | (0.57 | ) | |||||
Weighted average shares of stock outstanding - basic | 143.7 | 142.6 | 143.3 | 142.3 | |||||||||||
Weighted average shares of stock outstanding - diluted | 145.4 | 142.6 | 145.2 | 142.3 |
September 30, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 559.7 | $ | 434.7 | |||
Restricted cash for redemption of long-term debt | 93.4 | — | |||||
Receivables, net of allowance for doubtful accounts of $1.1 million at September 30, 2016 and December 31, 2015 | 138.0 | 96.4 | |||||
Inventories | 227.1 | 222.0 | |||||
Prepaid expenses and other current assets | 8.4 | 7.0 | |||||
Current portion of notes receivable from asset sales | 410.0 | — | |||||
Assets held for sale | 9.2 | 9.0 | |||||
Total current assets | 1,445.8 | 769.1 | |||||
Timber and timberlands | 50.6 | 53.1 | |||||
Property, plant and equipment, at cost | 2,459.2 | 2,392.5 | |||||
Accumulated depreciation | (1,603.9 | ) | (1,530.1 | ) | |||
Net property, plant and equipment | 855.3 | 862.4 | |||||
Goodwill | 9.7 | 9.7 | |||||
Notes receivable from asset sales | 22.2 | 432.2 | |||||
Investments in and advances to affiliates | 7.4 | 7.7 | |||||
Restricted cash | 15.1 | 14.3 | |||||
Other assets | 22.4 | 23.0 | |||||
Long-term deferred tax asset | 3.9 | 4.8 | |||||
Total assets | $ | 2,432.4 | $ | 2,176.3 | |||
LIABILITIES AND EQUITY | |||||||
Current portion of long-term debt | $ | 458.1 | $ | 2.1 | |||
Accounts payable and accrued liabilities | 193.8 | 139.6 | |||||
Current portion of contingency reserves | 1.3 | 1.3 | |||||
Total current liabilities | 653.2 | 143.0 | |||||
Long-term debt, excluding current portion | 374.3 | 751.8 | |||||
Deferred income taxes | 86.8 | 99.5 | |||||
Contingency reserves, excluding current portion | 14.6 | 15.5 | |||||
Other long-term liabilities | 150.7 | 149.5 | |||||
Stockholders’ equity: | |||||||
Common stock | 153.1 | 153.0 | |||||
Additional paid-in capital | 475.7 | 496.5 | |||||
Retained earnings | 848.1 | 724.2 | |||||
Treasury stock | (189.6 | ) | (210.6 | ) | |||
Accumulated comprehensive loss | (134.5 | ) | (146.1 | ) | |||
Total stockholders’ equity | 1,152.8 | 1,017.0 | |||||
Total liabilities and stockholders’ equity | $ | 2,432.4 | $ | 2,176.3 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||
Net income (loss) | $ | 65.6 | $ | (26.5 | ) | $ | 107.6 | $ | (80.5 | ) | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||
Depreciation and amortization | 29.6 | 25.9 | 86.0 | 77.9 | |||||||||||
Equity in income of unconsolidated affiliates, including dividends | — | (2.0 | ) | 0.3 | (4.1 | ) | |||||||||
Loss on sale or impairment of long-lived assets, net | 0.3 | 0.9 | 1.0 | 1.5 | |||||||||||
Loss on early debt extinguishment | 13.2 | — | 13.2 | — | |||||||||||
Other operating credits and charges, net | — | 1.0 | 11.4 | 12.6 | |||||||||||
Stock-based compensation related to stock plans | 3.2 | 2.2 | 9.4 | 7.3 | |||||||||||
Exchange (gain) loss on remeasurement | (0.2 | ) | 1.2 | (0.9 | ) | 5.5 | |||||||||
Cash settlements of contingencies, net of accruals | (0.3 | ) | (1.0 | ) | (1.0 | ) | (0.5 | ) | |||||||
