DELAWARE | 1-7107 | 93-0609074 | ||
(State or other jurisdiction of incorporation or organization) | Commission File Number | (IRS Employer Identification No.) |
 | 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)) |
Exhibit Number | Description |
99.1 | Press release issued by Louisiana-Pacific Corporation on November 7, 2011 regarding quarter and nine months ended September 30, 2011 results. |
99.2 | Reconciliation of EBITDA from continuing operations and Adjusted EBITDA from continuing operations for the quarter and nine months ended September 30, 2011 and 2010. |
99.3 | Press release issued by Louisiana-Pacific Corporation on November 7, 2011 regarding appointment of Curtis M. Stevens as Chief Operating Officer and Sallie B. Bailey as Chief Financial Officer. |
LOUISIANA-PACIFIC CORPORATION | ||
By: | /s/ CURTIS M. STEVENS | |
Curtis M. Stevens | ||
Executive Vice President and Chief | ||
Financial Officer | ||
(Principal Financial Officer) |
• | Total sales for the third quarter of $351 million were higher by 9% percent versus a year ago. |
• | Loss from continuing operations was $59 million, or $0.44 per diluted share which includes an after-tax non-cash charge of $38 million or $0.28 per diluted share associated with the impairment of our laminated strand lumber (LSL) facility. |
• | Adjusted EBITDA from continuing operations for the third quarter was a loss of $6 million compared to income of $4 million in the third quarter of 2010. |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net sales | $ | 350.6 | $ | 322.8 | $ | 1,044.7 | $ | 1,067.3 | |||||||
Income (loss) from operations | $ | (72.7 | ) | $ | (15.9 | ) | $ | (114.5 | ) | $ | 10.3 | ||||
Loss from continuing operations before taxes and equity in losses of unconsolidated affiliates | $ | (74.2 | ) | $ | (43.6 | ) | $ | (134.5 | ) | $ | (40.3 | ) | |||
Loss from continuing operations excluding (gain) loss on sale or impairment of long-lived assets and other operating charges and credits, net | $ | (25.5 | ) | $ | (12.2 | ) | $ | (77.2 | ) | $ | (10.1 | ) | |||
Loss from continuing operations | $ | (59.3 | ) | $ | (30.9 | ) | $ | (115.1 | ) | $ | (29.8 | ) | |||
Net loss attributed to LP | $ | (65.6 | ) | $ | (32.0 | ) | $ | (124.1 | ) | $ | (32.2 | ) | |||
Net loss per share - basic | $ | (0.49 | ) | $ | (0.24 | ) | $ | (0.94 | ) | $ | (0.25 | ) | |||
Net loss per share - diluted | $ | (0.49 | ) | $ | (0.24 | ) | $ | (0.94 | ) | $ | (0.25 | ) | |||
Average shares of stock outstanding - basic | 134.5 | 131.1 | 132.4 | 128.5 | |||||||||||
Average shares of stock outstanding - diluted | 134.5 | 131.1 | 132.4 | 128.5 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Loss from continuing operations | $ | (59.3 | ) | $ | (30.9 | ) | $ | (115.1 | ) | $ | (29.8 | ) | |||
(Gain) loss on sale or impairment of long-lived assets, net | 65.0 | 0.9 | 73.0 | 2.1 | |||||||||||
Other operating credits and charges, net | (9.8 | ) | 2.3 | (11.2 | ) | 2.8 | |||||||||
