Owens Corning Delivers Full-Year Net Sales of $9.7 Billion; Generates Earnings of $1.2 Billion and Adjusted EBIT of $1.8 Billion

Published

TOLEDO, Ohio--(BUSINESS WIRE)-- Owens Corning (NYSE: OC), a global building and construction materials leader, today reported fourth-quarter and full-year 2023 results.

  • Reported Net Sales of $9.7 Billion, Down Slightly from Prior Year
  • Expanded 2023 Adjusted EBIT Margins to 19% and Adjusted EBITDA Margins to 24%
  • Delivered Diluted EPS of $13.14 and Adjusted Diluted EPS of $14.42
  • Generated Operating Cash Flow of $1.7 Billion and Free Cash Flow of $1.2 Billion
  • Returned $812 Million, or 68%, of Free Cash Flow to Shareholders through Dividends and Share Repurchases

“These outstanding results for the fourth quarter and full year demonstrate the strength of our team, the value of our products, and the impact of our enterprise strategy to increase the earnings power of the company and create value for our customers and shareholders,” said Chair and Chief Executive Officer Brian Chambers. “Looking ahead, we will continue to focus on delivering outstanding results in the near-term as we execute the strategic moves announced last week which will further strengthen our leadership in building and construction materials and position the company for long-term success.”

Enterprise Performance

($ in millions, except per share amounts)

Fourth-Quarter

Full-Year

2023

2022

Change

2023

2022

Change

Net Sales

$2,304

$2,285

$19

1%

$9,677

$9,761

$(84)

(1)%

Net Earnings Attributable to OC

131

124

7

6%

1,196

1,241

(45)

(4)%

Adjusted EBIT

392

333

59

18%

1,805

1,762

43

2%

As a Percent of Net Sales

17%

15%

N/A

N/A

19%

18%

N/A

N/A

Adjusted EBITDA

518

460

58

13%

2,313

2,267

46

2%

As a Percent of Net Sales

22%

20%

N/A

N/A

24%

23%

N/A

N/A

Diluted EPS

1.46

1.32

0.14

11%

13.14

12.70

0.44

3%

Adjusted Diluted EPS

3.21

2.49

0.72

29%

14.42

12.88

1.54

12%

Operating Cash Flow

698

675

23

3%

1,719

1,760

(41)

(2)%

Free Cash Flow

562

535

27

5%

1,193

1,314

(121)

(9)%

Enterprise Strategy Highlights

  • On February 9, Owens Corning announced it entered into a definitive agreement to acquire Masonite International Corporation, a leading global provider of interior and exterior doors and door systems. The addition of Masonite's doors business will strengthen Owens Corning's position in building and construction materials. The transaction is expected to close mid-2024.
  • Owens Corning also announced on February 9 that it will review strategic alternatives for its global glass reinforcements business. This decision to review the business is consistent with the company's strategy to focus on building and construction materials. Glass reinforcements generates annual revenue of approximately $1.3 billion.
  • Owens Corning is updating the long-term EBIT margin guide for the Roofing segment from approximately 20% to mid-20% on average.
  • Owens Corning continues to invest in new product and process innovation to support customers and generate additional growth. In 2023, it launched 39 new or refreshed products.
  • Owens Corning sustained a high level of safety performance in 2023 with a recordable incident rate (RIR) of 0.60.
  • Owens Corning continues to be recognized as a leader in environmental, social, and governance. In the fourth quarter, the company earned a place on the Dow Jones Sustainability World Index for the 14th consecutive year.

Cash Returned to Shareholders

  • During 2023, the company returned $812 million to shareholders through dividends and share repurchases. The company paid dividends of $188 million and repurchased 5.4 million shares of common stock for $624 million.
  • In December 2023, Owens Corning announced its Board of Directors declared quarterly cash dividends of $0.60 per common share, a 15% increase compared with the associated prior quarterly dividends.

“In 2023, the strength of our earnings and disciplined capital allocation resulted in $1.2 billion of free cash flow, with 68% returned to shareholders through share repurchases and dividends,” said Executive Vice President and Chief Financial Officer Todd Fister. “As we look forward to 2024, we remain committed to maintaining our investment grade balance sheet, investing in attractive acquisitions and capital projects to continue to grow our earnings power, and returning 50% of free cash to shareholders over time.”