Cash settlements of warranties, net of accruals | (4.6 | ) | (0.3 | ) | (11.4 | ) | (5.7 | ) | |||||||
Pension expense, net of contributions | — | 1.1 | 1.4 | 5.5 | |||||||||||
Non-cash interest expense, net | 1.4 | 0.8 | 1.6 | 0.7 | |||||||||||
Other adjustments, net | (0.3 | ) | 0.5 | (0.3 | ) | 1.3 | |||||||||
Changes in assets and liabilities: | |||||||||||||||
(Increase) decrease in receivables | 14.1 | 0.6 | (37.0 | ) | (16.0 | ) | |||||||||
(Increase) decrease in inventories | 4.8 | (8.5 | ) | (3.2 | ) | (5.4 | ) | ||||||||
(Increase) decrease in prepaid expenses | 0.7 | (1.8 | ) | (1.9 | ) | (1.0 | ) | ||||||||
Increase in accounts payable and accrued liabilities | 17.0 | 14.6 | 53.3 | 10.4 | |||||||||||
Increase (decrease) in income taxes | (9.2 | ) | (7.5 | ) | 4.6 | (10.8 | ) | ||||||||
Increase in other liabilities | 0.8 | — | 6.2 | — | |||||||||||
Net cash provided by (used in) operating activities | 136.1 | 1.2 | 240.3 | (1.3 | ) | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||
Property, plant and equipment additions | (27.6 | ) | (33.6 | ) | (78.7 | ) | (67.1 | ) | |||||||
Investments in and refunds from joint ventures | — | 1.7 | — | 1.7 | |||||||||||
(Increase)/decrease in restricted cash under letters of credit/credit facility | 0.2 | (0.5 | ) | (0.1 | ) | (5.9 | ) | ||||||||
Increase in restricted cash for redemption of long-term debt | (93.4 | ) | — | (93.4 | ) | — | |||||||||
Other financing activities | (0.1 | ) | 0.1 | (0.2 | ) | 0.5 | |||||||||
Net cash used in investing activities | (120.9 | ) | (32.3 | ) | (172.4 | ) | (70.8 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||
Borrowings of long-term debt | 350.0 | — | 350.0 | — | |||||||||||
Repayment of long-term debt | (274.8 | ) | (0.8 | ) | (282.7 | ) | (2.2 | ) | |||||||
Payment of debt issuance fees | (5.0 | ) | — | (5.0 | ) | — | |||||||||
Sale of common stock, net of cash payments under equity plans | — | — | (0.1 | ) | 0.4 | ||||||||||
Taxes paid related to net share settlement of equity awards | (0.8 | ) | (0.1 | ) | (8.9 | ) | (5.4 | ) | |||||||
Net cash provided by (used in) financing activities | 69.4 | (0.9 | ) | 53.3 | (7.2 | ) | |||||||||
EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS | 0.3 | (1.3 | ) | 3.8 | (5.7 | ) | |||||||||
Net increase (decrease) in cash and cash equivalents | 84.9 | (33.3 | ) | 125.0 | (85.0 | ) | |||||||||
Cash and cash equivalents at beginning of period | 474.8 | 481.0 | 434.7 | 532.7 | |||||||||||
Cash and cash equivalents at end of period | $ | 559.7 | $ | 447.7 | $ | 559.7 | $ | 447.7 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Dollar amounts in millions | 2016 | 2015 | 2016 | 2015 | |||||||||||
Net sales: | |||||||||||||||
OSB | $ | 282.1 | $ | 200.0 | $ | 751.9 | $ | 601.2 | |||||||
Siding | 194.8 | 157.8 | 583.3 | 495.2 | |||||||||||
EWP | 80.7 | 74.4 | 230.5 | 211.2 | |||||||||||
South America | 31.7 | 26.8 | 103.2 | 101.4 | |||||||||||
Other | 7.6 | 6.8 | 20.3 | 21.5 | |||||||||||
Intersegment sales | (0.5 | ) | (0.9 | ) | (5.8 | ) | (0.9 | ) | |||||||
$ | 596.4 | $ | 464.9 | $ | 1,683.4 | $ | 1,429.6 | ||||||||
Operating profit (loss): | |||||||||||||||
