Biggest changeAdjusting (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.
Biggest changeMANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Adjusting income (expense) items to EBITDA are shown in the table below: Twelve Months Ended December 31, (In millions) 2025 2024 Restructuring excluding depreciation and amortization $ (27) $ (73) Acquisition-related integration costs excluding amortization (26) (73) Gains on sale of certain precious metals 45 19 Impairment of venture investment — (15) Strategic review-related charges — (46) Acquisition-related transaction costs — (49) Recognition of acquisition inventory fair value step-up — (18) Paroc marine recall (2) (58) Loss on sale of business (30) (91) Goodwill impairment charge (1,135) — Intangible assets impairment charge (39) — Total Adjusting Items $ (1,214) $ (404) The reconciliation from Net (loss) earnings from continuing operations attributable to Owens Corning to EBITDA and Adjusted EBITDA is shown in the table below: Twelve Months Ended December 31, (In millions) 2025 2024 NET (LOSS) EARNINGS FROM CONTINUING OPERATIONS ATTRIBUTABLE TO OWENS CORNING $ (188) $ 947 Net loss attributable to non-redeemable and redeemable noncontrolling interests — — NET (LOSS) EARNINGS FROM CONTINUING OPERATIONS (188) 947 Equity in net earnings of affiliates 1 6 Income tax expense 293 334 EARNINGS FROM CONTINUING OPERATIONS BEFORE TAXES 104 1,275 Interest expense, net 256 208 EARNINGS FROM CONTINUING OPERATIONS BEFORE INTEREST AND TAXES 360 1,483 Less: Adjusting items from above (1,214) (404) Depreciation and amortization 694 581 ADJUSTED EBITDA FROM CONTINUING OPERATIONS $ 2,268 $ 2,468 Segment Results Effective January 1, 2025, we changed our segment measure of profitability for our reportable segments from Earnings before interest and taxes ("EBIT") to EBITDA, as the measure used for purposes of making decisions about allocating resources to the segments and assessing performance.
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.
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, 2025. The fair value of each of our indefinite-lived intangible assets exceeded the carrying value as of the date of our assessment.
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 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.
These risks, uncertainties and other factors include, without limitation: • levels of residential and non-residential 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; • additional changes to tariff, trade or investment policies or laws by the United States, or similar actions, including reciprocal actions, by foreign governments; • 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; • loss of key employees and labor disputes or shortages; and • defined benefit plan funding obligations.
Significant assumptions used in the discounted cash flow approach are the revenue growth rates and EBIT margins used in estimating discrete period cash flow forecasts of the reporting unit, the discount rate, the reporting unit tax rate and the long-term revenue growth rate and EBIT margin used in estimating the terminal business value.
Significant assumptions used in the discounted cash flow approach are the revenue growth rates and EBITDA margins used in estimating discrete period cash flow forecasts of the reporting unit, the discount rate, the reporting unit tax rate and the long-term revenue growth rate and EBITDA margin used in estimating the terminal business value.
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.
As of December 31, 2025, we had a total of $430 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.
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.
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 $824 million in 2025. We expect to have capital expenditures of approximately $800 million in 2026.
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.
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. 33 Table of Contents ITEM 7.
Demand in commercial and industrial insulation markets is most closely correlated to industrial production growth and overall economic activity in the global markets we serve. Demand for residential insulation is most closely correlated to U.S. housing starts.
Demand in non-residential insulation markets is most closely correlated to industrial production growth and overall economic activity in the markets we serve. Demand for residential insulation is most closely correlated to U.S. housing starts.
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.
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.
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.
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, 2025 and December 31, 2024, the Company had $97 million and $95 million, respectively, in cash and cash equivalents in certain of its foreign subsidiaries.
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.
As of December 31, 2025, we had a total of $663 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.
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.
During the fourth quarter of 2025, the average Seasonally Adjusted Annual Rate (“SAAR”) of U.S. housing starts was approximately 1.330 million starts, which is down from 1.379 million starts in the fourth quarter of 2024.
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.
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.
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.
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, 2025, the total of these obligations was $482 million, inclusive of $326 million payable in the next 12 months.
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.
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.
The Company did not include ordinary course of business purchase orders in this amount as the majority of such purchase orders may be canceled and are reflected in historical operating cash flow trends. The Company does not believe such purchase orders will adversely affect our liquidity position. Pension Contributions The Company has several defined benefit pension plans.
