XML 54 R54.htm IDEA: XBRL DOCUMENT v2.4.0.8
Level 4 Consolidating Statements of Cash Flows (Details) (USD $)
In Thousands, unless otherwise specified
 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash provided by (used for) operations    
Net income (loss) $ 107,108 [1] $ 40,218
Items in net income (loss) not using (providing) cash    
Equity in net income of affiliates 0 0
Depreciation and amortization, including deferred financing costs and other 27,573 26,732
Stock-based compensation 1,862 0
Pension expense 8,104 9,398
Deferred income taxes (65,095) 0
Other (628) (500)
Decrease (increase) in working capital, net of acquisitions    
Receivables (63,987) (53,308)
Inventories (36,440) (34,599)
Prepaid expenses and other (1,624) (1,973)
Accounts payable and accrued liabilities 54,200 82,333
Pension contributions (10,352) (8,181)
Income taxes payable 2,218 67
Other (862) 4,685
Net cash provided by (used for) operations 22,077 64,872
Cash provided by (used for) investment    
Expenditures for property and equipment (29,935) (17,682)
Acquisitions of businesses and facilities (102,002) (2,355)
Proceeds from sales of assets 1,536 171
Other 9 (3)
Net cash provided by (used for) investment (130,392) (19,869)
Cash provided by (used for) financing    
Net proceeds from issuance of common stock 262,488  
Treasury stock purchased (100,000) 0
Issuances of long-term debt 130,000 0
Payments of long-term debt (80,000) 0
Distribution to Boise Cascade Holdings L.L.C. 0 (2,790)
Financing costs (1,854) (250)
Other 193 0
Due to (from) affiliates 0 0
Net cash provided by (used for) financing 210,827 (3,040)
Net increase (decrease) in cash and cash equivalents 102,512 41,963
Balance at beginning of the period 54,507 182,455
Balance at end of the period 157,019 224,418
Boise Cascade Company (Parent) [Member]
    
Cash provided by (used for) operations    
Net income (loss) 107,108 40,218
Items in net income (loss) not using (providing) cash    
Equity in net income of affiliates (91,040) (67,023)
Depreciation and amortization, including deferred financing costs and other 1,477 1,910
Stock-based compensation 1,862  
Pension expense 8,104 9,398
Deferred income taxes (65,095)  
Other (161) (46)
Decrease (increase) in working capital, net of acquisitions    
Receivables (853) 952
Inventories 0 0
Prepaid expenses and other 14 (9)
Accounts payable and accrued liabilities 6,849 6,047
Pension contributions (10,352) (8,181)
Income taxes payable 2,221 56
Other (1,239) 4,049
Net cash provided by (used for) operations (41,105) (12,629)
Cash provided by (used for) investment    
Expenditures for property and equipment (223) (28)
Acquisitions of businesses and facilities 0 0
Proceeds from sales of assets 831 0
Other 0 (3)
Net cash provided by (used for) investment 608 (31)
Cash provided by (used for) financing    
Net proceeds from issuance of common stock 262,488  
Treasury stock purchased (100,000)  
Issuances of long-term debt 130,000  
Payments of long-term debt (80,000)  
Distribution to Boise Cascade Holdings L.L.C.   (2,790)
Financing costs (1,854) (250)
Other 0  
Due to (from) affiliates (67,445) 57,655
Net cash provided by (used for) financing 143,189 54,615
Net increase (decrease) in cash and cash equivalents 102,692 41,955
Balance at beginning of the period 54,294 182,326
Balance at end of the period 156,986 224,281
Guarantor Subsidiaries [Member]
    
Cash provided by (used for) operations    
Net income (loss) 94,923 69,986
Items in net income (loss) not using (providing) cash    
Equity in net income of affiliates 0 0
Depreciation and amortization, including deferred financing costs and other 25,185 23,568
Stock-based compensation 0  
Pension expense 0 0
Deferred income taxes 0  
Other (490) (139)
Decrease (increase) in working capital, net of acquisitions    
Receivables (62,955) (52,580)
Inventories (36,395) (33,703)
Prepaid expenses and other (1,568) (1,938)
Accounts payable and accrued liabilities 47,466 75,948
Pension contributions 0 0
Income taxes payable (12) 7
Other 378 635
Net cash provided by (used for) operations 66,532 81,784
Cash provided by (used for) investment    
Expenditures for property and equipment (29,374) (17,563)
Acquisitions of businesses and facilities (102,002) (2,355)
Proceeds from sales of assets 288 171
Other 4 1
Net cash provided by (used for) investment (131,084) (19,746)
Cash provided by (used for) financing    
Net proceeds from issuance of common stock 0  
Treasury stock purchased 0  
Issuances of long-term debt 0  
Payments of long-term debt 0  
Distribution to Boise Cascade Holdings L.L.C.   0
Financing costs 0 0
Other 0  
Due to (from) affiliates 64,545 (62,009)
Net cash provided by (used for) financing 64,545 (62,009)
Net increase (decrease) in cash and cash equivalents (7) 29
Balance at beginning of the period 35 20
Balance at end of the period 28 49
Non-guarantor Subsidiaries [Member]
    
