0001328581-18-000085.txt : 20180806 0001328581-18-000085.hdr.sgml : 20180806 20180803180515 ACCESSION NUMBER: 0001328581-18-000085 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20180803 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180806 DATE AS OF CHANGE: 20180803 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: 18993065 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-k6302018.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): August 3, 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 August 6, 2018, Boise Cascade Company (the "Company") issued a press release announcing its second 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 8.01. Other Events.

On August 3, 2018, the Company entered into a commitment letter (the “Commitment Letter”) with The Prudential Insurance Company of America (“Prudential”). Under the Commitment Letter, the Company agreed to purchase a group annuity contract from Prudential pursuant to which the Company will irrevocably transfer to Prudential the future benefit obligations and annuity administration for retirees (or their beneficiaries) in payout status as of July 1, 2018, that participate in the Company’s pension plan. The Company will fund the purchase of the group annuity contract with plan assets and agreed to transfer the premium amount to Prudential on August 10, 2018. Prudential will commence benefit payments to these retirees on October 1, 2018. All transferred participants will continue to receive their benefits from the pension plan until such time.

By transferring the future benefit obligations and annuity administration to Prudential, the Company expects to reduce its qualified pension plan liabilities by approximately 40 percent, or $122 million. In addition, the Company expects to recognize a non-cash pension settlement charge of approximately $10 million before tax in the third quarter of 2018, as a result of the application of pension settlement accounting rules, which require the Company to remeasure the pension plan as of August 10, 2018.

Cautionary Statement Regarding Forward-Looking Statements

Certain statements in this Current Report on Form 8-K are or may be considered forward-looking statements. These statements reflect Company management’s current views and expectations and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these statements. Factors which could cause actual results to differ include but are not limited to (i) the inability to enter into the annuity contract within the expected timeframe or at all; (ii) the failure to realize the expected benefits from the entry into the annuity contract or the delay in realization thereof; (iii) the amount and timing of the expected settlement charge; and (iv) other factors that can be found in the Company’s filings with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise.






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: August 6, 2018
 
 




EX-99.1 2 bccexhibit9916302018.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: August 6, 2018
Boise Cascade Company Reports 2018 Second Quarter Net Income of $41.8 Million on Sales of $1.4 Billion

BOISE, Idaho - Boise Cascade Company ("Boise Cascade," the "Company," "we," or "our") (NYSE: BCC) today reported net income of $41.8 million, or $1.06 per share, on sales of $1.4 billion for the second quarter ended June 30, 2018. Second quarter results include $9.0 million of net after-tax losses, or $0.23 per share, from non-cash pension settlement charges.

Second Quarter 2018 Highlights
 
 
2Q 2018
 
2Q 2017
 
% change
 
 
 
 
 
 
 
 
 
(in thousands, except per-share data and percentages)
 
 
 
 
 
 
 
Consolidated Results
 
 
 
 
 
 
Sales
 
$
1,408,132

 
$
1,138,939

 
24
%
Net income
 
41,825

 
22,154

 
89
%
Net income per common share - diluted
 
1.06

 
0.57

 
86
%
Adjusted EBITDA 1
 
85,800

 
62,063

 
38
%
 
 
 
 
 
 
 
Segment Results
 
 
 
 
 
 
Wood Products sales
 
$
425,483

 
$
350,277

 
21
%
Wood Products income
 
36,482

 
15,395

 
137
%
Wood Products EBITDA 1
 
55,935

 
30,659

 
82
%
 
 
 
 
 
 
 
Building Materials Distribution sales
 
1,213,783

 
980,706

 
24
%
Building Materials Distribution income
 
47,713

 
34,509

 
38
%
Building Materials Distribution EBITDA 1
 
52,160

 
38,365

 
36
%
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.

In the second 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 9% and multi-family starts increased 6% in the second quarter 2018.




"Both of our businesses delivered outstanding results in the second quarter. Wood Products made very good progress on engineered wood products pricing and took advantage of exceptionally strong plywood markets. BMD executed well and captured market opportunities at both the local and national level," commented Tom Corrick, CEO. "I am very pleased that we further strengthened our nationwide distribution capabilities with the acquisitions in Nashville, Tennessee, and Medford, Oregon. Similar acquisitions remain a priority. As reflected by these acquisitions and our board’s decision to declare an additional dividend of $1.00 per share this quarter, we continue to have a strong focus on deploying capital to create shareholder value."

Wood Products

Wood Products sales, including sales to Building Materials Distribution (BMD), increased $75.2 million, or 21%, to $425.5 million for the three months ended June 30, 2018, from $350.3 million for the three months ended June 30, 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). In addition, increases in EWP sales volumes contributed to improved sales. Sales volumes for plywood were relatively flat compared with the same period in the prior year.

Wood Products segment income increased $21.1 million to $36.5 million for the three months ended June 30, 2018, from $15.4 million for the three months ended June 30, 2017. The improvement in segment income was due primarily to higher sales prices of plywood and EWP. 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 $4.2 million compared to the prior year quarter.

Comparative average net selling prices and sales volume changes for EWP and plywood are as follows:
    
 
 
2Q 2018 vs. 2Q 2017
 
2Q 2018 vs. 1Q 2018
 
 
 
 
 
 Average Net Selling Prices
 
 
 
 
    LVL
 
10%
 
5%
    I-joists
 
12%
 
3%
    Plywood
 
26%
 
6%
 Sales Volumes
 
 
 
 
    LVL
 
3%
 
—%
    I-joists
 
5%
 
9%
    Plywood
 
—%
 
2%

Building Materials Distribution

BMD's sales increased $233.1 million, or 24%, to $1,213.8 million for the three months ended June 30, 2018, from $980.7 million for the three months ended June 30, 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 15% and 9%, respectively. By product line, commodity sales increased 33%, general line product sales increased 15%, and sales of EWP (substantially all of which is sourced through our Wood Products segment) increased 18%.

