06/08/2024 | Press release | Distributed by Public on 06/08/2024 09:08
TOLEDO, Ohio--(BUSINESS WIRE)-- Owens Corning (NYSE: OC), a global residential and commercial building products leader, today reported second-quarter 2024 results. These results include performance of the company's newly added Doors segment, which was established following the May 15 acquisition of Masonite International Corporation, a leading provider of doors and door systems.
"Owens Corning delivered another outstanding quarter, generating strong margins and cash flow while completing the acquisition of Masonite and continuing our review of glass reinforcements," said Chair and Chief Executive Officer Brian Chambers. "Through our talented people and highly valued customer partnerships, we continue to outperform the market as we transform and grow into an even stronger residential and commercial building products company for the future."
Enterprise Performance
($ in millions, except per share amounts) |
Second-Quarter |
Six Months |
||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||
Net Sales |
$2,789 |
$2,563 |
$226 |
9% |
$5,089 |
$4,894 |
$195 |
4% |
Net Earnings Attributable to OC |
285 |
345 |
(60) |
(17%) |
584 |
728 |
(144) |
(20%) |
As a Percent of Net Sales |
10% |
13% |
N/A |
N/A |
11% |
15% |
N/A |
N/A |
Adjusted EBIT |
588 |
534 |
54 |
10% |
1,026 |
895 |
131 |
15% |
As a Percent of Net Sales |
21% |
21% |
N/A |
N/A |
20% |
18% |
N/A |
N/A |
Adjusted EBITDA |
742 |
664 |
78 |
12% |
1,307 |
1,151 |
156 |
14% |
As a Percent of Net Sales |
27% |
26% |
N/A |
N/A |
26% |
24% |
N/A |
N/A |
Diluted EPS |
3.24 |
3.78 |
(0.54) |
(14%) |
6.63 |
7.94 |
(1.31) |
(16%) |
Adjusted Diluted EPS |
4.64 |
4.25 |
0.39 |
9% |
8.22 |
7.03 |
1.19 |
17% |
Operating Cash Flow |
493 |
494 |
(1) |
-% |
517 |
330 |
187 |
57% |
Free Cash Flow |
336 |
372 |
(36) |
(10%) |
208 |
50 |
158 |
316% |
Enterprise Strategy Highlights
Cash Returned to Shareholders
"In the second quarter, we built on the strength of our first-quarter results to grow earnings and expand margin. Our year-over-year growth is the result of strong commercial execution and manufacturing performance by our outstanding teams as well as the strategic choice to acquire Masonite," said Executive Vice President and Chief Financial Officer Todd Fister. "Moving forward, we remain committed to maintaining our investment grade balance sheet through a balanced capital allocation strategy that continues to return cash to shareholders and positions our company for long-term success."
Second-Quarter Business Performance
Third-Quarter 2024 Outlook
Current 2024 financial outlook is presented below.
General Corporate Expenses |
$255 million to $265 million (1) |
Interest Expense |
$210 million to $220 million (2) |
Effective Tax Rate on Adjusted Earnings |
24% to 26% |
Capital Additions |
Approximately $650 million (3) |
Depreciation and Amortization |
Approximately $650 million (3) |
The above outlook excludes the impact of any acquisitions or divestitures not yet completed.
(1) Previously $240 million to $250 million
(2) Previously $70 million to $80 million
(3) Previously approximately $550 million
Second-Quarter 2024 Conference Call and Presentation
Tuesday, August 6, 2024
9 a.m. Eastern Time
All Callers
Telephone and Webcast Replay
About Owens Corning
Owens Corning is a global residential and commercial building products leader committed to building a sustainable future through material innovation. Our four integrated businesses - Roofing, Insulation, Doors, and Composites - provide durable, sustainable, energy-efficient solutions that leverage our unique material science, manufacturing, and market knowledge to help our customers win and grow. We are global in scope, human in scale with more than 25,000 employees in 31 countries dedicated to generating value for our customers and shareholders and making a difference in the communities where we work and live. Founded in 1938 and based in Toledo, Ohio, USA, Owens Corning posted 2023 sales of $9.7 billion. For more information, visit www.owenscorning.com .
