Biggest changeThese 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.
Biggest changeThese 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 and interest rate and financial markets volatility; • changes to tariff, trade or investment policies or laws; • availability and cost of energy and raw materials; • competitive and pricing factors; • relationships with key customers and customer concentration in certain areas; • our ability to achieve expected synergies, cost reductions and/or productivity improvements; • issues related to acquisitions, divestitures and joint ventures or expansions; • our ability to complete the announced divestiture of our GR business on the expected terms and within the anticipated time period, or at all, which is dependent on the parties' ability to satisfy certain closing conditions; • 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; • uninsured losses or major manufacturing disruptions, 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; • our liquidity and the availability and cost of credit; • 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; and • defined benefit plan funding obligations.
Accounting for pensions and other postretirement benefits involves estimating the cost of benefits to be provided well into the future and attributing that cost over the time period each employee works. To accomplish this, extensive use is made of assumptions about investment returns, discount rates, inflation, mortality, turnover, and medical costs.
Pensions and Other Postretirement Benefits Accounting for pensions and other postretirement benefits involves estimating the cost of benefits to be provided well into the future and attributing that cost over the time period each employee works. To accomplish this, extensive use is made of assumptions about investment returns, discount rates, inflation, mortality, turnover and medical costs.
Conversely, if we were to determine that we would be able to realize our net deferred tax assets in the future in excess of their currently recorded amount, an adjustment to increase the net deferred tax assets would be credited to earnings in the period such determination was made. Impairment of Assets.
Conversely, if we were to determine that we would be able to realize our net deferred tax assets in the future in excess of their currently recorded amount, an adjustment to increase the net deferred tax assets would be credited to earnings in the period such determination was made.
The Company exercises judgment in evaluating assets for impairment. Goodwill and other indefinite-lived intangible assets are tested for impairment annually, or when circumstances arise which indicate there may be an impairment. Long-lived assets are tested for impairment when economic conditions or management decisions indicate an impairment may exist.
Impairment of Assets The Company exercises judgment in evaluating assets for impairment. Goodwill and other indefinite-lived intangible assets are tested for impairment annually, or when circumstances arise which indicate there may be an impairment. Long-lived assets are tested for impairment when economic conditions or management decisions indicate an impairment may exist.
However, changes in management intentions, market conditions, operating performance and other similar circumstances could affect the assumptions used in these impairment tests. Changes in the assumptions could result in impairment charges that could be material to our Consolidated Financial Statements in any given period.
However, changes in management intentions, market conditions, operating performance and other similar circumstances could affect the assumptions used in these impairment tests. Changes in the assumptions could result in additional impairment charges that could be material to our Consolidated Financial Statements in any given period.
One of our Programs includes a parent guarantee to the participating financial institution for a certain U.S. subsidiary that, at the time of the respective Program’s inception in 2015, was a guarantor subsidiary of the Company’s Credit Agreement.
One of the Programs includes a parent guarantee to the participating financial institution for a certain U.S. subsidiary that, at the time of the respective program’s inception in 2015, was a guarantor subsidiary of the Company’s credit agreement.
For our largest plan, the United States plan, the discount rate used for the December 31, 2023 measurement date is based on a yield curve approach where the expected future benefit payments are matched with a yield curve derived from certain AA-rated corporate bonds.
For our largest plan, the United States plan, the discount rate used for the December 31, 2024 measurement date is based on a yield curve approach where the expected future benefit payments are matched with a yield curve derived from certain AA-rated corporate bonds.
Accordingly, users of this Annual Report on Form 10-K are cautioned not to place undue reliance on the forward-looking statements. Table of Contents -44-
Accordingly, users of this Annual Report on Form 10-K are cautioned not to place undue reliance on the forward-looking statements. 41 Table of Contents
The methods corresponding to those described above are used to determine the discount rate and expected return on assets for non-U.S. pension and postretirement plans, to the extent applicable. RECENT ACCOUNTING PRONOUNCEMENTS Please refer to Note 1 of the Consolidated Financial Statements. ENVIRONMENTAL MATTERS Please refer to Note 16 of the Consolidated Financial Statements. Table of Contents -43- ITEM 7.
The methods corresponding to those described above are used to determine the discount rate and expected return on assets for non-U.S. pension and postretirement plans, to the extent applicable. RECENT ACCOUNTING PRONOUNCEMENTS Please refer to Note 1 of the Consolidated Financial Statements. ENVIRONMENTAL MATTERS Please refer to Note 17 of the Consolidated Financial Statements. 40 Table of Contents ITEM 7.
The result supported a discount rate of 4.90% at December 31, 2023 compared to 5.10% at December 31, 2022. A 25 basis point increase (decrease) in the discount rate would (decrease) increase the United States postretirement benefit obligation by approximately $2 million and (decrease) increase 2024 net periodic postretirement benefit cost by less than $1 million.
The result supported a discount rate of 5.55% at December 31, 2024 compared to 4.90% at December 31, 2023. A 25 basis point increase (decrease) in the discount rate would (decrease) increase the United States postretirement benefit obligation by approximately $2 million and (decrease) increase 2025 net periodic postretirement benefit cost by less than $1 million.
We expect that our cash on hand, coupled with future cash flows from operations and other available sources of liquidity, including our Senior Revolving Credit Facility and our Receivables Securitization Facility, will provide ample liquidity to enable us to meet our cash requirements for at least the next 12 months and foreseeable future thereafter.