OSB | $ | 67.4 | $ | (11.1 | ) | $ | 126.7 | $ | (57.6 | ) | |||||
Siding | 35.2 | 17.2 | 103.9 | 79.3 | |||||||||||
EWP | — | (0.9 | ) | (2.0 | ) | (7.3 | ) | ||||||||
South America | 3.3 | 2.4 | 15.3 | 6.8 | |||||||||||
Other | (0.4 | ) | (0.6 | ) | (1.0 | ) | (2.5 | ) | |||||||
Other operating credits and charges, net | — | (1.0 | ) | (11.4 | ) | (12.6 | ) | ||||||||
Loss on sale or impairment of long-lived assets, net | (0.3 | ) | (0.9 | ) | (1.0 | ) | (1.5 | ) | |||||||
General corporate and other expenses, net | (26.9 | ) | (20.5 | ) | (78.1 | ) | (65.2 | ) | |||||||
Interest expense, net of capitalized interest | (9.0 | ) | (8.4 | ) | (26.3 | ) | (23.1 | ) | |||||||
Investment income | 2.5 | 0.5 | 6.4 | 2.9 | |||||||||||
Loss on early debt extinguishment | (13.2 | ) | — | (13.2 | ) | — | |||||||||
Other non-operating items | (0.5 | ) | (3.7 | ) | 1.4 | (5.5 | ) | ||||||||
Income (loss) from operations before taxes | 58.1 | (27.0 | ) | 120.7 | (86.3 | ) | |||||||||
Provision (benefit) for income taxes | (7.5 | ) | (2.4 | ) | 13.1 | (7.7 | ) | ||||||||
Income (loss) from continuing operations | $ | 65.6 | $ | (24.6 | ) | $ | 107.6 | $ | (78.6 | ) |
Quarter Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Oriented strand board, million square feet 3/8" basis | 1,116 | 1,050 | 3,262 | 3,143 | |||||||
Oriented strand board, million square feet 3/8" basis (produced by North America non-OSB segment mills) | 63 | 64 | 189 | 80 | |||||||
Wood-based siding, million square feet 3/8" basis | 316 | 258 | 1,001 | 888 | |||||||
Engineered I-Joist, million lineal feet | 21 | 21 | 61 | 57 | |||||||
Laminated veneer lumber (LVL), thousand cubic feet and laminated strand lumber (LSL), thousand cubic feet | 2,393 | 2,343 | 7,499 | 6,828 |
Three Months Ended September 30, 2016 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Net Sales | $ | 282.1 | $ | 194.8 | $ | 80.7 | $ | 31.7 | $ | 7.6 | $ | (0.5 | ) | $ | 596.4 | ||||||||||||
Depreciation and amortization | 15.3 | 6.3 | 3.8 | 2.5 | 0.9 | 0.8 | 29.6 | ||||||||||||||||||||
Cost of sales and selling and administrative | 199.4 | 153.3 | 78.3 | 25.9 | 7.1 | 25.6 | 489.6 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 0.3 | 0.3 | ||||||||||||||||||||
Total operating costs | 214.7 | 159.6 | 82.1 | 28.4 | 8.0 | 26.7 | 519.5 | ||||||||||||||||||||
Income (loss) from operations | 67.4 | 35.2 | (1.4 | ) | 3.3 | (0.4 | ) | (27.2 | ) | 76.9 | |||||||||||||||||
Total non-operating expense | — | — | — | — | — | (20.2 | ) | (20.2 | ) | ||||||||||||||||||
Income (loss) from continuing operations before income taxes and equity in income of unconsolidated affiliates | 67.4 | 35.2 | (1.4 | ) | 3.3 | (0.4 | ) | (47.4 | ) | 56.7 | |||||||||||||||||
Income tax benefit | — | — | — | — | — | (7.5 | ) | (7.5 | ) | ||||||||||||||||||
Equity in income of unconsolidated affiliates | — | — | (1.4 | ) | — | — | — | (1.4 | ) | ||||||||||||||||||
Income (loss) from continuing operations | $ | 67.4 | $ | 35.2 | $ | — | $ | 3.3 | $ | (0.4 | ) | $ | (39.9 | ) | $ | 65.6 | |||||||||||
