lpx-20220331000006051912/312021Q1false00000605192022-01-012022-03-3100000605192022-04-27xbrli:sharesiso4217:USD00000605192021-01-012021-03-31iso4217:USDxbrli:shares0000060519us-gaap:AccumulatedTranslationAdjustmentMember2022-01-012022-03-310000060519us-gaap:AccumulatedTranslationAdjustmentMember2021-01-012021-03-310000060519us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-01-012022-03-310000060519us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2021-01-012021-03-3100000605192022-03-3100000605192021-12-3100000605192020-12-3100000605192021-03-310000060519us-gaap:CommonStockMember2021-12-310000060519us-gaap:TreasuryStockMember2021-12-310000060519us-gaap:AdditionalPaidInCapitalMember2021-12-310000060519us-gaap:RetainedEarningsMember2021-12-310000060519us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310000060519us-gaap:RetainedEarningsMember2022-01-012022-03-310000060519us-gaap:TreasuryStockMember2022-01-012022-03-310000060519us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310000060519us-gaap:CommonStockMember2022-01-012022-03-310000060519us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-03-310000060519us-gaap:CommonStockMember2022-03-310000060519us-gaap:TreasuryStockMember2022-03-310000060519us-gaap:AdditionalPaidInCapitalMember2022-03-310000060519us-gaap:RetainedEarningsMember2022-03-310000060519us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310000060519us-gaap:CommonStockMember2020-12-310000060519us-gaap:TreasuryStockMember2020-12-310000060519us-gaap:AdditionalPaidInCapitalMember2020-12-310000060519us-gaap:RetainedEarningsMember2020-12-310000060519us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-310000060519us-gaap:RetainedEarningsMember2021-01-012021-03-310000060519us-gaap:TreasuryStockMember2021-01-012021-03-310000060519us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-310000060519us-gaap:CommonStockMember2021-01-012021-03-310000060519us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-03-310000060519us-gaap:CommonStockMember2021-03-310000060519us-gaap:TreasuryStockMember2021-03-310000060519us-gaap:AdditionalPaidInCapitalMember2021-03-310000060519us-gaap:RetainedEarningsMember2021-03-310000060519us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-310000060519lpx:SmartSideStrandsidingMemberlpx:SidingMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:SmartSideStrandsidingMemberlpx:OsbMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:SmartSideStrandsidingMemberlpx:EWPMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:SmartSideStrandsidingMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:SmartSideStrandsidingMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:SmartSideStrandsidingMemberlpx:IntersegmentMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:SmartSideStrandsidingMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:OSBvalueaddMemberlpx:OsbMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:OSBvalueaddMemberlpx:EWPMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:OSBvalueaddMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:OSBvalueaddMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LSLMemberlpx:IntersegmentMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:IntersegmentMemberlpx:OSBvalueaddMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:IJoistMemberlpx:EWPMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:IJoistMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LVLMemberlpx:SidingMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LVLMemberlpx:OsbMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LVLMemberlpx:EWPMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LVLMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:LVLMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:IntersegmentMemberlpx:LVLMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LVLMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:SidingMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:OsbMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:EWPMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:LPSouthAmericaMemberlpx:ValueaddMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:IntersegmentMemberlpx:ValueaddMember2022-01-012022-03-310000060519lpx:ValueaddMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:SidingMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:OsbMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:EWPMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:LPSouthAmericaMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:CommodityProductsMemberlpx:OSBcommodityMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:SidingMemberlpx:PlywoodMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OsbMemberlpx:PlywoodMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:EWPMemberlpx:PlywoodMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:LPSouthAmericaMemberlpx:PlywoodMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:CommodityProductsMemberlpx:PlywoodMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:IntersegmentMemberlpx:PlywoodMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:PlywoodMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:SidingMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:OsbMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:EWPMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:LPSouthAmericaMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:CommodityProductsMember2022-01-012022-03-310000060519lpx:CommodityProductsMemberlpx:IntersegmentMember2022-01-012022-03-310000060519lpx:CommodityProductsMember2022-01-012022-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:SidingMember2022-01-012022-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:OsbMember2022-01-012022-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:EWPMember2022-01-012022-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:LPSouthAmericaMember2022-01-012022-03-310000060519us-gaap:AllOtherSegmentsMember2022-01-012022-03-310000060519lpx:IntersegmentMemberlpx:OtherproductsMemberlpx:OtherProductTypesMember2022-01-012022-03-310000060519lpx:OtherProductTypesMemberlpx:OtherproductsMember2022-01-012022-03-310000060519lpx:SidingMember2022-01-012022-03-310000060519lpx:OsbMember2022-01-012022-03-310000060519lpx:EWPMember2022-01-012022-03-310000060519lpx:LPSouthAmericaMember2022-01-012022-03-310000060519lpx:IntersegmentMember2022-01-012022-03-310000060519lpx:SmartSideStrandsidingMemberlpx:SidingMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:SmartSideStrandsidingMemberlpx:OsbMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:SmartSideStrandsidingMemberlpx:EWPMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:SmartSideStrandsidingMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:SmartSideStrandsidingMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:SmartSideStrandsidingMemberlpx:IntersegmentMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:SmartSideStrandsidingMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:OSBvalueaddMemberlpx:SidingMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:OSBvalueaddMemberlpx:OsbMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:OSBvalueaddMemberlpx:EWPMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:OSBvalueaddMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:OSBvalueaddMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:IntersegmentMemberlpx:OSBvalueaddMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:OSBvalueaddMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:IJoistMemberlpx:EWPMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LVLMemberlpx:SidingMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LVLMemberlpx:OsbMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LVLMemberlpx:EWPMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LVLMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:LVLMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:IntersegmentMemberlpx:LVLMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LVLMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LSLMemberlpx:SidingMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LSLMemberlpx:OsbMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LSLMemberlpx:EWPMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LSLMemberlpx:LPSouthAmericaMemberlpx:ValueaddMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:LSLMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LSLMemberlpx:IntersegmentMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LSLMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:OsbMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:EWPMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:LPSouthAmericaMemberlpx:ValueaddMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:IntersegmentMemberlpx:ValueaddMember2021-01-012021-03-310000060519lpx:ValueaddMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:SidingMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:OsbMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:EWPMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMemberlpx:LPSouthAmericaMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:CommodityProductsMemberlpx:OSBcommodityMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:IntersegmentMemberlpx:OSBcommodityMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OSBcommodityMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:SidingMemberlpx:PlywoodMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OsbMemberlpx:PlywoodMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:EWPMemberlpx:PlywoodMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:LPSouthAmericaMemberlpx:PlywoodMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:CommodityProductsMemberlpx:PlywoodMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:IntersegmentMemberlpx:PlywoodMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:PlywoodMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:SidingMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:OsbMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:EWPMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:LPSouthAmericaMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:CommodityProductsMember2021-01