Other Notable Highlights

  • Owens Corning expects to issue its 18th annual Sustainability Report next month. The report will highlight the company's progress toward its 2030 sustainability goals.

2023 Segment Performance

Full-Year

  • Roofing net sales increased 10% to $4.0 billion in 2023 compared to 2022, with strong year-over-year demand driven primarily by higher levels of storm activity, in addition to positive price and favorable mix. EBIT increased $343 million to $1.2 billion, with 29% EBIT margins and 31% EBITDA margins. The EBIT improvement was primarily due to positive price, favorable input costs and delivery, higher volumes, and favorable mix for the full year.
  • Insulation net sales decreased slightly to $3.7 billion in 2023 compared to 2022, primarily due to lower sales volumes in both the North American residential insulation and technical and global insulation businesses, which were largely offset by positive price, favorable delivery costs, and mix. EBIT increased $7 million to $619 million, with 17% EBIT margins and 23% EBITDA margins, with positive price and favorable mix more than offsetting the impact of lower volumes, input cost inflation, higher manufacturing costs, and planned maintenance downtime and production investments.
  • Composites net sales decreased 14% to $2.3 billion in 2023, primarily due to lower volumes and the net impact of divestitures and acquisitions. EBIT decreased $256 million to $242 million while delivering 11% EBIT margins and 18% EBITDA margins. The EBIT decline was driven by lower demand, primarily in glass reinforcements, the associated production downtime actions the company took throughout the year to balance inventories, and the net impact of divestitures and acquisitions. Input costs were inflationary for the year, largely offset by favorable delivery costs.

Fourth-Quarter

  • Roofing net sales increased 16% to $928 million in fourth-quarter 2023 compared with fourth-quarter 2022, with continued strong demand tied to the mild weather extending the roofing season in many regions and strong components attachment rate, as well as favorable mix and positive price. EBIT increased $116 million to $284 million, expanding EBIT margins to 31% and EBITDA margins to 32%. The EBIT improvement was due to higher volumes, favorable input and delivery costs, as well as positive price, favorable mix, and favorable manufacturing costs.
  • Insulation net sales decreased 3% to $931 million in fourth-quarter 2023 compared with fourth-quarter 2022. The change was primarily due to lower volumes in both the North American residential insulation and technical and global insulation businesses, partially offset by favorable price and mix. EBIT decreased $3 million to $150 million, with 16% EBIT margins and 22% EBITDA margins, as the year-over-year impact of lower volumes was largely offset by positive price realization.
  • Composites net sales decreased 13% to $514 million in fourth-quarter 2023 compared with fourth-quarter 2022, primarily due to lower volumes and price declines resulting from lower spot prices in glass reinforcements. EBIT decreased $38 million to $26 million, with EBIT margins of 5% and EBITDA margins of 13%. In addition to price, the impact of lower demand in glass reinforcements and the actions the company took to balance inventories with corresponding production downtime contributed to the year-over-year EBIT declines, which were partially offset by favorable manufacturing performance.

First-Quarter and Full-Year 2024 Outlook

  • The key economic factors that impact the company’s business are residential repair and remodeling activity, U.S. housing starts, global commercial construction activity, and global industrial production.
  • Macroeconomic trends outside of the U.S. and elevated interest rates continue to result in slow global economic growth, but the company expects most of its building and construction end markets to be relatively stable in the near term.
  • For the first-quarter 2024, the company expects overall performance to result in net sales slightly below the first quarter of 2023, while generating mid-teens margins.

Current 2024 financial outlook is presented below.

General Corporate Expenses

$240 million to $250 million

Interest Expense

$70 million to $80 million

Effective Tax Rate on Adjusted Earnings

24% to 26%

Capital Additions

Approximately $550 million

Depreciation and Amortization

Approximately $550 million

The above outlook excludes the impact of any acquisitions or divestitures not yet completed.

Fourth-Quarter 2023 Conference Call and Presentation Wednesday, February 14, 2024 9 a.m. Eastern Time

All Callers

  • Live dial-in telephone number: U.S. 1.833.470.1428; Canada 1.833.950.0062; and other international +1.404.975.4839.
  • Entry number: 498688 (Please dial in 10-15 minutes before conference call start time)
  • Live webcast: https://events.q4inc.com/attendee/569569128

Telephone and Webcast Replay

  • Telephone replay will be available one hour after the end of the call through February 21, 2024. In the U.S., call 1.866.813.9403. In Canada, call 1.226.828.7578. In other international locations, call +1.929.458.6194.
  • Conference replay number: 943465
  • Webcast replay will be available for one year using the above link.