Other than temporary investment impairment | — | 16.9 | — | 16.9 | |||||||||||
55.2 | 20.1 | 61.8 | 21.8 | ||||||||||||
Benefit for income taxes on above items | (21.4 | ) | (1.4 | ) | (23.9 | ) | (2.1 | ) | |||||||
33.8 | 18.7 | 37.9 | 19.7 | ||||||||||||
$ | (25.5 | ) | $ | (12.2 | ) | $ | (77.2 | ) | $ | (10.1 | ) | ||||
Per share - basic | $ | (0.19 | ) | $ | (0.09 | ) | $ | (0.58 | ) | $ | (0.08 | ) | |||
Per share - diluted | $ | (0.19 | ) | $ | (0.09 | ) | $ | (0.58 | ) | $ | (0.08 | ) |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net sales | $ | 350.6 | $ | 322.8 | $ | 1,044.7 | $ | 1,067.3 | |||||||
Operating costs and expenses: | |||||||||||||||
Cost of sales | 322.0 | 289.1 | 953.3 | 903.4 | |||||||||||
Depreciation and amortization | 19.6 | 18.7 | 61.2 | 61.5 | |||||||||||
Selling and administrative | 26.5 | 27.7 | 82.9 | 87.2 | |||||||||||
(Gain) loss on sale or impairment of long-lived assets, net | 65.0 | 0.9 | 73.0 | 2.1 | |||||||||||
Other operating credits and charges, net | (9.8 | ) | 2.3 | (11.2 | ) | 2.8 | |||||||||
Total operating costs and expenses | 423.3 | 338.7 | 1,159.2 | 1,057.0 | |||||||||||
Income (loss) from operations | (72.7 | ) | (15.9 | ) | (114.5 | ) | 10.3 | ||||||||
Non-operating income (expense): | |||||||||||||||
Other than temporary investment impairment | — | (16.9 | ) | — | (16.9 | ) | |||||||||
Interest expense, net of capitalized interest | (14.2 | ) | (15.3 | ) | (42.6 | ) | (49.8 | ) | |||||||
Investment income | 16.7 | 4.9 | 24.2 | 15.1 | |||||||||||
Other non-operating items | (4.0 | ) | (0.4 | ) | (1.6 | ) | 1.0 | ||||||||
Total non-operating expense | (1.5 | ) | (27.7 | ) | (20.0 | ) | (50.6 | ) | |||||||
Loss from continuing operations before taxes and equity in losses of unconsolidated affiliates | (74.2 | ) | (43.6 | ) | (134.5 | ) | (40.3 | ) | |||||||
Benefit for income taxes | (20.9 | ) | (16.4 | ) | (36.1 | ) | (14.0 | ) | |||||||
Equity in loss of unconsolidated affiliates | 6.0 | 3.7 | 16.7 | 3.5 | |||||||||||
Loss from continuing operations | (59.3 | ) | (30.9 | ) | (115.1 | ) | (29.8 | ) | |||||||
Loss from discontinued operations before taxes | (10.3 | ) | (1.3 | ) | (14.4 | ) | (3.6 | ) | |||||||
Benefit for income taxes | (4.0 | ) | (0.5 | ) | (5.6 | ) | (1.4 | ) | |||||||
Loss from discontinued operations | (6.3 | ) | (0.8 | ) | (8.8 | ) | (2.2 | ) | |||||||
Net loss | (65.6 | ) | (31.7 | ) | (123.9 | ) | (32.0 | ) | |||||||
Less: Net income attributed to non-controlling interest | — | 0.3 | 0.2 | 0.2 | |||||||||||
Loss attributed to Louisiana-Pacific Corporation | $ | (65.6 | ) | $ | (32.0 | ) | $ | (124.1 | ) | $ | (32.2 | ) | |||
Loss per share of common stock (basic): | |||||||||||||||
Loss from continuing operations | $ | (0.44 | ) | $ | (0.23 | ) | $ | (0.87 | ) | $ | (0.23 | ) | |||
Loss from discontinued operations | (0.05 | ) | (0.01 | ) | (0.07 | ) | (0.02 | ) | |||||||
Net loss per share | $ | (0.49 | ) | $ | (0.24 | ) | $ | (0.94 | ) | $ | (0.25 | ) | |||
