EX-99.2 3 dex992.htm BOISE INC. QUARTERLY STATISTICAL INFORMATION Boise Inc. Quarterly Statistical Information

Exhibit 99.2

Boise Inc.

Quarterly Statistical Information

 

     2010
     Boise Inc.
     Q1     Q2    Q3    Q4    YTD

Paper

             

Commodity UFS Volume (short tons)

     203,003        196,570            399,573

Premium and Specialty UFS Volume (short tons)

     108,815        115,316            224,131

Market Pulp Volume (short tons)

     18,558        13,382            31,940

Medium Volume (short tons)

     31,823        31,390            63,213

Commodity UFS Mill Net Sales Price ($/short ton)

   $ 899      $ 934          $ 916

Premium and Specialty UFS Mill Net Sales Price ($/short ton)

   $ 1,020      $ 1,030          $ 1,025

Market Pulp Mill Net Sales Price ($/short ton)

   $ 496      $ 605          $ 542

Medium Mill Net Sales Price ($/short ton)

   $ 408      $ 460          $ 434

Depreciation & Amortization (000)

   $ 21,469      $ 21,698          $ 43,167

Capital Spending (000)

   $ 9,917      $ 15,397          $ 25,314

Packaging

             

Linerboard Sales Volume (short tons)

       138,561          157,236              295,797

Segment Linerboard Sales Volume (short tons)

     61,878        53,950            115,828

Corrugated Containers and Sheets Sales Volume (mmsf)

     1,616        1,686            3,302

Newsprint Sales Volume (short tons)

     53,572        59,071            112,643

Linerboard Mill Net Sales Price ($/short ton)

   $ 364      $ 427          $ 397

Segment Linerboard Mill Net Sales Price ($/short ton)

   $ 296      $ 340          $ 317

Corrugated Containers and Sheets Net Sales Price ($/msf)

   $ 53      $ 56          $ 55

Newsprint Mill Net Sales Price ($/short ton)

   $ 442      $ 474          $ 459

Depreciation & Amortization (000)

   $ 9,696      $ 9,579          $ 19,275

Capital Spending (000)

   $ 3,372      $ 5,923          $ 9,295

Total Company

             

EBITDA (000) (a)

   $ 29,261      $ 70,070          $ 99,331

EBITDA Excluding Special Items (000) (a)

   $ 54,916      $ 66,951          $ 121,867

Net Income (Loss) Per Share: Basic

   $ (0.16   $ 0.17          $ 0.01

Net Income (Loss) Per Share: Diluted

   $ (0.16   $ 0.16          $ 0.01

 

(a) Reconciliation of net income (loss) (a GAAP measure) to EBITDA and EBITDA to EBITDA excluding special items are provided as an appendix.


Boise Inc.

Quarterly Statistical Information

 

     2009
     Boise Inc.
     Q1     Q2    Q3    Q4    YTD

Paper

             

Commodity UFS Volume (short tons)

     205,770        209,022      220,115      208,713      843,620

Premium and Specialty UFS Volume (short tons)

     97,399        105,570      104,761      99,866      407,596

Market Pulp Volume (short tons)

     6,386        11,461      18,851      21,513      58,211

Medium Volume (short tons)

     30,120        30,440      34,558      31,382      126,500

Commodity UFS Mill Net Sales Price ($/short ton)

   $ 949      $ 924    $ 908    $ 904    $ 921

Premium and Specialty UFS Mill Net Sales Price ($/short ton)

   $ 1,050      $ 1,026    $ 1,010    $ 1,000    $ 1,021

Market Pulp Mill Net Sales Price ($/short ton)

   $ 383      $ 357    $ 412    $ 495    $ 429

Medium Mill Net Sales Price ($/short ton)

   $ 469      $ 429    $ 403    $ 376    $ 418

Depreciation & Amortization (000)

   $ 21,346      $ 21,099    $ 21,171    $ 21,524    $ 85,140

Capital Spending (000)

   $ 9,091      $ 11,259    $ 14,557    $ 16,143    $ 51,050

Packaging

             

Linerboard Sales Volume (short tons)

       109,701          134,037        148,727        149,658        542,123

Segment Linerboard Sales Volume (short tons)

     38,202        54,212      76,511      83,756      252,681

Corrugated Containers and Sheets Sales Volume (mmsf)

     1,418        1,444      1,553      1,548      5,963

Newsprint Sales Volume (short tons)

     60,120        28,190      52,463      58,085      198,858

Linerboard Mill Net Sales Price ($/short ton)

   $ 427      $ 383    $ 340    $ 333    $ 366

Segment Linerboard Mill Net Sales Price ($/short ton)

   $ 352      $ 302    $ 284    $ 293    $ 301

Corrugated Containers and Sheets Net Sales Price ($/msf)

   $ 60      $ 59    $ 58    $ 54    $ 58

Newsprint Mill Net Sales Price ($/short ton)

   $ 588      $ 434    $ 378    $ 411    $ 459

Depreciation & Amortization (000)

   $ 9,656      $ 10,778    $ 10,676    $ 11,122    $ 42,232

Capital Spending (000)