Use of Non-GAAP Measures
Owens Corning uses non-GAAP measures in its earnings press release that are intended to supplement investors' understanding of the company's financial information. These non-GAAP measures include EBIT, adjusted EBIT, EBITDA, adjusted EBITDA, adjusted earnings, adjusted diluted earnings per share attributable to Owens Corning common stockholders ("adjusted EPS"), adjusted pre-tax earnings, free cash flow, free cash flow conversion and net debt-to-adjusted EBITDA. When used to report historical financial information, reconciliations of these non-GAAP measures to the corresponding GAAP measures are included in the financial tables of this press release. Specifically, see Table 2 for EBIT, adjusted EBIT, EBITDA, and adjusted EBITDA, Table 3 for adjusted earnings and adjusted EPS, and Table 8 for free cash flow and free cash flow conversion (annually).
For purposes of internal review of Owens Corning's year-over-year operational performance, management excludes from net earnings attributable to Owens Corning certain items it believes are not representative of ongoing operations. The non-GAAP financial measures resulting from these adjustments (including adjusted EBIT, adjusted EBITDA, adjusted earnings, adjusted EPS, and adjusted pre-tax earnings) are used internally by Owens Corning for various purposes, including reporting results of operations to the Board of Directors, analysis of performance, and related employee compensation measures. Management believes that these adjustments result in a measure that provides a useful representation of its operational performance; however, the adjusted measures should not be considered in isolation or as a substitute for net earnings attributable to Owens Corning as prepared in accordance with GAAP.
Free cash flow is a non-GAAP liquidity measure used by investors, financial analysts and management to help evaluate the company's ability to generate cash to pursue opportunities that enhance shareholder value. The company defines free cash flow as net cash flow provided by operating activities, less cash paid for property, plant and equipment. Free cash flow is not a measure of residual cash flow available for discretionary expenditures due to the company's mandatory debt service requirements. Free cash flow conversion is a non-GAAP liquidity measure used to measure the company's efficiency in turning profits into free cash flow from its core operations. The company defines free cash flow conversion as free cash flow divided by adjusted earnings. Free cash flow and free cash flow conversion is used internally by the company for various purposes, including reporting results of operations to the Board of Directors of the company and analysis of performance.
Management believes that these measures provide a useful representation of our operational performance and liquidity; however, the measures should not be considered in isolation or as a substitute for net cash flow provided by operating activities or net earnings attributable to Owens Corning as prepared in accordance with GAAP.
When the company provides forward-looking expectations for non-GAAP measures, the most comparable GAAP measures and a reconciliation between the non-GAAP expectations and the corresponding GAAP measures are generally not available without unreasonable effort due to the variability, complexity and limited visibility of the adjusting items that would be excluded from the non-GAAP measures in future periods. The variability in timing and amount of adjusting items could have significant and unpredictable effect on our future GAAP results.
Forward-Looking Statements
This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements are subject to risks, uncertainties and other factors and actual results may differ materially from those results projected in the statements. These risks, uncertainties and other factors include, without limitation: levels of residential and commercial or industrial construction activity; demand for our products; industry and economic conditions including, but not limited to, supply chain disruptions, recessionary conditions, inflationary pressures, interest rate and financial markets volatility, and the viability of banks and other financial institutions; availability and cost of energy and raw materials; levels of global industrial production; competitive and pricing factors; relationships with key customers and customer concentration in certain areas; issues related to acquisitions, divestitures and joint ventures or expansions, including the acquisition of Masonite International Corporation ("Masonite"); climate change, weather conditions and storm activity; legislation and related regulations or interpretations, in the United States or elsewhere; domestic and international economic and political conditions, policies or other governmental actions, as well as war and civil disturbance; changes to tariff, trade or investment policies or laws; uninsured losses, including those from natural disasters, catastrophes, pandemics, theft or sabotage; environmental, product-related or other legal and regulatory liabilities, proceedings or actions; research and development activities and intellectual property protection; issues involving implementation and protection of information technology systems; foreign exchange and commodity price fluctuations; our level of indebtedness, including indebtedness incurred in connection with the acquisition of Masonite; our liquidity and the availability and cost of credit; our ability to achieve expected synergies, cost reductions and/or productivity improvements, including our ability to achieve the strategic and other objectives relating to the Masonite acquisition; the level of fixed costs required to run our business; levels of goodwill or other indefinite-lived intangible assets; price volatility in certain wind energy markets in the U.S.; loss of key employees and labor disputes or shortages; our ability to successfully integrate the Masonite acquisition; our ability to achieve the objectives relating to the strategic review of our glass reinforcements business; defined benefit plan funding obligations; and factors detailed from time to time in the company's Securities and Exchange Commission filings. The information in this news release speaks as of August 6, 2024, and is subject to change. The company does not undertake any duty to update or revise forward-looking statements except as required by federal securities laws. Any distribution of this news release after that date is not intended and should not be construed as updating or confirming such information.