We expect that our cash on hand, coupled with future cash flows from operations and other available sources of liquidity, including our Senior Revolving Credit Facility and our Receivables Securitization Facility, will provide ample liquidity to enable us to meet our cash requirements for at least the next 12 months and foreseeable future thereafter. 33 Table of Contents ITEM 7.
This process resulted in the selection of an expected return of 5.75% at the December 31, 2023 measurement date, which is used to determine net periodic pension cost for the year 2024. The expected return selected at the December 31, 2022 measurement date was 5.75%, which was used to determine the net periodic pension cost for the year 2023.
This process resulted in the selection of an expected return of 6.00% at the December 31, 2024 measurement date, which is used to determine net periodic pension cost for the year 2025. The expected return selected at the December 31, 2023 measurement date was 5.75%, which was used to determine the net periodic pension cost for the year 2024.
If all other assumptions remain constant, a 50 basis point increase in the selected discount rate of 11% would decrease the fair value of the Composites reporting unit by approximately 5%, and a 50 basis point decrease in the selected long-term growth rate of 2.5% would decrease the fair value of the Composites reporting unit by approximately 4%.
If all other assumptions remain constant, a 50 basis point increase in the selected discount rate of 11.5% would decrease the fair value by approximately 5%, and a 50 basis point decrease in the selected long-term growth rate of 2.0% would decrease the fair value by approximately 4%.
A 25 basis point increase (decrease) in return on plan assets assumption would result in a respective decrease (increase) of 2024 net periodic pension cost by approximately $1 million. The discount rate for our United States postretirement plan was selected using the same method as described for the pension plan.
A 25 basis point decrease in return on plan assets assumption would result in a respective increase of 2025 net periodic pension cost by less than $1 million. The discount rate for our United States postretirement plan was selected using the same method as described for the pension plan.
The anticipated increase in capital expenditures in 2024 is primarily driven by growth, manufacturing productivity and sustainability projects across all three segments. We expect that capital expenditures will be funded through cash flows from operations. See Note 2 and Note 6 of the Consolidated Financial Statements for additional information on property, plant and equipment.
The anticipated increase in capital expenditures in 2025 is primarily driven by growth, manufacturing productivity and sustainability projects. We expect that capital expenditures will be funded through cash flows from operations. See Note 2 and Note 6 of the Consolidated Financial Statements for additional information on Property, plant and equipment.
The Company made cash contributions of $18 million and $8 million to the plans during the twelve months ended December 31, 2023 and 2022, respectively. The Company expects to contribute $20 million in cash to its pension plans during 2024.
The Company made cash contributions of $7 million and $18 million to the plans during the twelve months ended December 31, 2024 and 2023, respectively. The Company expects to contribute $20 million in cash to its pension plans during 2025.
Material Cash Requirements Our anticipated uses of cash include capital expenditures, working capital needs, share repurchases, meeting financial obligations, payments of any dividends authorized by our Board of Directors, acquisitions, including the planned acquisition of Masonite, restructuring actions and pension contributions.
Material Cash Requirements Our anticipated uses of cash include capital expenditures, working capital needs, share repurchases, meeting financial obligations, payments of any dividends authorized by our Board of Directors, acquisitions, restructuring actions and pension contributions.
The most significant assumptions used in our analysis to determine the fair value of the Composites reporting unit are the discount rate and long-term growth rate.
The most significant assumptions used in our analysis to determine the fair value of the Composites reporting unit are the revenue growth rates, EBIT margins, long-term growth rate, and the discount rate.
Purchase obligations: Purchase obligations are commitments to suppliers to purchase goods or services, and include take-or-pay arrangements, capital expenditures, and contractual commitments to purchase equipment. As of December 31, 2023, the total of these obligations was $328 million, inclusive of $241 million payable in the next 12 months.
Purchase Obligations Purchase obligations are commitments to suppliers to purchase goods or services, and include take-or-pay arrangements, capital expenditures, and contractual commitments to purchase equipment. As of December 31, 2024, the total of these obligations was $411 million, inclusive of $287 million payable in the next 12 months.
The result supported a discount rate of 5.00% at December 31, 2023 compared to 5.15% at December 31, 2022. A 25 basis point increase (decrease) in the discount rate would (decrease) increase the December 31, 2023 projected benefit obligation for the United States pension plan by approximately $9 million.
The result supported a discount rate of 5.65% at December 31, 2024 compared to 5.00% at December 31, 2023. A 25 basis point increase (decrease) in the discount rate would (decrease) increase the December 31, 2024 projected benefit obligation for the United States pension plan by approximately $8 million.
Operating lease obligations: Our operating lease obligations primarily consist of real estate and material handling equipment. As of December 31, 2023, we had a total of $248 million of minimum operating lease payments. Further discussion of the future maturities of these lease liabilities can be found in Note 9 of the Consolidated Financial Statements.
As of December 31, 2024, we had a total of $463 million of minimum finance lease payments. Further discussion of the future maturities of these lease liabilities can be found in Note 10 of the Consolidated Financial Statements. Operating Lease Obligations Our operating lease obligations primarily consist of real estate and material handling equipment.