BMD segment income increased $13.2 million to $47.7 million for the three months ended June 30, 2018, from $34.5 million in the comparative prior year quarter, driven primarily by a higher gross margin of $27.8 million generated from a sales increase of 24%. The increase in gross margin was offset partially by higher selling and distribution expenses of $12.7 million.

In second quarter 2018, BMD completed the acquisition of wholesale building material distribution locations in Nashville, Tennessee and Medford, Oregon (collectively, the "Acquisitions"). The company funded the Acquisitions with cash on hand. These distribution locations add to our existing distribution business and strengthen our nationwide presence. In addition, we believe we will be able to broaden our product and service offerings within these markets following the Acquisitions.


2


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 June 30, 2018 and 2017, we recorded $13.8 million and $13.1 million, respectively, of income tax expense and had an effective rate of 24.9% and 37.2%, respectively.

Balance Sheet

Boise Cascade ended the second quarter with $210.0 million of cash and cash equivalents and $395.4 million of undrawn committed bank line availability, for total available liquidity of $605.4 million. The Company had $438.9 million of outstanding debt at June 30, 2018.

On August 2, 2018, our board of directors declared a quarterly dividend of $0.07 per share, as well as an additional dividend of $1.00 per share, on our common stock payable on September 17, 2018, to stockholders of record on August 31, 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 assumed ongoing responsibility for 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 recognized a non-cash pension settlement charge of $12.0 million before tax in the second quarter of 2018.

On August 3, 2018, we entered into a commitment letter with Prudential to purchase another group annuity contract, in which Prudential will assume ongoing responsibility for administration and benefit payments for approximately 40 percent, or $122 million, of Boise Cascade’s then remaining U.S. qualified pension plan projected benefit obligations. As a result, we expect to recognize a non-cash pension settlement charge of approximately $10 million before tax in the third quarter of 2018. In conjunction with the transaction, we also plan to make a discretionary pension contribution of $20 million in third quarter 2018, for which we will receive a tax deduction at the 2017 federal income tax rate.

The pension-related transactions significantly reduce the Company's pension liability and its exposure to pension funding obligations that can result from future asset return, discount rate, and mortality assumption changes.

Outlook

As in recent years, we expect to continue to experience modest demand growth for the products we manufacture and distribute in 2018. The July 2018 Blue Chip consensus forecast for 2018 reflects 1.32 million total U.S. housing starts, a 10% 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, transportation constraints or disruptions, inventory levels in various distribution channels, and seasonal demand patterns. Commodity product pricing is currently above historical levels; however, prices have trended downward since the middle of June 2018. 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 further acquisitions, much of our activity will remain focused on adding to our distribution capabilities.

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


3


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 Monday, August 6, at 11 a.m. Eastern, to review the Company's second quarter results.

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 6886808, 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 Monday, August 6, at 2 p.m. Eastern through Monday, August 13, at 2 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 6886808.

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

4


light of new information. Finally, we undertake no obligation to review or confirm analyst expectations or estimates that might be derived from this release.
    


5


Boise Cascade Company
Consolidated Statements of Operations
(in thousands, except per-share data)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2018
 
June 30
 
2018
 
2017
 
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
Sales
$
1,408,132

 
$
1,138,939

 
$
1,182,841

 
$
2,590,973

 
$
2,113,382

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
1,193,918

 
980,210

 
1,009,778

 
2,203,696

 
1,826,969

Depreciation and amortization
24,296

 
19,601

 
22,111

 
46,407

 
38,945

Selling and distribution expenses
96,841

 
82,308

 
83,356

 
180,197

 
155,988

General and administrative expenses
19,977

 
15,559

 
15,886

 
35,863

 
29,129

Other (income) expense, net
(956
)
 
(1,238
)
 
(94
)
 
(1,050
)
 
(1,273
)
 
1,334,076

 
1,096,440

 
1,131,037

 
2,465,113

 
2,049,758

 
 
 
 
 
 
 
 
 
 
Income from operations
74,056

 
42,499

 
51,804

 
125,860

 
63,624

 
 
 
 
 
 
 
 
 
 
Foreign currency exchange gain (loss)
(172
)
 
13

 
(263
)
 
(435
)
 
41

Pension expense (excluding service costs)
(12,380
)
 
(50
)
 
(244
)
 
(12,624
)
 
(81
)
Interest expense
(6,580
)
 
(6,491
)
 
(6,362
)
 
(12,942
)
 
(12,855
)
Interest income
237

 
54

 
264

 
501

 
87

Change in fair value of interest rate swaps
499

 
(724
)
 
1,641

 
2,140

 
(429
)
 
(18,396
)
 
(7,198
)
 
(4,964
)
 
(23,360
)
 
(13,237
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
55,660

 
35,301

 
46,840

 
102,500

 
50,387

Income tax provision
(13,835
)
 
(13,147
)
 
(9,790
)
 
(23,625
)
 
(18,213
)
Net income
$
41,825

 
$
22,154

 
$
37,050

 
$
78,875

 
$
32,174

 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
 
 
  Basic
38,981

 
38,643

 
38,778

 
38,880

 
38,572

  Diluted
39,403

 
39,002

 
39,396

 
39,384

 
38,931

 
 
 
 
 
 
 
 
 
 
Net income per common share:
 