Owens Corning Company News / Owens Corning Investor Relations News
Table 1 |
||||||||||||
Owens Corning and Subsidiaries |
||||||||||||
Consolidated Statements of Earnings |
||||||||||||
(unaudited) |
||||||||||||
(in millions, except per share amounts) |
||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
NET SALES |
$ |
2,789 |
$ |
2,563 |
$ |
5,089 |
$ |
4,894 |
||||
COST OF SALES |
1,922 |
1,811 |
3,542 |
3,553 |
||||||||
Gross margin |
867 |
752 |
1,547 |
1,341 |
||||||||
OPERATING EXPENSES |
||||||||||||
Marketing and administrative expenses |
249 |
207 |
461 |
411 |
||||||||
Science and technology expenses |
34 |
28 |
65 |
56 |
||||||||
Gain on sale of site |
- |
- |
- |
(189 |
) |
|||||||
Other expense, net |
127 |
30 |
161 |
42 |
||||||||
Total operating expenses |
410 |
265 |
687 |
320 |
||||||||
OPERATING INCOME |
457 |
487 |
860 |
1,021 |
||||||||
Non-operating income |
(1 |
) |
- |
(1 |
) |
- |
||||||
EARNINGS BEFORE INTEREST AND TAXES |
458 |
487 |
861 |
1,021 |
||||||||
Interest expense, net |
64 |
23 |
81 |
45 |
||||||||
EARNINGS BEFORE TAXES |
394 |
464 |
780 |
976 |
||||||||
Income tax expense |
110 |
121 |
198 |
251 |
||||||||
Equity in net earnings of affiliates |
2 |
1 |
2 |
1 |
||||||||
NET EARNINGS |
286 |
344 |
584 |
726 |
||||||||
Net earnings (loss) attributable to non-redeemable and redeemable noncontrolling interests |
1 |
(1 |
) |
- |
(2 |
) |
||||||
NET EARNINGS ATTRIBUTABLE TO OWENS CORNING |
$ |
285 |
$ |
345 |
$ |
584 |
$ |
728 |
||||
EARNINGS PER COMMON SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS |
||||||||||||
Basic |
$ |
3.27 |
$ |
3.81 |
$ |
6.69 |
$ |
8.01 |
||||
Diluted |
$ |
3.24 |
$ |
3.78 |
$ |
6.63 |
$ |
7.94 |
||||
WEIGHTED AVERAGE COMMON SHARES |
||||||||||||
Basic |
87.2 |
90.5 |
87.3 |
90.9 |
||||||||
Diluted |
88.0 |
91.3 |
88.1 |
91.7 |
Table 2 |
Owens Corning and Subsidiaries |
EBIT Reconciliation Schedules |
(unaudited) |
Adjusting income (expense) items to EBIT are shown in the table below (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
Restructuring costs |
$ |
(47 |
) |
$ |
(47 |
) |
$ |
(61 |
) |
$ |
(65 |
) |
Gain on sale of Santa Clara, California site |
- |
- |
- |
189 |
||||||||
Gains on sale of certain precious metals |
- |
- |
- |
2 |
||||||||
Paroc marine recall |
(6 |
) |
- |
(7 |
) |
- |
||||||
Strategic review-related charges |
(15 |
) |
- |
(17 |
) |
- |
||||||
Acquisition-related transaction costs |
(29 |
) |
- |
(47 |
) |
- |
||||||
Acquisition-related integration costs |
(21 |
) |
- |
(21 |
) |
- |
||||||
Recognition of acquisition inventory fair value step-up |
(12 |
) |
(12 |
) |
- |
|||||||
Total adjusting items |
$ |
(130 |
) |
$ |
(47 |
) |
$ |
(165 |
) |
$ |
126 |
The reconciliation from Net earnings attributable to Owens Corning to EBIT and Adjusted EBIT, and the reconciliation from EBIT to EBITDA and adjusted EBITDA are shown in the table below (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
NET EARNINGS ATTRIBUTABLE TO OWENS CORNING |
$ |
285 |
$ |
345 |
$ |
584 |
$ |
728 |
||||
Net earnings (loss) attributable to non-redeemable and redeemable noncontrolling interests |
1 |
(1 |
) |
- |
(2 |
) |
||||||
NET EARNINGS |
286 |
344 |
584 |
726 |
||||||||
Equity in net earnings of affiliates |
2 |
1 |
2 |
1 |
||||||||