-012021-03-310000060519lpx:CommodityProductsMemberlpx:IntersegmentMember2021-01-012021-03-310000060519lpx:CommodityProductsMember2021-01-012021-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:SidingMember2021-01-012021-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:OsbMember2021-01-012021-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:EWPMember2021-01-012021-03-310000060519lpx:OtherproductsMemberlpx:OtherProductTypesMemberlpx:LPSouthAmericaMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMemberlpx:OtherproductsMemberlpx:OtherProductTypesMember2021-01-012021-03-310000060519lpx:OtherProductTypesMemberlpx:OtherproductsMember2021-01-012021-03-310000060519lpx:SidingMember2021-01-012021-03-310000060519lpx:OsbMember2021-01-012021-03-310000060519lpx:EWPMember2021-01-012021-03-310000060519lpx:LPSouthAmericaMember2021-01-012021-03-310000060519us-gaap:AllOtherSegmentsMember2021-01-012021-03-310000060519lpx:IntersegmentMember2021-01-012021-03-310000060519lpx:SeniorUnsecuredNotesMaturing2029Member2022-03-310000060519lpx:SeniorUnsecuredNotesMaturing2029Member2021-12-310000060519us-gaap:ProductiveLandMember2021-12-310000060519us-gaap:DevelopedTechnologyRightsMember2021-12-310000060519us-gaap:OtherIntangibleAssetsMember2021-12-310000060519us-gaap:ProductiveLandMember2022-01-012022-03-310000060519us-gaap:DevelopedTechnologyRightsMember2022-01-012022-03-310000060519us-gaap:OtherIntangibleAssetsMember2022-01-012022-03-310000060519us-gaap:ProductiveLandMember2022-03-310000060519us-gaap:DevelopedTechnologyRightsMember2022-03-310000060519us-gaap:OtherIntangibleAssetsMember2022-03-31xbrli:pure0000060519us-gaap:PerformanceSharesMember2022-01-012022-03-310000060519us-gaap:PerformanceSharesMembersrt:MinimumMember2022-01-012022-03-310000060519us-gaap:PerformanceSharesMembersrt:MaximumMember2022-01-012022-03-310000060519us-gaap:ReserveForEnvironmentalCostsMember2022-03-310000060519us-gaap:ReserveForEnvironmentalCostsMember2021-12-310000060519lpx:HardboardSidingReservesMember2022-03-310000060519lpx:HardboardSidingReservesMember2021-12-310000060519lpx:CorporateUnallocatedMember2022-01-012022-03-310000060519lpx:CorporateUnallocatedMember2021-01-012021-03-3100000605192022-04-012022-05-03
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 2022
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number 1-7107
LOUISIANA-PACIFIC CORPORATION
(Exact name of registrant as specified in its charter)
| | | | | | | | |
Delaware | | 93-0609074 |
(State or other jurisdiction of incorporation or organization) | | (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
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
Title of each class | Trading Symbol | Name of each exchange on which registered |
Common Stock, $1 par value | LPX | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. | | | | | | | | | | | |
Large accelerated filer | x | Accelerated filer | o |
Non-accelerated filer | o | Smaller reporting company | ☐ |
Emerging growth company | ☐ | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ý
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 82,118,548 shares of common stock, $1 par value, outstanding as of April 27, 2022.
Except as otherwise specified and unless the context otherwise requires, references to "LP," the “Company,” “we,” “us,” and “our” refer to Louisiana-Pacific Corporation and its subsidiaries.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act), provide a “safe harbor” for forward-looking statements to encourage companies to provide prospective information about their businesses and other matters as long as those statements are identified as forward-looking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those discussed in the statements. This quarterly report on Form 10-Q contains, and other reports and documents we file with, or furnish to, the Securities and Exchange Commission (SEC) may contain, forward-looking statements. These statements are based upon the beliefs and assumptions of, and on information available to, our management.
The following statements are or may constitute forward-looking statements: (1) statements preceded by, followed by or that include words like “may,” “will,” “could,” “should,” “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “potential,” “continue,” “likely,” or “future” or the negative or other variations thereof and (2) other statements regarding matters that are not historical facts, including without limitation, plans for product development, forecasts of future costs and expenditures, possible outcomes of legal proceedings, capacity expansion, and other growth initiatives and the adequacy of reserves for loss contingencies.
Factors that could cause actual results to differ materially from those expressed or implied by the forward-looking statements include, but are not limited to, the following, which may be amplified by the invasion of Ukraine by Russia, the sanctions (including their duration), and other measures being imposed in response to this conflict, as well as any escalation or expansion of economic disruption or the conflict’s current scope:
•impacts from public health issues (including global pandemics, such as the ongoing COVID-19 pandemic) on the economy, demand for our products or our operations, including the actions and recommendations of governmental authorities to contain such public health issues;
•changes in governmental fiscal and monetary policies, including tariffs, and levels of employment;
•changes in general economic conditions, including impacts from the ongoing COVID-19 pandemic;
•changes in the cost and availability of capital;
•changes in the level of home construction and repair and remodel activity;
•changes in competitive conditions and prices for our products;
•changes in the relationship between supply of and demand for building products;
•changes in the financial or business conditions of third-party wholesale distributors and dealers;
•changes in the relationship between supply of and demand for raw materials, including wood fiber and resins, used in manufacturing our products;
•changes in the cost and availability of energy, primarily natural gas, electricity, and diesel fuel;
•changes in the cost and availability of transportation;
•impact of manufacturing our products internationally;
•difficulties in the launch or production ramp-up of newly introduced products;
•unplanned interruptions to our manufacturing operations, such as explosions, fires, inclement weather, natural disasters, accidents, equipment failures, labor shortages or disruptions, transportation interruptions, supply interruptions, public health issues (including pandemics and quarantines), riots, civil insurrection or social unrest, looting, protests, strikes and street demonstrations;
•changes in other significant operating expenses;
•changes in currency values and exchange rates between the U.S. dollar and other currencies, particularly the Canadian dollar, Brazilian real and Chilean peso;
•changes in, and compliance with, general and industry-specific laws and regulations, including environmental and health and safety laws and regulations, the U.S. Foreign Corrupt Practices Act and anti-bribery laws, laws related to our international business operations, and changes in building codes and standards;
•changes in tax laws, and interpretations thereof;
•changes in circumstances giving rise to environmental liabilities or expenditures;
•warranty costs exceeding our warranty reserves;
•challenge to or exploitation of our intellectual property or other proprietary information by others in the industry;
•changes in the funding requirements of our defined benefit pension plans;
•the resolution of existing and future product-related litigation, environmental proceedings and remediation efforts, and other legal or environmental proceedings or matters;
•the effect of covenants and events of default contained in our debt instruments;
•the amount and timing of any repurchases of our common stock and the payment of dividends on our common stock, which will depend on market and business conditions and other considerations; and
•acts of public authorities, war, civil unrest, natural disasters, fire, floods, earthquakes, inclement weather and other matters beyond our control.
In addition to the foregoing and any risks and uncertainties specifically identified in the text surrounding forward-looking statements, any statements in the reports and other documents filed by us with the SEC that warn of risks or uncertainties associated with future results, events, or circumstances identify important factors that could cause actual results, events, and circumstances to differ materially from those reflected in the forward-looking statements.
The forward-looking statements that we make or that are made by others on our behalf are based on our knowledge of our business and our operating environment and assumptions that we believe to be or will believe to be reasonable when such forward-looking statements were or are made. As a consequence of the factors described above, the other risks, uncertainties, and factors we disclose below and in the reports and other documents filed by us with the SEC, other risks not known to us at this time, changes in facts, assumptions not being realized or other circumstances, our actual results may differ materially from those discussed in or implied or contemplated by our forward-looking statements. Consequently, this cautionary statement qualifies all forward-looking statements we make or that are made on our behalf, including those made herein and incorporated by reference herein. We cannot assure that the results or developments expected or anticipated by us will be realized or, even if substantially realized, that those results or developments will result in the expected consequences for us or affect us, our business, our operations or our operating results in the manner or to the extent we expect. We caution readers not to place undue reliance on such forward-looking statements, which speak only as of their dates. We undertake no obligation to revise or update any of the forward-looking statements to reflect subsequent events or circumstances except to the extent required by applicable law.