About Owens Corning

Owens Corning is a global building and construction materials leader committed to building a sustainable future through material innovation. Our three integrated businesses – Roofing, Insulation, 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 approximately 18,000 employees in 30 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, and free cash flow. 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 7 for adjusted earnings and adjusted EPS, and Table 8 for free cash flow.

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 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 any 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 planned acquisition of 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 the planned acquisition of Masonite; our liquidity and the availability and cost of credit; our ability to achieve expected synergies, cost reductions and/or productivity improvements; 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 complete and successfully integrate the Masonite acquisition; any material adverse changes in the business of Masonite; the ability to obtain required regulatory, shareholder or other third-party approvals and consents and otherwise complete the Masonite acquisition; our ability to achieve the strategic and other objectives relating to the Masonite acquisition, including any expected synergies, and the strategic review of our GR business; and 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 February 14, 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 December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

NET SALES

$

2,304

 

$

2,285

 

$

9,677

 

$

9,761

 

COST OF SALES

 

1,689

 

 

1,715

 

 

6,994

 

 

7,145

 

Gross margin

 

615

 

 

570

 

 

2,683

 

 

2,616

 

OPERATING EXPENSES

 

 

 

 

Marketing and administrative expenses

 

219

 

 

217

 

 

831

 

 

803

 

Science and technology expenses

 

38

 

 

33

 

 

123

 

 

106

 

Gain on equity method investment

 

 

 

 

 

 

 

(130

)

Gain on sale of site

 

 

 

 

 

(189

)

 

 

Other expense, net

 

29

 

 

141

 

 

106

 

 

123

 

Total operating expenses

 

286

 

 

391

 

 

871

 

 

902

 

OPERATING INCOME

 

329

 

 

179

 

 

1,812

 

 

1,714

 

Non-operating expense (income)

 

146

 

 

(3

)

 

145

 

 

(9

)

EARNINGS BEFORE INTEREST AND TAXES

 

183

 

 

182

 

 

1,667

 

 

1,723

 

Interest expense, net

 

14

 

 

27

 

 

76

 

 

109

 

EARNINGS BEFORE TAXES

 

169

 

 

155

 

 

1,591

 

 

1,614

 

Income tax expense

 

40

 

 

33

 

 

401

 

 

373

 

Equity in net earnings of affiliates

 

1

 

 

 

 

3

 

 

 

NET EARNINGS

 

130

 

 

122

 

 

1,193

 

 

1,241

 

Net loss attributable to non-redeemable and redeemable noncontrolling interests

 

(1

)

 

(2

)

 

(3

)

 

 

NET EARNINGS ATTRIBUTABLE TO OWENS CORNING

$

131

 

$

124

 

$

1,196

 

$

1,241

 

EARNINGS PER COMMON SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS

 

 

 

 

Basic

$

1.48

 

$

1.33

 

$

13.27

 

$

12.85

 

Diluted

$

1.46

 

$

1.32

 

$

13.14

 

$

12.70

 

WEIGHTED AVERAGE COMMON SHARES

 

 

 

 

Basic

 

88.5

 

 

93.1

 

 

90.1

 

 

96.6

 

Diluted

 

89.5

 

 

94.2

 

 

91.0

 

 

97.7

 

Table 2

Owens Corning and Subsidiaries

EBIT Reconciliation Schedules

(unaudited)

 

Adjusting (expense) income items to EBIT are shown in the table below (in millions):

 

 

Three Months Ended December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Restructuring costs

$

(63

)

$

(19

)

$

(169

)

$

(48

)

Gains on sale of certain precious metals

 

 

 

 

 

2

 

 

18

 

Intangible assets impairment charge

 

 

 

(96

)

 

 

 

(96

)

Pension settlement losses

 

(145

)

 

 

 

(145

)

 

 

Acquisition and divestiture-related costs

 

 

 

(2

)

 

 

 

(7

)

Gain on sale of Santa Clara, California site

 

 

 

 

 

189

 

 

 

Gain on sale of Shanghai, China facility

 