 
 
 
 
 
 
 
 
  Basic
$
1.07

 
$
0.57

 
$
0.96

 
$
2.03

 
$
0.83

  Diluted
$
1.06

 
$
0.57

 
$
0.94

 
$
2.00

 
$
0.83


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



6


Wood Products Segment
Statements of Operations
(in thousands, except percentages)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2018
 
June 30
 
2018
 
2017
 
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
Segment sales
$
425,483

 
$
350,277

 
$
397,991

 
$
823,474

 
$
675,934

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 

 
 

 
 

 
 

Materials, labor, and other operating expenses (excluding depreciation)
356,297

 
309,876

 
342,559

 
698,856

 
602,336

Depreciation and amortization
19,453

 
15,264

 
17,544

 
36,997

 
30,415

Selling and distribution expenses
9,382

 
7,563

 
8,113

 
17,495

 
15,299

General and administrative expenses
4,678

 
3,213

 
3,692

 
8,370

 
6,083

Other (income) expense, net
(809
)
 
(1,034
)
 
(38
)
 
(847
)
 
(982
)
 
389,001

 
334,882

 
371,870

 
760,871

 
653,151

 
 
 
 
 
 
 
 
 
 
Segment income
$
36,482

 
$
15,395

 
$
26,121

 
$
62,603

 
$
22,783

 
 
 
 
 
 
 
 
 
 
 
(percentage of sales)
 
 
 
 
 
 
 
 
 
 
Segment sales
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
83.7
 %
 
88.5
%
 
86.1
 %
 
84.9
 %
 
89.1
%
Depreciation and amortization
4.6
 %
 
4.4
%
 
4.4
 %
 
4.5
 %
 
4.5
%
Selling and distribution expenses
2.2
 %
 
2.2
%
 
2.0
 %
 
2.1
 %
 
2.3
%
General and administrative expenses
1.1
 %
 
0.9
%
 
0.9
 %
 
1.0
 %
 
0.9
%
Other (income) expense, net
(0.2
)%
 
(0.3
%)
 
 %
 
(0.1
)%
 
(0.1
%)
 
91.4
 %
 
95.6
%
 
93.4
 %
 
92.4
 %
 
96.6
%
 
 
 
 
 
 
 
 
 
 
Segment income
8.6
 %
 
4.4
%
 
6.6
 %
 
7.6
 %
 
3.4
 %


7


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

 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2018
 
June 30
 
2018
 
2017
 
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
Segment sales
$
1,213,783

 
$
980,706

 
$
992,381

 
$
2,206,164

 
$
1,796,389

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
1,067,592

 
862,349

 
874,859

 
1,942,451

 
1,583,648

Depreciation and amortization
4,447

 
3,856

 
4,172

 
8,619

 
7,582

Selling and distribution expenses
87,394

 
74,648

 
75,181

 
162,575

 
140,496

General and administrative expenses
6,787

 
5,548

 
5,830

 
12,617

 
10,541

Other (income) expense, net
(150
)
 
(204
)
 
(49
)
 
(199
)
 
(352
)
 
1,166,070

 
946,197

 
959,993

 
2,126,063

 
1,741,915

 
 
 
 
 
 
 
 
 
 
Segment income
$
47,713

 
$
34,509

 
$
32,388

 
$
80,101

 
$
54,474

 
 
 
 
 
 
 
 
 
 
 
(percentage of sales)
 
 
 
 
 
 
 
 
 
 
Segment sales
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
88.0
 %
 
87.9
 %
 
88.2
 %
 
88.0
 %
 
88.2
 %
Depreciation and amortization
0.4
 %
 
0.4
 %
 
0.4
 %
 
0.4
 %
 
0.4
 %
Selling and distribution expenses
7.2
 %
 
7.6
 %
 
7.6
 %
 
7.4
 %
 
7.8
 %
General and administrative expenses
0.6
 %
 
0.6
 %
 
0.6
 %
 
0.6
 %
 
0.6
 %
Other (income) expense, net
 %
 
 %
 
 %
 
 %
 
 %
 
96.1
 %
 
96.5
 %
 
96.7
 %
 
96.4
 %
 
97.0
 %
 
 
 
 
 
 
 
 
 
 
Segment income
3.9
 %
 
3.5
 %
 
3.3
 %
 
3.6
 %
 
3.0
 %

                              

8


Segment Information
(in thousands)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2018
 
June 30
 
2018
 
2017
 
 
2018
 
2017
Segment sales
 
 
 
 
 
 
 
 
 
Wood Products
$
425,483

 
$
350,277

 
$
397,991

 
$
823,474

 
$
675,934

Building Materials Distribution
1,213,783

 
980,706

 
992,381

 
2,206,164

 
1,796,389

Intersegment eliminations and other
(231,134
)
 
(192,044
)
 
(207,531
)
 
(438,665
)
 
(358,941
)
Total net sales
$
1,408,132

 
$
1,138,939

 
$
1,182,841

 
$
2,590,973

 
$
2,113,382

 
 
 
 
 
 
 
 
 
 
Segment income
 
 
 
 
 
 
 
 
 
Wood Products
$
36,482

 
$
15,395

 
$
26,121

 
$
62,603

 
$
22,783

Building Materials Distribution
47,713

 
34,509

 
32,388

 
80,101

 
54,474

Total segment income
84,195

 
49,904

 
58,509

 
142,704

 
77,257

Unallocated corporate
(10,139
)
 
(7,405
)
 
(6,705
)
 
(16,844
)
 
(13,633
)
Income from operations
$
74,056

 
$
42,499

 
$
51,804

 
$
125,860

 
$
63,624

 
 
