EX-99.3 4 a50910969ex99_3.htm EXHIBIT 99.3

Exhibit 99.3

USG Corporation (the "Company") changed the composition of its reportable segments effective April 1, 2014. This Exhibit 99.3 to Form 8-K provides recast historical segment results for the three months ended March 31, 2013, June 30, 2013, September 30, 2013, December 31, 2013 and March 31, 2014, as well as for the twelve months ended December 31, 2013, reflecting the change in the composition of the Company's reportable segments. This information in no way revises or restates the Consolidated Statement of Operations, Consolidated Statement of Comprehensive Income (Loss), Consolidated Balance Sheet, Consolidated Statement of Cash Flows, or Consolidated Statement of Stockholders’ Equity for the Company and consolidated subsidiaries for any period.

Changes to Segment

Effective April 1, 2014, the Company changed the composition of its reportable segments to reflect the change in management over its businesses in Mexico and Latin America and the contribution of the Company’s businesses in Asia-Pacific, India and Oman into its 50/50 joint venture with Boral Limited, USG Boral Building Products, or UBBP. Accordingly, the Company’s segments are now structured around its key products and business units: (1) Gypsum, (2) Ceilings, (3) Distribution and (4) UBBP.  As a result of these changes, the Company’s Mexico and Latin America businesses have been combined, with their Gypsum results included within the Company’s Gypsum segment, previously referred to as North American Gypsum, and their Ceiling results included within the Company’s Ceilings segment, previously referred to as Worldwide Ceilings.

The above changes will be reflected in the Company's segment reporting beginning in the second quarter of fiscal year 2014, starting with the Form 10-Q for the three months ended June 30, 2014.  In advance of the Form 10-Q filing, this document provides recast net sales and operating profit (loss) for the Gypsum, Ceilings and Distribution reportable segments for the three months ended March 31, 2013, June 30, 2013, September 30, 2013, December 31, 2013 and March 31, 2014, as well as for the twelve months ended December 31, 2013. For certain financial information regarding UBBP for the quarter ended March 31, 2014, see Note 2 to the financial statements in the Company's quarterly report on Form 10-Q for the quarter ended March 31, 2014.


USG CORPORATION

CORE BUSINESS RESULTS

(dollars in millions)

(Unaudited)

 

 

As previously reported:

 

 

Recast for Change in Segments:

 

Q1
2013

Q2
2013

Q3
2013

Q4
2013

FY
2013

Q1
2014

Q1
2013

Q2
2013

Q3
2013

Q4
2013

FY
2013

Q1
2014

Net Sales:

Net Sales:

North American Gypsum:

Gypsum:

United States Gypsum Company $ 402 $ 446 $ 455 $ 455 $ 1,758 $ 431 United States $ 405 $ 447 $ 456 $ 457 $ 1,765 $ 432
CGC Inc. (gypsum) 78 90 90 90 348

76

Canada 78 90 90 90 348 76
USG Mexico, S.A. de C.V. 43 45 44 45 177 42 Mexico / Latin America 47 52 49 49 197 47
Other subsidiaries (1) 14 23 19 33 89 21 Other (1) 14 23 19 33 89 21
Eliminations   (28 )   (31 )   (31 )   (33 )   (123 )   (26 ) Eliminations   (31 )   (35 )   (34 )   (37 )   (137 )   (31 )
Total   509     573     577     590     2,249     544   Total   513     577     580     592     2,262     545  
 
Worldwide Ceilings: Ceilings:
USG Interiors, Inc. 115 120 119 113 467 107 United States 116 121 120 114 471 108
USG International 34 36 36 38 144 29 USG International 11 12 13 15 51 7
CGC Inc. (ceilings) 16 16 15 14 61 13 Canada 16 16 15 14 61 13
Mexico / Latin America 9 9 10 11 39 10
Eliminations   (12 )   (13 )   (11 )   (11 )   (47 )   (11 ) Eliminations   (14 )   (14 )   (12 )   (14 )   (54 )   (13 )
Total   153     159     159     154     625     138   Total   138     144     146     140     568     125  
 

Building Products Distribution:

Distribution:
L&W Supply Corporation   281     319     331     314     1,245     300   L&W Supply   281     319     331     314     1,245     300  
 
Eliminations   (129 )   (135 )   (142 )   (143 )   (549 )   (132 ) Eliminations   (118 )   (124 )   (132 )   (131 )   (505 )   (120 )
 
Total USG Corporation $ 814   $ 916   $ 925   $ 915   $ 3,570   $ 850   Total USG Corporation $ 814   $ 916   $ 925   $ 915   $ 3,570   $ 850  
 

Operating Profit (Loss):

Operating Profit (Loss):

North American Gypsum: Gypsum:
United States Gypsum Company $ 44 $ 54 $ 67 $ 51 $ 216 $ 48 United States $ 44 $ 54 $ 66 $ 50 $ 214 $ 48
CGC Inc. (gypsum) 1 5 5 6 17 3 Canada 1 5 5 6 17 3
USG Mexico, S.A. de C.V. 5 6 5 6 22 4 Mexico / Latin America 5 6 5 5 21 4
Other subsidiaries (1) (4 ) 3 (1 ) 12 10 10 Other (1) (4 ) 3 (1 ) 12 10 10
Eliminations       (1 )           (1 )    

Eliminations

 

 

 

(1

)  

 

 

   

(1

)

 

 
Total   46     67     76     75     264     65   Total  

46

    67     75    

73

   

261

    65  
 
Worldwide Ceilings: Ceilings:
USG Interiors, Inc. 23 22 20 16 81 11 United States 24 21 20 16 81 11
USG International 1 1 (1 ) 1 2 1 USG International (1 ) (2 ) (3 )
CGC Inc. (ceilings) 3 3 3 2 11 2 Canada 3 3 3 2 11 2
            Mexico / Latin America  

2

   

2

   

2

   

3

   

9

    2  
Total   27     26     22     19     94     14   Total  

28

   

26

   

23

   

21

   

98

    15  
 

Building Products Distribution:

Distribution:

L&W Supply Corporation   (2 )   1     3     4     6     1   L&W Supply   (2 )   1     3     4     6     1  
 
Corporate (18 ) (19 ) (25 ) (30 ) (92 ) (20 ) Corporate (19 ) (19 ) (25 ) (30 ) (93 ) (21 )
Eliminations   (4 )   (1 )   (1 )   (8 )   (14 )   6   Eliminations   (4 )   (1 )   (1 )   (8 )   (14 )   6  
Total USG Corporation $ 49   $ 74   $ 75   $ 60   $ 258   $ 66  

Total USG Corporation

$

49

 

$

74

 

$

75

 

$

60

 

$

258

  $ 66  
 
(1) Includes our mining operation in Little Narrows, Nova Scotia, Canada, and our shipping company.