 

 

 

 

 

 

27

 

Gain on remeasurement of Fiberteq equity investment

 

 

 

 

 

 

 

130

 

Paroc marine recall

 

(1

)

 

 

 

(15

)

 

 

Loss on sale of Chambery, France DUCS business

 

 

 

(1

)

 

 

 

(30

)

Loss on sale of Russian operations

 

 

 

(33

)

 

 

 

(33

)

Total adjusting items

$

(209

)

$

(151

)

$

(138

)

$

(39

)

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 December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

NET EARNINGS ATTRIBUTABLE TO OWENS CORNING

$

131

 

$

124

 

$

1,196

 

$

1,241

 

Net loss attributable to non-redeemable and redeemable noncontrolling interests

 

(1

)

 

(2

)

 

(3

)

 

 

NET EARNINGS

 

130

 

 

122

 

 

1,193

 

 

1,241

 

Equity in net earnings of affiliates

 

1

 

 

 

 

3

 

 

 

Income tax expense

 

40

 

 

33

 

 

401

 

 

373

 

EARNINGS BEFORE TAXES

 

169

 

 

155

 

 

1,591

 

 

1,614

 

Interest expense, net

 

14

 

 

27

 

 

76

 

 

109

 

EARNINGS BEFORE INTEREST AND TAXES

 

183

 

 

182

 

 

1,667

 

 

1,723

 

Less: Adjusting items from above

 

(209

)

 

(151

)

 

(138

)

 

(39

)

ADJUSTED EBIT

$

392

 

$

333

 

$

1,805

 

$

1,762

 

Net sales

$

2,304

 

$

2,285

 

$

9,677

 

$

9,761

 

ADJUSTED EBIT as a % of Net sales

 

17

%

 

15

%

 

19

%

 

18

%

EARNINGS BEFORE INTEREST AND TAXES

$

183

 

$

182

 

$

1,667

 

$

1,723

 

Depreciation and amortization

 

163

 

 

131

 

 

609

 

 

531

 

EARNINGS BEFORE EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION

 

346

 

 

313

 

 

2,276

 

 

2,254

 

Less: Adjusting items from above

 

(209

)

 

(151

)

 

(138

)

 

(39

)

Accelerated depreciation and amortization included in restructuring

 

(37

)

 

(4

)

 

(101

)

 

(26

)

ADJUSTED EBITDA

$

518

 

$

460

 

$

2,313

 

$

2,267

 

Net sales

$

2,304

 

$

2,285

 

$

9,677

 

$

9,761

 

ADJUSTED EBITDA as a % of Net sales

 

22

%

 

20

%

 

24

%

 

23

%

Table 3

Owens Corning and Subsidiaries

Consolidated Statements of Cash Flows

(unaudited)

(in millions)

 

 

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES

 

 

Net earnings

$

1,193

 

$

1,241

 

Adjustments to reconcile net earnings to cash provided by operating activities:

 

 

Depreciation and amortization

 

609

 

 

531

 

Deferred income taxes

 

26

 

 

37

 

Pension annuity settlement charge

 

145

 

 

 

Stock-based compensation expense

 

51

 

 

51

 

Intangible assets impairment charge

 

 

 

96

 

Gains on sale of certain precious metals

 

(2

)

 

(18

)

Gain on equity method investment

 

 

 

(130

)

Gain on sale of site

 

(189

)

 

 

Net loss on sale of assets or affiliates

 

 

 

36

 

Other adjustments to reconcile net earnings to cash provided by operating activities

 

(44

)

 

4

 

Change in operating assets and liabilities:

 

 

Changes in receivables, net

 

(26

)

 

(14

)

Changes in inventories

 

148

 

 

(287

)

Changes in accounts payable and accrued liabilities

 

(158

)

 

363

 

Changes in other operating assets and liabilities

 

3

 

 

(81

)

Pension fund contributions

 

(18

)

 

(8

)

Payments for other employee benefits liabilities

 

(11

)

 

(11

)

Other

 

(8

)

 

(50

)

Net cash flow provided by operating activities

 

1,719

 

 

1,760

 

NET CASH FLOW USED FOR INVESTING ACTIVITIES

 

 

Cash paid for property, plant and equipment

 

(526

)

 

(446

)

Derivative settlements

 

 

 

44

 