 
 
 
 
 
 
 
 
Segment EBITDA (a)
 
 
 
 
 
 
 
 
 
Wood Products
$
55,935

 
$
30,659

 
$
43,665

 
$
99,600

 
$
53,198

Building Materials Distribution
52,160

 
38,365

 
36,560

 
88,720

 
62,056


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



9


Boise Cascade Company
Consolidated Balance Sheets
(in thousands)
 
June 30, 2018
 
December 31, 2017
ASSETS
 
 
 
 
 
 
 
Current
 
 
 
Cash and cash equivalents
$
210,011

 
$
177,140

Receivables
 
 
 
Trade, less allowances of $904 and $945
360,765

 
246,452

Related parties
506

 
345

Other
13,913

 
9,380

Inventories
572,606

 
476,673

Prepaid expenses and other
13,385

 
22,582

Total current assets
1,171,186

 
932,572

 
 
 
 
Property and equipment, net
562,025

 
565,792

Timber deposits
15,687

 
13,503

Goodwill
60,454

 
55,433

Intangible assets, net
17,357

 
15,066

Deferred income taxes
8,739

 
9,064

Other assets
15,004

 
15,763

Total assets
$
1,850,452

 
$
1,607,193



10


Boise Cascade Company
Consolidated Balance Sheets (continued)
(in thousands, except per-share data)
 
June 30, 2018
 
December 31, 2017
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
Current
 
 
 
Accounts payable
 
 
 
Trade
$
349,648

 
$
233,562

Related parties
2,017

 
1,225

Accrued liabilities
 
 
 
Compensation and benefits
81,147

 
84,246

Interest payable
6,742

 
6,742

Other
80,306

 
55,786

Total current liabilities
519,860

 
381,561

 
 
 
 
Debt
 
 
 
Long-term debt
438,870

 
438,312

 
 
 
 
Other
 
 
 
Compensation and benefits
64,143

 
75,439

Deferred income taxes
23,150

 
16,454

Other long-term liabilities
36,241

 
20,878

 
123,534

 
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, 44,058 and 43,748 shares issued, respectively
441

 
437

Treasury stock, 5,167 shares at cost
(133,979
)
 
(133,979
)
Additional paid-in capital
524,099

 
523,550

Accumulated other comprehensive loss
(56,907
)
 
(76,702
)
Retained earnings
434,534

 
361,243

Total stockholders' equity
768,188

 
674,549

Total liabilities and stockholders' equity
$
1,850,452

 
$
1,607,193



11


Boise Cascade Company
Consolidated Statements of Cash Flows
(in thousands)
 
Six Months Ended
June 30
 
2018
 
2017
Cash provided by (used for) operations
 
 
 
Net income
$
78,875

 
$
32,174

Items in net income not using (providing) cash
 
 
 
Depreciation and amortization, including deferred financing costs and other
47,416

 
39,929

Stock-based compensation
4,731

 
4,443

Pension expense
13,026

 
683

Deferred income taxes
(1,092
)
 
4,542

Change in fair value of interest rate swaps
(2,140
)
 
429

Other
(1,051
)
 
(1,259
)
Decrease (increase) in working capital, net of acquisitions
 
 
 
Receivables
(111,068
)
 
(107,781
)
Inventories
(89,051
)
 
(57,260
)
Prepaid expenses and other
(4,361
)
 
(3,960
)
Accounts payable and accrued liabilities
134,498

 
114,908

Pension contributions
(1,042
)
 
(1,145
)
Income taxes payable
18,586

 
7,063

Other
1,009

 
(1,288
)
Net cash provided by operations
88,336

 
31,478

 
 
 
 
Cash provided by (used for) investment
 
 
 
Expenditures for property and equipment
(28,327
)
 
(29,551
)
Acquisitions of businesses and facilities
(17,577
)
 

Proceeds from sales of assets and other
321

 
1,840

Net cash used for investment
(45,583
)
 
(27,711
)
 
 
 
 
Cash provided by (used for) financing
 
 
 
Borrowings of long-term debt, including revolving credit facility
7,500

 
366,400

Payments of long-term debt, including revolving credit facility
(7,500
)
 
(366,400
)
Tax withholding payments on stock-based awards
(5,120
)
 
(2,901
)
Dividends paid on common stock
(5,481
)
 

Proceeds from exercise of stock options
942

 
22

Other
(223
)
 
(153
)
Net cash used for financing
(9,882
)
 
(3,032
)
 
 
 
 
Net increase in cash and cash equivalents
32,871

 
735

 
 
 
 
Balance at beginning of the period
177,140

 
103,978

 
 
 
 
Balance at end of the period
$
210,011

 
$
104,713


12


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 2017 Form 10-K and 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 June 30, 2018 and 2017, and March 31, 2018, and the six months ended June 30, 2018 and 2017:
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2018
 
June 30
 
2018
 
2017
 
 
2018
 
2017
 
(in thousands)
Net income
$
41,825

 
$
22,154

 
$
37,050

 
$
78,875

 
$
32,174

Interest expense
6,580

 
6,491

 
6,362

 
12,942

 
12,855

Interest income
(237
)
 
(54
)
 
(264
)
 
(501
)
 
(87
)
Income tax provision
13,835

 
13,147

 
9,790

 
23,625

 
18,213

Depreciation and amortization
24,296

 
19,601

 
22,111

 
46,407

 
38,945

EBITDA
86,299

 
61,339

 
75,049

 
161,348

 
102,100

Change in fair value of interest rate swaps
(499
)
 
724

 
(1,641
)
 