Net loss per share of common stock (diluted): | |||||||||||||||
Loss from continuing operations | $ | (0.44 | ) | $ | (0.23 | ) | $ | (0.87 | ) | $ | (0.23 | ) | |||
Loss from discontinued operations | (0.05 | ) | (0.01 | ) | (0.07 | ) | (0.02 | ) | |||||||
Net loss per share | $ | (0.49 | ) | $ | (0.24 | ) | $ | (0.94 | ) | $ | (0.25 | ) | |||
Average shares of stock outstanding - basic | 134.5 | 131.1 | 132.4 | 128.5 | |||||||||||
Average shares of stock outstanding - diluted | 134.5 | 131.1 | 132.4 | 128.5 | |||||||||||
Amounts attributed to LP Corporation common shareholders | |||||||||||||||
Loss from continuing operations, net of tax | $ | (59.3 | ) | $ | (31.2 | ) | $ | (115.3 | ) | $ | (30.0 | ) | |||
Loss from discontinued operations, net of tax | (6.3 | ) | (0.8 | ) | (8.8 | ) | (2.2 | ) | |||||||
$ | (65.6 | ) | $ | (32.0 | ) | $ | (124.1 | ) | $ | (32.2 | ) |
September 30, 2011 | December 31, 2010 | ||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 360.1 | $ | 389.3 | |||
Receivables | 86.2 | 66.8 | |||||
Income tax receivable | 4.4 | 18.7 | |||||
Inventories | 156.0 | 151.9 | |||||
Prepaid expenses and other current assets | 8.6 | 5.6 | |||||
Deferred income taxes | 12.8 | 23.4 | |||||
Current portion of notes receivable from asset sales | 10.0 | — | |||||
Assets held for sale | 52.7 | 57.9 | |||||
Total current assets | 690.8 | 713.6 | |||||
Timber and timberlands | 44.8 | 46.8 | |||||
Property, plant and equipment, at cost | 2,039.2 | 2,112.5 | |||||
Accumulated depreciation | (1,246.8 | ) | (1,195.4 | ) | |||
Net property, plant and equipment | 792.4 | 917.1 | |||||
Notes receivable from asset sales | 523.5 | 533.5 | |||||
Long-term investments | 0.5 | 15.4 | |||||
Restricted cash | 14.5 | 31.1 | |||||
Investments in and advances to affiliates | 98.8 | 110.0 | |||||
Deferred debt costs | 8.7 | 10.1 | |||||
Other assets | 25.2 | 27.1 | |||||
Long-term deferred tax asset | 3.9 | 5.9 | |||||
Total assets | $ | 2,203.1 | $ | 2,410.6 | |||
LIABILITIES AND EQUITY | |||||||
Current portion of long-term debt | $ | 10.6 | $ | 0.2 | |||
Accounts payable and accrued liabilities | 129.1 | 127.8 | |||||
Current portion of contingency reserves | 4.0 | 7.0 | |||||
Total current liabilities | 143.7 | 135.0 | |||||
Long-term debt, excluding current portion | 716.2 | 714.5 | |||||
Contingency reserves, excluding current portion | 17.8 | 25.9 | |||||
Other long-term liabilities | 121.1 | 129.8 | |||||
Deferred income taxes | 119.9 | 164.8 | |||||
Redeemable non-controlling interest | — | 22.8 | |||||
Stockholders’ equity: | |||||||
Common stock | 149.8 | 144.8 | |||||
Additional paid-in capital | 554.6 | 559.4 | |||||
Retained earnings | 739.0 | 863.1 | |||||
Treasury stock | (279.8 | ) | (279.9 | ) | |||
Accumulated comprehensive loss | (79.2 | ) | (69.6 | ) | |||
Total stockholders’ equity | 1,084.4 | 1,217.8 | |||||
Total liabilities and stockholders’ equity | $ | 2,203.1 | $ | 2,410.6 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||