The assumed cash flows from this calculation are discounted at a rate based on a market-participant discount rate. Our annual test of indefinite-lived intangibles was conducted as of October 1, 2023. The fair value of each of our indefinite-lived intangible assets exceeded the carrying value as of the date of our assessment. Table of Contents -41- ITEM 7.
The assumed cash flows from this calculation are discounted at a rate based on a market-participant discount rate. Our annual test of indefinite-lived intangibles was conducted as of October 1, 2024. The fair value of each of our indefinite-lived intangible assets exceeded the carrying value as of the date of our assessment.
Our estimated cost of our standard warranty obligations is calculated using a 5-year historical average of claims paid for each major product category, the estimated future cost to manufacture the replacement shingles, and the estimated future cost for contractor labor, subject to the applicable warranty coverage, for a 20-year period from the date of installation.
Our estimated cost of our standard warranty obligations is calculated using a 10-year historical average of claims paid for each major product category, the estimated future cost to manufacture the replacement shingles, and the estimated future cost for contractor labor, subject to the applicable warranty coverage, for a 20-year period from the date of installation. 39 Table of Contents ITEM 7.
The following discussion of material cash requirements evaluates known contractual and other obligations, but does not include amounts that are contingent on events or other factors that are uncertain or unknown at this time including legal contingencies, and uncertain tax positions among others.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The following discussion of material cash requirements evaluates known contractual and other obligations, but does not include amounts that are contingent on events or other factors that are uncertain or unknown at this time including legal contingencies and uncertain tax positions among others.
If it is more likely than not that a reporting unit’s fair value is less than or close to its carrying value, then the quantitative impairment test must be performed to determine if impairment is required. Table of Contents -40- ITEM 7.
If it is more likely than not that a reporting unit’s fair value is less than or close to its carrying value, then the quantitative impairment test must be performed to determine if impairment is required.
The Company has three reporting units: Roofing, Insulation and Composites. 2023 Annual Goodwill Impairment Assessment Goodwill is an intangible asset that is not subject to amortization; however, annual tests are required to be performed to determine whether impairment exists.
The Company has four reporting units: Roofing, Insulation, Doors and Composites. 2024 Goodwill Impairment Assessments Goodwill is an intangible asset that is not subject to amortization; however, annual tests are required to be performed to determine whether impairment exists.
During the fourth quarter of 2023, the average Seasonally Adjusted Annual Rate (“SAAR”) of U.S. housing starts was approximately 1.454 million starts, which is up from 1.403 million starts in the fourth quarter of 2022.
During the fourth quarter of 2024, the average Seasonally Adjusted Annual Rate (“SAAR”) of U.S. housing starts was approximately 1.379 million starts, which is down from 1.454 million starts in the fourth quarter of 2023.
Earnings before interest, taxes, depreciation and amortization (“EBITDA”) by segment is a non-GAAP measure that consists of EBIT plus depreciation and amortization. Segment EBITDA is used internally by the Company for analysis of our performance.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Earnings before interest, taxes, depreciation and amortization (“EBITDA”) by segment is a non-GAAP measure that consists of EBIT plus depreciation and amortization. Segment EBITDA is used internally by the Company for analysis of our performance.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The expected return on plan assets in the United States was derived by taking into consideration the target plan asset allocation, historical rates of return on those assets, projected future asset class returns and net outperformance of the market by active investment managers and plan related and investment related expenses paid from the plan trust.
The expected return on plan assets in the United States was derived by taking into consideration the target plan asset allocation, historical rates of return on those assets, projected future asset class returns and net out performance of the market by active investment managers and plan related and investment related expenses paid from the plan trust.
Certain items, such as general corporate expenses or income and certain other expense or income items, are excluded from the internal evaluation of segment performance. Accordingly, these items are not reflected in EBIT for our reportable segments and are included in the Corporate, Other and Eliminations category, which is presented following the discussion of our reportable segments.
Corporate, Other and Eliminations Certain items, such as general corporate expenses or income and certain other expense or income items, are excluded from the internal evaluation of segment performance. Accordingly, these items are not reflected in EBIT for our reportable segments and are included within Corporate, Other and Eliminations. 31 Table of Contents ITEM 7.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) When it is determined necessary for the Company to perform the quantitative impairment process for goodwill, we estimate fair values using a discounted cash flow approach from the perspective of a market participant.
When it is determined necessary for the Company to perform the quantitative impairment process for goodwill, we estimate fair values using a discounted cash flow approach from the perspective of a market participant, as well as the market approach.
A 25 basis point increase (decrease) in the discount rate would (decrease) increase 2024 net periodic pension cost by less than $1 million. Table of Contents -42- ITEM 7.
A 25 basis point increase (decrease) in the discount rate would (decrease) increase 2025 net periodic pension cost by less than $1 million.
Further discussion of the Company's defined benefit pension plans can be found in Note 14 of the Consolidated Financial Statements.
Further discussion of the Company's defined benefit pension plans can be found in Note 15 of the Consolidated Financial Statements. 34 Table of Contents ITEM 7.
We estimate future taxable income and the effect of tax planning strategies in our consideration of whether deferred tax assets will more likely than not be realized.
In addition, we record a valuation allowance to reduce our deferred tax assets to the amount that we believe is more likely than not to be realized. We estimate future taxable income and the effect of tax planning strategies in our consideration of whether deferred tax assets will more likely than not be realized.