Reconciliation of income (loss) from continuing operations to Adjusted EBITDA from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 67.4 | $ | 35.2 | $ | — | $ | 3.3 | $ | (0.4 | ) | $ | (39.9 | ) | $ | 65.6 | |||||||||||
Income tax benefit | — | — | — | — | — | (7.5 | ) | (7.5 | ) | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 9.0 | 9.0 | ||||||||||||||||||||
Depreciation and amortization | 15.3 | 6.3 | 3.8 | 2.5 | 0.9 | 0.8 | 29.6 | ||||||||||||||||||||
EBITDA from continuing operations | 82.7 | 41.5 | 3.8 | 5.8 | 0.5 | (37.6 | ) | 96.7 | |||||||||||||||||||
Stock based compensation expense | 0.3 | 0.2 | 0.2 | — | — | 2.5 | 3.2 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 0.3 | 0.3 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (2.5 | ) | (2.5 | ) | ||||||||||||||||||
Loss on early debt extinguishment | — | — | — | — | — | 13.2 | 13.2 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 83.0 | $ | 41.7 | $ | 4.0 | $ | 5.8 | $ | 0.5 | $ | (24.1 | ) | $ | 110.9 |
Three Months Ended September 30, 2015 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Net Sales | $ | 200.0 | $ | 157.8 | $ | 74.4 | $ | 26.8 | $ | 6.8 | $ | (0.9 | ) | $ | 464.9 | ||||||||||||
Depreciation and amortization | 14.6 | 5.0 | 3.3 | 2.0 | 0.4 | 0.6 | 25.9 | ||||||||||||||||||||
Cost of sales and selling and administrative | 196.5 | 135.6 | 74.0 | 22.4 | 7.0 | 19.0 | 454.5 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 0.9 | 0.9 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | 1.0 | 1.0 | ||||||||||||||||||||
Total operating costs | 211.1 | 140.6 | 77.3 | 24.4 | 7.4 | 21.5 | 482.3 | ||||||||||||||||||||
Income (loss) from operations | (11.1 | ) | 17.2 | (2.9 | ) | 2.4 | (0.6 | ) | (22.4 | ) | (17.4 | ) | |||||||||||||||
Total non-operating expense | — | — | — | — | — | (11.6 | ) | (11.6 | ) | ||||||||||||||||||
Income (loss) from continuing operations before taxes and equity in income of unconsolidated affiliates | (11.1 | ) | 17.2 | (2.9 | ) | 2.4 | (0.6 | ) | (34.0 | ) | (29.0 | ) | |||||||||||||||
Income tax benefit | — | — | — | — | — | (2.4 | ) | (2.4 | ) | ||||||||||||||||||
Equity in income of unconsolidated affiliates | — | — | (2.0 | ) | — | — | — | (2.0 | ) | ||||||||||||||||||
Income (loss) from continuing operations | $ | (11.1 | ) | $ | 17.2 | $ | (0.9 | ) | $ | 2.4 | $ | (0.6 | ) | $ | (31.6 | ) | $ | (24.6 | ) | ||||||||
Reconciliation of income (loss) from continuing operations to Adjusted EBITDA from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (11.1 | ) | $ | 17.2 | $ | (0.9 | ) | $ | 2.4 | $ | (0.6 | ) | $ | (31.6 | ) | $ | (24.6 | ) | ||||||||
Income tax benefit | — | — | — | — | — | (2.4 | ) | (2.4 | ) | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 8.4 | 8.4 | ||||||||||||||||||||
Depreciation and amortization | 14.6 | 5.0 | 3.3 | 2.0 | 0.4 | 0.6 | 25.9 | ||||||||||||||||||||
EBITDA from continuing operations | 3.5 | 22.2 | 2.4 | 4.4 | (0.2 | ) | (25.0 | ) | 7.3 | ||||||||||||||||||
