0001328581-18-000068.txt : 20180504 0001328581-18-000068.hdr.sgml : 20180504 20180503183530 ACCESSION NUMBER: 0001328581-18-000068 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20180504 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180504 DATE AS OF CHANGE: 20180503 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BOISE CASCADE Co CENTRAL INDEX KEY: 0001328581 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-LUMBER & OTHER CONSTRUCTION MATERIALS [5030] IRS NUMBER: 201496201 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35805 FILM NUMBER: 18805453 BUSINESS ADDRESS: STREET 1: 1111 WEST JEFFERSON STREET, SUITE 300 STREET 2: P. O. BOX 50 CITY: BOISE STATE: ID ZIP: 83702 BUSINESS PHONE: (208) 384-6161 MAIL ADDRESS: STREET 1: 1111 WEST JEFFERSON STREET, SUITE 300 STREET 2: P. O. BOX 50 CITY: BOISE STATE: ID ZIP: 83702 FORMER COMPANY: FORMER CONFORMED NAME: BOISE CASCADE, L.L.C. DATE OF NAME CHANGE: 20050527 8-K 1 bcc8-k3312018v2.htm 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): May 4, 2018
BOISE CASCADE COMPANY
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction
of incorporation)
 
001-35805
(Commission
File Number)
 
20-1496201
(IRS Employer
Identification No.)
1111 West Jefferson Street, Suite 300
Boise, Idaho 83702-5389
(Address of principal executive offices) (Zip Code)
(208) 384-6161
(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ]
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
[ ]
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
[ ]
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
[ ]
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o





Item 2.02 Results of Operations and Financial Condition.
On May 4, 2018, Boise Cascade Company (the "Company") issued a press release announcing its first quarter 2018 financial results, a copy of which is furnished as Exhibit 99.1 to this Report on Form 8-K. Additionally, Exhibit 99.2, a copy of which is furnished hereby, includes certain statistical information relative to the Company's quarterly performance.

The Company has reconciled all non-GAAP measures presented to the most directly comparable GAAP measure.

Item 9.01 Financial Statements and Exhibits.
(d)     Exhibits.

The following exhibits are furnished as part of this Report on Form 8-K:






SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
 
BOISE CASCADE COMPANY
 
 
 
 
By
/s/ John T. Sahlberg
 
 
John T. Sahlberg
Senior Vice President, Human Resources and General Counsel
Date: May 4, 2018
 
 




EX-99.1 2 bccexhibit9913312018v2.htm EARNINGS RELEASE Exhibit


Boise Cascade
 
Exhibit 99.1
 
1111 West Jefferson Street Ste 300 PO Box 50 Boise, ID 83728
 
 
 
News Release
bcclogoa02a02.jpg
Investor Relations Contact - Wayne Rancourt
208 384 6073
 
Media Contact - John Sahlberg
208 384 6451

For Immediate Release: May 4, 2018
Boise Cascade Company Reports 2018 First Quarter Net Income of $37.1 Million on Sales of $1.2 Billion

BOISE, Idaho - Boise Cascade Company ("Boise Cascade," the "Company," "we," or "our") (NYSE: BCC) today reported net income of $37.1 million, or $0.94 per share, on sales of $1.2 billion for the first quarter ended March 31, 2018.

First Quarter 2018 Highlights
 
 
1Q 2018
 
1Q 2017
 
% change
 
 
 
 
 
 
 
 
 
(in thousands, except per-share data and percentages)

 
 
 
 
 
 
 
Consolidated Results
 
 
 
 
 
 
Sales
 
$
1,182,841

 
$
974,443

 
21
%
Net income
 
37,050

 
10,020

 
270
%
Net income per common share - diluted
 
0.94

 
0.26

 
262
%
Adjusted EBITDA 1
 
73,408

 
40,466

 
81
%
 
 
 
 
 
 
 
Segment Results
 
 
 
 
 
 
Wood Products sales
 
$
397,991

 
$
325,657

 
22
%
Wood Products income
 
26,121

 
7,388

 
254
%
Wood Products EBITDA 1
 
43,665

 
22,539

 
94
%
 
 
 
 
 
 
 
Building Materials Distribution sales
 
992,381

 
815,683

 
22
%
Building Materials Distribution income
 
32,388

 
19,965

 
62
%
Building Materials Distribution EBITDA 1
 
36,560

 
23,691

 
54
%
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.

In the first quarter 2018, total U.S. housing starts increased 8% compared to the same period last year. Single-family starts, which are the primary demand driver of our sales, increased 7% and multi-family starts increased 10% in the first quarter 2018.




“Both of our businesses reported very strong results for the first quarter. While strong commodity prices provided notable tailwinds to our financial results, both businesses executed well to capture opportunities within the marketplace during the quarter,” commented Tom Corrick, CEO. “I’m also very pleased that we completed the acquisition of Lumberman’s Wholesale Distributors in Nashville, Tennessee, in late April. Lumberman’s enjoys an excellent reputation in the Nashville market and this acquisition represents an important step in our distribution group’s ongoing process to fill in underserved markets across the United States.”