(2,140
)
 
429

Adjusted EBITDA
$
85,800

 
$
62,063

 
$
73,408

 
$
159,208

 
$
102,529


13


The following table reconciles segment income and unallocated corporate costs to EBITDA and adjusted EBITDA for the three months ended June 30, 2018 and 2017, and March 31, 2018, and the six months ended June 30, 2018 and 2017:
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2018
 
June 30
 
2018
 
2017
 
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
Wood Products
 
 
 
 
 
 
 
 
 
Segment income
$
36,482

 
$
15,395

 
$
26,121

 
$
62,603

 
$
22,783

Depreciation and amortization
19,453

 
15,264

 
17,544

 
36,997

 
30,415

EBITDA
$
55,935

 
$
30,659

 
$
43,665

 
$
99,600

 
$
53,198

 
 
 
 
 
 
 
 
 
 
Building Materials Distribution
 
 
 
 
 
 
 
 
 
Segment income
$
47,713

 
$
34,509

 
$
32,388

 
$
80,101

 
$
54,474

Depreciation and amortization
4,447

 
3,856

 
4,172

 
8,619

 
7,582

EBITDA
$
52,160

 
$
38,365

 
$
36,560

 
$
88,720

 
$
62,056

 
 
 
 
 
 
 
 
 
 
Corporate
 
 
 
 
 
 
 
 
 
Unallocated corporate expenses
$
(10,139
)
 
$
(7,405
)
 
$
(6,705
)
 
$
(16,844
)
 
$
(13,633
)
Foreign currency exchange gain (loss)
(172
)
 
13

 
(263
)
 
(435
)
 
41

Pension expense (excluding service costs)
(12,380
)
 
(50
)
 
(244
)
 
(12,624
)
 
(81
)
Change in fair value of interest rate swaps
499

 
(724
)
 
1,641

 
2,140

 
(429
)
Depreciation and amortization
396

 
481

 
395

 
791

 
948

EBITDA
(21,796
)
 
(7,685
)
 
(5,176
)
 
(26,972
)
 
(13,154
)
Change in fair value of interest rate swaps
(499
)
 
724

 
(1,641
)
 
(2,140
)
 
429

Corporate adjusted EBITDA
$
(22,295
)
 
$
(6,961
)
 
$
(6,817
)
 
$
(29,112
)
 
$
(12,725
)
 
 
 
 
 
 
 
 
 
 
Total company adjusted EBITDA
$
85,800

 
$
62,063

 
$
73,408

 
$
159,208

 
$
102,529






14
EX-99.2 3 bccexhibit9926302018.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

4,816

 
 
9,629

 I-joist sales volume (MELF)
62,525

68,060

 
 
130,585

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

368,897

 
 
728,808

 Lumber sales volume (MBF)
47,353

45,913

 
 
93,266

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

$
18.25

 
 
$
17.77

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

$
1,220

 
 
$
1,200

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

$
379

 
 
$
368

 Lumber net sales price ($/MBF)
$
556

$
570

 
 
$
563

 Segment sales (000)
$
397,991

$
425,483

 
 
$
823,474

 Segment income (000)
$
26,121

$
36,482

 
 
$
62,603

 Segment depreciation and amortization (000)
$
17,544

$
19,453

 
 
$
36,997

 Segment EBITDA (000)1
$
43,665

$
55,935

 
 
$
99,600

 EBITDA as a percentage of sales
11.0
%
13.1
%
 
 
12.1
%
 Capital spending (000)
$
8,656

$
6,279

 
 
$
14,935

 Receivables (000)
$
91,190

$
88,073

 
 
 
 Inventories (000)
$
167,579

$
169,492

 
 
 
 Accounts payable (000)
$
54,774

$
66,285

 
 
 
 
 
 
 
 
 
 
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
%
49.6
%
 
 
49.6
%
 General line sales
31.8
%
32.4
%
 
 
32.1
%
 EWP sales
18.8
%
18.0
%
 
 
18.3
%
 Total sales (000)
$
992,381

$
1,213,783

 
 
$
2,206,164

 Gross margin1
11.8
%
12.0
%
 
 
12.0
%
 Segment income (000)
$
32,388

$
47,713

 
 
$
80,101

 Segment depreciation and amortization (000)
$
4,172

$
4,447

 
 
$
8,619

 Segment EBITDA (000)2
$
36,560

$
52,160

 
 
$
88,720

 EBITDA as a percentage of sales
3.7
%
4.3
%
 
 
4.0
%
 Capital spending (000)3
$
4,419

$
8,716

 
 
$
13,135

 Receivables (000)
$
294,940

$
321,310

 
 
 
 Inventories (000)
$
371,144

$
403,114

 
 
 
 Accounts payable (000)
$
282,678

$
304,364

 
 
 
 
 
 
 
 
 
 
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.
3 Capital spending in second quarter 2018 excludes $17.6 million of cash paid for the acquisition of businesses and facilities.