Stock based compensation expense | 0.4 | 0.1 | 0.1 | — | — | 1.7 | 2.3 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 0.9 | 0.9 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (0.5 | ) | (0.5 | ) | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | 1.0 | 1.0 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 3.9 | $ | 22.3 | $ | 2.5 | $ | 4.4 | $ | (0.2 | ) | $ | (21.9 | ) | $ | 11.0 |
Nine Months Ended September 30, 2016 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Net Sales | $ | 751.9 | $ | 583.3 | $ | 230.5 | $ | 103.2 | $ | 20.3 | $ | (5.8 | ) | $ | 1,683.4 | ||||||||||||
Depreciation and amortization | 44.6 | 20.7 | 10.2 | 6.6 | 1.7 | 2.2 | 86.0 | ||||||||||||||||||||
Cost of sales and selling and administrative | 580.6 | 458.7 | 226.7 | 81.3 | 19.6 | 70.1 | 1,437.0 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 1.0 | 1.0 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | 11.4 | 11.4 | ||||||||||||||||||||
Total operating costs | 625.2 | 479.4 | 236.9 | 87.9 | 21.3 | 84.7 | 1,535.4 | ||||||||||||||||||||
Income (loss) from operations | 126.7 | 103.9 | (6.4 | ) | 15.3 | (1.0 | ) | (90.5 | ) | 148.0 | |||||||||||||||||
Total non-operating expense | — | — | — | — | — | (31.7 | ) | (31.7 | ) | ||||||||||||||||||
Income (loss) from continuing operations before income taxes and equity in income of unconsolidated affiliates | 126.7 | 103.9 | (6.4 | ) | 15.3 | (1.0 | ) | (122.2 | ) | 116.3 | |||||||||||||||||
Income tax provision | — | — | — | — | — | 13.1 | 13.1 | ||||||||||||||||||||
Equity in income of unconsolidated affiliates | — | — | (4.4 | ) | — | — | — | (4.4 | ) | ||||||||||||||||||
Income (loss) from continuing operations | $ | 126.7 | $ | 103.9 | $ | (2.0 | ) | $ | 15.3 | $ | (1.0 | ) | $ | (135.3 | ) | $ | 107.6 | ||||||||||
Reconciliation of income (loss) from continuing operations to Adjusted EBITDA from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 126.7 | $ | 103.9 | $ | (2.0 | ) | $ | 15.3 | $ | (1.0 | ) | $ | (135.3 | ) | $ | 107.6 | ||||||||||
Income tax provision | — | — | — | — | — | 13.1 | 13.1 | ||||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 26.3 | 26.3 | ||||||||||||||||||||
Depreciation and amortization | 44.6 | 20.7 | 10.2 | 6.6 | 1.7 | 2.2 | 86.0 | ||||||||||||||||||||
EBITDA from continuing operations | 171.3 | 124.6 | 8.2 | 21.9 | 0.7 | (93.7 | ) | 233.0 | |||||||||||||||||||
Stock based compensation expense | 0.7 | 0.7 | 0.5 | — | — | 7.5 | 9.4 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 1.0 | 1.0 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (6.4 | ) | (6.4 | ) | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | 11.4 | 11.4 | ||||||||||||||||||||
Loss on early debt extinguishment | — | — | — | — | — | 13.2 | 13.2 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 172.0 | $ | 125.3 | $ | 8.7 | $ | 21.9 | $ | 0.7 | $ | (67.0 | ) | $ | 261.6 |
Nine Months Ended September 30, 2015 (Dollar amounts in millions) | OSB | Siding | EWP | South America | Other | Corporate | Total | ||||||||||||||||||||
Net Sales | $ | 601.2 | $ | 495.2 | $ | 211.2 | $ | 101.4 | $ | 21.5 | $ | (0.9 | ) | $ | 1,429.6 | ||||||||||||
Depreciation and amortization | 43.6 | 15.1 | 9.6 | 6.2 | 1.3 | 2.1 | 77.9 | ||||||||||||||||||||