The Company did not include ordinary course of business purchase orders in this amount as the majority of such purchase orders may be canceled and are reflected in historical operating cash flow trends. The Company does not believe such purchase orders will adversely affect our liquidity position.
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.
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 $407 million as of December 31, 2025, compared to $369 million as of December 31, 2024.
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.
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 CP Program, will provide ample liquidity to enable us to meet our cash requirements for at least the next 12 months and foreseeable future thereafter.
On April 15, 2024, in connection with the acquisition of Masonite, we commenced a tender offer (the “Tender Offer”) to purchase any and all of Masonite's outstanding 5.375% Senior Notes due 2028 (the “Masonite 2028 notes”) with an aggregate value of $501 million.
Subsequently, on March 31, 2025, the Company terminated the Receivables Securitization Facility. On April 15, 2024, in connection with the acquisition of Masonite, we commenced a tender offer (the “Tender Offer”) to purchase any and all of Masonite's outstanding 5.375% Senior Notes due 2028 (the “Masonite 2028 notes”) with an aggregate value of $501 million.
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.
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 impairment taken in the third quarter of 2025 and the timing of the annual test.
The Company has a $1.0 billion Senior Revolving Credit Facility that has been amended from time to time. The Senior Revolving Credit Facility was most recently amended in March 2024 to increase the borrowing limit from $800 million to $1.0 billion and extend the maturity date to March 2029. No other significant terms impacting liquidity were amended.
The Company has a $1.5 billion senior revolving credit facility (the “Senior Revolving Credit Facility”) that has been amended from time to time. The Senior Revolving Credit Facility was amended in March 2025 to increase the borrowing limit from $1.0 billion to $1.5 billion and extend the maturity date to March 2030. No other significant terms impacting liquidity were amended.
However, segment EBIT is the principal measure used by the chief operating decision maker ("CODM") to assess segment performance and make decisions on the allocation of resources.
Segment EBITDA is the principal measure used by the chief operating decision maker ("CODM") to assess segment performance and make decisions on the allocation of resources. 28 Table of Contents ITEM 7.
The Repurchase Authorization enables the Company to repurchase shares through the open market, privately negotiated, or other transactions. The actual number of shares repurchased will depend on timing, market conditions and other factors and will be at the Company’s discretion.
Share Repurchases On May 13, 2025, the Board of Directors approved the 2025 Repurchase Authorization. The Repurchase Authorizations enable the Company to repurchase shares through the open market, privately negotiated, or other transactions. The actual number of shares repurchased will depend on timing, market conditions and other factors and will be at the Company’s discretion.
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%.
If all other assumptions remain constant, a 1% 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 4%, a 1% decrease in the long-term growth rate would decrease the fair value by approximately 3%, a 0.5% decrease in forecasted adjusted EBITDA margins would decrease the fair value by approximately 4%, a 0.5% increase in the selected discount rate of 11.5% would decrease the fair value by approximately 3%, and a decrease of 1 in the selected market multiples under the market approach would decrease the fair value by approximately 5%.
Doors The table below provides a summary of net sales, EBIT, depreciation and amortization expense and EBITDA for the Doors segment: Twelve Months Ended December 31, (In millions) 2024 2023 Net sales $ 1,448 $ — % change from prior year — % N/A EBIT $ 99 $ — EBIT as a % of net sales 7 % N/A Depreciation and amortization expense $ 133 $ — EBITDA $ 232 $ — EBITDA as a % of net sales 16 % N/A NET SALES In our new Doors segment, 2024 net sales were $1,448 million due to the acquisition of Masonite, which was completed on May 15, 2024.
Doors The table below provides a summary of net sales and EBITDA for the Doors segment: Twelve Months Ended December 31, (In millions) 2025 2024 Net sales $ 2,125 $ 1,448 % change from prior year 47 % N/A EBITDA $ 232 $ 232 EBITDA as a % of net sales 11 % 16 % NET SALES In our Doors segment, 2025 net sales increased $677 million compared to 2024, primarily due to the acquisition of Masonite, which was completed on May 15, 2024.
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.
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. 39 Table of Contents ITEM 7.
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.
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 EBITDA for our reportable segments and are included in the Corporate, Other and Eliminations category, which is presented following the discussion of our reportable segments.
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.
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.
The Company repurchased 2.6 million shares of the Company’s common stock for $433 million, inclusive of applicable taxes, under previously announced repurchase authorizations. As of December 31, 2024, 6.4 million shares remained available for repurchase under the repurchase authorizations.