Income tax expense |
110 |
121 |
198 |
251 |
||||||||
EARNINGS BEFORE TAXES |
394 |
464 |
780 |
976 |
||||||||
Interest expense, net |
64 |
23 |
81 |
45 |
||||||||
EARNINGS BEFORE INTEREST AND TAXES |
458 |
487 |
861 |
1,021 |
||||||||
Less: Adjusting items from above |
(130 |
) |
(47 |
) |
(165 |
) |
126 |
|||||
ADJUSTED EBIT |
$ |
588 |
$ |
534 |
$ |
1,026 |
$ |
895 |
||||
Net sales |
$ |
2,789 |
$ |
2,563 |
$ |
5,089 |
$ |
4,894 |
||||
ADJUSTED EBIT as a % of Net sales |
21 |
% |
21 |
% |
20 |
% |
18 |
% |
||||
EARNINGS BEFORE INTEREST AND TAXES |
$ |
458 |
$ |
487 |
$ |
861 |
$ |
1,021 |
||||
Depreciation and amortization |
167 |
159 |
298 |
286 |
||||||||
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION |
625 |
646 |
1,159 |
1,307 |
||||||||
Less: Adjusting items from above |
(130 |
) |
(47 |
) |
(165 |
) |
126 |
|||||
Accelerated depreciation and amortization included in restructuring and integration |
(13 |
) |
(29 |
) |
(17 |
) |
(30 |
) |
||||
ADJUSTED EBITDA |
$ |
742 |
$ |
664 |
$ |
1,307 |
$ |
1,151 |
||||
Net sales |
$ |
2,789 |
$ |
2,563 |
$ |
5,089 |
$ |
4,894 |
||||
ADJUSTED EBITDA as a % of Net sales |
27 |
% |
26 |
% |
26 |
% |
24 |
% |
Table 3 |
Owens Corning and Subsidiaries |
EPS Reconciliation Schedules |
(unaudited) |
(in millions, except per share data) |
A reconciliation from Net earnings attributable to Owens Corning to adjusted earnings and a reconciliation from diluted earnings per share to adjusted diluted earnings per share are shown in the tables below:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
RECONCILIATION TO ADJUSTED EARNINGS |
||||||||||||
NET EARNINGS ATTRIBUTABLE TO OWENS CORNING |
$ |
285 |
$ |
345 |
$ |
584 |
$ |
728 |
||||
Adjustment to remove adjusting items and other adjustments(a) |
146 |
47 |
181 |
(126 |
) |
|||||||
Adjustment to remove tax (benefit)expense on adjusting items and other adjustments (b) |
(24 |
) |
(11 |
) |
(31 |
) |
35 |
|||||
Adjustment to tax (benefit) expense to reflect pro forma tax rate (c) |
1 |
7 |
(10 |
) |
8 |
|||||||
ADJUSTED EARNINGS |
$ |
408 |
$ |
388 |
$ |
724 |
$ |
645 |
||||
RECONCILIATION TO ADJUSTED DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS |
||||||||||||
DILUTED EARNINGS PER COMMON SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS |
$ |
3.24 |
$ |
3.78 |
$ |
6.63 |
$ |
7.94 |
||||
Adjustment to remove adjusting items (a) |
1.66 |
0.51 |
2.05 |
(1.37 |
) |
|||||||
Adjustment to remove tax (benefit) expense on adjusting items (b) |
(0.27 |
) |
(0.12 |
) |
(0.35 |
) |
0.38 |
|||||
Adjustment to tax (benefit) expense to reflect pro forma tax rate (c) |
0.01 |
0.08 |
(0.11 |
) |
0.08 |
|||||||
ADJUSTED DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS |
$ |
4.64 |
$ |
4.25 |
$ |
8.22 |
$ |
7.03 |
||||
RECONCILIATION TO DILUTED SHARES OUTSTANDING |
||||||||||||
Weighted-average number of shares outstanding used for basic earnings per share |
87.2 |
90.5 |
87.3 |
90.9 |
||||||||
Non-vested restricted stock units and performance share units |
0.8 |
0.8 |
0.8 |
0.8 |
||||||||
Weighted-average number of shares outstanding and common equivalent shares used for diluted earnings per share |
88.0 |
91.3 |
88.1 |
91.7 |
(a) |