Net loss | $ | (65.6 | ) | $ | (31.7 | ) | $ | (123.9 | ) | $ | (32.0 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||
Depreciation and amortization | 19.6 | 18.7 | 61.2 | 61.5 | |||||||||||
(Gain) loss from unconsolidated affiliates | 6.0 | 3.7 | 16.7 | 3.5 | |||||||||||
(Gain) loss on sale or impairment of long-lived assets | 65.0 | 0.9 | 73.0 | 2.1 | |||||||||||
Other operating credits and charges, net | (9.8 | ) | (0.8 | ) | (11.2 | ) | 1.9 | ||||||||
Other-than-temporary investment impairment | — | 16.9 | — | 16.9 | |||||||||||
Realized gain on sale of long-term-investment | (15.2 | ) | — | (15.2 | ) | — | |||||||||
Exchange (gain) loss on remeasurement | (3.8 | ) | 0.2 | (1.1 | ) | 0.4 | |||||||||
Cash settlement of contingencies | (0.4 | ) | (5.0 | ) | (1.3 | ) | (8.4 | ) | |||||||
Pension (payments) expense, net | (10.4 | ) | (8.7 | ) | (10.0 | ) | (5.3 | ) | |||||||
Stock-based compensation expense | 1.6 | 1.7 | 6.4 | 7.0 | |||||||||||
Other adjustments, net | 9.1 | (2.3 | ) | 16.7 | 1.3 | ||||||||||
Decrease (increase) in receivables | 2.5 | 31.2 | (22.2 | ) | (19.5 | ) | |||||||||
Decrease (increase) in income tax receivable | 9.6 | (2.7 | ) | 14.3 | 34.7 | ||||||||||
Decrease (increase) in inventories | 14.6 | 17.5 | (6.0 | ) | (6.7 | ) | |||||||||
Decrease (increase) in prepaid expenses | (0.3 | ) | 0.7 | (3.2 | ) | (0.9 | ) | ||||||||
Increase (decrease) in accounts payable and accrued liabilities | 3.6 | (12.6 | ) | 1.3 | (4.0 | ) | |||||||||
Decrease in deferred income taxes | (21.0 | ) | (18.3 | ) | (29.3 | ) | (7.5 | ) | |||||||
Net cash provided by (used in) operating activities | 5.1 | 9.4 | (33.8 | ) | 45.0 | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||
Property, plant and equipment additions | (5.4 | ) | (6.1 | ) | (13.4 | ) | (11.5 | ) | |||||||
Investments and advances to joint ventures | (1.5 | ) | — | (4.6 | ) | 6.1 | |||||||||
Proceeds from sales of assets | 0.9 | 0.3 | 1.2 | 1.5 | |||||||||||
Receipt of proceeds from notes receivable | — | — | — | 115.1 | |||||||||||
Proceeds from sale of investments | 19.1 | — | 19.1 | — | |||||||||||
Decrease (increase) in restricted cash under letters of credit/credit facility | 0.2 | (0.1 | ) | 16.6 | 5.1 | ||||||||||
Net cash provided by (used in) investing activities | 13.3 | (5.9 | ) | 18.9 | 116.3 | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||
Borrowings of long term debt | 10.0 | — | 10.0 | — | |||||||||||
Repayment of long term debt | (0.1 | ) | (60.3 | ) | (0.2 | ) | (174.1 | ) | |||||||
Short term borrowings, net of repayments | (4.5 | ) | — | — | — | ||||||||||
Redemption of non-controlling interest | — | — | (24.0 | ) | — | ||||||||||
Payment of debt issuance fees | — | — | (1.0 | ) | — | ||||||||||
Net cash provided by (used in) financing activities | 5.4 | (60.3 | ) | (15.2 | ) | (174.1 | ) | ||||||||
EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS | $ | 2.3 | $ | 1.8 | $ | 0.9 | $ | 0.8 | |||||||