Cash provided by (used for) operations    
Net income (loss) (3,883) (2,963)
Items in net income (loss) not using (providing) cash    
Equity in net income of affiliates 0 0
Depreciation and amortization, including deferred financing costs and other 911 1,254
Stock-based compensation 0  
Pension expense 0 0
Deferred income taxes 0  
Other 23 (315)
Decrease (increase) in working capital, net of acquisitions    
Receivables (179) (1,624)
Inventories (45) (896)
Prepaid expenses and other (70) (26)
Accounts payable and accrued liabilities (115) 282
Pension contributions 0 0
Income taxes payable 9 4
Other (1) 1
Net cash provided by (used for) operations (3,350) (4,283)
Cash provided by (used for) investment    
Expenditures for property and equipment (338) (91)
Acquisitions of businesses and facilities 0 0
Proceeds from sales of assets 417 0
Other 5 (1)
Net cash provided by (used for) investment 84 (92)
Cash provided by (used for) financing    
Net proceeds from issuance of common stock 0  
Treasury stock purchased 0  
Issuances of long-term debt 0  
Payments of long-term debt 0  
Distribution to Boise Cascade Holdings L.L.C.   0
Financing costs 0 0
Other 193  
Due to (from) affiliates 2,900 4,354
Net cash provided by (used for) financing 3,093 4,354
Net increase (decrease) in cash and cash equivalents (173) (21)
Balance at beginning of the period 178 109
Balance at end of the period 5 88
Eliminations [Member]
    
Cash provided by (used for) operations    
Net income (loss) (91,040) (67,023)
Items in net income (loss) not using (providing) cash    
Equity in net income of affiliates 91,040 67,023
Depreciation and amortization, including deferred financing costs and other 0 0
Stock-based compensation 0  
Pension expense 0 0
Deferred income taxes 0  
Other 0 0
Decrease (increase) in working capital, net of acquisitions    
Receivables 0 (56)
Inventories 0 0
Prepaid expenses and other 0 0
Accounts payable and accrued liabilities 0 56
Pension contributions 0 0
Income taxes payable 0 0
Other 0 0
Net cash provided by (used for) operations 0 0
Cash provided by (used for) investment    
Expenditures for property and equipment 0 0
Acquisitions of businesses and facilities 0 0
Proceeds from sales of assets 0 0
Other 0 0
Net cash provided by (used for) investment 0 0
Cash provided by (used for) financing    
Net proceeds from issuance of common stock 0  
Treasury stock purchased 0  
Issuances of long-term debt 0  
Payments of long-term debt 0  
Distribution to Boise Cascade Holdings L.L.C.   0
Financing costs 0 0
Other 0  
Due to (from) affiliates 0 0
Net cash provided by (used for) financing 0 0
Net increase (decrease) in cash and cash equivalents 0 0
Balance at beginning of the period 0 0
Balance at end of the period $ 0 $ 0
[1] EBITDA is defined as income (loss) before interest (interest expense and interest income), income taxes, and depreciation and amortization. EBITDA is the primary measure used by our chief operating decision maker to evaluate segment operating performance and to decide how to allocate resources to segments. We believe EBITDA is useful to investors because it provides a means to evaluate the operating performance of our segments and our company on an ongoing basis using criteria that are used by our internal decision makers and because it is 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. We believe EBITDA is a meaningful measure because it presents a transparent view of our recurring operating performance and allows management to readily view operating trends, perform analytical comparisons, and identify strategies to improve operating performance. EBITDA, however, is not a measure of our liquidity or financial performance under generally accepted accounting principles (GAAP) and should not be considered as an alternative to net income (loss), income (loss) from operations, or any other performance measure derived in accordance with GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity. The use of EBITDA instead of net income (loss) or segment income (loss) has limitations as an analytical tool, 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 the limitations of EBITDA by relying on our GAAP results. Our measure of EBITDA is not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation.The following is a reconciliation of net income to EBITDA: Three Months EndedSeptember 30 Nine Months EndedSeptember 30 2013 2012 2013 2012 (millions)Net income(1) $15.9 $23.5 $107.1 $40.2Interest expense 5.2 4.8 14.8 14.5Interest income (0.1) (0.1) (0.2) (0.3)Income tax provision (benefit)(1) 9.6 0.1 (44.7) 0.2Depreciation and amortization 9.0 8.5 26.2 24.9EBITDA $39.5 $36.8 $103.2 $79.6 _______________________________________ (1)The nine months ended September 30, 2013, includes $68.7 million of income tax benefit associated with the recording of net deferred tax assets upon our conversion to a corporation.