Please refer to Table 2 "EBIT Reconciliation Schedules" for additional information on adjusting items. Adjusting items shown here also include financing fees of $16 million relative to the term loan amortized to interest expense, net for the three and six months ended June 30, 2024. |
(b) |
The tax impact of adjusting items is based on our expected tax accounting treatment and rate for the jurisdiction of each adjusting item. |
(c) |
To compute adjusted earnings, we apply a full year pro forma effective tax rate to each quarter presented. For 2024, we have used a full year pro forma effective tax rate of 25%, which is the mid-point of our 2024 effective tax rate guidance of 24% to 26%. For comparability, in 2023, we have used an effective tax rate of 24%, which was our 2023 effective tax rate, excluding the adjusting items referenced in (a) and (b). |
Table 4 |
||||||
Owens Corning and Subsidiaries |
||||||
Consolidated Balance Sheets |
||||||
(unaudited) |
||||||
(in millions, except per share data) |
||||||
ASSETS |
June 30, 2024 |
December 31, 2023 |
||||
CURRENT ASSETS |
||||||
Cash and cash equivalents |
$ |
254 |
$ |
1,615 |
||
Receivables, less allowance of $4 at June 30, 2024 and $11 at December 31, 2023 |
1,680 |
987 |
||||
Inventories |
1,576 |
1,198 |
||||
Other current assets |
209 |
117 |
||||
Total current assets |
3,719 |
3,917 |
||||
Property, plant and equipment, net |
4,640 |
3,841 |
||||
Operating lease right-of-use assets |
456 |
222 |
||||
Goodwill |
2,683 |
1,392 |
||||
Intangible assets, net |
3,006 |
1,528 |
||||
Deferred income taxes |
39 |
24 |
||||
Other non-current assets |
448 |
313 |
||||
TOTAL ASSETS |
$ |
14,991 |
$ |
11,237 |
||
LIABILITIES AND EQUITY |
||||||
CURRENT LIABILITIES |
||||||
Accounts payable |
$ |
1,403 |
$ |
1,216 |
||
Current operating lease liabilities |
87 |
62 |
||||
Short-term debt |
155 |
1 |
||||
Long-term debt - current portion |
435 |
431 |
||||
Other current liabilities |
642 |
614 |
||||
Total current liabilities |
2,722 |
2,324 |
||||
Long-term debt, net of current portion |
5,020 |
2,615 |
||||
Pension plan liability |
66 |
69 |
||||
Other employee benefits liability |
110 |
112 |
||||
Non-current operating lease liabilities |
386 |
165 |
||||
Deferred income taxes |
811 |
427 |
||||
Other liabilities |
351 |
315 |
||||
Total liabilities |
9,466 |
6,027 |
||||
Redeemable noncontrolling interest |
- |
25 |
||||
OWENS CORNING STOCKHOLDERS' EQUITY |
||||||
Preferred stock, par value $0.01 per share (a) |
- |
- |
||||
Common stock, par value $0.01 per share (b) |
1 |
1 |
||||
Additional paid in capital |
4,186 |
4,166 |
||||
Accumulated earnings |
5,273 |
4,794 |
||||
Accumulated other comprehensive deficit |
(597 |
) |
(503 |
) |
||
Cost of common stock in treasury (c) |
(3,391 |
) |
(3,292 |
) |
||
Total Owens Corning stockholders' equity |
5,472 |
5,166 |
||||
Noncontrolling interests |
53 |
19 |
||||
Total equity |
5,525 |
5,185 |
||||
TOTAL LIABILITIES AND EQUITY |
$ |
14,991 |
$ |
11,237 |
(a) |
10 shares authorized; none issued or outstanding at June 30, 2024, and December 31, 2023 |
(b) |
400 shares authorized; 135.5 issued and 86.9 outstanding at June 30, 2024; 135.5 issued and 87.2 outstanding at December 31, 2023 |
(c) |
48.6 shares at June 30, 2024, and 48.3 shares at December 31, 2023 |
Table 5 |
||||||
Owens Corning and Subsidiaries |