Cost of sales and selling and administrative | 615.2 | 400.8 | 213.0 | 88.4 | 22.7 | 62.2 | 1,402.3 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 1.5 | 1.5 | ||||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | 12.6 | 12.6 | ||||||||||||||||||||
Total operating costs | 658.8 | 415.9 | 222.6 | 94.6 | 24.0 | 78.4 | 1,494.3 | ||||||||||||||||||||
Income (loss) from operations | (57.6 | ) | 79.3 | (11.4 | ) | 6.8 | (2.5 | ) | (79.3 | ) | (64.7 | ) | |||||||||||||||
Total non-operating expense | — | — | — | — | — | (25.7 | ) | (25.7 | ) | ||||||||||||||||||
Income (loss) from continuing operations before taxes and equity in income of unconsolidated affiliates | (57.6 | ) | 79.3 | (11.4 | ) | 6.8 | (2.5 | ) | (105.0 | ) | (90.4 | ) | |||||||||||||||
Income tax benefit | — | — | — | — | — | (7.7 | ) | (7.7 | ) | ||||||||||||||||||
Equity in income of unconsolidated affiliates | — | — | (4.1 | ) | — | — | — | (4.1 | ) | ||||||||||||||||||
Income (loss) from continuing operations | $ | (57.6 | ) | $ | 79.3 | $ | (7.3 | ) | $ | 6.8 | $ | (2.5 | ) | $ | (97.3 | ) | $ | (78.6 | ) | ||||||||
Reconciliation of income (loss) from continuing operations to Adjusted EBITDA from continuing operations | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | (57.6 | ) | $ | 79.3 | $ | (7.3 | ) | $ | 6.8 | $ | (2.5 | ) | $ | (97.3 | ) | $ | (78.6 | ) | ||||||||
Income tax benefit | — | — | — | — | — | (7.7 | ) | (7.7 | ) | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | — | 23.1 | 23.1 | ||||||||||||||||||||
Depreciation and amortization | 43.6 | 15.1 | 9.6 | 6.2 | 1.3 | 2.1 | 77.9 | ||||||||||||||||||||
EBITDA from continuing operations | (14.0 | ) | 94.4 | 2.3 | 13.0 | (1.2 | ) | (79.8 | ) | 14.7 | |||||||||||||||||
Stock based compensation expense | 0.8 | 0.6 | 0.4 | — | — | 5.6 | 7.4 | ||||||||||||||||||||
Loss on sale or impairment of long lived assets, net | — | — | — | — | — | 1.5 | 1.5 | ||||||||||||||||||||
Investment income | — | — | — | — | — | (2.9 | ) | (2.9 | ) | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | — | 12.6 | 12.6 | ||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | (13.2 | ) | $ | 95.0 | $ | 2.7 | $ | 13.0 | $ | (1.2 | ) | $ | (63.0 | ) | $ | 33.3 |
As reported Quarter Ended September 30, 2016 | Adjustments | As adjusted Quarter Ended September 30, 2016 | As reported Quarter Ended June 30, 2016 | Adjustments | As adjusted Quarter Ended June 30, 2016 | As reported Quarter Ended September 30, 2015 | Adjustments | As adjusted Quarter Ended September 30, 2015 | |||||||||||||||||||
Net sales | $ | 596.4 | $ | 596.4 | $ | 582.4 | $ | 582.4 | $ | 464.9 | $ | 464.9 | |||||||||||||||
Operating costs and expenses: | |||||||||||||||||||||||||||
Cost of sales | 442.6 | 442.6 | 443.1 | 443.1 | 416.2 | 416.2 | |||||||||||||||||||||
Depreciation and amortization | 29.6 | 29.6 | 28.5 | 28.5 | 25.9 | 25.9 | |||||||||||||||||||||
Selling and administrative | 47.0 | 47.0 | 46.5 | 46.5 | 38.3 | 38.3 | |||||||||||||||||||||
Loss on sale or impairment of long-lived assets, net | 0.3 | (0.3 | ) | — | 0.7 | (0.7 | ) | — | 0.9 | (0.9 | ) | — | |||||||||||||||