In 2025, the Company repurchased 5.9 million shares of the Company’s common stock for $777 million, inclusive of applicable taxes, under previously announced Repurchase Authorizations. As of December 31, 2025, 12.5 million shares remained available for repurchase under the Repurchase Authorizations.
OUTLOOK The outlook for Insulation demand is driven by North American new residential construction, remodeling and repair activity, as well as commercial and industrial construction activity in the United States, Canada, Europe, Asia-Pacific and Latin America.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) OUTLOOK The outlook for Insulation demand is driven by North American new residential construction, remodeling and repair activity, as well as non-residential construction activity in the United States, Canada, Europe and Latin America.
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.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Fair value used in testing for potential impairment of our tradename was calculated using the relief-from-royalty method by applying an estimated market value royalty rate to the forecasted revenues of the businesses that utilize that asset.
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. 28 Table of Contents ITEM 7.
Accordingly, these items are not reflected in EBITDA for our reportable segments and are included within Corporate, Other and Eliminations. 30 Table of Contents ITEM 7.
See Note 7 of the Consolidated Financial Statements for further information on the fair values of assets acquired and liabilities assumed in recent business combinations, as well as the measurement period adjustments to the purchase price allocation. 36 Table of Contents ITEM 7.
See Note 8 of the Consolidated Financial Statements for further information on the fair values of assets acquired and liabilities assumed in recent business combinations, as well as the measurement period adjustments to the purchase price allocation. On May 15, 2024, the Company completed the acquisition of Masonite for a total purchase price of $3.2 billion.
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
Accordingly, users of this Annual Report on Form 10-K are cautioned not to place undue reliance on the forward-looking statements. 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
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.
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. 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.
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.
Annual Goodwill Testing Our annual test of goodwill for impairment was conducted as of October 1, 2025. The Company elected to perform the qualitative approach on all of its reporting units.
Product Warranty The Company records a liability for warranty obligations at the date the related products are sold. Most significant are the standard warranties on our roofing products. The standard warranties generally provide full coverage of labor and materials for a period of 5-10 years from the original installation date and prorated materials for the remaining life of the roof.
The standard warranties generally provide full coverage of labor and materials for a period of 5-10 years from the original installation date and prorated materials for the remaining life of the roof.
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.
Our reporting units represent a business for which discrete financial information is available and segment management regularly reviews the operating results. The Company has three reporting units: Roofing, Insulation and Doors. 2025 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.
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.
LIQUIDITY, CAPITAL RESOURCES AND OTHER RELATED MATTERS Liquidity The Company's primary sources of liquidity are its balance of Cash and cash equivalents from continuing operations of $345 million as of December 31, 2025, its commercial paper program ("CP Program") and Senior Revolving Credit Facility (as defined below).
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.
We expect that capital expenditures will primarily be funded through cash flows from operations. See Note 3 and Note 7 of the Consolidated Financial Statements for additional information on Property, plant and equipment. 32 Table of Contents ITEM 7.
Following the settlement of the Tender Offer, approximately $29 million of the Masonite 2028 notes that were not tendered remain outstanding, which has been recorded on the Consolidated Balance Sheets. Interest on the Masonite 2028 notes is payable semiannually in arrears on February 1 and August 1 each year.
On May 13, 2024, 94.25% of the outstanding Masonite 2028 notes were validly tendered. Following the settlement of the Tender Offer, approximately $29 million of the Masonite 2028 notes that were not tendered remain outstanding, which has been recorded on the Consolidated Balance Sheets.
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.
Derivatives Please refer to Note 5 of the Consolidated Financial Statements. 34 Table of Contents ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Fair Value Measurement Please refer to Notes 1, 5, 14, 15 and 16 of the Consolidated Financial Statements.
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%.
As a result of this test, we determined that no impairment existed for any of the reporting units and that the business enterprise value for the Roofing, Composites and Insulation reporting units substantially exceeded their carrying values.
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.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The table below provides a summary of EBITDA for the Corporate, Other and Eliminations category: Twelve Months Ended December 31, (In millions) 2025 2024 Restructuring excluding depreciation and amortization $ (27) $ (73) Acquisition-related integration costs excluding amortization (26) (73) Gains on sale of certain precious metals 45 19 Impairment of venture investment — (15) Strategic review-related charges — (46) Acquisition-related transaction costs — (49) Recognition of acquisition inventory fair value step-up — (18) Paroc marine recall (2) (58) Loss on sale of business (30) (91) Goodwill impairment charge (1,135) — Intangible assets impairment charge (39) — General corporate expense and other (223) (241) EBITDA $ (1,437) $ (645) EBITDA The impact on EBITDA from Corporate, Other and Eliminations in 2025 was $792 million higher compared to 2024.