||||||
Consolidated Statements of Cash Flows |
||||||
(unaudited) |
||||||
(in millions) |
||||||
Six Months Ended June 30, |
||||||
2024 |
2023 |
|||||
NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES |
||||||
Net earnings |
$ |
584 |
$ |
726 |
||
Adjustments to reconcile net earnings to cash from operating activities: |
||||||
Depreciation and amortization |
298 |
286 |
||||
Deferred income taxes |
(26 |
) |
43 |
|||
Stock-based compensation expense |
53 |
27 |
||||
Gain on sale of site |
- |
(189 |
) |
|||
Other adjustments to reconcile net earnings to cash from operating activities |
(8 |
) |
2 |
|||
Changes in operating assets and liabilities |
(376 |
) |
(559 |
) |
||
Pension fund contribution |
(3 |
) |
(3 |
) |
||
Payments for other employee benefits liabilities |
(6 |
) |
(6 |
) |
||
Other |
1 |
3 |
||||
Net cash flow provided by operating activities |
517 |
330 |
||||
NET CASH FLOW USED FOR INVESTING ACTIVITIES |
||||||
Cash paid for property, plant, and equipment |
(309 |
) |
(280 |
) |
||
Proceeds from the sale of assets or affiliates |
12 |
189 |
||||
Investment in subsidiaries and affiliates, net of cash acquired |
(2,857 |
) |
- |
|||
Other |
- |
(11 |
) |
|||
Net cash flow used for investing activities |
(3,154 |
) |
(102 |
) |
||
NET CASH FLOW PROVIDED BY (USED FOR) FINANCING ACTIVITIES |
||||||
Proceeds from long-term debt |
1,968 |
- |
||||
Payments on long-term debt |
(473 |
) |
- |
|||
Proceeds from senior revolving credit and receivables securitization facilities |
470 |
- |
||||
Payments on senior revolving credit and receivables securitization facilities |
(315 |
) |
- |
|||
Proceeds from term loan borrowing |
2,784 |
- |
||||
Payments on term loan borrowing |
(2,800 |
) |
- |
|||
Dividends paid |
(104 |
) |
(95 |
) |
||
Purchases of treasury stock |
(185 |
) |
(275 |
) |
||
Finance lease payments |
(19 |
) |
(16 |
) |
||
Other |
(5 |
) |
1 |
|||
Net cash flow provided by (used for) financing activities |
1,321 |
(385 |
) |
|||
Effect of exchange rate changes on cash |
(33 |
) |
27 |
|||
Net decrease in cash, cash equivalents and restricted cash |
(1,349 |
) |
(130 |
) |
||
Cash, cash equivalents and restricted cash at beginning of period |
1,623 |
1,107 |
||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD |
$ |
274 |
$ |
977 |
Table 6 |
Owens Corning and Subsidiaries |
Segment Information |
(unaudited) |
Roofing
The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Roofing segment (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
Net sales |
$ |
1,105 |
$ |
1,123 |
$ |
2,062 |
$ |
2,018 |
||||
% change from prior year |
-2 |
% |
10 |
% |
2 |
% |
9 |
% |
||||
EBIT |
$ |
373 |
$ |
338 |
$ |
659 |
$ |
547 |
||||
EBIT as a % of net sales |
34 |
% |
30 |
% |
32 |
% |
27 |
% |
||||
Depreciation and amortization expense |
$ |
15 |
$ |
16 |
$ |
30 |
$ |
32 |
||||
EBITDA |
$ |
388 |
$ |
354 |
$ |
689 |
$ |
579 |
||||
EBITDA as a % of net sales |
35 |
% |
32 |
% |
33 |
% |
29 |
% |
Insulation
The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Insulation segment (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
Net sales |
$ |
916 |
$ |
905 |
$ |
1,820 |
$ |
1,824 |
||||
% change from prior year |
1 |
% |
-3 |
% |
- |
% |
2 |
% |
||||
EBIT |
$ |
183 |
$ |
163 |
$ |
344 |
$ |
