Exhibit 99.2
OSB | Siding | EWP | Other | Corporate | Total | |||||||||||||||||||
Quarter ended 6/30/2011 | ||||||||||||||||||||||||
Sales | $ | 140.6 | $ | 118.6 | $ | 53.6 | $ | 49.9 | $ | (0.3 | ) | $ | 362.4 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation and amortization | 9.4 | 3.9 | 3.1 | 3.3 | 0.5 | 20.2 | ||||||||||||||||||
Cost of sales and selling and administative | 148.6 | 103.4 | 53.7 | 42.5 | 15.7 | 363.9 | ||||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | 2.5 | 2.5 | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | (0.6 | ) | (0.6 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total operating costs | 158.0 | 107.3 | 56.8 | 45.8 | 18.1 | 386.0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(Loss) income from operations | (17.4 | ) | 11.3 | (3.2 | ) | 4.1 | (18.4 | ) | (23.6 | ) | ||||||||||||||
Total non-operating expense | (10.3 | ) | (10.3 | ) | ||||||||||||||||||||
Income (loss) before income taxes and equity in | (17.4 | ) | 11.3 | (3.2 | ) | 4.1 | (28.7 | ) | (33.9 | ) | ||||||||||||||
Benefit for income taxes | (8.4 | ) | (8.4 | ) | ||||||||||||||||||||
Equity in loss of unconsolidated affiliates | 5.5 | — | — | 1.9 | — | 7.4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | (22.9 | ) | 11.3 | (3.2 | ) | 2.2 | (20.3 | ) | (32.9 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | (22.9 | ) | 11.3 | (3.2 | ) | 2.2 | (20.3 | ) | (32.9 | ) | ||||||||||||||
Benefit for income taxes | — | — | — | — | (8.4 | ) | (8.4 | ) | ||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 14.4 | 14.4 | ||||||||||||||||||
Depreciation and amortization | 9.4 | 3.9 | 3.1 | 3.3 | 0.5 | 20.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
EBITDA from continuing operations | (13.5 | ) | 15.2 | (0.1 | ) | 5.5 | (13.8 | ) | (6.7 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Stock based compensation expense | 0.2 | 0.1 | 0.1 | — | 1.0 | 1.4 | ||||||||||||||||||
(Gain) loss on sale or impairment | 2.5 | 2.5 | ||||||||||||||||||||||
Investment income | (3.5 | ) | (3.5 | ) | ||||||||||||||||||||
Other operating credits and charges, net | (0.6 | ) | (0.6 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Adjusted EBITDA from continuing | $ | (13.3 | ) | $ | 15.3 | $ | (0.0 | ) | $ | 5.5 | $ | (14.4 | ) | $ | (6.9 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Quarter ended June 30, 2010 | ||||||||||||||||||||||||
Sales | $ | 217.8 | $ | 130.6 | $ | 55.9 | $ | 47.6 | $ | (4.4 | ) | $ | 447.5 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation and amortization | 9.9 | 5.4 | 3.7 | 2.8 | 0.6 | 22.4 | ||||||||||||||||||
Cost of sales and selling and administative | 162.7 | 103.1 | 56.4 | 39.3 | 14.2 | 375.7 | ||||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | (0.1 | ) | (0.1 | ) | ||||||||||||||||
Other operating credits and charges, net | — | — | — | — | 0.6 | 0.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total operating costs | 172.6 | 108.5 | 60.1 | 42.1 | 15.3 | 398.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(Loss) income from operations | 45.2 | 21.8 | (4.4 | ) | 5.5 | (19.2 | ) | 48.9 | ||||||||||||||||
Total non-operating expense | (13.5 | ) | (13.5 | ) | ||||||||||||||||||||
Income (loss) before income taxes and equity in | 45.2 | 21.8 | (4.4 | ) | 5.5 | (32.7 | ) | 35.4 | ||||||||||||||||
Benefit for income taxes | 12.7 | 12.7 | ||||||||||||||||||||||
Equity in loss of unconsolidated affiliates | (2.7 | ) | — | — | 1.8 | — | (0.9 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | 47.9 | 21.8 | (4.4 | ) | 3.7 | (45.4 | ) | 23.6 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | 47.9 | 21.8 | (4.4 | ) | 3.7 | (45.4 | ) | 23.6 | ||||||||||||||||
Benefit for income taxes | — | — | — | — | 12.7 | 12.7 | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 17.7 | 17.7 | ||||||||||||||||||
Depreciation and amortization | 9.9 | 5.4 | 3.7 | 2.8 | 0.6 | 22.4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
EBITDA from continuing operations | 57.8 | 27.2 | (0.7 | ) | 6.5 | (14.4 | ) | 76.4 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Stock based compensation expense | 0.2 | 0.2 | 0.1 | — | 1.6 | 2.1 | ||||||||||||||||||
(Gain) loss on sale or impairment | (0.1 | ) | (0.1 | ) | ||||||||||||||||||||
Investment income | (4.3 | ) | (4.3 | ) | ||||||||||||||||||||
Other operating credits and charges, net | 0.6 | 0.6 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Adjusted EBITDA from continuing | $ | 58.0 | $ | 27.4 | $ | (0.6 | ) | $ | 6.5 | $ | (16.6 | ) | $ | 74.7 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended 6/30/2011 | ||||||||||||||||||||||||