Additionally, the Company sells contractors extended warranties that extend coverage beyond our standard product warranty. The extended warranties revenue is deferred and recognized over the related coverage period, ranging from 16 to 20 years. Pensions and Other Postretirement Benefits.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Additionally, the Company sells contractors extended warranties that extend coverage beyond our standard product warranty. The extended warranties revenue is deferred and recognized over the related coverage period, ranging from 16 to 20 years.
LIQUIDITY, CAPITAL RESOURCES AND OTHER RELATED MATTERS Liquidity The Company's primary sources of liquidity are its balance of Cash and cash equivalents of $1.6 billion as of December 31, 2023, its Senior Revolving Credit Facility and its Receivables Securitization Facility (each as defined below).
LIQUIDITY, CAPITAL RESOURCES AND OTHER RELATED MATTERS Liquidity The Company's primary sources of liquidity are its balance of Cash and cash equivalents of $361 million as of December 31, 2024, its senior revolving credit facility (the “Senior Revolving Credit Facility”) and Receivables Securitization Facility.
We have no material off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, results of operations, liquidity, capital expenditures or other resources.
We have no material off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, results of operations, liquidity, capital expenditures or other resources. Cash Flows Cash and cash equivalents were $361 million as of December 31, 2024, compared to $1.6 billion as of December 31, 2023.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The following table shows how the Company utilized its primary sources of liquidity (in millions): As of December 31, 2023 Senior Revolving Credit Facility Receivables Securitization Facility Facility size $ 800 $ 280 Collateral capacity limitation on availability N/A — Outstanding borrowings — — Outstanding letters of credit 4 1 Availability on facility $ 796 $ 279 The Receivables Securitization Facility and Senior Revolving Credit Facility mature in 2024 and 2026, respectively.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The following table shows how the Company utilized its primary sources of liquidity: As of December 31, 2024 (In millions) Senior Revolving Credit Facility Receivables Securitization Facility Facility size or borrowing limit $ 1,000 $ 300 Collateral capacity limitation on availability N/A — Outstanding borrowings — — Outstanding letters of credit 4 1 Availability on facility $ 996 $ 299 The agreements governing our Senior Revolving Credit Facility and Receivables Securitization Facility contain various covenants that we believe are usual and customary.
Capital Expenditures: Our capital expenditures are primarily related to the maintenance and rebuild of our long-term assets, as well as investing in projects that support growth and innovation to further our enterprise strategy. Our capital expenditures on a Table of Contents -37- ITEM 7.
Capital Expenditures Our capital expenditures are primarily related to the maintenance and rebuild of our long-term assets, as well as investing in projects that support growth and innovation to further our enterprise strategy. Our capital expenditures were $647 million in 2024. We expect to have capital expenditures of approximately $800 million in 2025.
Other Strategic Uses of Cash: We have outstanding share repurchase authorizations and will evaluate and consider repurchasing shares of our common stock, as well as payments of any dividends authorized by our Board of Directors, strategic acquisitions, joint ventures, debt repurchases or repayments and other transactions to create stockholder value and enhance financial performance.
Other Strategic Uses of Cash We will evaluate and consider payments of any dividends authorized by our Board of Directors, strategic acquisitions, joint ventures, debt repurchases or repayments and other transactions to create stockholder value and enhance financial performance. Such transactions may require cash expenditures beyond current sources of liquidity or generated proceeds.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Fair Value Measurement Please refer to Notes 1, 4, 13, 14 and 15 of the Consolidated Financial Statements.
Derivatives Please refer to Note 4 of the Consolidated Financial Statements. Fair Value Measurement Please refer to Notes 1, 4, 14, 15 and 16 of the Consolidated Financial Statements.
Roofing The table below provides a summary of net sales, EBIT, depreciation and amortization expense, and EBITDA for the Roofing segment (in millions): Twelve Months Ended December 31, 2023 2022 2021 Net sales $ 4,030 $ 3,658 $ 3,209 % change from prior year 10 % 14 % 19 % EBIT $ 1,174 $ 831 $ 753 EBIT as a % of net sales 29 % 23 % 23 % Depreciation and amortization expense $ 64 $ 62 $ 59 EBITDA $ 1,238 $ 893 $ 812 EBITDA as a % of net sales 31 % 24 % 25 % NET SALES In our Roofing segment, net sales increased $372 million in 2023 compared to 2022 due to higher sales volumes of approximately 5% and higher selling prices of $166 million.
Roofing The table below provides a summary of net sales, EBIT, depreciation and amortization expense, and EBITDA for the Roofing segment: Twelve Months Ended December 31, (In millions) 2024 2023 Net sales $ 4,052 $ 4,030 % change from prior year 1 % 10 % EBIT $ 1,298 $ 1,174 EBIT as a % of net sales 32 % 29 % Depreciation and amortization expense $ 62 $ 64 EBITDA $ 1,360 $ 1,238 EBITDA as a % of net sales 34 % 31 % NET SALES In our Roofing segment, net sales increased $22 million in 2024 compared to 2023 due to higher selling prices of $165 million and favorable product mix, mostly offset by lower volumes of approximately 6%.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Composites The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Composites segment (in millions): Twelve Months Ended December 31, 2023 2022 2021 Net sales $ 2,286 $ 2,660 $ 2,341 % change from prior year -14 % 14 % 19 % EBIT $ 242 $ 498 $ 376 EBIT as a % of net sales 11 % 19 % 16 % Depreciation and amortization expense $ 172 $ 175 $ 162 EBITDA $ 414 $ 673 $ 538 EBITDA as a % of net sales 18 % 25 % 23 % NET SALES Net sales in our Composites segment decreased $374 million in 2023 compared to 2022.