Wood Products

Wood Products sales, including sales to Building Materials Distribution (BMD), increased $72.3 million, or 22%, to $398.0 million for the three months ended March 31, 2018, from $325.7 million for the three months ended March 31, 2017. The increase in sales was driven primarily by higher sales prices for plywood, I-joists, and LVL (I-joists and LVL are collectively referred to as EWP). Sales prices for lumber also increased compared to the prior period. In addition, increases in plywood, EWP, and lumber sales volumes contributed to improved sales.

Wood Products segment income increased $18.7 million to $26.1 million for the three months ended March 31, 2018, from $7.4 million for the three months ended March 31, 2017. The improvement in segment income was due primarily to higher sales prices of plywood, EWP, and lumber. These improvements were offset partially by higher log costs, as well as oriented strand board (OSB) costs used in the manufacture of I-joists. In addition, depreciation and amortization expense increased $2.4 million compared to the prior year quarter.
    
Comparative average net selling prices and sales volume changes for EWP, plywood, and lumber are as follows:
    
 
 
1Q 2018 vs. 1Q 2017
 
1Q 2018 vs. 4Q 2017
 
 
 
 
 
 Average Net Selling Prices
 
 
 
 
    LVL
 
4%
 
4%
    I-joists
 
6%
 
5%
    Plywood
 
26%
 
6%
Lumber
 
10%
 
—%
 Sales Volumes
 
 
 
 
    LVL
 
6%
 
20%
    I-joists
 
2%
 
19%
    Plywood
 
7%
 
4%
Lumber
 
13%
 
12%

Building Materials Distribution

BMD's sales increased $176.7 million, or 22%, to $992.4 million for the three months ended March 31, 2018, from $815.7 million for the three months ended March 31, 2017. Compared with the same quarter in the prior year, the overall increase in sales was driven by sales price and sales volume increases of 14% and 8%, respectively. By product line, commodity sales increased 29%, general line product sales increased 14%, and sales of EWP (substantially all of which is sourced through our Wood Products segment) increased 16%.

BMD segment income increased $12.4 million to $32.4 million for the three months ended March 31, 2018, from $20.0 million in the comparative prior year quarter, driven primarily by a higher gross margin of $23.1 million generated from a sales increase of 22%. The increase in gross margin was offset partially by higher selling and distribution expenses.


2


On April 25, 2018, BMD completed the acquisition of Lumberman's Wholesale Distributors, which operates a single location wholesale distribution business in Nashville, Tennessee. In addition, BMD recently announced the acquisition of Norman Distribution in Medford, Oregon and expects to complete the transaction late in the second quarter of 2018.

Income Taxes

On December 22, 2017, the Tax Cuts and Jobs Act was enacted by the U.S. government. The most significant impact to our financial statements is the reduction of the corporate federal income tax rate from 35% to 21%. For the three months ended March 31, 2018 and 2017, we recorded $9.8 million and $5.1 million, respectively, of income tax expense and had an effective rate of 20.9% and 33.6%, respectively.

Balance Sheet

Boise Cascade ended 2018 with $134.7 million of cash and cash equivalents and $395.3 million of undrawn committed bank line availability, for total available liquidity of $530.0 million. The Company had $438.6 million of outstanding debt at March 31, 2018.

On May 3, 2018, our board of directors declared a dividend of $0.07 per share of its common stock, payable on June 15, 2018, to stockholders of record on June 1, 2018.

On April 25, 2018, Boise Cascade transferred $151.8 million of its pension plan assets to The Prudential Insurance Company of America (Prudential) for the purchase of a group annuity contract. Under the arrangement, Prudential will assume ongoing responsibility of administration and benefit payments for approximately one-third of Boise Cascade’s U.S. qualified pension plan projected benefit obligations. As a result of the transaction, the Company expects to recognize a non-cash pension settlement charge of approximately $12 million before tax in the second quarter of 2018.

Outlook

As in recent years, we expect to continue to experience modest demand growth for the products we manufacture and distribute in 2018, with seasonally stronger sales volumes in the second and third quarters. The April 2018 Blue Chip consensus forecast for 2018 reflects 1.29 million total U.S. housing starts, an 8% expected increase from 2017 levels. We remain optimistic that the improvement in demand for our products will continue as household formation rates and residential construction continue to recover. Future commodity product pricing and commodity input costs could be volatile in response to industry operating rates, net import and export activity, the North American softwood lumber trade dispute, transportation constraints or disruptions, inventory levels in various distribution channels, and seasonal demand patterns. Furthermore, commodity product pricing is currently above historical levels. As a wholesale distributor of a broad mix of commodity products and a manufacturer of certain commodity products, we have sales and profitability exposure to declines in commodity product prices.

We have successfully grown revenues and earnings in our distribution business as residential construction has recovered in the U.S. over the last several years. As we consider potential acquisitions, much of our activity is focused on adding to our distribution capabilities.