ABOUT THIRD-PARTY INFORMATION
In this quarterly report on Form 10-Q, we rely on and refer to information regarding industry data obtained from market research, publicly available information, industry publications, U.S. government sources, and other third parties. Although we believe the information is reliable, we cannot guarantee the accuracy or completeness of the information and have not independently verified it.
PART I - FINANCIAL INFORMATION
ITEM 1.FINANCIAL STATEMENTS
Condensed Consolidated Statements of Income
Dollar amounts in millions, except per share amounts
(Unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net sales | $ | 1,337 | | | $ | 1,017 | | | | | |
Cost of sales | (676) | | | (538) | | | | | |
Gross profit | 661 | | | 479 | | | | | |
Selling, general, and administrative expenses | (65) | | | (48) | | | | | |
| | | | | | | |
Other operating credits and charges, net | 38 | | | — | | | | | |
Income from operations | 633 | | | 431 | | | | | |
Interest expense | (3) | | | (5) | | | | | |
Investment income | 1 | | | — | | | | | |
Other non-operating items | (10) | | | (10) | | | | | |
Income before income taxes | 621 | | | 416 | | | | | |
Provision for income taxes | (139) | | | (96) | | | | | |
Equity in unconsolidated affiliate | 1 | | | — | | | | | |
| | | | | | | |
| | | | | | | |
Net income | $ | 483 | | | $ | 320 | | | | | |
Net loss attributed to noncontrolling interest | 1 | | | 1 | | | | | |
Net income attributed to LP | $ | 484 | | | $ | 320 | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income per share of common stock: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income per share - basic | $ | 5.64 | | | $ | 3.02 | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income per share - diluted | $ | 5.60 | | | $ | 3.00 | | | | | |
| | | | | | | |
Average shares of common stock used to compute net income per share: | | | | | | | |
Basic | 86 | | | 106 | | | | | |
Diluted | 86 | | | 107 | | | | | |
The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.
Condensed Consolidated Statements of Comprehensive Income
Dollar amounts in millions
(Unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net income | $ | 483 | | | $ | 320 | | | | | |
Other comprehensive income, net of tax | | | | | | | |
Foreign currency translation adjustments | 23 | | | (7) | | | | | |
| | | | | | | |
Changes in defined benefit pension plans | 1 | | | — | | | | | |
Other comprehensive income (loss), net of tax | 24 | | | (6) | | | | | |
Comprehensive income | 508 | | | 313 | | | | | |
Comprehensive loss associated with noncontrolling interest | 1 | | | 1 | | | | | |
Comprehensive income attributed to LP | $ | 508 | | | $ | 314 | | | | | |
The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.
Condensed Consolidated Balance Sheets
Dollar amounts in millions
(Unaudited)
| | | | | | | | | | | |
| March 31, 2022 | | December 31, 2021 |
ASSETS | | | |
Cash and cash equivalents | $ | 624 | | | $ | 358 | |
Receivables, net of allowance for doubtful accounts of $2 million as of March 31, 2022, and December 31, 2021 | 320 | | | 191 | |
Inventories | 382 | | | 323 | |
Prepaid expenses and other current assets | 15 | | | 18 | |
Total current assets | 1,341 | | | 890 | |
| | | |
Timber and timberlands | 54 | | | 84 | |
Property, plant, and equipment, net | 1,132 | | | 1,069 | |
Operating lease assets | 51 | | | 52 | |
Goodwill and other intangible assets | 38 | | | 39 | |
Investments in and advances to affiliates | 7 | | | 21 | |
Restricted cash | 14 | | | 13 | |
Other assets | 25 | | | 25 | |
Deferred tax asset | 8 | | | 2 | |
Total assets | $ | 2,670 | | | $ | 2,194 | |
LIABILITIES AND EQUITY | | | |
Accounts payable and accrued liabilities | $ | 330 | | | $ | 338 | |
Income tax payable | 129 | | | 13 | |
Total current liabilities | 459 | | | 351 | |
| | | |
Long-term debt | 346 | | | 346 | |
Deferred income taxes | 103 | | | 86 | |
Non-current operating lease liabilities | 44 | | | 44 | |
Contingency reserves, excluding current portion | 23 | | | 24 | |
Other long-term liabilities | 80 | | | 105 | |
Total liabilities | 1,054 | | | 955 | |
| | | |
Redeemable noncontrolling interest | 3 | | | 4 | |
| | | |
Stockholders’ equity: | | | |
Common stock, $1 par value, 200,000,000 shares authorized; 100,884,145 and 84,496,113 shares issued and outstanding, respectively, at March 31, 2022; and 102,415,883 and 85,636,154 shares issued and outstanding, respectively, at December 31, 2021 | 101 | | | 102 | |
Additional paid-in capital | 451 | | | 458 | |
Retained earnings | 1,601 | | | 1,239 | |
Treasury stock, 16,388,032 shares and 16,779,729 shares, at cost as of March 31, 2022, and December 31, 2021, respectively | (391) | | | (390) | |
Accumulated comprehensive loss | (149) | | | (174) | |
Total stockholders’ equity | 1,613 | | | 1,235 | |
Total liabilities and stockholders’ equity | $ | 2,670 | | | $ | 2,194 | |
The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.
Condensed Consolidated Statements of Cash Flows
Dollar amounts in millions
(Unaudited)
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | |
Net income | $ | 483 | | | $ | 320 | | | | | |
Adjustments to net income: | | | | | | | |
Depreciation and amortization | 32 | | | 29 | | | | | |
Gain on sale of joint ventures | (39) | | | — | | | | | |
Deferred taxes | 11 | | | 4 | | | | | |
Loss on early debt extinguishment | — | | | 11 | | | | | |
Other adjustments, net | 5 | | | 3 | | | | | |
Changes in assets and liabilities (net of acquisitions and divestitures): | | | | | | | |
Receivables | (127) | | | (74) | | | | | |
Prepaid expenses and other current assets | 3 | | | 3 | | | | | |
Inventories | (55) | | | (50) | | | | | |
Accounts payable and accrued liabilities | (2) | | | (3) | | | | | |
Income taxes payable, net of receivables | 116 | | | 71 | | | | | |
Net cash provided by operating activities | 425 | | | 314 | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | |
Property, plant, and equipment additions | (92) | | | (34) | | | | | |
Proceeds from business divestiture | 59 | | | — | | | | | |
Other investing activities | 1 | | | 2 | | | | | |
Net cash used in investing activities | (33) | | | (32) | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | |
Borrowing of long-term debt | — | | | 350 | | | | | |
Repayment of long-term debt, including redemption premium | — | | | (359) | | | | | |
Payment of cash dividends | (19) | | | (17) | | | | | |
Purchase of stock | (104) | | | (122) | | | | | |
Other financing activities | (15) | | | (10) | | | | | |
Net cash used in financing activities | (137) | | | (158) | | | | | |
EFFECT OF EXCHANGE RATE ON CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 11 | | | (2) | | | | | |
Net increase in cash, cash equivalents and restricted cash | 266 | | | 122 | | | | | |
Cash, cash equivalents, and restricted cash at beginning of period | 371 | | | 535 | | | | | |
Cash, cash equivalents, and restricted cash at end of period | $ | 637 | | | $ | 658 | | | | | |
| | | | | | | |
Supplemental cash flow information: | | | | | | | |
Cash paid for income taxes, net of cash received | $ | 12 | | | $ | 21 | | | | | |
Cash paid for interest, net of cash received | $ | 4 | | | $ | 9 | | | | | |
Unpaid capital expenditures | $ | 41 | | | $ | 14 | | | | | |
The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.