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

$
41,825

 
 
$
78,875

Interest expense
6,362

6,580

 
 
12,942

Interest income
(264
)
(237
)
 
 
(501
)
Income tax provision
9,790

13,835

 
 
23,625

Depreciation and amortization
22,111

24,296

 
 
46,407

EBITDA
75,049

86,299

 
 
161,348

Change in fair value of interest rate swaps
(1,641
)
(499
)
 
 
(2,140
)
Adjusted EBITDA
$
73,408

$
85,800

 
 
$
159,208

 
 
 
 
 
 
 
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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
G23Z7X3B?]Q9*V M'N<=))B.I[A>@]SS0!]&_&#]L#PEX;FFTSP/9?\ "37Z$J;IG,=FA]C]Z3\, M#T:OF/QG^TG\8?$TSEO%D^DV[=(-+46RJ/\ >'SG\6JI\$?@3XY^*LPN=*M5 MT_15?;+JEVI$61U"#K(WL.!W(KZ_\"?LG_"CPG9"\\1)/XBN84+S3ZA-Y5NN M!DGRU( _P!HM0!^?>KZSJ^L3F?5]5OM0E)R7NKAY6_-B:?HNO:YHDPFT;6= M1TV0'(>TN7B/YJ17TC^T'\;/ VFPS>#O@WX7\/V<*YBN=;ATZ($]BMN=N?\ MMH?^ _WJ7]G[XT> =9A@\'?&7PKX>NE8".UUR;3HL^@6V M?(R"48G@\?=85\>_&CX*^./A5?#^WK%;C3)'VP:G:Y>WD] 3U1O]EL>V: /U M-BDCEC62)U='4,K*A![BG5^$78(8R=TMB M#_'%GJH[IT],'K^AVBZII^M:3:ZMI-Y#>6-W$LUO/$VY)$(R"#0!"-$NS_PCVBS%)C&WRW=TO#,<=53E M1[[CW%5/V0O@(?B5J1\3^)XI(_"EE+M"$_"EAX=T*V2"RT^W$-O' M]!U8]R3DD]R2: *OB/6_"OP[\'-J&J7%EHFB:=$$0!0B*!PL:(.I/0*!DU\! M?M)_M&Z_\3;B;0]$,^C^$U; MPV);S'\4Q';T0<#ODUSW[47BSXCZ_\ $S4- M,^(6;.;39F2WTZ$G[- A^ZT?]X,,'>>3GMT&1\$_A%XL^*^O?8-!MO)L86'V MW49E/D6P/J?XFQT4W_M=?#;PU\+?$/AKPUX=9Y6_LCSKVXE?, MD\QE<;V'1> , =!Z]:?^R+\-/#?Q4UGQ1X<\0.\$BZ6)K&YB;$D$HD4;P.C# M!P0>H].#0!;_ &:OVC]=^&D\&@:^9]7\)EMOD[LS60/\41/5?5#QZ8[_ 'OI M6H^$/B7X(^T6DECK_A_4XBCJRAT<'JC*>0P[@X(-?F5\:?A-XL^%.O\ ]G>( M+7S+.5C]CU&$$P7*CT/\+8ZJ>1[CFM[]E;Q;\1]"^)EAI/P^S>OJ4RK=:;,3 M]FF0?>>3'W-JY.\%-1D(MI&.YK63KY+GOQ MDJW< CJ#GM?V#_C%+H/B-/AKKUT3I.J2$Z8\C<6UR?\ EF/19/3^]C^\:^S? MB)X1TOQUX'U+PKK<2O;7\!C9@,F)^JR+[JP!'TK\I/$VD:MX+\:7VC79>VU/ M1[UHBZ'!5XVX=3^ (/TH _7VBN(^!7C1?B#\*-!\4EE-Q=6P6[5?X9T)20?] M]*2/8BNWH **** "BBB@ HHHH **** "BBB@ HHHH *^.?\ @I3KSK9>$/#, M;D)))/?2KGJ5"HG_ *$]?8U?!G_!2%W/Q3\.QG.Q=%ROU,TF?Y"@"7_@G'X: MBOOB%K_B>:/=_95BL$!/\,DS')'OM1A_P*ONZODG_@FK'&/!_C"4?ZQM0@5O MH(VQ_,U]:R.L<;2.<*H))] * /*OCK\"_"7Q;N](O=9DN+&\T^4![BU \RXM M\Y:%B>V>0W.WGUKRWXU?'CP=\%_#X^'7PIL;"35;5#&3"-UM8'N7/_+67N02 M>?O'M7"?M.?M476L&[\(_#2XFM-.YBNM7 *2W Z%8>Z)_M<,>V!U^4;.VN]0 MOHK2T@FNKJ=PD<4:EWD8G@ #DDF@"QXAUG5?$.LW.L:WJ%QJ&H73EYKB=]SN M?KZ>@Z#M3O#>N:OXH/![UTOQ5^&GB+X:M MHEMXG6*"_P!5L?MOV56W-;KO*A7/3=\N2!G'2CX6?#/Q'\25UR+PND5Q?:39 MB\-HS8>X7<%*H>F[G.#U^M 'UY\&/CGX+^-WAT_#OXJ:?81:O=((P)1MM[YA MT:,_\LY>X (Y^Z>P]1^!'P-\*?".;5KK1Y9[^\U"4[;FZ4>9#;YRL(([ \D\ M;CCT%?F'R6]S#-;74#E9(Y%*/&X/((/((-?6?