Proceeds from the sale of assets or affiliates

 

194

 

 

212

 

Investment in subsidiaries and affiliates, net of cash acquired

 

(6

)

 

(417

)

Other

 

(18

)

 

(16

)

Net cash flow used for investing activities

 

(356

)

 

(623

)

NET CASH FLOW USED FOR FINANCING ACTIVITIES

 

 

Purchase of noncontrolling interest

 

 

 

(9

)

Dividends paid

 

(188

)

 

(136

)

Purchases of treasury stock

 

(657

)

 

(795

)

Finance lease payments

 

(33

)

 

(30

)

Other

 

1

 

 

(4

)

Net cash flow used for financing activities

 

(877

)

 

(974

)

Effect of exchange rate changes on cash

 

30

 

 

(22

)

Net increase in cash, cash equivalents, and restricted cash

 

516

 

 

141

 

Cash, cash equivalents and restricted cash at beginning of period

 

1,107

 

 

966

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD

$

1,623

 

$

1,107

 

DISCLOSURE OF CASH FLOW INFORMATION

 

 

Cash paid during the year for income taxes

$

428

 

$

319

 

Cash paid during the year for interest

$

135

 

$

123

 

Table 4

Owens Corning and Subsidiaries

Consolidated Balance Sheets

(unaudited)

(in millions, except per share data)

 

 

December 31,

December 31,

ASSETS

 

2023

 

 

2022

 

CURRENT ASSETS

 

 

Cash and cash equivalents

$

1,615

 

$

1,099

 

Receivables, less allowances of $11 at December 31, 2023 and 2022

 

987

 

 

961

 

Inventories

 

1,198

 

 

1,334

 

Assets held for sale

 

 

 

45

 

Other current assets

 

117

 

 

117

 

Total current assets

 

3,917

 

 

3,556

 

Property, plant and equipment, net

 

3,841

 

 

3,729

 

Operating lease right-of-use assets

 

222

 

 

204

 

Goodwill

 

1,392

 

 

1,383

 

Intangible assets, net

 

1,528

 

 

1,602

 

Deferred income taxes

 

24

 

 

16

 

Other non-current assets

 

313

 

 

262

 

TOTAL ASSETS

$

11,237

 

$

10,752

 

LIABILITIES AND EQUITY

 

 

CURRENT LIABILITIES

 

 

Accounts payable

$

1,216

 

$

1,345

 

Current operating lease liabilities

 

62

 

 

52

 

Long-term debt – current portion

 

431

 

 

28

 

Other current liabilities

 

615

 

 

679

 

Total current liabilities

 

2,324

 

 

2,104

 

Long-term debt, net of current portion

 

2,615

 

 

2,992

 

Pension plan liability

 

69

 

 

78

 

Other employee benefits liability

 

112

 

 

118

 

Non-current operating lease liabilities

 

165

 

 

152

 

Deferred income taxes

 

427

 

 

388

 

Other liabilities

 

315

 

 

299

 

Total liabilities

 

6,027

 

 

6,131

 

Redeemable noncontrolling interest

 

25

 

 

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

 

4,166

 

 

4,139

 

Accumulated earnings

 

4,794

 

 

3,794

 

Accumulated other comprehensive deficit

 

(503

)

 

(681

)

Cost of common stock in treasury (c)

 

(3,292

)

 

(2,678

)

Total Owens Corning stockholders’ equity

 

5,166

 

 

4,575

 

Noncontrolling interests

 

19

 

 

21

 

Total equity

 

5,185

 

 

4,596

 

TOTAL LIABILITIES AND EQUITY

$

11,237

 

$

10,752

 

(a)

10 shares authorized; none issued or outstanding at December 31, 2023 and December 31, 2022

(b)

400 shares authorized; 135.5 issued and 87.2 outstanding at December 31, 2023; 135.5 issued and 91.9 outstanding at December 31, 2022

(c)

48.3 shares at December 31, 2023 and 43.6 shares at December 31, 2022

Table 5

Owens Corning and Subsidiaries

Segment Information

(unaudited)

 

Roofing

The table below provides a summary of net sales, EBIT and depreciation and amortization expense for the Roofing segment (in millions):

 

 

Three Months Ended December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net sales

$

928

 

$

799

 

$

4,030

 

$

3,658

 

% change from prior year

 

16

%

 