Condensed Consolidated Statements of Stockholders' Equity
Dollar and share amounts in millions, except per share amounts
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Treasury Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Comprehensive Loss | | Total Stockholders' Equity |
| Shares | | Amount | | Shares | | Amount | |
Balance, December 31, 2021 | 102 | | | $ | 102 | | | 17 | | | $ | (390) | | | $ | 458 | | | $ | 1,239 | | | $ | (174) | | | $ | 1,235 | |
Net income attributed to LP | — | | | — | | | — | | | — | | | — | | | 484 | | | — | | | 484 | |
Dividends paid ($0.22 per share) | — | | | — | | | — | | | — | | | — | | | (19) | | | — | | | (19) | |
Issuance of shares under stock plans | — | | | — | | | (1) | | | 14 | | | (14) | | | — | | | — | | | — | |
Taxes paid related to net settlement of stock-based awards | — | | | — | | | — | | | (15) | | | — | | | — | | | — | | | (15) | |
Purchase of stock | (2) | | | (2) | | | — | | | — | | | — | | | (102) | | | — | | | (104) | |
Compensation expense associated with stock-based compensation | — | | | — | | | — | | | — | | | 7 | | | — | | | — | | | 7 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | 24 | | | 24 | |
Balance, March 31, 2022 | 101 | | | $ | 101 | | | 16 | | | $ | (391) | | | $ | 451 | | | $ | 1,601 | | | $ | (149) | | | $ | 1,613 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | Treasury Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Comprehensive Loss | | Total Stockholders' Equity |
| Shares | | Amount | | Shares | | Amount | |
Balance, December 31, 2020 | 124 | | | $ | 124 | | | 17 | | | $ | (397) | | | $ | 452 | | | $ | 1,206 | | | $ | (151) | | | $ | 1,234 | |
Net income attributed to LP | — | | | — | | | — | | | — | | | — | | | 320 | | | — | | | 320 | |
Dividends paid ($0.16 per share) | — | | | — | | | — | | | — | | | — | | | (17) | | | — | | | (17) | |
Issuance of shares under stock plans | — | | | — | | | — | | | 11 | | | (11) | | | — | | | — | | | — | |
Taxes paid related to net settlement of stock-based awards | — | | | — | | | — | | | (6) | | | — | | | — | | | — | | | (6) | |
Purchase of stock | (2) | | | (2) | | | — | | | — | | | — | | | (120) | | | — | | | (122) | |
Compensation expense associated with stock-based compensation | — | | | — | | | — | | | — | | | 1 | | | — | | | — | | | 1 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | (6) | | | (6) | |
Balance, March 31, 2021 | 121 | | | $ | 121 | | | 17 | | | $ | (393) | | | $ | 443 | | | $ | 1,390 | | | $ | (157) | | | $ | 1,404 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these unaudited Condensed Consolidated Financial Statements.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. NATURE OF OPERATIONS AND BASIS FOR PRESENTATION
Nature of Operations
Louisiana-Pacific Corporation and our subsidiaries are a leading provider of high-performance building solutions that meet the demands of builders, remodelers, and homeowners worldwide. Serving the new home construction, repair and remodeling, and outdoor structures markets, we have leveraged our expertise to become an industry leader known for innovation, quality, and reliability. The Company operates 25 plants across the U.S., Canada, Chile, and Brazil, through foreign subsidiaries, and operates facilities through joint ventures. The principal customers for our building solutions are retailers, wholesalers, and homebuilding and industrial businesses, in North America and South America, with limited sales to Asia, Australia, and Europe. References to "LP," the "Company," "we," "our," and "us" refer to Louisiana-Pacific Corporation and its consolidated subsidiaries as a whole.
Basis for Presentation
The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States (U.S. GAAP) for interim financial information. Accordingly, they do not include all the information and footnotes required by U.S. GAAP for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and are of a normal and recurring nature. These Condensed Consolidated Financial Statements and related Notes should be read in conjunction with our annual report on Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 22, 2022 (2021 Annual Report on Form 10-K). Results of operations for interim periods are not necessarily indicative of results to be expected for an entire year.
NOTE 2. REVENUE
The following table presents our reportable segment revenues, disaggregated by revenue source. We disaggregate revenue from contracts with customers into major product lines. We have determined that disaggregating revenue into these categories achieves the disclosure objective to depict how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors.
As noted in the segment reporting information in Note 18 below, our reportable segments are Siding, Oriented Strand Board (OSB), Engineered Wood Products (EWP), and South America (dollar amounts in millions).
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2022 |
By product type and family: | Siding | | OSB | | EWP | | South America | | Other | | Inter-segment | | Total |
Value-add | | | | | | | | | | | | | |
Siding Solutions | $ | 330 | | | $ | — | | | $ | — | | | $ | 6 | | | $ | — | | | $ | — | | | $ | 336 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
OSB - Structural Solutions | — | | | 406 | | | — | | | 58 | | | — | | | (1) | | | 464 | |
I-Joist | — | | | — | | | 79 | | | — | | | — | | | — | | | 79 | |
LVL | — | | | — | | | 65 | | | — | | | — | | | — | | | 65 | |
| 330 | | | 406 | | | 144 | | | 64 | | | — | | | (1) | | | 945 | |
Commodity | | | | | | | | | | | | | |
OSB - commodity | — | | | 334 | | | — | | | — | | | — | | | — | | | 334 | |
Plywood | — | | | — | | | 11 | | | — | | | — | | | — | | | 11 | |
| — | | | 334 | | | 11 | | | — | | | — | | | — | | | 345 | |
Other | | | | | | | | | | | | | |
Other products | 2 | | | 4 | | | 14 | | | 2 | | | 26 | | | — | | | 48 | |
| $ | 332 | | | $ | 744 | | | $ | 170 | | | $ | 67 | | | $ | 26 | | | $ | (1) | | | $ | 1,337 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2021 |
By product type and family: | Siding | | OSB | | EWP | | South America | | Other | | Inter-segment | | Total |
Value-add | | | | | | | | | | | | | |
Siding Solutions | $ | 282 | | | $ | — | | | $ | — | | | $ | 9 | | | $ | — | | | $ | — | | | $ | 291 | |
OSB - Structural Solutions | — | | | 254 | | | — | | | 41 | | | — | | | — | | | 295 | |
I-Joist | — | | | — | | | 48 | | | — | | | — | | | — | | | 48 | |
LVL | — | | | — | | | 43 | | | — | | | — | | | — | | | 43 | |
LSL | — | | | — | | | 8 | | | — | | | — | | | — | | | 8 | |
| 282 | | | 254 | | | 100 | | | 50 | | | — | | | — | | | 686 | |
Commodity | | | | | | | | | | | | | |
OSB - commodity | — | | | 282 | | | — | | | — | | | — | | | — | | | 281 | |
Plywood | — | | | — | | | 13 | | | — | | | — | | | — | | | 13 | |
| — | | | 282 | | | 13 | | | — | | | — | | | — | | | 294 | |
Other | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Other products | 3 | | | 3 | | | 11 | | | 3 | | | 18 | | | — | | | 37 | |
| $ | 285 | | | $ | 539 | | | $ | 123 | | | $ | 53 | | | $ | 18 | | | $ | — | | | $ | 1,017 | |
Revenue is recognized when obligations under the terms of a contract (i.e., purchase orders) with our customers are satisfied; generally, this occurs with the transfer of control of our products at a point in time. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods. The shipping cost incurred by us to deliver products to our customers is recorded in cost of sales. The expected costs associated with our warranties continue to be recognized as an expense when the products are sold.