We expect our capital spending, excluding acquisitions, to be $75-$85 million during 2018.

About Boise Cascade
    
Boise Cascade Company is one of the largest producers of engineered wood products and plywood in North America and a leading U.S. wholesale distributor of building products. For more information, please visit the Company's website at www.bc.com.

Webcast and Conference Call

Boise Cascade will host a webcast and conference call on Friday, May 4, at 11 a.m. Eastern, to review the Company's first quarter results.


3


You can join the webcast through the Company's website by going to www.bc.com and clicking on the Event Calendar link under the Investor Relations heading. Please go to the website at least 15 minutes before the start of the webcast to register. To join the conference call, dial 844-795-4410 (international callers should dial 661-378-9637), participant passcode 7897351, at least 10 minutes before the start of the call.

The archived webcast will be available in the Investor Relations section of the Company's website. A replay of the conference call will be available from Friday, May 4, at 2 p.m. Eastern through Friday, May 11, at 11 p.m. Eastern. Replay numbers are 855-859-2056 for U.S. callers and 404-537-3406 for international callers, and the passcode will be 7897351.

Basis of Presentation
    
We refer to the terms EBITDA and Adjusted EBITDA in this earnings release as supplemental measures of our performance and liquidity that are not required by or presented in accordance with generally accepted accounting principles in the United States ("GAAP"). We define EBITDA as income before interest (interest expense and interest income), income taxes, and depreciation and amortization. Additionally, we disclose Adjusted EBITDA, which further adjusts EBITDA to exclude the change in fair value of interest rate swaps and loss on extinguishment of debt.

We believe EBITDA and Adjusted EBITDA are meaningful measures because they present a transparent view of our recurring operating performance and allow management to readily view operating trends, perform analytical comparisons, and identify strategies to improve operating performance. We also believe EBITDA and Adjusted EBITDA are useful to investors because they provide a means to evaluate the operating performance of our segments and our Company on an ongoing basis using criteria that are used by our management and because they are frequently used by investors and other interested parties when comparing companies in our industry that have different financing and capital structures and/or tax rates. EBITDA and Adjusted EBITDA, however, are not measures of our liquidity or financial performance under GAAP and should not be considered as alternatives to net income, income from operations, or any other performance measure derived in accordance with GAAP or as alternatives to cash flow from operating activities as a measure of our liquidity. The use of EBITDA and Adjusted EBITDA instead of net income or segment income (loss) have limitations as analytical tools, including the inability to determine profitability; the exclusion of interest expense, interest income, and associated significant cash requirements; and the exclusion of depreciation and amortization, which represent unavoidable operating costs. Management compensates for these limitations by relying on our GAAP results. Our measures of EBITDA and Adjusted EBITDA are not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation.
    
Forward-Looking Statements

This press release includes statements about our expectations of future operational and financial performance that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The accuracy of such statements is subject to a number of risks, uncertainties, and assumptions that could cause our actual results to differ materially from those projected, including, but not limited to, prices for building products, commodity input costs, the effect of general economic conditions, mortgage rates and availability, housing demand, housing vacancy rates, governmental regulations, unforeseen production disruptions, as well as natural disasters. These and other factors that could cause actual results to differ materially from such forward-looking statements are discussed in greater detail in our filings with the Securities and Exchange Commission. Forward-looking statements speak only as of the date of this press release. We undertake no obligation to revise them in light of new information. Finally, we undertake no obligation to review or confirm analyst expectations or estimates that might be derived from this release.
    


4


Boise Cascade Company
Consolidated Statements of Operations
(in thousands, except per-share data)
 
Three Months Ended
 
March 31
 
December 31,
2017
 
2018
 
2017
 
 
 
 
 
 
 
Sales
$
1,182,841

 
$
974,443

 
$
1,091,965

 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
1,009,778

 
846,759

 
946,864

Depreciation and amortization
22,111

 
19,344

 
21,748

Selling and distribution expenses
83,356

 
73,679

 
83,711

General and administrative expenses
15,886

 
13,571

 
17,439

Other (income) expense, net
(94
)
 
(35
)
 
512

 
1,131,037

 
953,318

 
1,070,274

 
 
 
 
 
 
Income from operations
51,804

 
21,125

 
21,691

 
 
 
 
 
 
Foreign currency exchange gain (loss)
(263
)
 
28

 
589

Pension expense (excluding service costs)
(244
)
 
(31
)
 
(89
)
Interest expense
(6,362
)
 
(6,364
)
 
(6,220
)
Interest income
264

 
33

 
293

Change in fair value of interest rate swaps
1,641

 
295

 
1,000

 
(4,964
)
 
(6,039
)
 
(4,427
)
 
 
 
 
 
 
Income before income taxes
46,840

 
15,086

 
17,264

Income tax (provision) benefit
(9,790
)
 
(5,066
)
 
1,858

Net income
$
37,050

 
$
10,020

 
$
19,122

 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
  Basic
38,778

 
38,500

 
38,688

  Diluted
39,396

 
38,901

 
39,351

 
 
 
 
 
 
Net income per common share:
 
 
 
 
 
  Basic
$
0.96

 
$
0.26

 
$
0.49

  Diluted
$
0.94

 
$
0.26

 
$
0.49


See accompanying summary notes to consolidated financial statements and segment information.