Composites The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Composites segment: Twelve Months Ended December 31, (In millions) 2024 2023 Net sales $ 2,118 $ 2,286 % change from prior year -7 % -14 % EBIT $ 215 $ 242 EBIT as a % of net sales 10 % 11 % Depreciation and amortization expense $ 182 $ 172 EBITDA $ 397 $ 414 EBITDA as a % of net sales 19 % 18 % NET SALES Net sales in our Composites segment decreased $168 million in 2024 compared to 2023.
As of December 31, 2023 and December 31, 2022, the Company had $114 million and $188 million, respectively, in cash and cash equivalents in certain of its foreign subsidiaries. The Company continues to assert indefinite reinvestment in accordance with Accounting Standards Codification (“ASC”) 740 based on the laws as of enactment of the tax legislation commonly known as the U.S.
The Company continues to assert indefinite reinvestment in accordance with Accounting Standards Codification (“ASC”) 740 based on the laws as of enactment of the tax legislation commonly known as the U.S. Tax Cuts and Jobs Act of 2017.
The carrying values of the European building and technical insulation trade name and the global cellular glass insulation trademark are $90 million and $80 million, respectively. Both of these assets are included within the Insulation segment. The fair value of the remaining assets substantially exceeded their carrying value as of the date of our assessment.
The carrying value of the European building and technical insulation trade name is $84 million as of December 31, 2024. This asset is included within the Insulation segment. The fair value of the remaining assets substantially exceeded their carrying value as of the date of our assessment.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Supplier Finance Programs We review supplier terms and conditions on an ongoing basis, and have negotiated payment terms extensions in recent years in connection with our efforts to reduce working capital and improve cash flow.
Supplier Finance Programs We review supplier terms and conditions on an ongoing basis, and have negotiated payment terms extensions in recent years in connection with our efforts to reduce working capital and improve cash flow. Separate from those terms extension actions, certain of our subsidiaries have entered into paying agency agreements with third-party administrators.
The terminal business value is determined by applying the long-term growth rate to the latest year for which a forecast exists. As part of our goodwill quantitative testing process, the Company evaluates whether there are reasonably likely changes to management’s estimates that would have a material impact on the results of the goodwill impairment testing.
As part of our goodwill quantitative testing process, the Company evaluates whether there are reasonably likely changes to management’s estimates that would have a material impact on the results of the goodwill impairment testing. 37 Table of Contents ITEM 7.
Our annual test of goodwill for impairment was conducted as of October 1, 2023. The Company elected to perform the qualitative approach on all of its reporting units: Roofing, Insulation and Composites.
The interim testing indicated that the business enterprise value of the Composites reporting unit exceeded its carrying value by less than 10%. Annual Goodwill Testing Our annual test of goodwill for impairment was conducted as of October 1, 2024. The Company elected to perform the qualitative approach on all of its reporting units.
Finance lease obligations: Our finance lease obligations primarily consist of real estate, oxygen plants, computers and software, and fleet vehicles. As of December 31, 2023 we had a total of $196 million of minimum finance lease payments. Further discussion of the future maturities of these lease liabilities can be found in Note 9 of the Consolidated Financial Statements.
As of December 31, 2024, we had a total of $580 million of minimum operating lease payments. Further discussion of the future maturities of these lease liabilities can be found in Note 10 of the Consolidated Financial Statements.
For the trademark used on global cellular glass insulation products, if all other assumptions remain constant, a 50 basis point increase in the selected discount rate of 12.0% would decrease the fair value by approximately 5%, and a 50 basis point decrease in the selected long-term growth rate of 2.0% would decrease the fair value by approximately 4%.
If all other assumptions remain constant, a 2% decrease in the base year revenue would decrease the fair value by approximately 1%, a 1% decrease in the revenue growth rates would decrease the fair value by approximately 1%, a 50 basis point decrease in forecasted annual EBIT margins would decrease the fair value by approximately 2%, a 50 basis point decrease in the selected long-term growth rate of 2% would decrease the fair value by approximately 2%, and a 50 basis point increase in the selected discount rate of 11.5% would decrease the fair value by approximately 3%.
The decrease was primarily driven by lower sales volumes of approximately 12% and the net unfavorable impact of divestitures and acquisitions. Unfavorable customer mix of $16 million was partially offset by higher selling prices of $9 million and the favorable impact of translating sales denominated in foreign currencies into United States dollars.
The decrease was primarily driven by lower selling prices of $83 million, lower sales volumes of approximately 1%, unfavorable customer mix and $11 million of unfavorable impact of translating sales denominated in foreign currencies into United States dollars. EBIT EBIT in our Composites segment decreased $27 million in 2024 compared to 2023.
After evaluating and weighing all relevant events and circumstances, we concluded it is more likely than not that the fair value of the Roofing and Insulation reporting units exceeds their respective carrying value amounts. Consequently, we did not perform a quantitative analysis for the Roofing and Insulation reporting units and determined that their goodwill was not impaired for 2023.