Our businesses routinely incur customer program costs to obtain favorable product placement, to promote sales of products, and to maintain competitive pricing. Customer program costs and incentives, including rebates and promotion and volume allowances, are accounted for as deductions from net sales at the time the program is initiated. These reductions from revenue are recorded at the time of sale or the implementation of the program based on management’s best estimates. Estimates are based on historical and projected experience for each type of program or customer. Volume allowances are accrued based on management’s estimates of customer volume achievement and other factors incorporated into customer agreements, such as new product purchases, store sell-through, and merchandising support. Management adjusts accruals when circumstances indicate (typically as a result of a change in volume expectations).
We ship some of our products to customers’ distribution centers on a consignment basis. We retain title to our products stored at the distribution centers. As our products are removed from the distribution centers by retailers and shipped to retailers’ stores, title passes from us to the retailers. At that time, we invoice the retailers and recognize revenue for these consignment transactions. We do not offer a right of return for products shipped to the retailers’ stores from the distribution centers.
NOTE 3. EARNINGS PER SHARE
Basic earnings per share is based upon the weighted-average number of shares of common stock outstanding. Diluted earnings per share is based upon the weighted-average number of shares of common stock outstanding, plus all potentially dilutive securities that were assumed to be converted into common shares at the beginning of the period under the treasury stock method. This method requires that the effect of potentially dilutive common stock equivalents (stock options, stock-settled appreciation rights (SSARs), restricted stock units, and performance stock units) be excluded from the calculation of diluted earnings per share for the periods in which losses are reported because the effect is anti-dilutive.
The following table sets forth the computation of basic and diluted earnings per share (dollar amounts in millions, except per share amounts): | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net income attributed to LP | $ | 484 | | | $ | 320 | | | | | |
| | | | | | | |
Weighted average common shares outstanding - basic | 86 | | | 106 | | | | | |
Dilutive effect of employee stock plans | 1 | | | 1 | | | | | |
Shares used for diluted earnings per share | 86 | | | 107 | | | | | |
Earnings per share: | | | | | | | |
Basic earnings | $ | 5.64 | | | $ | 3.02 | | | | | |
Diluted earnings | $ | 5.60 | | | $ | 3.00 | | | | | |
NOTE 4. FAIR VALUE MEASUREMENTS
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. We are required to classify these financial assets and liabilities into two groups: (i) recurring—measured on a periodic basis, and (ii) non-recurring—measured on an as-needed basis.
Trading securities consist of rabbi trust financial assets, which are recorded in Other assets in our Condensed Consolidated Balance Sheets. The assets of the rabbi trust are invested in mutual funds and are reported at fair value based on active market quotations, which represent Level 1 inputs.
The fair value of the 3.625% Senior Notes due in 2029 (2029 Senior Notes) was estimated to be $324 million and $358 million as of March 31, 2022, and December 31, 2021, respectively, based upon market quotations. The 2029 Senior Notes and other long-term debt are categorized as Level 1 in the U.S. GAAP fair value hierarchy. Fair values are based on trading activity among the Company’s lenders and the average bid and ask price as determined using published rates.
There were no outstanding amounts borrowed under our Amended Credit Facility (defined below) as of March 31, 2022.
Carrying amounts reported on the balance sheet for cash and cash equivalents, accounts receivables, and accounts payable approximate fair value due to the short-term maturity of these items.
NOTE 5. RECEIVABLES
Receivables consisted of the following (dollar amounts in millions):
| | | | | | | | | | | |
| March 31, 2022 | | December 31, 2021 |
Trade receivables | $ | 305 | | | $ | 172 | |
Income tax receivable | — | | | 1 | |
Other receivables | 17 | | | 20 | |
Allowance for doubtful accounts | (2) | | | (2) | |
Total | $ | 320 | | | $ | 191 | |
Trade receivables are primarily generated by sales of our products to our wholesale and retail customers. Other receivables as of March 31, 2022 and December 31, 2021, primarily consist of sales tax receivables, vendor rebates, and other miscellaneous receivables.
NOTE 6. INVENTORIES
Inventories are valued at the lower of cost or net realizable value. Inventory cost includes materials, labor, and operating overhead. The major types of inventories (work in process is not material and is included in Semi-finished inventory) are as follows (dollar amounts in millions):
| | | | | | | | | | | |
| March 31, 2022 | | December 31, 2021 |
Logs | $ | 86 | | | $ | 59 | |
Other raw materials | 69 | | | 59 | |
Semi-finished inventory | 38 | | | 38 | |
Finished products | 189 | | | 168 | |
Total | $ | 382 | | | $ | 323 | |
NOTE 7. DIVESTITURES
During the three months ended March 31, 2022, we sold our 50% equity interest in two joint ventures that produce I-joists to Resolute Forest Products Inc. (Resolute) for $59 million. The total net carrying value of our equity method
investment at the date of sale was $19 million, and we recognized a gain associated with the sale of $39 million in the three-month period ended March 31, 2022, within Other operating credits and charges, net, in the Condensed Consolidated Statements of Income. The Condensed Consolidated Statements of Income for the three months ended March 31, 2022 and 2021, include income from these joint ventures of $5 million and $2 million, respectively.
In connection with the closing of the sale of our equity interest in the joint ventures, LP entered into separate agreements with Resolute to continue serving as the exclusive distributor of the engineered wood products manufactured at the two operations.
NOTE 8. GOODWILL AND OTHER INTANGIBLES
Goodwill and indefinite-lived intangible assets are not amortized and are subject to assessment for impairment by applying a fair value-based test on an annual basis or more frequently, if circumstances indicate a potential impairment. The Company’s annual assessment date is October 1.
Changes in goodwill and other intangible assets for the three months ended March 31, 2022, are provided in the following table (dollar amounts in millions):
| | | | | | | | | | | | | | |
| |
| Timber licenses1 | Goodwill | Developed Technology | Trademarks |
Beginning balance December 31, 2021 | $ | 31 | | $ | 19 | | $ | 17 | | $ | 2 | |
| | | | |
| | | | |
Amortization | (1) | | — | | (1) | | — | |
Ending balance March 31, 2022 | $ | 31 | | $ | 19 | | $ | 16 | | $ | 2 | |
1Timber licenses are included in Timber and timberlands on the Condensed Consolidated Balance Sheets.
NOTE 9. REDEEMABLE NONCONTROLLING INTEREST
Redeemable noncontrolling interest is interest in subsidiaries that is redeemable outside of our control either for cash or other assets. These interests are classified as mezzanine equity and measured at the greater of estimated redemption value or carrying value at the end of each reporting period. Net loss attributed to noncontrolling interest is recorded in the Condensed Consolidated Statements of Income. Any adjustments to the redemption value of redeemable noncontrolling interest are recognized in either net income or through accumulated paid-in capital, depending on the nature of the underlying security (preferred or common units).