Other operating credits and charges, net | — | — | — | 11.4 | (11.4 | ) | — | 1.0 | (1.0 | ) | — | ||||||||||||||||
Total operating costs and expenses | 519.5 | 519.2 | 530.2 | 518.1 | 482.3 | 480.4 | |||||||||||||||||||||
Income (loss) from operations | 76.9 | 77.2 | 52.2 | 64.3 | (17.4 | ) | (15.5 | ) | |||||||||||||||||||
Non-operating income (expense): | |||||||||||||||||||||||||||
Interest expense, net of capitalized interest | (9.0 | ) | 1.0 | (8.0 | ) | (9.3 | ) | 1.5 | (7.8 | ) | (8.4 | ) | (8.4 | ) | |||||||||||||
Investment income | 2.5 | 2.5 | 2.1 | 2.1 | 0.5 | 0.5 | |||||||||||||||||||||
Loss on early debt extinguishment | (13.2 | ) | 13.2 | — | — | — | — | — | |||||||||||||||||||
Other non-operating items | (0.5 | ) | (0.5 | ) | 1.4 | 1.4 | (3.7 | ) | (3.7 | ) | |||||||||||||||||
Total non-operating income (expense) | (20.2 | ) | (6.0 | ) | (5.8 | ) | (4.3 | ) | (11.6 | ) | (11.6 | ) | |||||||||||||||
Income (loss) from continuing operations before taxes and equity in income of unconsolidated affiliates | 56.7 | 71.2 | 46.4 | 60.0 | (29.0 | ) | (27.1 | ) | |||||||||||||||||||
Provision (benefit) for income taxes | (7.5 | ) | 7.5 | — | 16.2 | (16.2 | ) | — | (2.4 | ) | 2.4 | — | |||||||||||||||
"Normalized" tax rate @ 35% | — | 25.4 | 25.4 | — | 21.5 | 21.5 | — | (8.8 | ) | (8.8 | ) | ||||||||||||||||
Equity in income of unconsolidated affiliates | (1.4 | ) | (1.4 | ) | (1.5 | ) | — | (1.5 | ) | (2.0 | ) | (2.0 | ) | ||||||||||||||
Income (loss) from continuing operations | 65.6 | 47.2 | 31.7 | 40.0 | (24.6 | ) | (16.3 | ) | |||||||||||||||||||
Loss from discontinued operations before taxes | — | — | — | — | (2.9 | ) | (2.9 | ) | |||||||||||||||||||
Benefit for income taxes | — | — | — | — | (1.0 | ) | (1.0 | ) | |||||||||||||||||||
Loss from discontinued operations | — | — | — | — | (1.9 | ) | (1.9 | ) | |||||||||||||||||||
Net income (loss) | $ | 65.6 | $ | 47.2 | $ | 31.7 | $ | 40.0 | $ | (26.5 | ) | $ | (18.2 | ) | |||||||||||||
Net income (loss) per share of common stock (basic): | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 0.46 | $ | 0.33 | $ | 0.22 | $ | 0.28 | $ | (0.17 | ) | $ | (0.12 | ) | |||||||||||||
Loss from discontinued operations | — | — | — | — | (0.02 | ) | (0.02 | ) | |||||||||||||||||||
Net income (loss) per share - basic | $ | 0.46 | $ | 0.33 | $ | 0.22 | $ | 0.28 | $ | (0.19 | ) | $ | (0.14 | ) | |||||||||||||
Net income (loss) per share of common stock (diluted): | |||||||||||||||||||||||||||
Income (loss) from continuing operations | $ | 0.45 | $ | 0.32 | $ | 0.22 | $ | 0.28 | $ | (0.17 | ) | $ | (0.12 | ) | |||||||||||||
Loss from discontinued operations | — | — | — | — | (0.02 | ) | (0.02 | ) | |||||||||||||||||||
Net income (loss) per share - diluted | $ | 0.45 | $ | 0.32 | $ | 0.22 | $ | 0.28 | $ | (0.19 | ) | $ | (0.14 | ) | |||||||||||||
Average shares of stock outstanding - basic | 143.7 | 143.7 | 143.4 | 143.4 | 142.6 | 142.6 | |||||||||||||||||||||
Average shares of stock outstanding - diluted | 145.4 | 145.4 | 145.2 | 145.2 | 142.6 | 142.6 |