Net increase (decrease) in cash and cash equivalents | 26.1 | (55.0 | ) | (29.2 | ) | (12.0 | ) | ||||||||
Cash and cash equivalents at beginning of period | 334.0 | 437.1 | 389.3 | 394.1 | |||||||||||
Cash and cash equivalents at end of period | $ | 360.1 | $ | 382.1 | $ | 360.1 | $ | 382.1 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Dollar amounts in millions | 2011 | 2010 | 2011 | 2010 | |||||||||||
Net sales: | |||||||||||||||
OSB | $ | 138.8 | $ | 140.1 | $ | 411.4 | $ | 475.5 | |||||||
Siding | 112.0 | 104.6 | 336.6 | 325.0 | |||||||||||
Engineered Wood Products | 54.9 | 38.0 | 156.9 | 142.7 | |||||||||||
Other | 45.8 | 41.2 | 141.6 | 130.1 | |||||||||||
Intersegment sales | (0.9 | ) | (1.1 | ) | (1.8 | ) | (6.0 | ) | |||||||
$ | 350.6 | $ | 322.8 | $ | 1,044.7 | $ | 1,067.3 | ||||||||
Operating profit (loss): | |||||||||||||||
OSB | $ | (16.0 | ) | $ | (5.0 | ) | $ | (48.0 | ) | $ | 38.4 | ||||
Siding | 11.8 | 9.3 | 35.9 | 39.6 | |||||||||||
Engineered Wood Products | (3.2 | ) | (4.9 | ) | (11.9 | ) | (15.9 | ) | |||||||
Other | (0.9 | ) | 0.7 | 4.2 | 4.6 | ||||||||||
Less intersegment profits | — | 0.5 | — | — | |||||||||||
Other operating credits and charges, net | 9.8 | (2.3 | ) | 11.2 | (2.8 | ) | |||||||||
Loss on sale or impairment of long-lived assets | (65.0 | ) | (0.9 | ) | (73.0 | ) | (2.1 | ) | |||||||
General corporate and other expenses, net | (15.2 | ) | (17.0 | ) | (49.6 | ) | (55.0 | ) | |||||||
Foreign currency gains (losses) | (4.0 | ) | (0.4 | ) | (1.6 | ) | 1.0 | ||||||||
Other-than-temporary investment impairment | — | (16.9 | ) | — | (16.9 | ) | |||||||||
Investment income | 16.7 | 4.9 | 24.2 | 15.1 | |||||||||||
Interest expense, net of capitalized interest | (14.2 | ) | (15.3 | ) | (42.6 | ) | (49.8 | ) | |||||||
Loss from continuing operations before taxes | (80.2 | ) | (47.3 | ) | (151.2 | ) | (43.8 | ) | |||||||
Benefit for income taxes | (20.9 | ) | (16.4 | ) | (36.1 | ) | (14.0 | ) | |||||||
Loss from continuing operations | $ | (59.3 | ) | $ | (30.9 | ) | $ | (115.1 | ) | $ | (29.8 | ) |
Quarter Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||
Oriented strand board, million square feet 3/8" basis(1) | 804 | 762 | 2,375 | 2,271 | |||||||
Oriented strand board, million square feet 3/8" basis (produced by wood-based siding mills) | 53 | 52 | 140 | 154 | |||||||
Wood-based siding, million square feet 3/8" basis | 192 | 146 | 613 | 575 | |||||||
Engineered I-Joist, million lineal feet(1) | 15 | 12 | 43 | 55 | |||||||
Laminated veneer lumber (LVL), thousand cubic feet(1) and laminated strand lumber (LSL), thousand cubic feet | 1,640 | 1,120 | 4,995 | 4,509 |
Three Months Ended September 30, 2011 (Dollar amounts in millions) | OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
Sales | $ | 138.8 | $ | 112.0 | $ | 54.9 | $ | 45.8 | $ | (0.9 | ) | $ | 350.6 | ||||||||||
Depreciation and amortization | 9.1 | 3.9 | 2.9 | 3.1 | 0.6 | 19.6 | |||||||||||||||||
Cost of sales and selling and administrative | 141.7 | 96.3 | 55.5 | 41.3 | 13.7 | 348.5 | |||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | 65.0 | 65.0 | |||||||||||||||||