   $ 7,403      $ 6,465    $ 2,597    $ 6,622    $ 23,087

Total Company

             

EBITDA (000) (a)

   $ 52,723      $ 130,633    $ 127,989    $ 84,335    $ 395,680

EBITDA Excluding Special Items (000) (a)

   $ 58,562      $ 52,961    $ 66,195    $ 54,385    $ 232,103

Net Income (Loss) Per Share: Basic

   $ (0.01   $ 0.65    $ 0.61    $ 0.70    $ 1.96

Net Income (Loss) Per Share: Diluted

   $ (0.01   $ 0.60    $ 0.57    $ 0.66    $ 1.85

 

(a) Reconciliation of net income (loss) (a GAAP measure) to EBITDA and EBITDA to EBITDA excluding special items are provided as an appendix.

Prior years’ information is available on our website at www.BoiseInc.com.


Appendix

Other Financial Measures

(dollars in thousands)

EBITDA represents income (loss) before interest (change in fair value of interest rate derivatives, interest expense and interest income), income taxes, and depreciation, amortization, and depletion. The following table reconciles net income (loss) to EBITDA by quarter and year to date for 2010:

 

     2010  
     Boise Inc.  
     Q1     Q2           Q3                Q4          YTD  

Net income (loss)

   $   (12,685)      $ 13,310            $ 625   

Change in fair value of interest rate derivatives

     29        13              42   

Interest expense

     16,445        16,165              32,610   

Interest income

     (37     (61           (98

Income tax provision (benefit)

     (6,622     8,376              1,754   

Depreciation, amortization, and depletion

     32,131        32,267              64,398   
                                  

EBITDA

   $ 29,261      $   70,070            $   99,331   
                                  

 

The following table reconciles EBITDA to EBITDA excluding special items by quarter and year to date for 2010:

 

  

     2010  
     Boise Inc.  
     Q1    Q2           Q3                Q4          YTD  

EBITDA

   $ 29,261    $ 70,070            $ 99,331   

St. Helens mill restructuring

     128      (434           (306

Change in fair value of energy hedges

     3,330      (2,713           617   

Loss on extinguishment of debt

     22,197      28              22,225   
                                 

EBITDA excluding special items

   $   54,916    $   66,951            $   121,867   
                                 

EBITDA represents income (loss) before interest (change in fair value of interest rate derivatives, interest expense and interest income), income taxes, depreciation, amortization, and depletion. The following table reconciles net income (loss) to EBITDA by quarter and for the year ended December 31, 2009:

 

     2009  
     Boise Inc.  
     Q1     Q2     Q3     Q4     YTD  

Net income (loss)

   $ (916   $ 50,883      $ 48,155      $ 55,720      $ 153,842   

Change in fair value of interest rate derivatives

     132        (627     (125     52        (568

Interest expense

     22,154        21,389        21,436        18,284        83,263   

Interest income

     (54     (91     (130     (92     (367

Income tax provision (benefit)

     (565     26,187        25,737        (23,349     28,010   

Depreciation, amortization, and depletion

     31,972        32,892        32,916        33,720        131,500   
                                        

EBITDA

   $   52,723      $   130,633      $   127,989      $   84,335      $   395,680   
                                        

 

The following table reconciles EBITDA to EBITDA excluding special items by quarter and for the year ended December 31, 2009:

 

  

     2009  
     Boise Inc.  
     Q1    Q2     Q3     Q4     YTD  

EBITDA

   $ 52,723    $  130,633      $  127,989      $ 84,335      $ 395,680   

St. Helens mill restructuring

     3,648      1,133        1,402        (378     5,805   

Change in fair value of energy hedges

     2,191      (3,468     (3,624     (976     (5,877

Alternative fuel mixture credits

     —        (75,337     (59,572     (72,698     (207,607

Loss on extinguishment of debt

     —        —          —          44,102        44,102   
                                       

EBITDA excluding special items

   $   58,562    $   52,961      $   66,195      $   54,385      $   232,103   
                                       


The following tables reconcile total debt to net total debt by quarter for 2010 and 2009:

 

     2010  
     Q1     Q2     Q3     Q4  

Short-term borrowings

   $ —        $ 3,536       

Current portion of long-term debt

     16,663        29,163       

Long-term debt, less current portion

     775,581        763,081       
                                

Total debt

     792,244        795,780       

Less cash and cash equivalents and short-term investments

     (98,300     (138,668    
                                

Net total debt

   $ 693,944      $ 657,112       
                                
     2009  
     Q1     Q2     Q3     Q4  

Current portion of long-term debt

   $ 7,479      $ 14,890      $ 22,235      $ 30,711   

Long-term debt, less current portion

     967,340        939,929        932,517        785,216   

Notes payable

     69,229        71,955        74,788        —     
                                

Total debt

       1,044,048          1,026,774          1,029,540          815,927   

Less cash and cash equivalents and short-term investments

     (27,510     (125,108     (247,614     (79,416
                                

Net total debt

   $ 1,016,538      $ 901,666      $ 781,926      $ 736,511