5


Wood Products Segment
Statements of Operations
(in thousands, except percentages)
 
Three Months Ended
 
March 31
 
December 31,
2017
 
2018
 
2017
 
 
 
 
 
 
 
Segment sales
$
397,991

 
$
325,657

 
$
330,906

 
 
 
 
 
 
Costs and expenses
 
 
 

 
 

Materials, labor, and other operating expenses (excluding depreciation)
342,559

 
292,460

 
293,780

Depreciation and amortization
17,544

 
15,151

 
17,363

Selling and distribution expenses
8,113

 
7,736

 
8,381

General and administrative expenses
3,692

 
2,870

 
3,991

Other (income) expense, net
(38
)
 
52

 
572

 
371,870

 
318,269

 
324,087

 
 
 
 
 
 
Segment income
$
26,121

 
$
7,388

 
$
6,819

 
 
 
 
 
 
 
(percentage of sales)
 
 
 
 
 
 
Segment sales
100.0
 %
 
100.0
%
 
100.0
%
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
86.1
 %
 
89.8
%
 
88.8
%
Depreciation and amortization
4.4
 %
 
4.7
%
 
5.2
%
Selling and distribution expenses
2.0
 %
 
2.4
%
 
2.5
%
General and administrative expenses
0.9
 %
 
0.9
%
 
1.2
%
Other (income) expense, net
 %
 
%
 
0.2
%
 
93.4
 %
 
97.7
%
 
97.9
%
 
 
 
 
 
 
Segment income
6.6
 %
 
2.3
%
 
2.1
%


6


Building Materials Distribution Segment
Statements of Operations
(in thousands, except percentages)

 
Three Months Ended
 
March 31
 
December 31,
2017
 
2018
 
2017
 
 
 
 
 
 
 
Segment sales
$
992,381

 
$
815,683

 
$
931,775

 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
874,859

 
721,299

 
823,645

Depreciation and amortization
4,172

 
3,726

 
4,012

Selling and distribution expenses
75,181

 
65,848

 
75,234

General and administrative expenses
5,830

 
4,994

 
6,039

Other (income) expense, net
(49
)
 
(149
)
 
(62
)
 
959,993

 
795,718

 
908,868

 
 
 
 
 
 
Segment income
$
32,388

 
$
19,965

 
$
22,907

 
 
 
 
 
 
 
(percentage of sales)
 
 
 
 
 
 
Segment sales
100.0
 %
 
100.0
 %
 
100.0
 %
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
88.2
 %
 
88.4
 %
 
88.4
 %
Depreciation and amortization
0.4
 %
 
0.5
 %
 
0.4
 %
Selling and distribution expenses
7.6
 %
 
8.1
 %
 
8.1
 %
General and administrative expenses
0.6
 %
 
0.6
 %
 
0.6
 %
Other (income) expense, net
 %
 
 %
 
 %
 
96.7
 %
 
97.6
 %
 
97.5
 %
 
 
 
 
 
 
Segment income
3.3
 %
 
2.4
 %
 
2.5
 %

                              

7


Segment Information
(in thousands)
 
Three Months Ended
 
March 31
 
December 31,
2017
 
2018
 
2017
 
Segment sales
 
 
 
 
 
Wood Products
$
397,991

 
$
325,657

 
$
330,906

Building Materials Distribution
992,381

 
815,683

 
931,775

Intersegment eliminations and other
(207,531
)
 
(166,897
)
 
(170,716
)
Total net sales
$
1,182,841

 
$
974,443

 
$
1,091,965

 
 
 
 
 
 
Segment income
 
 
 
 
 
Wood Products
$
26,121

 
$
7,388

 
$
6,819

Building Materials Distribution
32,388

 
19,965

 
22,907

Total segment income
58,509

 
27,353

 
29,726

Unallocated corporate
(6,705
)
 
(6,228
)
 
(8,035
)
Income from operations
$
51,804

 
$
21,125

 
$
21,691

 
 
 
 
 
 
Segment EBITDA (a)
 
 
 
 
 
Wood Products
$
43,665

 
$
22,539

 
$
24,182

Building Materials Distribution
36,560

 
23,691

 
26,919


See accompanying summary notes to consolidated financial statements and segment information.