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.
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.
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%.
If all other assumptions remain constant, a 1% 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 4%, a 0.5% decrease in forecasted adjusted EBITDA margins would decrease the fair value by approximately 4%, a 0.5% increase in the selected discount rate of 10.0% would decrease the fair value by approximately 4%, and a decrease of 1 in the selected market multiples under the market approach would decrease the fair value by approximately 5%.
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.
The fair value of the remaining assets substantially exceeded their carrying value as of the date of our assessment. 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.
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.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Long-term Debt Obligations, including Current Portion of Long-term Debt As of December 31, 2025, the Company had $5.2 billion of total debt, which mostly consists of long-term debt relating to various outstanding senior notes.
These tests require comparing recorded values to estimated fair values for the assets under review. The Company has recorded its goodwill and conducted testing for potential goodwill impairment at a reporting unit level. Our reporting units represent a business for which discrete financial information is available and segment management regularly reviews the operating results.
These tests require comparing recorded values to estimated fair values for the assets under review. 35 Table of Contents ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) The Company has recorded its goodwill and conducted testing for potential goodwill impairment at a reporting unit level.
However, due to a period of slow economic growth, the global commercial and industrial construction markets are expected to remain soft temporarily. The Company continues to concentrate on managing costs, capital expenditures and working capital as we position ourselves to expand capacity within our existing manufacturing network.
The Company continues to concentrate on driving productivity, managing costs, capital expenditures and working capital as we position ourselves to expand capacity within our existing manufacturing network.
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.
Insulation The table below provides a summary of net sales and EBITDA for the Insulation segment: Twelve Months Ended December 31, (In millions) 2025 2024 Net sales $ 3,700 $ 3,926 % change from prior year -6 % 1 % EBITDA $ 848 $ 945 EBITDA as a % of net sales 23 % 24 % NET SALES In our Insulation segment, 2025 net sales decreased $226 million compared to 2024.
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.
Uncertainties that may impact Roofing demand include demand from storms and other weather-related events (including the frequency thereof), competitive pricing pressure and the cost and availability of raw materials, particularly asphalt. The Company expects global non-residential construction markets to be relatively stable in the near-term.
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.
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. There were no outstanding borrowings on our Senior Revolving Credit Facility as of December 31, 2025.
The fair value of customer relationships was determined using the multi-period excess earnings method. Key assumptions under this method are the revenue growth rate, adjusted EBITDA margin (including the adjusted terminal EBITDA margin), customer attrition rate, discount rate, tax rate and contributory asset charges.
Key assumptions under this method are the revenue growth rate, adjusted EBITDA margin (including the adjusted terminal EBITDA margin), customer attrition rate, discount rate, tax rate and contributory asset charges. Tax Estimates The determination of our tax provision is complex due to operations in several tax jurisdictions outside the United States.
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.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) As a holding company, we have no operations of our own and most of our assets are held by our direct and indirect subsidiaries.
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.
Management tests asset groups for potential impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. However, changes in management intentions, market conditions, operating performance and other similar circumstances could affect the assumptions used in these impairment tests.
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.
Due to a weak macroeconomic outlook, the Company expects these markets to remain challenged. The Company will concentrate on managing costs, capturing synergies, capital expenditures and working capital. 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.
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.
The most significant assumptions used in the fair value analysis were base year revenue, revenue growth rate, long-term growth rate, adjusted EBITDA margins, discount rate and market multiples under the market approach.
The increase was primarily driven by the Masonite acquisition and lower proceeds from sale of assets in 2024 due to the sale of the Santa Clara site in 2023. Financing activities: Net cash flow provided by financing activities increased by $1.2 billion for the twelve months ended December 31, 2024 compared to the same period in 2023.
Investing activities: Net cash flow used for investing activities decreased by $2,628 million for the twelve months ended December 31, 2025 compared to the same period in 2024. The decrease was primarily driven by the Masonite acquisition in the prior year.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) OUTLOOK The outlook for the Doors segment is driven by the residential new construction and residential repair and remodeling markets in North America and Europe.
OUTLOOK The outlook for the Doors segment is driven by the new residential construction and residential repair and remodeling markets in North America and Europe. The Company expects the North America residential new construction market to remain challenged in the near-term, with discretionary residential repair and remodeling activity in North America remaining soft.