As reported Nine Months Ended September 30, 2016 | Adjustments | As adjusted Nine Months Ended September 30, 2016 | As reported Nine Months Ended September 30, 2015 | Adjustments | As adjusted Nine Months Ended September 30, 2015 | |||||||||||||
Net sales | $ | 1,683.4 | $ | 1,683.4 | $ | 1,429.6 | $ | 1,429.6 | ||||||||||
Operating costs and expenses: | — | — | ||||||||||||||||
Cost of sales | 1,301.2 | 1,301.2 | 1,287.4 | 1,287.4 | ||||||||||||||
Depreciation and amortization | 86.0 | 86.0 | 77.9 | 77.9 | ||||||||||||||
Selling and administrative | 135.8 | 135.8 | 114.9 | 114.9 | ||||||||||||||
Loss on sale or impairment of long-lived assets, net | 1.0 | (1.0 | ) | — | 1.5 | (1.5 | ) | — | ||||||||||
Other operating credits and charges, net | 11.4 | (11.4 | ) | — | 12.6 | (12.6 | ) | — | ||||||||||
Total operating costs and expenses | 1,535.4 | 1,523.0 | 1,494.3 | 1,480.2 | ||||||||||||||
Income (loss) from operations | 148.0 | 160.4 | (64.7 | ) | (50.6 | ) | ||||||||||||
Non-operating income (expense): | ||||||||||||||||||
Interest expense, net of capitalized interest | (26.3 | ) | 2.5 | (23.8 | ) | (23.1 | ) | (23.1 | ) | |||||||||
Investment income | 6.4 | 6.4 | 2.9 | 2.9 | ||||||||||||||
Loss on early debt extinguishment | (13.2 | ) | 13.2 | — | — | — | ||||||||||||
Other non-operating items | 1.4 | 1.4 | (5.5 | ) | (5.5 | ) | ||||||||||||
Total non-operating income (expense) | (31.7 | ) | (16.0 | ) | (25.7 | ) | (25.7 | ) | ||||||||||
Income (loss) from continuing operations before taxes and equity in income of unconsolidated affiliates | 116.3 | 144.4 | (90.4 | ) | (76.3 | ) | ||||||||||||
Provision (benefit) for income taxes | 13.1 | (13.1 | ) | — | (7.7 | ) | 7.7 | — | ||||||||||
"Normalized" tax rate @ 35% | — | 52.1 | 52.1 | — | (25.3 | ) | (25.3 | ) | ||||||||||
Equity in income of unconsolidated affiliates | (4.4 | ) | (4.4 | ) | (4.1 | ) | (4.1 | ) | ||||||||||
Income (loss) from continuing operations | 107.6 | 96.7 | (78.6 | ) | (46.9 | ) | ||||||||||||
Loss from discontinued operations before taxes | — | — | (2.9 | ) | (2.9 | ) | ||||||||||||
Benefit for income taxes | — | — | (1.0 | ) | (1.0 | ) | ||||||||||||
Loss from discontinued operations | — | — | (1.9 | ) | (1.9 | ) | ||||||||||||
Net income (loss) | $ | 107.6 | $ | 96.7 | $ | (80.5 | ) | $ | (48.8 | ) | ||||||||
Net income (loss) per share of common stock (basic): | ||||||||||||||||||
Income (loss) from continuing operations | $ | 0.75 | $ | 0.67 | $ | (0.55 | ) | $ | (0.33 | ) | ||||||||
Loss from discontinued operations | — | — | (0.02 | ) | (0.02 | ) | ||||||||||||
Net income (loss) per share - basic | $ | 0.75 | $ | 0.67 | $ | (0.57 | ) | $ | (0.35 | ) | ||||||||
Net income (loss) per share of common stock (diluted): | ||||||||||||||||||
Income (loss) from continuing operations | $ | 0.74 | $ | 0.67 | $ | (0.55 | ) | $ | (0.33 | ) | ||||||||
Loss from discontinued operations | — | — | (0.02 | ) | (0.02 | ) | ||||||||||||
Net income (loss) per share - diluted | $ | 0.74 | $ | 0.67 | $ | (0.57 | ) | $ | (0.35 | ) | ||||||||
Average shares of stock outstanding - basic | 143.3 | 143.3 | 142.3 | 142.3 | ||||||||||||||
Average shares of stock outstanding - diluted | 145.2 | 145.2 | 142.3 | 142.3 |