8


Boise Cascade Company
Consolidated Balance Sheets
(in thousands)
 
March 31, 2018
 
December 31, 2017
ASSETS
 
 
 
 
 
 
 
Current
 
 
 
Cash and cash equivalents
$
134,684

 
$
177,140

Receivables
 
 
 
Trade, less allowances of $1,275 and $945
339,299

 
246,452

Related parties
428

 
345

Other
9,310

 
9,380

Inventories
538,723

 
476,673

Prepaid expenses and other
10,616

 
22,582

Total current assets
1,033,060

 
932,572

 
 
 
 
Property and equipment, net
568,254

 
565,792

Timber deposits
12,708

 
13,503

Goodwill
55,433

 
55,433

Intangible assets, net
14,881

 
15,066

Deferred income taxes
8,677

 
9,064

Other assets
15,839

 
15,763

Total assets
$
1,708,852

 
$
1,607,193



9


Boise Cascade Company
Consolidated Balance Sheets (continued)
(in thousands, except per-share data)
 
March 31, 2018
 
December 31, 2017
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
Current
 
 
 
Accounts payable
 
 
 
Trade
$
312,882

 
$
233,562

Related parties
1,376

 
1,225

Accrued liabilities
 
 
 
Compensation and benefits
52,755

 
84,246

Interest payable
1,837

 
6,742

Other
63,780

 
55,786

Total current liabilities
432,630

 
381,561

 
 
 
 
Debt
 
 
 
Long-term debt
438,591

 
438,312

 
 
 
 
Other
 
 
 
Compensation and benefits
77,268

 
75,439

Deferred income taxes
17,629

 
16,454

Other long-term liabilities
35,682

 
20,878

 
130,579

 
112,771

 
 
 
 
Commitments and contingent liabilities
 
 
 
 
 
 
 
Stockholders' equity
 
 
 
Preferred stock, $0.01 par value per share; 50,000 shares authorized, no shares issued and outstanding

 

Common stock, $0.01 par value per share; 300,000 shares authorized, 44,040 and 43,748 shares issued, respectively
440

 
437

Treasury stock, 5,167 shares at cost
(133,979
)
 
(133,979
)
Additional paid-in capital
521,180

 
523,550

Accumulated other comprehensive loss
(76,089
)
 
(76,702
)
Retained earnings
395,500

 
361,243

Total stockholders' equity
707,052

 
674,549

Total liabilities and stockholders' equity
$
1,708,852

 
$
1,607,193



10


Boise Cascade Company
Consolidated Statements of Cash Flows
(in thousands)
 
Three Months Ended
March 31
 
2018
 
2017
Cash provided by (used for) operations
 
 
 
Net income
$
37,050

 
$
10,020

Items in net income not using (providing) cash
 
 
 
Depreciation and amortization, including deferred financing costs and other
22,595

 
19,825

Stock-based compensation
2,286

 
2,002

Pension expense
449

 
332

Deferred income taxes
1,125

 
1,282

Change in fair value of interest rate swaps
(1,641
)
 
(295
)
Other
(96
)
 
(16
)
Decrease (increase) in working capital
 
 
 
Receivables
(91,252
)
 
(90,512
)
Inventories
(62,050
)
 
(48,915
)
Prepaid expenses and other
(1,949
)
 
(1,876
)
Accounts payable and accrued liabilities
48,571

 
65,943

Pension contributions
(517
)
 
(630
)
Income taxes payable
20,751

 
3,358

Other
2,919

 
(1,604
)
Net cash used for operations
(21,759
)
 
(41,086
)
 
 
 
 
Cash provided by (used for) investment
 
 
 
Expenditures for property and equipment
(13,272
)
 
(17,002
)
Proceeds from sales of assets and other
93

 
652

Net cash used for investment
(13,179
)
 
(16,350
)
 
 
 
 
Cash provided by (used for) financing
 
 
 
Borrowings of long-term debt, including revolving credit facility
2,800

 
149,600

Payments of long-term debt, including revolving credit facility
(2,800
)
 
(149,600
)
Tax withholding payments on stock-based awards
(5,117
)
 
(2,884
)
Dividends paid on common stock
(2,758
)
 

Proceeds from exercise of stock options
464

 

Other
(107
)
 
(89
)
Net cash used for financing
(7,518
)
 
(2,973
)
 
 
 
 
Net decrease in cash and cash equivalents
(42,456
)
 
(60,409
)
 
 
 
 
Balance at beginning of the period
177,140

 
103,978

 
 
 
 
Balance at end of the period
$
134,684

 
$
43,569


11


Summary Notes to Consolidated Financial Statements and Segment Information
The Consolidated Statements of Operations, Segment Statements of Operations, Consolidated Balance Sheets, Consolidated Statements of Cash Flows, and Segment Information presented herein do not include the notes accompanying the Company's Consolidated Financial Statements and should be read in conjunction with the Company's other filings with the Securities and Exchange Commission. Net income for all periods presented involved estimates and accruals.
(a)
EBITDA represents income before interest (interest expense and interest income), income taxes, and depreciation and amortization. Additionally, we disclose Adjusted EBITDA, which further adjusts EBITDA to exclude the change in fair value of interest rate swaps and loss on extinguishment of debt. The following table reconciles net income to EBITDA and Adjusted EBITDA for the three months ended March 31, 2018 and 2017, and December 31, 2017:
 
Three Months Ended
 
March 31
 
December 31,
2017
 
2018
 
2017
 
 
(in thousands)
Net income
$
37,050

 
$
10,020

 
$
19,122

Interest expense
6,362

 
6,364

 
6,220

Interest income
(264
)
 