The components of redeemable noncontrolling interest as of March 31, 2022, are as follows (dollar amounts in millions):
| | | | | | | |
| | | |
Beginning balance December 31, 2021 | $ | 4 | | | |
| | | |
| | | |
Net loss attributed to noncontrolling interest | (1) | | | |
| | | |
Ending balance March 31, 2022 | $ | 3 | | | |
NOTE 10. INCOME TAXES
For interim periods, we recognize income tax expense by applying the estimated annual effective income tax rate to year-to-date results unless this method does not result in a reliable estimate of year-to-date income tax expense. Each period, the income tax accrual is adjusted to the latest estimate, and the difference from the previously accrued year-to-date balance is adjusted in the current quarter. Changes in profitability estimates in various jurisdictions will impact our quarterly effective income tax rates.
The tax provision for income taxes for the three months ended March 31, 2022 and 2021, reflected an estimated annual tax rate of 24% and 25%, respectively, excluding discrete items discussed below. The total effective tax rate for the three months ended March 31, 2022 was 22%, compared to 23% for the comparable period in 2021.
We recognized a net discrete tax benefit of $9 million and $5 million during the three months ended March 31, 2022 and 2021, respectively, with the most significant benefit related to excess tax benefits from stock-based compensation for both periods.
NOTE 11. STOCK-BASED COMPENSATION
We have stock award plans for key employees and directors, pursuant to which awards of stock options, SSARs, restricted stock, restricted stock units, and performance stock units are granted. In addition, we offer an employee stock purchase plan to employees.
During the three months ended March 31, 2022, we granted awards of 135,381 restricted stock units and 88,239 performance stock units, at an average grant date fair value of $70.55 per share.
We recognized $7 million and $1 million in stock-based compensation expense during the three months ended March 31, 2022 and 2021, respectively. At March 31, 2022, there was $36 million of unrecognized stock-based compensation expense related to unvested performance stock units, restricted stock units, and SSARs attributable to future service.
NOTE 12. COMMITMENTS AND CONTINGENCIES
We maintain reserves for various contingent liabilities as follows (dollar amounts in millions):
| | | | | | | | | | | |
| March 31, 2022 | | December 31, 2021 |
Environmental reserves | $ | 24 | | | $ | 25 | |
Other reserves | — | | | — | |
Total contingencies | 24 | | | 25 | |
Current portion (included in Accounts payable and accrued liabilities) | (1) | | | (1) | |
Long-term portion | $ | 23 | | | $ | 24 | |
Estimates of our loss contingencies are based on various assumptions and judgments. Due to the numerous uncertainties and variables associated with these assumptions and judgments, both the precision and reliability of the resulting estimates of the related contingencies are subject to substantial uncertainties. We regularly monitor our estimated exposure to contingencies and, as additional information becomes known, may change our estimates significantly. While no estimate of the range of any such change can be made at this time, the amount that we may ultimately pay in connection with these matters could materially exceed, in either the near term or the longer term, the amounts accrued to date. Our estimates of our loss contingencies do not reflect potential future recoveries from insurance carriers except to the extent that recovery may, from time to time, be deemed probable as a result of an insurer’s agreement to payment terms.
Environmental Matters
We maintain a reserve for undiscounted estimated environmental loss contingencies. This reserve is primarily for estimated future costs of remediation of hazardous or toxic substances at numerous sites currently or previously owned by the Company. Our estimates of our environmental loss contingencies are based on various assumptions and judgments, the specific nature of which varies considering the particular facts and circumstances surrounding each environmental loss contingency. These estimates typically reflect assumptions and judgments as to the
probable nature, magnitude, and timing of the required investigation, remediation and/or monitoring activities and the probable cost of these activities, and in some cases reflect assumptions and judgments as to the obligation or willingness and ability of third parties to bear a proportionate or allocated share of the cost of these activities. Due to the numerous uncertainties and variables associated with these assumptions and judgments, and the effects of changes in governmental regulation and environmental technologies, both the precision and reliability of the resulting estimates of the related contingencies are subject to substantial uncertainties. We regularly monitor our estimated exposure to environmental loss contingencies and, as additional information becomes known, may change our estimates significantly.
Other Proceedings
From time to time, we and our subsidiaries are parties to certain legal proceedings. Based on the information currently available, management believes the resolution of such proceedings will not have a material effect on our financial position, results of operations, cash flows, or liquidity.
NOTE 13. IMPAIRMENT OF LONG-LIVED ASSETS
We review the carrying values of our long-lived assets for potential impairments and believe we have adequate support for the carrying value of our long-lived assets. If demand and pricing for our products fall to levels significantly below cycle average demand and pricing, should we decide to invest capital in alternative projects, or should changes occur related to our wood supply for our mills, it is possible that future impairment charges will be required. As of March 31, 2022, there were no indications of impairment.
We also review from time to time potential dispositions of various assets, considering current and anticipated economic and industry conditions, our strategic plan, and other relevant factors. Because a determination to dispose of particular assets can require management to make assumptions regarding the transaction structure of the disposition and to estimate the net sales proceeds, which may be less than previous estimates of undiscounted future net cash flows, we may be required to record impairment charges in connection with decisions to dispose of assets.
NOTE 14. PRODUCT WARRANTIES
We offer warranties on the sale of most of our products and record an accrual for estimated future claims. Such accruals are based upon historical experience and management’s estimate of the level of future claims. The activity in warranty reserves for the three months ended March 31, 2022 and 2021, is summarized in the following table (dollar amounts in millions):
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Beginning balance | $ | 7 | | | $ | 8 | | | | | |
Accrued to expense | 1 | | | — | | | | | |
| | | | | | | |
| | | | | | | |
Payments made | — | | | — | | | | | |
Total warranty reserves | 8 | | | 8 | | | | | |
Current portion of warranty reserves (included in Accounts payable and accrued liabilities) | (2) | | | (2) | | | | | |
Long-term portion of warranty reserves (included in Other long-term liabilities) | $ | 6 | | | $ | 6 | | | | | |
We continue to monitor warranty and other claims associated with our products and believe as of March 31, 2022, that the warranty reserve balances associated with these matters are adequate to cover future warranty payments. However, it is possible that additional changes may be required in the future.
NOTE 15. DEFINED BENEFIT PENSION PLANS
The following table summarizes our net periodic pension cost for our defined benefit pension and postretirement plans during the three months ended March 31, 2022 and 2021 (dollar amounts in millions): | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Service cost | $ | 1 | | | $ | — | | | | | |
Other components of net periodic pension cost1: | | | | | | | |
Interest cost | 2 | | | 2 | | | | | |
Expected return on plan assets | (2) | | | (3) | | | | | |
Amortization of prior service cost | — | | | — | | | | | |
Amortization of net loss | 1 | | | 1 | | | | | |
Net periodic pension cost | $ | 2 | | | $ | 1 | | | | | |
1Other components of net periodic pension cost are included in Other non-operating items on our Condensed Consolidated Statements of Income.