319 |
||||
EBIT as a % of net sales |
20 |
% |
18 |
% |
19 |
% |
17 |
% |
||||
Depreciation and amortization expense |
$ |
51 |
$ |
57 |
$ |
102 |
$ |
108 |
||||
EBITDA |
$ |
234 |
$ |
220 |
$ |
446 |
$ |
427 |
||||
EBITDA as a % of net sales |
26 |
% |
24 |
% |
25 |
% |
23 |
% |
Doors
The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Doors segment (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
Net sales |
$ |
311 |
$ |
- |
$ |
311 |
$ |
- |
||||
% change from prior year |
N/A |
N/A |
N/A |
N/A |
||||||||
EBIT |
$ |
34 |
$ |
- |
$ |
34 |
$ |
- |
||||
EBIT as a % of net sales |
11 |
% |
N/A |
11 |
% |
N/A |
||||||
Depreciation and amortization expense |
$ |
27 |
$ |
- |
$ |
27 |
$ |
- |
||||
EBITDA |
$ |
61 |
$ |
- |
$ |
61 |
$ |
- |
||||
EBITDA as a % of net sales |
20 |
% |
- |
% |
20 |
% |
- |
% |
Table 6 (continued) |
Owens Corning and Subsidiaries |
Segment Information |
(unaudited) |
Composites
The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Composites segment (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
Net sales |
$ |
546 |
$ |
620 |
$ |
1,069 |
$ |
1,205 |
||||
% change from prior year |
-12 |
% |
-14 |
% |
-11 |
% |
-16 |
% |
||||
EBIT |
$ |
61 |
$ |
87 |
$ |
107 |
$ |
136 |
||||
EBIT as a % of net sales |
11 |
% |
14 |
% |
10 |
% |
11 |
% |
||||
Depreciation and amortization expense |
$ |
45 |
$ |
43 |
$ |
89 |
$ |
87 |
||||
EBITDA |
$ |
106 |
$ |
130 |
$ |
196 |
$ |
223 |
||||
EBITDA as a % of net sales |
19 |
% |
21 |
% |
18 |
% |
19 |
% |
Table 7 |
Owens Corning and Subsidiaries |
Corporate, Other and Eliminations |
(unaudited) |
Corporate, Other and Eliminations
The table below provides a summary of EBIT and depreciation and amortization expense for the Corporate, Other and Eliminations category (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
Restructuring costs |
$ |
(47 |
) |
$ |
(47 |
) |
$ |
(61 |
) |
$ |
(65 |
) |
Gain on sale of Santa Clara, California site |
- |
- |
- |
189 |
||||||||
Gains on sale of certain precious metals |
- |
- |
- |
2 |
||||||||
Paroc marine recall |
(6 |
) |
- |
(7 |
) |
- |
||||||
Strategic review-related charges |
(15 |
) |
- |
(17 |
) |
- |
||||||
Acquisition-related transaction costs |
(29 |
) |
- |
(47 |
) |
- |
||||||
Acquisition-related integration costs |
(21 |
) |
- |
(21 |
) |
- |
||||||
Recognition of acquisition inventory fair value step-up |
(12 |
) |
- |
(12 |
) |
- |
||||||
General corporate expense and other |
(63 |
) |
(54 |
) |
(118 |
) |
(107 |
) |
||||
EBIT |
$ |
(193 |
) |
$ |
(101 |
) |
$ |
(283 |
) |
$ |
19 |
|
Depreciation and amortization |
$ |
29 |
$ |
43 |
$ |
50 |
$ |
59 |
Table 8 |
Owens Corning and Subsidiaries |
Free Cash Flow Reconciliation Schedule |
(unaudited) |
The reconciliation from net cash flow provided by (used for) operating activities to free cash flow is shown in the table below (in millions):
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||
NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES |
$ |
493 |
$ |
494 |
$ |
517 |
$ |
330 |
||||
Less: Cash paid for property, plant and equipment |
(157 |
) |
(122 |
) |
(309 |
) |
(280 |
) |
||||
FREE CASH FLOW |
$ |
336 |
$ |
372 |
$ |
208 |
$ |
50 |
Media Inquiries:
Megan James
419.348.0768
Investor Inquiries:
Amber Wohlfarth
419.248.5639