(33
)
 
(293
)
Income tax provision (benefit)
9,790

 
5,066

 
(1,858
)
Depreciation and amortization
22,111

 
19,344

 
21,748

EBITDA
75,049

 
40,761

 
44,939

Change in fair value of interest rate swaps
(1,641
)
 
(295
)
 
(1,000
)
Adjusted EBITDA
$
73,408

 
$
40,466

 
$
43,939


12


The following table reconciles segment income and unallocated corporate costs to EBITDA and adjusted EBITDA for the three months ended March 31, 2018 and 2017, and December 31, 2017:
 
Three Months Ended
 
March 31
 
December 31,
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
(in thousands)
Wood Products
 
 
 
 
 
Segment income
$
26,121

 
$
7,388

 
$
6,819

Depreciation and amortization
17,544

 
15,151

 
17,363

EBITDA
$
43,665

 
$
22,539

 
$
24,182

 
 
 
 
 
 
Building Materials Distribution
 
 
 
 
 
Segment income
$
32,388

 
$
19,965

 
$
22,907

Depreciation and amortization
4,172

 
3,726

 
4,012

EBITDA
$
36,560

 
$
23,691

 
$
26,919

 
 
 
 
 
 
Corporate
 
 
 
 
 
Unallocated corporate expenses
$
(6,705
)
 
$
(6,228
)
 
$
(8,035
)
Foreign currency exchange gain (loss)
(263
)
 
28

 
589

Pension expense (excluding service costs)
(244
)
 
(31
)
 
(89
)
Change in fair value of interest rate swaps
1,641

 
295

 
1,000

Depreciation and amortization
395

 
467

 
373

EBITDA
(5,176
)
 
(5,469
)
 
(6,162
)
Change in fair value of interest rate swaps
(1,641
)
 
(295
)
 
(1,000
)
Corporate adjusted EBITDA
$
(6,817
)
 
$
(5,764
)
 
$
(7,162
)
 
 
 
 
 
 
Total company adjusted EBITDA
$
73,408

 
$
40,466

 
$
43,939






13
EX-99.2 3 bccexhibit9923312018v2.htm QUARTERLY STATISTICAL INFORMATION Exhibit


Exhibit 99.2
Boise Cascade Company
Quarterly Statistical Information
Wood Products Segment
 
 
 
 
 
 
2018
 
Q1
Q2
Q3
Q4
YTD
 LVL sales volume (MCF)
4,813

 
 
 
4,813

 I-joist sales volume (MELF)
62,525

 
 
 
62,525

 Plywood sales volume (MSF 3/8")
359,911

 
 
 
359,911

 Lumber sales volume (MBF)
47,353

 
 
 
47,353

 LVL mill net sales price ($/CF)
$
17.30

 
 
 
$
17.30

 I-joist mill net sales price ($/MELF)
$
1,179

 
 
 
$
1,179

 Plywood net sales price ($/MSF 3/8")
$
356

 
 
 
$
356

 Lumber net sales price ($/MBF)
$
556

 
 
 
$
556

 Segment sales (000)
$
397,991

 
 
 
$
397,991

 Segment income (000)
$
26,121

 
 
 
$
26,121

 Segment depreciation and amortization (000)
$
17,544

 
 
 
$
17,544

 Segment EBITDA (000)1
$
43,665

 
 
 
$
43,665

 EBITDA as a percentage of sales
11.0
%
 
 
 
11.0
%
 Capital spending (000)
$
8,656

 
 
 
$
8,656

 Receivables (000)
$
91,190

 
 
 
 
 Inventories (000)
$
167,579

 
 
 
 
 Accounts payable (000)
$
54,774

 
 
 
 
 
 
 
 
 
 
 
2017
 
Q1
Q2
Q3
Q4
YTD
 LVL sales volume (MCF)
4,544

4,669

4,100

3,997

17,310

 I-joist sales volume (MELF)
61,349

64,520

56,932

52,662

235,463

 Plywood sales volume (MSF 3/8")
336,473

368,974

404,960

347,096

1,457,503

 Lumber sales volume (MBF)
41,999

42,840

44,127

42,451

171,417

 LVL mill net sales price ($/CF)
$
16.63

$
16.65

$
17.22

$
16.69

$
16.79

 I-joist mill net sales price ($/MELF)
$
1,116

$
1,091

$
1,157

$
1,124

$
1,121

 Plywood net sales price ($/MSF 3/8")
$
282

$
301

$
324

$
337

$
312

 Lumber net sales price ($/MBF)
$
504

$
546

$
553

$
557

$
540

 Segment sales (000)
$
325,657

$
350,277

$
366,920

$
330,906

$
1,373,760

 Segment income (000)
$
7,388

$
15,395

$
24,027

$
6,819

$
53,629

 Segment depreciation and amortization (000)
$
15,151

$
15,264

$
15,337

$
17,363

$
63,115

 Segment EBITDA (000)1
$
22,539

$
30,659

$
39,364

$
24,182

$
116,744

 EBITDA as a percentage of sales
6.9
%
8.8
%
10.7
%
7.3
%
8.5
%
 Capital spending (000)
$
12,337