After evaluating and weighing all relevant events and circumstances, we concluded it is more likely than not that the fair value of the Roofing and Insulation reporting units exceeds their respective carrying value amounts while the Doors reporting unit business enterprise value approximates its carrying value given the acquisition that occurred in May 2024.
These voluntary supply chain finance programs (collectively, the “Programs”) generally give participating suppliers the ability to sell, or otherwise pledge as collateral, their receivables from the Company to the participating financial institutions, at the sole discretion of both the suppliers and financial institutions. The Company is not a party to the arrangements between the suppliers and the financial institutions.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) pledge as collateral, their receivables from the Company to the participating financial institutions, at the sole discretion of both the suppliers and financial institutions. The Company is not a party to the arrangements between the suppliers and the financial institutions.
Such uncertainties include any claims by the Internal Revenue Service for income taxes, interest, and penalties attributable to audits of open tax years. In addition, we record a valuation allowance to reduce our deferred tax assets to the amount that we believe is more likely than not to be realized.
Tax Estimates The determination of our tax provision is complex due to operations in several tax jurisdictions outside the United States. We apply a more-likely-than-not recognition threshold for all tax uncertainties. Such uncertainties include any claims by the Internal Revenue Service for income taxes, interest, and penalties attributable to audits of open tax years.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) 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): Twelve Months Ended December 31, 2023 2022 2021 Restructuring costs $ (169) $ (48) $ (34) Gain on sale of land in India — — 15 Gains on sale of certain precious metals 2 18 53 Intangible assets impairment charge — (96) — Recognition of acquisition inventory fair value step-up — — (1) Pension settlement losses (145) — — Acquisition and divestiture-related costs — (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 (15) — — Loss on sale of Chambery, France DUCS business — (30) — Loss on sale of Russian operations — (33) — General corporate expense and other (230) (179) (160) EBIT $ (368) $ (218) $ (127) Depreciation and amortization $ 163 $ 88 $ 73 EBIT The impact on EBIT from Corporate, Other and Eliminations in 2023 was $150 million higher compared to 2022.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The following table summarizes these items and depreciation and amortization expense included within Corporate, Other and Eliminations: Twelve Months Ended December 31, (In millions) 2024 2023 Restructuring costs $ (86) $ (169) Gain on sale of Santa Clara, California site — 189 Pension settlement losses — (145) Acquisition-related integration costs (83) — Gains on sale of certain precious metals 19 2 Strategic review-related charges (46) — Acquisition-related transaction costs (49) — Loss on sale of business (91) — Recognition of acquisition inventory fair value step-up (18) — Paroc marine recall (58) (15) Impairment of venture investments (15) — Impairment due to strategic review (483) — General corporate expense and other (256) (230) Total Corporate, Other and Eliminations EBIT $ (1,166) $ (368) Depreciation and amortization $ 90 $ 163 EBIT The impact on EBIT from Corporate, Other and Eliminations in 2024 was $798 million higher compared to 2023.
Tax Cuts and Jobs Act of 2017. As a holding company, we have no operations of our own and most of our assets are held by our direct and indirect subsidiaries.
These covenants include a maximum allowed leverage ratio. We were in compliance with these covenants as of December 31, 2024. As a holding company, we have no operations of our own and most of our assets are held by our direct and indirect subsidiaries.
OUTLOOK In our Roofing segment, the Company expects North American new residential construction market to temporarily remain soft. Other uncertainties that may impact Roofing demand include demand from storms and other weather-related events, demand from repair and remodeling activity, competitive pricing pressure and the cost and availability of raw materials, particularly asphalt.
Other uncertainties that may impact Roofing demand include demand from storms and other weather-related events, competitive pricing pressure and the cost and availability of raw materials, particularly asphalt. The Company will continue to focus on managing costs, capital expenditures and working capital to best service the market demand.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Insulation The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Insulation segment (in millions): Twelve Months Ended December 31, 2023 2022 2021 Net sales $ 3,668 $ 3,714 $ 3,184 % change from prior year -1 % 17 % 22 % EBIT $ 619 $ 612 $ 446 EBIT as a % of net sales 17 % 16 % 14 % Depreciation and amortization expense $ 210 $ 206 $ 208 EBITDA $ 829 $ 818 $ 654 EBITDA as a % of net sales 23 % 22 % 21 % NET SALES In our Insulation segment, 2023 net sales decreased $46 million compared to 2022.
Insulation The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Insulation segment: Twelve Months Ended December 31, (In millions) 2024 2023 Net sales $ 3,692 $ 3,668 % change from prior year 1 % -1 % EBIT $ 682 $ 619 EBIT as a % of net sales 18 % 17 % Depreciation and amortization expense $ 210 $ 210 EBITDA $ 892 $ 829 EBITDA as a % of net sales 24 % 23 % 29 Table of Contents ITEM 7.
The following table summarizes the segment allocation of recorded goodwill on our Consolidated Balance Sheet as of December 31, 2023 (in millions): Segment December 31, 2023 Percent of Total Roofing $ 395 28 % Insulation 572 41 % Composites 425 31 % Total goodwill $ 1,392 100 % Annual 2023 Indefinite-lived Intangible Asset Impairment Assessment Fair values used in testing for potential impairment of our trademarks and trade names are calculated by applying an estimated market value royalty rate to the forecasted revenues of the businesses that utilize those assets.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Annual 2024 Indefinite-lived Intangible Asset Impairment Assessment Fair values used in testing for potential impairment of our trademarks and trade names are calculated by applying an estimated market value royalty rate to the forecasted revenues of the businesses that utilize those assets.