Sales | $ | 272.6 | $ | 224.7 | $ | 101.9 | $ | 95.8 | $ | (0.9 | ) | $ | 694.1 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation and amortization | 18.7 | 8.2 | 7.3 | 6.4 | 1.1 | 41.7 | ||||||||||||||||||
Cost of sales and selling and administative | 278.6 | 192.5 | 103.0 | 81.0 | 32.5 | 687.6 | ||||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | 8.0 | 8.0 | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | (1.4 | ) | (1.4 | ) | ||||||||||||||||
Total operating costs | 297.3 | 200.7 | 110.3 | 87.4 | 40.2 | 735.9 | ||||||||||||||||||
(Loss) income from operations | (24.7 | ) | 24.0 | (8.4 | ) | 8.4 | (41.1 | ) | (41.8 | ) | ||||||||||||||
Total non-operating expense | (18.5 | ) | (18.5 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) before income taxes and equity in | (24.7 | ) | 24.0 | (8.4 | ) | 8.4 | (59.6 | ) | (60.3 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Benefit for income taxes | (15.2 | ) | (15.2 | ) | ||||||||||||||||||||
Equity in loss of unconsolidated affiliates | 7.3 | — | 0.3 | 3.1 | — | 10.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | (32.0 | ) | 24.0 | (8.7 | ) | 5.3 | (44.4 | ) | (55.8 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | (32.0 | ) | 24.0 | (8.7 | ) | 5.3 | (44.4 | ) | (55.8 | ) | ||||||||||||||
Benefit for income taxes | — | — | — | — | (15.2 | ) | (15.2 | ) | ||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 28.4 | 28.4 | ||||||||||||||||||
Depreciation and amortization | 18.7 | 8.2 | 7.3 | 6.4 | 1.1 | 41.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
EBITDA from continuing operations | (13.3 | ) | 32.2 | (1.4 | ) | 11.7 | (30.1 | ) | (0.9 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Stock based compensation expense | 0.4 | 0.2 | 0.2 | — | 4.0 | 4.8 | ||||||||||||||||||
(Gain) loss on sale or impairment | 8.0 | 8.0 | ||||||||||||||||||||||
Investment income | (7.5 | ) | (7.5 | ) | ||||||||||||||||||||
Other operating credits and charges, net | (1.4 | ) | (1.4 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Adjusted EBITDA from continuing | $ | (12.9 | ) | $ | 32.4 | $ | (1.2 | ) | $ | 11.7 | $ | (27.0 | ) | $ | 3.0 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Six months ended 6/30/2010 | ||||||||||||||||||||||||
Sales | $ | 335.4 | $ | 220.4 | $ | 104.7 | $ | 88.9 | $ | (4.9 | ) | $ | 744.5 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Depreciation and amortization | 18.5 | 10.5 | 7.1 | 5.5 | 1.2 | 42.8 | ||||||||||||||||||
Cost of sales and selling and administative | 276.7 | 179.6 | 108.3 | 76.8 | 32.4 | 673.8 | ||||||||||||||||||
Loss on sale or impairment of long lived assets | — | — | — | — | 1.2 | 1.2 | ||||||||||||||||||
Other operating credits and charges, net | — | — | — | — | 0.5 | 0.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total operating costs | 295.2 | 190.1 | 115.4 | 82.3 | 35.3 | 718.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
(Loss) income from operations | 40.2 | 30.3 | (10.7 | ) | 6.6 | (40.2 | ) | 26.2 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total non-operating expense | (22.9 | ) | (22.9 | ) | ||||||||||||||||||||
Income (loss) before income taxes and equity in | 40.2 | 30.3 | (10.7 | ) | 6.6 | (63.1 | ) | 3.3 | ||||||||||||||||
Benefit for income taxes | 2.4 | 2.4 | ||||||||||||||||||||||
Equity in loss of unconsolidated affiliates | (3.2 | ) | — | 0.3 | 2.7 | — | (0.2 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | 43.4 | 30.3 | (11.0 | ) | 3.9 | (65.5 | ) | 1.1 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Income (loss) from continuing operations | 43.4 | 30.3 | (11.0 | ) | 3.9 | (65.5 | ) | 1.1 | ||||||||||||||||
Benefit for income taxes | — | — | — | — | 2.4 | 2.4 | ||||||||||||||||||
Interest expense, net of capitalized interest | — | — | — | — | 34.5 | 34.5 | ||||||||||||||||||
Depreciation and amortization | 18.5 | 10.5 | 7.1 | 5.5 | 1.2 | 42.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
EBITDA from continuing operations | 61.9 | 40.8 | (3.9 | ) | 9.4 | (27.4 | ) | 80.8 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Stock based compensation expense | 0.5 | 0.3 | 0.3 | — | 4.2 | 5.3 | ||||||||||||||||||
(Gain) loss on sale or impairment | 1.2 | 1.2 | ||||||||||||||||||||||
Investment income | (10.2 | ) | (10.2 | ) | ||||||||||||||||||||
Other operating credits and charges, net | 0.5 | 0.5 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Adjusted EBITDA from continuing | $ | 62.4 | $ | 41.1 | $ | (3.6 | ) | $ | 9.4 | $ | (31.7 | ) | $ | 77.6 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|