$
8,594

$
12,096

$
21,573

$
54,600

 Receivables (000)
$
73,644

$
75,679

$
78,888

56,488

 
 Inventories (000)
$
171,133

$
169,100

$
175,276

183,157

 
 Accounts payable (000)
$
50,177

$
58,163

$
58,136

51,898

 

1





Boise Cascade Company
Quarterly Statistical Information (continued)
Wood Products Segment (continued)
 
 
 
 
 
 
2016
 
Q1
Q2
Q3
Q4
YTD
 LVL sales volume (MCF)
3,566

4,626

4,421

3,698

16,311

 I-joist sales volume (MELF)
50,172

64,765

61,602

49,521

226,060

 Plywood sales volume (MSF 3/8")
379,631

377,934

385,398

364,018

1,506,981

 Lumber sales volume (MBF)
47,919

49,398

45,925

43,650

186,892

 LVL mill net sales price ($/CF)
$
16.74

$
16.79

$
16.57

$
16.21

$
16.59

 I-joist mill net sales price ($/MELF)
$
1,138

$
1,136

$
1,102

$
1,077

$
1,114

 Plywood net sales price ($/MSF 3/8")
$
261

$
271

$
288

$
268

$
272

 Lumber net sales price ($/MBF)
$
451

$
464

$
481

$
497

$
472

 Segment sales (000)
$
303,457

$
346,358

$
340,928

$
289,672

$
1,280,415

 Segment income (loss) (000)
$
5,885

$
16,309

$
11,564

$
(7,829
)
$
25,929

 Segment depreciation and amortization (000)
$
11,634

$
14,769

$
15,625

$
15,493

$
57,521

 Segment EBITDA (000)1
$
17,519

$
31,078

$
27,189

$
7,664

$
83,450

 EBITDA as a percentage of sales
5.8
%
9.0
%
8.0
%
2.6
%
6.5
%
 Capital spending (000)2
$
11,870

$
15,862

$
15,275

$
23,496

$
66,503

 Receivables (000)
$
111,008

$
78,174

$
70,233

$
48,503



 Inventories (000)
$
175,842

$
190,692

$
186,563

$
178,138



 Accounts payable (000)
$
44,686

$
53,806

$
53,275

$
50,672

 
 
 
 
 
 
 
1Segment EBITDA is calculated as segment income (loss) before depreciation and amortization.
2 Capital spending in second quarter 2016 and first quarter 2016 excludes $0.3 million and $215.6 million, respectively, of cash paid for the acquisition of businesses and facilities.

2




Boise Cascade Company
Quarterly Statistical Information (continued)
Building Materials Distribution Segment
 
 
 
 
 
2018
 
Q1
Q2
Q3
Q4
YTD
 Commodity sales
49.4
%
 
 
 
49.4
%
 General line sales
31.8
%
 
 
 
31.8
%
 EWP sales
18.8
%
 
 
 
18.8
%
 Total sales (000)
$
992,381

 
 
 
$
992,381

 Gross margin1
11.8
%
 
 
 
11.8
%
 Segment income (000)
$
32,388

 
 
 
$
32,388

 Segment depreciation and amortization (000)
$
4,172

 
 
 
$
4,172

 Segment EBITDA (000)2
$
36,560

 
 
 
$
36,560

 EBITDA as a percentage of sales
3.7
%
 
 
 
3.7
%
 Capital spending (000)
$
4,419

 
 
 
$
4,419

 Receivables (000)
$
294,940

 
 
 
 
 Inventories (000)
$
371,144

 
 
 
 
 Accounts payable (000)
$
282,678

 
 
 
 
 
 
 
 
 
 
 
2017
 
Q1
Q2
Q3
Q4
YTD
 Commodity sales
46.5
%
46.3
%
48.3
%
50.4
%
47.9
%
 General line sales
33.8
%
34.8
%
33.9
%
32.0
%
33.6
%
 EWP sales
19.7
%
18.9
%
17.8
%
17.6
%
18.5
%
 Total sales (000)
$
815,683

$
980,706

$
1,045,646

$
931,775

$
3,773,810

 Gross margin1
11.6
%
12.1
%
12.4
%
11.6
%
11.9
%
 Segment income (000)
$
19,965

$
34,509

$
39,379

$
22,907

$
116,760

 Segment depreciation and amortization (000)
$
3,726

$
3,856

$
3,910

$
4,012

$
15,504

 Segment EBITDA (000)2
$
23,691

$
38,365

$
43,289

$
26,919

$
132,264

 EBITDA as a percentage of sales
2.9
%
3.9
%
4.1
%
2.9
%
3.5
%
 Capital spending (000)
$
3,966