[,?[5-SIAL_"'Q,N) M;JRR(K36""\L/8+-CEU_V_O#OGJ #[>K\^?^"A7AJ+2/C-::W!&$36].263 MZRQDQL?^^1'7Z"HP90RG((R#7QE_P4OCB\WP1+QYNV\7_@/[F@#H/^";NO/= M> _$OAV1]PL-0CN8P3T69,']8R?QKZNKXC_X)INX\2>-(QG8;.U8_4/)C^9K M[Z'*NI1 #)**")1_WPS-_P ! MH \8_P"":^NQQ:WXN\-R. ]Q;P7L2D]?+9D;_P!&+7VS7Y3_ +/?CL_#GXMZ M)XFD9A91R^1?*/XK>3Y7X[X!W#W45^JEK<0W5K%=6TJ303()(Y$.5=2,@@]P M10!\??M7_LS:EK7BV#Q5\-M-CDEU6Y$>I6*L(TBE8_\ 'P,\!3_&.QY'4X[# MX?\ P[^&G[,G@X^,?&FHV][XA="OVHIN??CF&UC//U;J>Y4<5W'[0GQW\+_" M;36MY&34_$ZUTR-\$9Z/*?X$_4]AW'YV_$WQ]XH^(WB637O%.HO=7#96* M,<16Z9^Y&O15_4]22: .@_:'^+%_\7?' UVYL(M/M+6+[-8VZGGN/.)+> M>*&*:2&1(I@3$[*0K@'!P>^#QQ1';SR0RSQPR/%%CS'5253)P,GMD\4 ??OQ M$^&OPV_:7\'CQIX&U&VL_$ 7'VH+M+/C_4W48Y!]&ZCMN'%>5SA4102Q/T K\G_C%XRG^('Q,USQ9/N5+^Y+0(QY MCA7Y8U_! OXYH ^J?^":ND/'I/C'764[)I[:T0^I17=O_0UK[!KR7]D?P9)X M)^!6AV-U$8KZ_4ZC=J1@AY<%5/N$"#Z@UZU0 4444 %%%% !1110 4444 %% M%% !1110 4RXABN()()XUDBD4HZ,,AE(P01Z8I]% 'Y<_M-?"ZZ^%OQ,N],C MBLUSI4QZ-"3S'G^\A.T_@>]>_P#[$GQUMY-.M_A;XOOO(E0>7HE[(^W< MIZ6[,>C#^ ]Q\O89^C?C?\,M#^*G@F?P]K"B*=3YMC>*N7M9L<,/4'H5[CWP M1^9GQ/\ 7B;X;>+)M \1V;VUS$=T$RY\NX3/$D;=P?S'0X- ':_M4_"WQ'\ M._B%%?$FGZF",F..4"5/9HSAE_$ M4 ?%?_!0O3=/T?QWX2TO2K."RL;70A'!;P($2-1-)@ #I3_^">FEZ=K7C#QC MI.KV4%]876B".>WG0.DBF9>"#5C_ (*1_P#)3_#?_8%_]KR5)_P3:_Y*-XH_ M[!"_^CEH H_M-?LO:CX/-SXI\ PSZEX>&9+BQY>XL1U)'>2,>OWAWR.:X;]E M#X6^(_B%\1+:_P!-O+W2-+T>9)[S5+9BCQGJ(XV_YZ-^@R3V!_07X@_$OP+X M#LWN/%7B6PL& )%N9-\[^RQKEC^5?$/QG_:3?5-,O?"?PKT9/"/ARZEDDNIH M8UBN;MG/SG"<1AN^"6/J!Q0!UW[;GQVMM6CE^&/@^^\^RB<#6;V)\K,RGB!2 M.J@C+'N0!V.?+/V1OA5-\2_B7;RWMNS>'M'=+G47(^60@Y2'ZL1S_LAO:N-^ M#WPT\3?%#Q9%H/AZU.T$-=WDBGR;2/N[G^2]2>E?IK\)/A]H/PT\%6GAC0(C MY47SSW#@>9*]+CO+?):*0?++ ^/OQOU4 M_H>X(KJ:* /SY^,'[(_CCPQ--?>#2?%.D@DK&@"7D8]"G1_JO)_NBOGR[M=7 MT'4S#=6]]I=]">4D1H94/T."*_8FLOQ#X<\/^(K?[/KVAZ;JD6,;+RV24#Z; M@<4 ?D9KFNZWKLD$FMZO?ZG);Q^5"]W<-*R)DG:"Q) R2<>])HVN:SHIG.CZ MM?Z<;A/+F-K<-$9%SG:VTC(SVK]-K[]GGX+WDADF^'^EJ3VA:2(?DC 4[3_V M?/@Q8R"2#X?:2Y!S^_WS#\G8B@#\R-+TS6O$6IBVTRQO]5OIF_U<$332.3[# M)-?1WP<_9 \7:_-#J/CZ;_A'-+R&-JA#WDH],=I;I$OY*!6C0!SW@#P7X:\!^'8=!\+:7#I]E'R0G+RMCEW8\LQ] M370T44 %%%% !1110 4444 %%%% 'P;\-_CG^TO\1+ZZL?!XTS4KBTB$LZ"S MMX]B$X!RY /-=!KOQT_:+^%NIZ==_$[PMI\FDW4NP@0HIDQRP22)B%?'(# _ M2O&?V7_$GQ0\-^(-7N/A?X:BUZ]FM%2[CDMVE\N/?D-@,N.>*Z7X_P#BWXN> M*'T&T^-/AV^\.>&8KT.6L=-*[FQABI=R&<*6P"PZGB@#] _#>KV>O^'M.US3 MV9K34+6.Y@+#!*.H89'K@U>,D8D$9D4.>BD\FOGKX[?%73_ /[,^B:I\-KI? M)U2]%N<9,$0C.7P?XU5".>C=>E>5^!_V7_$/C;X;VWCK5?'