Other operating credits and charges, net | — | — | — | — | (9.8 | ) | (9.8 | ) | |||||||||||||||
Total operating costs | 150.8 | 100.2 | 58.4 | 44.4 | 69.5 | 423.3 | |||||||||||||||||
Loss from operations | (12.0 | ) | 11.8 | (3.5 | ) | 1.4 | (70.4 | ) | (72.7 | ) | |||||||||||||
Total non-operating income (expense) | (1.5 | ) | (1.5 | ) | |||||||||||||||||||
Income (loss) before income taxes and equity in earnings of unconsolidated affiliates | (12.0 | ) | 11.8 | (3.5 | ) | 1.4 | (71.9 | ) | (74.2 | ) | |||||||||||||
Benefit for income taxes | (20.9 | ) | (20.9 | ) | |||||||||||||||||||
Equity in loss of unconsolidated affiliates | 4.0 | — | (0.3 | ) | 2.3 | — | 6.0 | ||||||||||||||||
Loss from continuing operations | (16.0 | ) | 11.8 | (3.2 | ) | (0.9 | ) | (51.0 | ) | (59.3 | ) | ||||||||||||
Reconciliation of income (loss) from continuing operations to adjusted EBITDA from continuing operations | |||||||||||||||||||||||
Loss from continuing operations | (16.0 | ) | 11.8 | (3.2 | ) | (0.9 | ) | (51.0 | ) | (59.3 | ) | ||||||||||||
Benefit for income taxes | — | — | — | — | (20.9 | ) | (20.9 | ) | |||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 14.2 | 14.2 | |||||||||||||||||
Depreciation and amortization | 9.1 | 3.9 | 2.9 | 3.1 | 0.6 | 19.6 | |||||||||||||||||
EBITDA from continuing operations | (6.9 | ) | 15.7 | (0.3 | ) | 2.2 | (57.1 | ) | (46.4 | ) | |||||||||||||
Stock based compensation expense | 0.2 | 0.1 | 0.1 | — | 1.1 | 1.5 | |||||||||||||||||
Loss on sale or impairment of long lived assets | 65.0 | 65.0 | |||||||||||||||||||||
Investment income | (16.7 | ) | (16.7 | ) | |||||||||||||||||||
Other operating credits and charges, net | (9.8 | ) | (9.8 | ) | |||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | (6.7 | ) | $ | 15.8 | $ | (0.2 | ) | $ | 2.2 | $ | (17.5 | ) | $ | (6.4 | ) |
Three Months Ended September 30, 2010 (Dollar amounts in millions) | OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
Sales | $ | 140.1 | $ | 104.6 | $ | 38.0 | $ | 41.2 | $ | (1.1 | ) | $ | 322.8 | ||||||||||
Depreciation and amortization | 9.4 | 3.6 | 2.3 | 2.8 | 0.6 | 18.7 | |||||||||||||||||
Cost of sales and selling and administrative | 133.3 | 91.7 | 40.3 | 36.7 | 14.8 | 316.8 | |||||||||||||||||
Gain on sale or impairment of long lived assets | — | — | — | — | 0.9 | 0.9 | |||||||||||||||||
Other operating credits and charges, net | — | — | — | — | 2.3 | 2.3 | |||||||||||||||||
Total operating costs | 142.7 | 95.3 | 42.6 | 39.5 | 18.6 | 338.7 | |||||||||||||||||
Loss from operations | (2.6 | ) | 9.3 | (4.6 | ) | 1.7 | (19.7 | ) | (15.9 | ) | |||||||||||||
Total non-operating income (expense) | (27.7 | ) | (27.7 | ) | |||||||||||||||||||
Income (loss) before income taxes and equity in earnings of unconsolidated affiliates | (2.6 | ) | 9.3 | (4.6 | ) | 1.7 | (47.4 | ) | (43.6 | ) | |||||||||||||