Adjusting (expense) income items to EBIT are shown in the table below (in millions): Twelve Months Ended December 31, 2023 2022 2021 Restructuring costs $ (169) $ (48) $ (34) Gain on sale of land in India — — 15 Gains on sale of certain precious metals 2 18 53 Intangible assets impairment charge — (96) — Recognition of acquisition inventory fair value step-up — — (1) Pension settlement losses (145) — — Acquisition and divestiture-related costs — (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 (15) — — Loss on sale of Chambery, France DUCS business — (30) — Loss on sale of Russian operations — (33) — Total adjusting items $ (138) $ (39) $ 33 The reconciliation from Net earnings (loss) attributable to Owens Corning to EBIT and Adjusted EBIT is shown in the table below (in millions): Twelve Months Ended December 31, 2023 2022 2021 NET EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 1,196 $ 1,241 $ 995 Net loss attributable to non-redeemable and redeemable noncontrolling interests (3) — — NET EARNINGS 1,193 1,241 995 Equity in net earnings of affiliates 3 — 1 Income tax expense 401 373 319 EARNINGS BEFORE TAXES 1,591 1,614 1,313 Interest expense, net 76 109 126 Loss on extinguishment of debt — — 9 EARNINGS BEFORE INTEREST AND TAXES 1,667 1,723 1,448 Less: Adjusting items from above (138) (39) 33 ADJUSTED EBIT $ 1,805 $ 1,762 $ 1,415 Table of Contents -32- ITEM 7.
Adjusting (expense) income items to EBIT are shown in the table below: Twelve Months Ended December 31, (In millions) 2024 2023 Restructuring costs $ (86) $ (169) Acquisition-related integration costs (83) — Gains on sale of certain precious metals 19 2 Loss on sale of business (91) — Strategic review-related charges (46) — Recognition of acquisition inventory fair value step-up (18) — Pension settlement losses — (145) Impairment due to strategic review (483) — Acquisition-related transaction costs (49) — Gain on sale of Santa Clara, California site — 189 Paroc marine recall (58) (15) Impairment of venture investments $ (15) $ — Total adjusting items $ (910) $ (138) The reconciliation from Net earnings attributable to Owens Corning to EBIT and Adjusted EBIT is shown in the table below: Twelve Months Ended December 31, (In millions) 2024 2023 NET EARNINGS ATTRIBUTABLE TO OWENS CORNING $ 647 $ 1,196 Net loss attributable to non-redeemable and redeemable noncontrolling interests — (3) NET EARNINGS 647 1,193 Equity in net earnings of affiliates 6 3 Income tax expense 275 401 EARNINGS BEFORE TAXES 916 1,591 Interest expense, net 212 76 EARNINGS BEFORE INTEREST AND TAXES 1,128 1,667 Less: Adjusting items from above (910) (138) ADJUSTED EBIT $ 2,038 $ 1,805 Segment Results EBIT by segment consists of net sales less related costs and expenses and is presented on a basis that is used internally for evaluating segment performance.
Testing indicated that the business enterprise value for the Composites reporting unit exceeded its carrying value by approximately 5%. There is uncertainty surrounding the macroeconomic factors that impact this reporting unit and a sustained downturn in these factors or a change in the long-term revenue growth or profitability for this reporting unit could increase the likelihood of a future impairment.
The likelihood of a future impairment could be increased by a sustained downturn in these macroeconomic factors, a change in the long-term revenue growth rate or profitability for this reporting unit, or the outcome of the strategic review.
Long-term debt obligations, including current portion of long-term debt: As of December 31, 2023, total long-term debt of $3.0 billion primarily consists of various outstanding senior notes. The current portion of long-term debt includes $399 million of 4.2% senior notes maturing in the fourth quarter of 2024.
Long-term Debt Obligations, including Current Portion of Long-term Debt As of December 31, 2024, the Company had $5.1 billion of total debt, which mostly consists of long-term debt relating to various outstanding senior notes. In addition, the Company's current portion of long-term debt of $38 million primarily relates to the current portion of finance leases.
For the Composites reporting unit, based on the qualitative assessment we concluded that it is more likely than not that the fair value of the reporting unit was less than its carrying amount. Therefore, we performed a quantitative analysis as described above. As a result of this test, we determined that no impairment existed for the reporting unit.
As a result of this test, we determined that no impairment existed for the reporting unit. Testing indicated that the business enterprise value for the Composites reporting unit exceeded its carrying value by less than 5%.
Further discussion of the amount and timing of the future scheduled maturities of our senior notes can be found in Note 13 of the Consolidated Financial Statements. There were no borrowings on our Senior Revolving Credit Facility or our Receivables Securitization Facility as of December 31, 2023.
In the fourth quarter of 2024, the Company repaid the 2024 senior notes of $400 million at maturity. Further discussion of the amount and timing of the future scheduled maturities of our senior notes can be found in Note 14 of the Consolidated Financial Statements.
Management tests asset groups for potential impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. We evaluated and concluded that there are not any reasonably likely changes to management’s estimates that would indicate that the carrying value of our long-lived assets is unrecoverable.