The fair value of the Roofing and Insulation reporting units substantially exceeded the carrying value as of the date of our assessment.
As a result of this test, we determined that no impairment existed for either reporting unit and that the business enterprise value for the Roofing and Insulation reporting units substantially exceeded their carrying values as of the date of our assessment.
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.
These items were partially offset by favorable selling prices of $27 million and a $23 million favorable impact of translating sales denominated in foreign currencies into United States dollars. EBITDA In our Insulation segment, EBITDA decreased $97 million in 2025 compared to 2024.
Recoverability of the long-lived assets was measured by comparing the carrying amount of the asset groups to the future net undiscounted cash flows expected to be generated by the asset groups. Specifically for the glass reinforcements asset group, the Company used an undiscounted cash flow model giving consideration to probability weighted cash flows of differing outcomes of the strategic review.
Recoverability of the long-lived assets was measured by comparing the carrying amount of the asset group to the future net undiscounted cash flows expected to be generated by the asset group. This comparison determined that the asset group was recoverable. None of the assumptions were deemed to be significant.
The increase was primarily driven by net proceeds from long-term debt related to the Masonite acquisition, as well as lower treasury stock repurchases. These were slightly offset by payments related to the tender offer to purchase Masonite senior notes due 2028 and the repayment at maturity of the Company's 2024 senior notes.
The increase was primarily driven by lower net proceeds from long-term debt and higher treasury stock repurchases in the current year, slightly offset by the issuance of CP Notes.
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.
For the twelve months ended December 31, 2025, cash paid for property, plant and equipment related to discontinued operations was $89 million. Financing activities: Net cash flow used for financing activities increased by $1,406 million for the twelve months ended December 31, 2025 compared to the same period in 2024.
During the fourth quarter of 2024, the Company determined that certain asset groups should be tested for recoverability, primarily as a result of the progression of the strategic review of the glass reinforcements business.
During the third quarter of 2025, the Company also determined that a certain asset group within our Doors reportable segment should be tested for recoverability, primarily as a result of the goodwill triggering event for our Doors reporting unit.
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 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. Operating activities: Net cash flow provided by operating activities decreased by $106 million for the twelve months ended December 31, 2025 compared to the same period in 2024.
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.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) Roofing The table below provides a summary of net sales and EBITDA for the Roofing segment: Twelve Months Ended December 31, (In millions) 2025 2024 Net sales $ 4,437 $ 4,630 % change from prior year -4 % — % EBITDA $ 1,411 $ 1,532 EBITDA as a % of net sales 32 % 33 % NET SALES In our Roofing segment, net sales decreased $193 million in 2025 compared to 2024.
The Company expects the new residential construction market in North America to be temporarily challenged as the market starts to return to a more normal seasonal pattern, while the North America commercial and industrial construction markets are expected to remain stable.
The Company expects the new residential construction market in North America to remain challenged in the near-term, driven by an overall weakness in housing starts due to mortgage rates. The global non-residential construction markets are expected to be relatively stable in the near-term.
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.
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, 2025, these interest obligations range from $169 million to $241 million annually over the next five years.
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.
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.
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.
This was partially offset by lower volumes of approximately 8% and lower selling prices of $3 million, partially offset by slightly favorable mix. EBITDA In our Doors segment, EBITDA remained flat in 2025 compared to 2024.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) On May 15, 2024, the Company completed the acquisition of Masonite for a total purchase price of $3.2 billion. As part of the acquisition the Company acquired $979 million of intangible assets related to customer relationships, which mainly consists of one customer relationship.
As part of the acquisition the Company acquired $979 million of intangible assets related to customer relationships, which mainly consists of one customer relationship. The fair value of customer relationships was determined using the multi-period excess earnings method.
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.
Lower volumes of approximately 7% were partially offset by higher selling prices of $129 million. EBITDA In our Roofing segment, EBITDA decreased $121 million in 2025 compared to 2024. Lower volumes, input cost inflation of $52 million, and higher manufacturing costs of $20 million were partially offset by higher selling prices of $129 million.
Changes in assumptions used could result in a material impact to our Consolidated Financial Statements in any given period. Two key assumptions that could have a significant impact on the measurement of pension liabilities and pension expense are the discount rate and the expected return on plan assets.
Changes in the assumptions could result in additional impairment charges that could be material to our Consolidated Financial Statements in any given period. Product Warranty The Company records a liability for warranty obligations at the date the related products are sold. Most significant are the standard warranties on our roofing products.