In November 2021, the Company initiated the termination of our frozen U.S. and Canadian defined benefit pension plans (the Plan), which would result in the full settlement of the Company's Plan obligations. The distribution of Plan assets pursuant to the termination will not be made until the Plan termination satisfies all regulatory requirements, which is expected to occur by the end of 2022. Plan participants will receive their full accrued benefits from Plan assets by electing either lump-sum distributions or annuity contracts with a qualifying third-party annuity provider. The Plan termination is expected to result in pension settlement expense in 2022, which will be determined based on prevailing market conditions, the actual lump-sum distributions, and annuity purchase rates at the date of distribution. As a result, we are currently unable to reasonably estimate the timing or final amount of such settlement charges. Upon settlement, we expect to recognize pre-tax pension settlement charges that will include (1) a non-cash charge for the recognition of all pre-tax actuarial losses accumulated in Accumulated other comprehensive loss ($99
million as of March 31, 2022) and (2) any cash contributions to settle the Plan’s obligations ($8 million net projected benefit obligation as of March 31, 2022). The actual amount of the settlement charges and any potential cash contribution will depend on various factors, including interest rates, Plan asset returns, and the lump-sum election rate.
NOTE 16. ACCUMULATED COMPREHENSIVE LOSS
Accumulated comprehensive loss is provided in the following table for the three months ended March 31, 2022 and 2021 (dollar amounts in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension | | Translation Adjustments | | Other | | Total |
Balance at December 31, 2021 | $ | (76) | | | $ | (96) | | | $ | (1) | | | $ | (174) | |
Reclassified to income statement, net of taxes1 | 1 | | | — | | | — | | | 1 | |
Translation adjustments | — | | | 23 | | | — | | | 23 | |
Balance at March 31, 2022 | $ | (75) | | | $ | (73) | | | $ | (1) | | | $ | (149) | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Pension | | Translation Adjustments | | Other | | Total |
Balance at December 31, 2020 | $ | (81) | | | $ | (68) | | | $ | (2) | | | $ | (151) | |
Reclassified to income statement, net of taxes1 | — | | | — | | | — | | | — | |
Translation adjustments | — | | | (7) | | | — | | | (7) | |
Balance at March 31, 2021 | $ | (81) | | | $ | (75) | | | $ | (2) | | | $ | (157) | |
1 Amounts of actuarial loss and prior service cost are components of net periodic benefit cost.
NOTE 17. OTHER OPERATING AND NON-OPERATING ITEMS
Other operating credits and charges, net
During the three months ended March 31, 2022, we recognized a gain of $39 million on the sale of our 50% interest in two joint ventures. See Note 7 above. In addition, we incurred severance and other charges of $1 million related to certain reorganizations.
During the three months ended March 31, 2021, we recorded a gain of $1 million related to the sale of assets previously classified as held for sale, offset by other expenses, including severance associated with certain reorganizations within the corporate office.
Other non-operating items
During the three months ended March 31, 2022, we recorded realized foreign currency losses of $9 million primarily related to the strengthening of the Chilean peso and Brazilian real.
During the three months ended March 31, 2021, we recorded an early debt extinguishment charge of $11 million related to the redemption of our 2024 Senior Notes, offset by a foreign currency gain of $1 million.
NOTE 18. SELECTED SEGMENT DATA
We operate in four segments: Siding, OSB, EWP, and South America. Our business units have been aggregated into these four segments based upon the similarity of economic characteristics, customers, and distribution methods. Our results of operations are summarized below for each of these segments separately as well as for the “Other” category, which comprises other products that are not individually significant.
We evaluate the performance of our business segments based on net sales and Adjusted EBITDA. Accordingly, our chief operating decision maker evaluates performance and allocates resources based primarily on net sales and Adjusted EBITDA for our business segments. Adjusted EBITDA is a non-GAAP financial measure and is defined as income attributed to LP before interest expense, provision for income taxes, depreciation and amortization, and excludes stock-based compensation expense, loss on impairment attributed to LP, product-line discontinuance charges, other operating credits and charges, net, loss on early debt extinguishment, investment income, pension settlement charges, and other non-operating items.
Information about our product segments is as follows (dollar amounts in millions):
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net sales | | | | | | | |
Siding | $ | 332 | | | $ | 285 | | | | | |
OSB | 744 | | | 539 | | | | | |
EWP | 170 | | | 123 | | | | | |
South America | 67 | | | 53 | | | | | |
Other | 26 | | | 18 | | | | | |
Intersegment sales | (1) | | | — | | | | | |
Total sales | $ | 1,337 | | | $ | 1,017 | | | | | |
PROFIT BY SEGMENT | | | | | | | |
Net income | $ | 483 | | | $ | 320 | | | | | |
Add (deduct): | | | | | | | |
Net loss attributed to noncontrolling interest | 1 | | | 1 | | | | | |
| | | | | | | |
Income attributed to LP | 484 | | | 320 | | | | | |
Provision for income taxes | 139 | | | 96 | | | | | |
Depreciation and amortization | 32 | | | 29 | | | | | |
Stock-based compensation expense | 7 | | | 1 | | | | | |
| | | | | | | |
Other operating credits and charges, net | (38) | | | — | | | | | |
Loss on early debt extinguishment | — | | | 11 | | | | | |
Interest expense | 3 | | | 5 | | | | | |
Investment income | (1) | | | — | | | | | |
Other non-operating items | 10 | | | (1) | | | | | |
Adjusted EBITDA | $ | 636 | | | $ | 461 | | | | | |
| | | | | | | |
Siding | $ | 83 | | | $ | 90 | | | | | |
OSB | 505 | | | 354 | | | | | |
EWP | 38 | | | 7 | | | | | |
South America | 25 | | | 21 | | | | | |
Other | (6) | | | (5) | | | | | |
Corporate | (9) | | | (6) | | | | | |
Adjusted EBITDA | $ | 636 | | | $ | 461 | | | | | |
NOTE 19. SUBSEQUENT EVENT
On November 2, 2021, LP's Board of Directors authorized the Second 2021 Share Repurchase Program under which we may repurchase up to $500 million of shares of our common stock. Subsequent to March 31, 2022, through May 3, 2022, we used $182 million to repurchase 2.9 million shares of LP common stock under the Second 2021 Share Repurchase Program.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our Condensed Consolidated Financial Statements and related Notes and other financial information appearing elsewhere in this quarterly report on Form 10-Q. The following discussion includes statements that are forward-looking statements that are based on the beliefs of our management, as well as assumptions made by, and information currently available to, our management. See "Cautionary Statement Regarding Forward-Looking Statements."
General
We are a leading provider of high-performance building solutions that meet the demands of builders, remodelers, and homeowners worldwide. We have leveraged our expertise serving the new home construction, repair and remodeling, and outdoor structures markets to become an industry leader known for innovation, quality, and reliability. Our manufacturing facilities are located in the U.S., Canada, Chile, and Brazil.
To serve these markets, we operate in four segments: Siding, OSB, EWP, and South America.
During 2021, we ceased Laminated Strand Lumber (LSL) production at our Houlton, Maine facility to begin the conversion of that facility to Siding Solutions (defined below) production. We continue to explore strategic alternatives with respect to the remaining EWP segment, including a possible sale in whole or in part, as previously announced.