$
3,903

$
6,240

$
5,192

$
19,301

 Receivables (000)
$
255,716

$
276,079

$
272,127

$
217,519

 
 Inventories (000)
$
311,233

$
321,611

$
284,587

$
293,516

 
 Accounts payable (000)
$
255,415

$
255,342

$
240,987

$
183,354






3



Boise Cascade Company
Quarterly Statistical Information (continued)
Building Materials Distribution Segment (continued)
 
 
 
 
2016
 
Q1
Q2
Q3
Q4
YTD
 Commodity sales
47.2
%
45.5
%
46.9
%
46.9
%
46.6
%
 General line sales
34.4
%
36.5
%
35.1
%
35.3
%
35.4
%
 EWP sales
18.4
%
18.0
%
18.0
%
17.8
%
18.0
%
 Total sales (000)
$
717,254

$
850,042

$
889,026

$
770,885

$
3,227,207

 Gross margin1
11.4
%
12.5
%
12.0
%
11.7
%
11.9
%
 Segment income (000)
$
13,373

$
29,117

$
26,415

$
15,454

$
84,359

 Segment depreciation and amortization (000)
$
3,235

$
3,354

$
3,514

$
3,659

$
13,762

 Segment EBITDA (000)2
$
16,608

$
32,471

$
29,929

$
19,113

$
98,121

 EBITDA as a percentage of sales
2.3
%
3.8
%
3.4
%
2.5
%
3.0
%
 Capital spending (000)
$
2,896

$
3,599

$
4,933

$
4,418

$
15,846

 Receivables (000)
$
229,673

$
236,954

$
227,206

$
175,972

 
 Inventories (000)
$
264,721

$
271,306

$
264,493

$
255,312

 
 Accounts payable (000)
$
248,170

$
217,149

$
210,892

$
151,232

 
 
 
 
 
 
 
1We define gross margin as "Sales" less "Materials, labor, and other operating expenses (excluding depreciation)." Substantially all costs included in "Materials, labor, and other operating expenses (excluding depreciation)" for our Building Materials Distribution segment are for inventory purchased for resale. Gross margin percentage is gross margin as a percentage of segment sales.
2Segment EBITDA is calculated as segment income before depreciation and amortization.



4



Boise Cascade Company
Quarterly Statistical Information (continued)
Reconciliation of Non-GAAP Financial Measures
(000)
Total Boise Cascade Company
 
 
 
 
 
 
EBITDA represents income before interest (interest expense and interest income), income taxes, and depreciation and amortization. Additionally, we disclose Adjusted EBITDA, which further adjusts EBITDA to exclude the change in fair value of interest rate swaps and loss on extinguishment of debt. The following tables reconcile net income to EBITDA and Adjusted EBITDA for the periods noted below:
 
2018
 
Q1
Q2
Q3
Q4
YTD
 
 
 
 
 
 
Net income
$
37,050

 
 
 
$
37,050

Interest expense
6,362

 
 
 
6,362

Interest income
(264
)
 
 
 
(264
)
Income tax provision (benefit)
9,790

 
 
 
9,790

Depreciation and amortization
22,111

 
 
 
22,111

EBITDA
75,049

 
 
 
75,049

Change in fair value of interest rate swaps
(1,641
)
 
 
 
(1,641
)
Adjusted EBITDA
$
73,408

 
 
 
$
73,408

 
 
 
 
 
 
 
2017
 
Q1
Q2
Q3
Q4
YTD
 
 
 
 
 
 
Net income
$
10,020

$
22,154

$
31,661

$
19,122

$
82,957

Interest expense
6,364

6,491

6,295

6,220

25,370

Interest income
(33
)
(54
)
(167
)
(293
)
(547
)
Income tax provision (benefit)
5,066

13,147

18,276

(1,858
)
34,631

Depreciation and amortization
19,344

19,601

19,686

21,748

80,379

EBITDA
40,761

61,339

75,751

44,939

222,790

Change in fair value of interest rate swaps
(295
)
724

33

(1,000
)
(538
)
Adjusted EBITDA
$
40,466

$
62,063

$
75,784

$
43,939

$
222,252

 
 
 
 
 
 
 
2016
 
Q1
Q2
Q3
Q4
YTD
 
 
 
 
 
 
Net income
$
4,950

$
19,228

$
9,981

$
4,095

$
38,254

Interest expense
5,802

6,427

7,135

7,328

26,692

Interest income
(149
)
(27
)
(60
)
(154
)
(390
)
Income tax provision (benefit)
2,931

10,735

5,522

(14,141
)
5,047

Depreciation and amortization
15,238

18,552

19,459

19,598

72,847

EBITDA
28,772

54,915

42,037

16,726

142,450

Change in fair value of interest rate swaps
69

1,532

(836
)
(4,975
)
(4,210
)
Loss on extinguishment of debt


9,525

4,779

14,304

Adjusted EBITDA
$
28,841

$
56,447

$
50,726

$
16,530

$
152,544



5
GRAPHIC 4 bcclogoa02a02.jpg begin 644 bcclogoa02a02.jpg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end