Benefit for income taxes | (16.4 | ) | (16.4 | ) | |||||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | 2.4 | — | 0.3 | 1.0 | — | 3.7 | |||||||||||||||||
Loss from continuing operations | (5.0 | ) | 9.3 | (4.9 | ) | 0.7 | (31.0 | ) | (30.9 | ) | |||||||||||||
Reconciliation of income (loss) from continuing operations to adjusted EBITDA from continuing operations | |||||||||||||||||||||||
Loss from continuing operations | (5.0 | ) | 9.3 | (4.9 | ) | 0.7 | (31.0 | ) | (30.9 | ) | |||||||||||||
Benefit for income taxes | — | — | — | — | (16.4 | ) | (16.4 | ) | |||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 15.3 | 15.3 | |||||||||||||||||
Depreciation and amortization | 9.4 | 3.6 | 2.3 | 2.8 | 0.6 | 18.7 | |||||||||||||||||
EBITDA from continuing operations | 4.4 | 12.9 | (2.6 | ) | 3.5 | (31.5 | ) | (13.3 | ) | ||||||||||||||
Stock based compensation expense | 0.2 | 0.2 | 0.1 | — | 1.2 | 1.7 | |||||||||||||||||
Gain on sale or impairment of long lived assets | 0.9 | 0.9 | |||||||||||||||||||||
Investment income | (4.9 | ) | (4.9 | ) | |||||||||||||||||||
Other-than-temporary impairment | 16.9 | 16.9 | |||||||||||||||||||||
Other operating credits and charges, net | 2.3 | 2.3 | |||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 4.6 | $ | 13.1 | $ | (2.5 | ) | $ | 3.5 | $ | (15.1 | ) | $ | 3.6 |
Nine Months Ended September 30, 2011 (Dollar amounts in millions) | OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
Sales | $ | 411.4 | $ | 336.6 | $ | 156.9 | $ | 141.6 | $ | (1.8 | ) | $ | 1,044.7 | ||||||||||
Depreciation and amortization | 27.8 | 12.2 | 10.2 | 9.5 | 1.5 | 61.2 | |||||||||||||||||
Cost of sales and selling and administrative | 420.3 | 288.5 | 158.6 | 122.5 | 46.3 | 1,036.2 | |||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | 73.0 | 73.0 | |||||||||||||||||
Other operating credits and charges, net | — | — | — | — | (11.2 | ) | (11.2 | ) | |||||||||||||||
Total operating costs | 448.1 | 300.7 | 168.8 | 132.0 | 109.6 | 1,159.2 | |||||||||||||||||
Loss from operations | (36.7 | ) | 35.9 | (11.9 | ) | 9.6 | (111.4 | ) | (114.5 | ) | |||||||||||||
Total non-operating income (expense) | (20.0 | ) | (20.0 | ) | |||||||||||||||||||
Loss before income taxes and equity in earnings of unconsolidated affiliates | (36.7 | ) | 35.9 | (11.9 | ) | 9.6 | (131.4 | ) | (134.5 | ) | |||||||||||||
Benefit for income taxes | (36.1 | ) | (36.1 | ) | |||||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | 11.3 | — | — | 5.4 | — | 16.7 | |||||||||||||||||
Loss from continuing operations | (48.0 | ) | 35.9 | (11.9 | ) | 4.2 | (95.3 | ) | (115.1 | ) | |||||||||||||
Reconciliation of income (loss) from continuing operations to adjusted EBITDA from continuing operations | |||||||||||||||||||||||
Loss from continuing operations | (48.0 | ) | 35.9 | (11.9 | ) | 4.2 | (95.3 | ) | (115.1 | ) | |||||||||||||
Benefit for income taxes | — | — | — | — | (36.1 | ) | (36.1 | ) | |||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 42.6 | 42.6 | |||||||||||||||||