The Company groups long-lived assets based on manufacturing facilities that produce similar products either globally or within a geographic region. Management tests asset groups for potential impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable.
Favorable product and customer mix were partially offset by lower third-party asphalt sales of $44 million. EBIT In our Roofing segment, EBIT increased $343 million in 2023 compared to 2022 driven primarily by higher selling prices of $166 million.
EBIT In our Roofing segment, EBIT increased $124 million in 2024 compared to 2023 driven primarily by higher selling prices of $165 million, favorable product mix and favorable delivery of $22 million, slightly offset by lower sales volumes and input cost inflation. OUTLOOK In our Roofing segment, the Company expects residential repair and remodeling activity to remain solid.
A change in the estimated long-term revenue growth rate or increase in the discount rate assumption could increase the likelihood of a future impairment for these assets.
Testing indicated that the fair value of a trade name used by our European building and technical insulation business exceeded its carrying values by 3%. A change in the estimated long-term revenue growth rate or increase in the discount rate assumption could increase the likelihood of a future impairment for this asset.
For impairment testing, long-lived assets are grouped at the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities. The Company groups long-lived assets based on manufacturing facilities that produce similar products either globally or within a geographic region.
Long-lived Asset Recoverability and Impairment Assessments The recoverable value for long-lived asset testing are calculated by estimating the undiscounted cash flows from the use and ultimate disposition of the asset. For impairment testing, long-lived assets are grouped at the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of assets and liabilities.
OUTLOOK In 2024, we expect general corporate expenses to range between $240 and $250 million, without considering the effect of the planned acquisition of Masonite.
General corporate expense and other in 2024 was $26 million higher than in 2023. OUTLOOK In 2025, we expect general corporate expenses to range between $240 and $260 million.
The Company expects both the North American new residential construction market and global commercial and industrial construction markets to temporarily remain soft with the weaker macro-economic outlook, higher interest rates and continued input cost inflation. The Company remains focused on managing costs, capital expenditures, and working capital. Table of Contents -34- ITEM 7.
The Company expects the North America residential new construction market to be temporarily challenged, with discretionary residential repair and remodeling activity in North America to remain soft. Due to a weaker macroeconomic outlook and higher interest rates in Europe, the Company expects these markets to remain challenged. The Company will concentrate on managing costs, capital expenditures and working capital.
The remaining variance was driven by unfavorable customer mix, higher rebuild costs and the $5 million negative impact of translating profits denominated in foreign currencies into United States dollars, which was partially offset by favorable manufacturing costs.
Lower selling prices of $83 million, unfavorable customer mix, higher start-up costs of $18 million, higher production downtime of $13 million and $7 million of unfavorable impact of translating sales denominated in foreign currencies into United States dollars, which more than offset lower manufacturing costs of $90 million and $23 million of favorable delivery and input costs.
Interest on debt: We are obligated to make periodic interest payments at fixed rates, depending on the terms of the applicable debt agreements. Based on interest rates and scheduled maturities as of December 31, 2023, these interest obligations range from $99 million to $130 million annually over the next five years.
Based on interest rates and scheduled maturities as of December 31, 2024, these interest obligations range from $199 million to $242 million annually over the next five years. Finance Lease Obligations Our finance lease obligations primarily consist of real estate, oxygen plants, computers and software and fleet vehicles.
On February 9, 2024, the three major credit rating agencies reaffirmed our investment-grade debt ratings. Cash and cash equivalents held by foreign subsidiaries may be subject to foreign withholding taxes upon repatriation to the U.S.
Cash and cash equivalents held by foreign subsidiaries may be subject to foreign withholding taxes upon repatriation to the U.S. As of December 31, 2024 and December 31, 2023, the Company had $95 million and $114 million, respectively, in cash and cash equivalents in certain of its foreign subsidiaries.
The remaining improvement was driven by favorable input costs and delivery of $80 million, higher sales volumes, and favorable customer and product mix of $48 million, which were partially offset by higher selling, general and administrative expenses and $8 million of higher production costs.
The increase was driven by higher selling prices of $81 million, favorable delivery of $34 million, lower start-up costs and favorable product mix, which more than offset higher manufacturing costs of $35 million, higher operating expenses, inclusive of incremental costs associated with evaluating manufacturing investments, lower sales volumes and unfavorable customer mix.
EBIT In our Insulation segment, EBIT increased $7 million in 2023 compared to 2022. Higher selling prices of $245 million more than offset lower sales volumes and $57 million of input cost inflation. Higher manufacturing costs of $29 million and higher production downtime were partially offset by favorable delivery of $21 million and favorable customer and product mix.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) NET SALES In our Insulation segment, 2024 net sales increased $24 million compared to 2023. The increase was driven primarily by higher selling prices of $81 million and favorable product mix, partially offset by lower sales volumes of approximately 2% and unfavorable customer mix.
The decrease in cash provided by operating activities was primarily due to reductions in payables and lower earnings in 2023, which were partially offset by inventory reductions. Investing activities: The cash used for investing activities in 2023 was $356 million compared to $623 million in 2022.
Operating activities: Net cash flow provided by operating activities increased by $173 million for the twelve months ended December 31, 2024 compared to the same period in 2023. The increase in cash provided by operating activities was primarily due to lower increases in accounts payable and higher decreases in inventory when compared to the same period in 2023.