12

%

 

10

%

 

14

%

EBIT

$

284

 

$

168

 

$

1,174

 

$

831

 

EBIT as a % of net sales

 

31

%

 

21

%

 

29

%

 

23

%

Depreciation and amortization expense

$

16

 

$

16

 

$

64

 

$

62

 

EBITDA

$

300

 

$

184

 

$

1,238

 

$

893

 

EBITDA as a % of net sales

 

32

%

 

23

%

 

31

%

 

24

%

Insulation

The table below provides a summary of net sales, EBIT and depreciation and amortization expense for the Insulation segment (in millions):

 

 

Three Months Ended December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net sales

$

931

 

$

956

 

$

3,668

 

$

3,714

 

% change from prior year

 

-3

%

 

11

%

 

-1

%

 

17

%

EBIT

$

150

 

$

153

 

$

619

 

$

612

 

EBIT as a % of net sales

 

16

%

 

16

%

 

17

%

 

16

%

Depreciation and amortization expense

$

51

 

$

50

 

$

210

 

$

206

 

EBITDA

$

201

 

$

203

 

$

829

 

$

818

 

EBITDA as a % of net sales

 

22

%

 

21

%

 

23

%

 

22

%

Composites

The table below provides a summary of net sales, EBIT and depreciation and amortization expense for the Composites segment (in millions):

 

 

Three Months Ended December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net sales

$

514

 

$

589

 

$

2,286

 

$

2,660

 

% change from prior year

 

-13

%

 

-3

%

 

-14

%

 

14

%

EBIT

$

26

 

$

64

 

$

242

 

$

498

 

EBIT as a % of net sales

 

5

%

 

11

%

 

11

%

 

19

%

Depreciation and amortization expense

$

42

 

$

44

 

$

172

 

$

175

 

EBITDA

$

68

 

$

108

 

$

414

 

$

673

 

EBITDA as a % of net sales

 

13

%

 

18

%

 

18

%

 

25

%

Table 6

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 December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Restructuring costs

$

(63

)

$

(19

)

$

(169

)

$

(48

)

Gains on sale of certain precious metals

 

 

 

 

 

2

 

 

18

 

Intangible assets impairment charge

 

 

 

(96

)

 

 

 

(96

)

Pension settlement losses

 

(145

)

 

 

 

(145

)

 

 

Acquisition and divestiture-related costs

 

 

 

(2

)

 

 

 

(7

)

Gain on sale of Santa Clara, California site

 

 

 

 

 

189

 

 

 

Gain on sale of Shanghai, China facility

 

 

 

 

 

 

 

27

 

Gain on remeasurement of Fiberteq equity investment

 

 

 

 

 

 

 

130

 

Paroc marine recall

 

(1

)

 

 

 

(15

)

 

 

Loss on sale of Chambery, France DUCS business

 

 

 

(1

)

 

 

 

(30

)

Loss on sale of Russian operations

 

 

 

(33

)

 

 

 

(33

)

General corporate expense and other

 

(68

)

 

(52

)

 

(230

)

 

(179

)

EBIT

$

(277

)

$

(203

)

$

(368

)

$

(218

)

Depreciation and amortization

$

54

 

$

21

 

$

163

 

$

88

 

Table 7

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

Twelve Months Ended

 

March 31,

June 30,

September 30,

December 31,

December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

RECONCILIATION TO ADJUSTED EARNINGS

NET EARNINGS ATTRIBUTABLE TO OWENS CORNING

$

383

 

$

304

 

$

345

 

$

343

 

$

337

 

$

470

 

$

131

 

$

124

 

$

1,196

 

$

1,241

 

Adjustment to remove adjusting items (a)

 

(173

)

 

(25

)

 

47

 

 

36

 

 

55

 

 

(123

)

 

209

 

 

151

 

 

138

 

 

39

 

Adjustment to remove tax expense/(benefit) on adjusting items (b)

 

46

 

 

6

 

 

(11

)

 

(2

)

 

(11

)

 

 

 

(46

)

 

(26

)

 

(22

)

 

(22

)

Adjustment to remove significant tax items and reserve reversals (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to tax expense/(benefit) to reflect pro forma tax rate (d)

 

1

 

 

8

 

 

7

 

 

2

 

 

(1

)

 

4

 

 

(7

)

 

(14

)