^J1^*=5MA? M6B.6=5##=&))"V[+#!)'W<]#B@#[5OS.MC.UL,SB-C&/5L"/%EW->ZC MH-JSVUU*VZ5HOF1D=NK%6 PQYPWM7)?L%ZOKP\&?$V]LY;C4-2M;.&2RBE=I M-THCG** 3W8 >] 'VE)+%&0))$0GIN8#-/K\S/A_>?#OQG>:I=?&CQYXPT_Q M#/<'R;I%\V%0>[_*S AL_* !^'UE^RO8ZAX0^'^MWUS\3M,\;^';>-I[9; M-VD:SV*S,I9CE=R@?(0,$<=30![_ "21QC=(ZH"<98XIU?G9X3OM(^.?C'7O M$?Q>^*8\,6<+ :?8_:E3&XMA8U?Y0B #)QEB>37I?['OCO4M$^,VK_"1_%8\ M4^'2DKZ3>B4R+F,!@4))PK)G*Y(#+QWR ?9%?-G[1_[0^K>%O&$7PY^&VDQZ MOXJE9$F=HS*('?!6-$'WY,$$YX&1UYQ])U\,?LL[=9_;2\6:EJ@$EW"VISQ; M^2K^>$X^BLPH T/$OQ)_:Q^&UE#XH\9Z7:7.C%U\Y)+:W>-,GA7,!#1YZ DX MSBOJ'X)_$72_BC\/[/Q5ID9MS(QANK5FW-;S+CFZUI%S MI6L6=O>V%S&8YX)T#)(OH0>U86N^&Y=-\ :GHOP\CTCPU?2P,MI*EL(X('( M\PJ@Z@=\'D#.: .G:6)7"-(BL>BE@":?7YZ^*_AO\/M#\+:MJ'C?XYIJ'CE1 M+)##IER;R-Y!DHKG!?+'&22N,^W/I?[-/CWQU=?LG^.KRUO;K4]8T$S)I _@7J^KZSX^T[QUIVG6\M MY9W%G*T@B2.,LT/F,,L<4[(/>O@[X+?#O7 M_P!IB\\0>-?'7C35;>""Z\BWAMB"%O<^Y?LQ?#WXN?# M?5M;T7Q+K%IJGA0[QIADNFDE1U;".JX.Q&7[R[N#C'?(![[)+'& 9)$0'H6. M*<"" 000>E?$'C;X8:))XPUS5?CQ\=K&.^D?=:VNEW1>2/.?C!XX\(_M(>$?!&B7EI%HVJ?8OM,1\H' MTKQ[P-HVO?M2_&?Q%=^(O$VH:?H.EY>&WMF_U4;.5BCC4_*IPI+-@DD>_&+X M_P#!VL> OVI_!'AC4_$-YKUI;7NGMIES=G,JVS7&1&Q_V6WC^6.@ /T1) &2 M<8IL;I(NZ-U=?53D5\5?M9>.[_Q7\>;/X3S>+1X6\*VC1+J5V9=B,[)YC-(< MC< I"JI.-WUXXO5]7T;X$?$+P[K?PK^*7_"4Z+=/MU6Q-RLGRJR[A(J_*0RD M[3C*E30!S7[,OQ-O?@[X@U;5)_!^H:P-0M%MQ&C-#LP^[.2C9KNOCG\"_AG:>"M8\#:M)XJTJ MU%C:[E\N-]@VQF12-X(& 0 &O#'BGQSXJLYK&^UVU M9+:UF0K*(OF=I&7JNYB, \X7/<5S'_!/Z'Q#8^%_B-)I%A&=7$-LUC%?*R12 MRA9MJL>#@G )'3-%% '/:E\0_AWK%[K%I\?_ (/3:9XE6=O+N-%LFMI'']U\ MR*6;.?G)8$'\]S]A_P ":S=^(?&NL)I^IZ3X-U33YM/MEO,AI_,?Y.P#E$SE M@,9;CJ:** .!\!P>'/@IXPU[PU\:OADVNVSN/L5[]D63&W< T97_B73O@YX;\*^'K/S1I^J16CQ73;OE6,,3M<["=S* !T[ MT44 ?5%?$_QN\&^-_@K\>W^,7@K2)-4T6]G>XN8XHRZQ-(/WT4H4956)+*_0 M$CN.2B@"E\5?VG=?^*/A&;P+X'\$:E:7VJ 073I(;B782,QQJBCKT+'MGCN/ M0]1^'_Q*\.?L6:MH+:CJFI>*+E!(U.0O4E@,T44 > M+_"+Q3X"M/A+>>$=,^$]]KGQ+NH;BU$YL%GYDW!9=S9:,(I' 4)K6\CNK6QOT=$F!C QU!R=C@<]<9ZT44 <5>>/?A#K MNFW\/Q?^$-YI/C)97^;0K4V?FG^'*EQM<="6#9QGVKN?V)OAQXENOAUX^BUF MWO-+T+Q+9_8K*.Y4JSL4D5I@IQP ZC=CYL>U%% '(? _XEZS^S3?^(?!7C[P M?JDL4]R)H7MP!F0+MW*6PKQL I!!XQTYX]9^ 'C7XW_$R^\7Z[=@Z7X9>UN1 MHL,]HB,+EP?)5)-H9E3NQR,X_ HH \"^ FO^"/ 6O^(+7XK_ XU77_%9G!L MTFLQ<2>8,[D*2'[S,0=^&S_/N_V-%U"T_::\6IK^A3Z'@HHH QO NN:Q^RU\:O$5GXE\.W]]H.J92&XMUYEC#EHI(R<*QP MQ#+D$$GTYSO'?B7Q'\0OVF_!'C.]\*ZGHVEW-]8II<5S$=[6R7&/,; XRQ<^ MF.Y')** .L_:N\%7G@_]H.T^*5]X2_X2CPE?-$]_;&(O&&6/RW1^#M)4!U)X MS]*IV'BKP7X\\?:3H'PF_9_T"\LIL+?SZMIN/*R1E]T;;411G).23T'3)10! "_]D! end