Depreciation and amortization | 27.8 | 12.2 | 10.2 | 9.5 | 1.5 | 61.2 | |||||||||||||||||
EBITDA from continuing operations | (20.2 | ) | 48.1 | (1.7 | ) | 13.7 | (87.3 | ) | (47.4 | ) | |||||||||||||
Stock based compensation expense | 0.6 | 0.4 | 0.3 | — | 5.1 | 6.4 | |||||||||||||||||
Loss on sale or impairment of long lived assets | 73.0 | 73.0 | |||||||||||||||||||||
Investment income | (24.2 | ) | (24.2 | ) | |||||||||||||||||||
Other operating credits and charges, net | (11.2 | ) | (11.2 | ) | |||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | (19.6 | ) | $ | 48.5 | $ | (1.4 | ) | $ | 13.7 | $ | (44.6 | ) | $ | (3.4 | ) |
Nine Months Ended September 30, 2010 (Dollar amounts in millions) | OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||
Sales | $ | 475.5 | $ | 325.0 | $ | 142.7 | $ | 130.1 | $ | (6.0 | ) | $ | 1,067.3 | ||||||||||
Depreciation and amortization | 28.0 | 14.1 | 9.4 | 8.4 | 1.6 | 61.5 | |||||||||||||||||
Cost of sales and selling and administrative | 409.9 | 271.3 | 148.6 | 113.4 | 47.4 | 990.6 | |||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | 2.1 | 2.1 | |||||||||||||||||
Other operating credits and charges, net | — | — | — | — | 2.8 | 2.8 | |||||||||||||||||
Total operating costs | 437.9 | 285.4 | 158.0 | 121.8 | 53.9 | 1,057.0 | |||||||||||||||||
Loss from operations | 37.6 | 39.6 | (15.3 | ) | 8.3 | (59.9 | ) | 10.3 | |||||||||||||||
Total non-operating income (expense) | (50.6 | ) | (50.6 | ) | |||||||||||||||||||
Loss before income taxes and equity in earnings of unconsolidated affiliates | 37.6 | 39.6 | (15.3 | ) | 8.3 | (110.5 | ) | (40.3 | ) | ||||||||||||||
Benefit for income taxes | (14.0 | ) | (14.0 | ) | |||||||||||||||||||
Equity in (income) loss of unconsolidated affiliates | (0.8 | ) | — | 0.6 | 3.7 | — | 3.5 | ||||||||||||||||
Loss from continuing operations | 38.4 | 39.6 | (15.9 | ) | 4.6 | (96.5 | ) | (29.8 | ) | ||||||||||||||
Reconciliation of income (loss) from continuing operations to adjusted EBITDA from continuing operations | |||||||||||||||||||||||
Loss from continuing operations | 38.4 | 39.6 | (15.9 | ) | 4.6 | (96.5 | ) | (29.8 | ) | ||||||||||||||
Benefit for income taxes | — | — | — | — | (14.0 | ) | (14.0 | ) | |||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 49.8 | 49.8 | |||||||||||||||||
Depreciation and amortization | 28.0 | 14.1 | 9.4 | 8.4 | 1.6 | 61.5 | |||||||||||||||||
EBITDA from continuing operations | 66.4 | 53.7 | (6.5 | ) | 13.0 | (59.1 | ) | 67.5 | |||||||||||||||
Stock based compensation expense | 0.7 | 0.5 | 0.4 | — | 5.5 | 7.1 | |||||||||||||||||
Loss on sale or impairment of long lived assets | 2.1 | 2.1 | |||||||||||||||||||||
Investment income | (15.1 | ) | (15.1 | ) | |||||||||||||||||||
Other-than-temporary investment impairment | 16.9 | 16.9 | |||||||||||||||||||||
Other operating credits and charges, net | 2.8 | 2.8 | |||||||||||||||||||||
Adjusted EBITDA from continuing operations | $ | 67.1 | $ | 54.2 | $ | (6.1 | ) | $ | 13.0 | $ | (46.9 | ) | $ | 81.3 |