During the three months ended March 31, 2022, we sold our 50% equity interest in two joint ventures that produce I-joists to Resolute Forest Products Inc. (Resolute) for $59 million. The joint ventures were comprised of Resolute-LP Engineered Wood Larouche Inc. in Larouche, Quebec, and Resolute-LP Engineered Wood St-Prime Limited Partnership in Saint-Prime, Quebec. The total net carrying value of our equity method investment at the date of sale was $19 million. We recognized a gain on the sale of $39 million in the three-month period ended March 31, 2022, within Other operating credits and charges, net, in the Condensed Consolidated Statements of Income. The Condensed Consolidated Statements of Income for the three months ended March 31, 2022 and 2021 include income from these joint ventures of $5 million and $2 million, respectively. In connection with the closing of the sale of our equity interest in the joint ventures, LP entered into separate agreements with Resolute to continue serving as the exclusive distributor of the engineered wood products manufactured at the two operations.
Demand for our Building Products
Demand for our products correlates positively with new home construction and repair and remodeling activity in North America, which historically has been characterized by significant cyclicality. The U.S. Department of Census reported on April 19, 2022, that actual single housing starts were 3% higher for the three months ended March 31, 2022, as compared to the same period in 2021. Repair and remodeling activity is difficult to reasonably measure, but many indications, including the increase in LP’s retail sales, suggest that repair and remodeling activity is continuing to grow.
Although housing market demand has recently been very strong, future economic conditions in the United States and the demand for homes remain uncertain due to continuing COVID-19-related disruptions, government directives, actions and economic relief efforts related thereto, and the impact of these actions on the economy, employment levels, consumer confidence, and financial markets, among other things. Additionally, as a result of increased demand in the housing market and a strengthening economy in the United States, we have experienced increases in material prices, supply disruptions, and labor shortages, which will be a challenge for LP as we continue to work to meet the demands of builders, remodelers, and homeowners worldwide. The potential effect of these factors on our future operational and financial performance is uncertain. As a result, our past performance may not be indicative of future results.
Supply and Demand for OSB
OSB is a commodity product, and it is subject to competition from manufacturers worldwide. Product supply is influenced primarily by fluctuations in available manufacturing capacity and imports. The ratio of overall OSB demand to capacity generally drives price. We experienced increased demand for commodity OSB during the three months ended March 31, 2022; however, we cannot predict whether the prices of our OSB products will remain at current levels or increase or decrease in the future.
For additional factors affecting our results, refer to the “Overview” within our “Management's Discussion and Analysis of Financial Condition and Results of Operations” section and our “Risk Factors” section contained in our 2021 Annual Report on Form 10-K, and to the “Cautionary Statement Regarding Forward-Looking Statements” section in this quarterly report on Form 10-Q.
Critical Accounting Policies and Significant Estimates
Note 1 of the Notes to the Condensed Consolidated Financial Statements included in our 2021 Annual Report on Form 10-K is a discussion of our significant accounting policies and significant accounting estimates and judgments. Throughout the preparation of the financial statements, we employ significant judgments in the application of accounting principles and methods. These judgments are primarily related to the assumptions used to arrive at various estimates.
While there have been no changes in the application of principles, methods, and assumptions used to determine our significant estimates since December 31, 2021, we may be required to revise certain accounting estimates and judgments related to the economic and business impact of the COVID-19 pandemic or the invasion of Ukraine by Russia, such as, but not limited to, those related to the valuation of goodwill, intangibles, long-lived assets, accounts receivable, and inventory, which could have a material adverse effect on our financial position and results of operations.
Non-GAAP Financial Measures and Other Key Performance Indicators
In evaluating our business, we utilize non-GAAP financial measures that fall within the meaning of SEC Regulation G and Regulation S-K Item 10(e), which we believe provide users of the financial information with additional meaningful comparison to prior reported results. Non-GAAP financial measures do not have standardized definitions and are not defined by U.S. GAAP. In this quarterly report on Form 10-Q, we disclose income attributed to LP before interest expense, provision for income taxes, depreciation and amortization, and exclude stock-based compensation expense, loss on impairment attributed to LP, product-line discontinuance charges, other operating credits and charges, net, loss on early debt extinguishment, investment income, pension settlement charges, and other non-operating items as Adjusted EBITDA (Adjusted EBITDA), which is a non-GAAP financial measure. We have included Adjusted EBITDA in this report because we view it as an important supplemental measure of our performance and believe that it is frequently used by interested persons in the evaluation of companies that have different financing and capital structures and/or tax rates. We also disclose income attributed to LP, excluding loss on impairment attributed to LP, product-line discontinuance charges, interest expense outside of normal operations, other operating credits and charges, net, loss on early debt extinguishment, gain (loss) on acquisition, pension settlement charges, and adjusting for a normalized tax rate as Adjusted Income (Adjusted Income). We also disclose Adjusted Diluted EPS, calculated as Adjusted Income divided by diluted shares outstanding. We believe that Adjusted Diluted EPS and Adjusted Income are useful measures for evaluating our ability to generate earnings and that providing these measures should allow interested persons to more readily compare the earnings for past and future periods.
Adjusted EBITDA, Adjusted Income, and Adjusted Diluted EPS are not substitutes for the U.S. GAAP measures of net income and net income per diluted share or for any other U.S. GAAP measures of operating performance. It should be noted that other companies may present similarly titled measures differently, and therefore, as presented by us, these measures may not be comparable to similarly titled measures reported by other companies. Adjusted
EBITDA, Adjusted Income, and Adjusted Diluted EPS have material limitations as performance measures because they exclude items that are actually incurred or experienced in connection with the operation of our business.
The following table reconciles Net income to Adjusted EBITDA (dollar amounts in millions):
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net income | $ | 483 | | | $ | 320 | | | | | |
Add (deduct): | | | | | | | |
Net loss attributed to noncontrolling interest | 1 | | | 1 | | | | | |
Income attributed to LP | 484 | | | 320 | | | | | |
Provision for income taxes | 139 | | | 96 | | | | | |
Depreciation and amortization | 32 | | | 29 | | | | | |
Stock-based compensation expense | 7 | | | 1 | | | | | |
| | | | | | | |
Other operating credits and charges, net | (38) | | | — | | | | | |
Loss on early debt extinguishment | — | | | 11 | | | | | |
Interest expense | 3 | | | 5 | | | | | |
Investment income | (1) | | | — | | | | | |
Other non-operating items | 10 | | | (1) | | | | | |
Adjusted EBITDA | $ | 636 | | | $ | 461 | | | | | |
| | | | | | | |
Siding | $ | 83 | | | $ | 90 | | | | | |
OSB | 505 | | | 354 | | | | | |
EWP | 38 | | | 7 | | | | | |
South America | 25 | | | 21 | | | | | |
Other | (6) | | | (5) | | | | | |
Corporate | (9) | | | (6) | | | | | |
Adjusted EBITDA | $ | 636 | | | $ | 461 | | | | | |
The following table provides the reconciliation of Net income to Adjusted Income (dollar amounts in millions, except per share amounts):
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2022 | | 2021 | | | | |
Net income | $ | 483 | | | $ | 320 | | | | | |
Add (deduct): | | | | | | | |
Net loss attributed to noncontrolling interest | 1 | | | 1 | | | | | |
| | | | | | | |
Income attributed to LP | 484 | | | 320 | | | | | |
| | | | | | | |
Other operating credits and charges, net | (38) | | | — | | | | | |
Loss on early debt extinguishment | — | | | 11 | | | | | |
Reported tax provision | 139 | | | 96 | | | | | |
Adjusted income before tax | 585 | | | 427 | | | | | |
Normalized tax provision at 25% | (146) | | | (107) | | | | | |
Adjusted Income | $ | 439 | | | $ | 320 | | | | | |
Diluted shares outstanding | 86 | | | 107 | | |