 

 

 

 

ADJUSTED EARNINGS

$

257

 

$

293

 

$

388

 

$

379

 

$

380

 

$

351

 

$

287

 

$

235

 

$

1,312

 

$

1,258

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION TO ADJUSTED DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS

DILUTED EARNINGS PER COMMON SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS

$

4.17

 

$

3.03

 

$

3.78

 

$

3.49

 

$

3.71

 

$

4.84

 

$

1.46

 

$

1.32

 

$

13.14

 

$

12.70

 

Adjustment to remove adjusting items (a)

 

(1.88

)

 

(0.25

)

 

0.51

 

 

0.37

 

 

0.61

 

 

(1.27

)

 

2.34

 

 

1.60

 

 

1.52

 

 

0.40

 

Adjustment to remove tax expense/(benefit) on adjusting items (b)

 

0.50

 

 

0.06

 

 

(0.12

)

 

(0.02

)

 

(0.12

)

 

 

 

(0.51

)

 

(0.28

)

 

(0.24

)

 

(0.22

)

Adjustment to remove significant tax items and reserve reversals (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to tax expense/(benefit) to reflect pro forma tax rate (d)

 

0.01

 

 

0.08

 

 

0.08

 

 

0.01

 

 

(0.02

)

 

0.04

 

 

(0.08

)

 

(0.15

)

 

 

 

 

ADJUSTED DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO OWENS CORNING COMMON STOCKHOLDERS

$

2.80

 

$

2.92

 

$

4.25

 

$

3.85

 

$

4.18

 

$

3.61

 

$

3.21

 

$

2.49

 

$

14.42

 

$

12.88

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION TO DILUTED SHARES OUTSTANDING

Weighted average shares outstanding used for basic earnings per share

 

91.3

 

 

99.5

 

 

90.5

 

 

97.6

 

 

90.0

 

 

96.3

 

 

88.5

 

 

93.1

 

 

90.1

 

 

96.6

 

Non-vested restricted shares and performance shares

 

0.6

 

 

0.7

 

 

0.8

 

 

0.8

 

 

0.9

 

 

0.8

 

 

1.0

 

 

1.1

 

 

0.9

 

 

1.1

 

Options to purchase common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted shares outstanding

 

91.9

 

 

100.2

 

 

91.3

 

 

98.4

 

 

90.9

 

 

97.1

 

 

89.5

 

 

94.2

 

 

91.0

 

 

97.7

 

(a)

Please refer to Table 2 "EBIT Reconciliation Schedules" for additional information on adjusting items.

(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)

There were no significant tax items in 2023 or 2022.

(d)

To compute adjusted earnings, we apply a full year pro forma effective tax rate to each quarter presented. For 2023, we have used an effective tax rate of 24%, which was our 2023 effective tax rate excluding the adjusting items referenced in (a), (b) and (c). For comparability, in 2022, we have used an effective tax rate of 24%, which was our 2022 effective tax rate excluding the adjusting items referenced in (a), (b) and (c).

Table 8

Owens Corning and Subsidiaries

Free Cash Flow Reconciliation Schedule

(unaudited)

 

The reconciliation from net cash flow provided by operating activities to free cash flow and the calculation of free cash flow conversion of adjusted earnings ("free cash flow conversion") are shown in the table below (in millions):

 

 

Three Months Ended December 31,

Twelve Months Ended December 31,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES

$

698

 

$

675

 

$

1,719

 

$

1,760

 

Less: Cash paid for property, plant and equipment

 

(136

)

 

(140

)

 

(526

)

 

(446

)

FREE CASH FLOW

$

562

 

$

535

 

$

1,193

 

$

1,314

 

ADJUSTED EARNINGS (a)

$

287

 

$

235

 

$

1,312

 

$

1,258

 

FREE CASH FLOW CONVERSION (b)

 

n/a

 

 

n/a

 

 

91

%

 

104

%

(a)

Please refer to Table 7 "EPS Reconciliation Schedules" for the reconciliation from net earnings attributable to Owens Corning to adjusted earnings.

(b)

We compute free cash flow conversion on an annual basis only due to the seasonality of our businesses.

 

Media Inquiries: Megan James 419.348.0768

Investor Inquiries: Amber Wohlfarth 419.248.5639

Source: Owens Corning

In This Story

OC