XML 38 R53.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Statements of Comprehensive Income (Loss) (Details) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Sales        
Sales $ 983,319 $ 877,979 $ 2,711,686 $ 2,475,152
Costs and expenses        
Materials, labor, and other operating expenses (excluding depreciation) 827,890 759,777 2,324,030 2,155,620
Depreciation and amortization 13,203 8,962 38,005 26,205
Selling and distribution expenses 72,714 66,244 198,825 183,350
General and administrative expenses 13,173 12,867 35,763 33,164
Other (income) expense, net 148 (350) (1,589) (523)
Total costs and expenses 927,128 847,500 2,595,034 2,397,816
Income (loss) from operations 56,191 30,479 116,652 77,336
Foreign currency exchange gain (loss) (316) 69 (139) (302)
Interest expense (5,514) (5,174) (16,545) (14,846)
Interest income 57 88 180 212
Total nonoperating income (expense) (5,773) (5,017) (16,504) (14,936)
Income (loss) before income taxes and equity in net income of affiliates 50,418 25,462 100,148 62,400
Income tax (provision) benefit (18,133) (9,602) (35,880) 44,708 [1]
Income (loss) before equity in net income of affiliates 32,285 15,860 64,268 107,108
Equity in net income of affiliates 0 0 0 0
Net income (loss) 32,285 15,860 64,268 107,108 [1]
Defined benefit pension plans        
Amortization of actuarial (gain) loss (3) 1,443 (11) 4,249
Amortization of prior service costs, net of tax 0 14 0 42
Other comprehensive income (loss), net of tax (3) [2] 1,457 [2] (11) [2] 4,291 [2]
Comprehensive income 32,282 17,317 64,257 111,399
Boise Cascade Company (Parent) [Member]
        
Sales        
Sales 0 0 0 0
Costs and expenses        
Materials, labor, and other operating expenses (excluding depreciation) 0 0 0 0
Depreciation and amortization 44 30 121 109
Selling and distribution expenses 0 0 0 0
General and administrative expenses 5,444 5,422 14,376 13,570
Other (income) expense, net (13) (158) (13) (151)
Total costs and expenses 5,475 5,294 14,484 13,528
Income (loss) from operations (5,475) (5,294) (14,484) (13,528)
Foreign currency exchange gain (loss) (192) (3) (84) (233)
Interest expense (5,514) (5,174) (16,545) (14,846)
Interest income 7 18 15 73
Total nonoperating income (expense) (5,699) (5,159) (16,614) (15,006)
Income (loss) before income taxes and equity in net income of affiliates (11,174) (10,453) (31,098) (28,534)
Income tax (provision) benefit (18,164) (9,708) (35,954) 44,602
Income (loss) before equity in net income of affiliates (29,338) (20,161) (67,052) 16,068
Equity in net income of affiliates 61,623 36,021 131,320 91,040
Net income (loss) 32,285 15,860 64,268 107,108
Defined benefit pension plans        
Amortization of actuarial (gain) loss (3) 1,443 (11) 4,249
Amortization of prior service costs, net of tax   14   42
Other comprehensive income (loss), net of tax (3) 1,457 (11) 4,291
Comprehensive income 32,282 17,317 64,257 111,399
Guarantor Subsidiaries [Member]
        
Sales        
Sales 979,797 873,834 2,701,156 2,464,732
Costs and expenses        
Materials, labor, and other operating expenses (excluding depreciation) 825,634 755,757 2,316,837 2,143,883
Depreciation and amortization 12,868 8,632 36,984 25,185
Selling and distribution expenses 72,092 65,635 196,954 181,468
General and administrative expenses 7,516 7,214 20,582 18,976
Other (income) expense, net 246 3 (1,089) 490
Total costs and expenses 918,356 837,241 2,570,268 2,370,002
Income (loss) from operations 61,441 36,593 130,888 94,730
Foreign currency exchange gain (loss) (81) 39 (43) (74)
Interest expense 0 0 0 0
Interest income 50 70 165 139
Total nonoperating income (expense) (31) 109 122 65
Income (loss) before income taxes and equity in net income of affiliates 61,410 36,702 131,010 94,795
Income tax (provision) benefit 31 128 74 128
Income (loss) before equity in net income of affiliates 61,441 36,830 131,084 94,923
Equity in net income of affiliates 0 0 0 0
Net income (loss) 61,441 36,830 131,084 94,923
Defined benefit pension plans        
Amortization of actuarial (gain) loss 0 0 0 0
Amortization of prior service costs, net of tax   0   0
Other comprehensive income (loss), net of tax 0 0 0 0
Comprehensive income 61,441 36,830 131,084 94,923
Non-guarantor Subsidiaries [Member]
        
Sales        
Sales 8,604 7,607 23,962 19,440
Costs and expenses        
Materials, labor, and other operating expenses (excluding depreciation) 7,551 7,713 21,430 21,375
Depreciation and amortization 291 300 900 911
Selling and distribution expenses 622 609 1,871 1,882
General and administrative expenses 0 0 0 0
Other (income) expense, net (85) (195) (487) (862)
Total costs and expenses 8,379 8,427 23,714 23,306
Income (loss) from operations 225 (820) 248 (3,866)
Foreign currency exchange gain (loss) (43) 33 (12) 5
Interest expense 0 0 0 0
Interest income 0 0 0 0
Total nonoperating income (expense) (43) 33 (12) 5
Income (loss) before income taxes and equity in net income of affiliates 182 (787) 236 (3,861)
Income tax (provision) benefit 0 (22) 0 (22)
Income (loss) before equity in net income of affiliates 182 (809) 236 (3,883)
Equity in net income of affiliates 0 0 0 0
Net income (loss) 182 (809) 236 (3,883)
Defined benefit pension plans        
Amortization of actuarial (gain) loss 0 0 0 0
Amortization of prior service costs, net of tax   0   0
Other comprehensive income (loss), net of tax 0 0 0 0
Comprehensive income 182 (809) 236 (3,883)
Eliminations [Member]
        
Sales        
Sales (5,082) (3,462) (13,432) (9,020)
Costs and expenses        
Materials, labor, and other operating expenses (excluding depreciation) (5,295) (3,693) (14,237) (9,638)
Depreciation and amortization 0 0 0 0
Selling and distribution expenses 0 0 0 0
General and administrative expenses 213 231 805 618
Other (income) expense, net 0 0 0 0
Total costs and expenses (5,082) (3,462) (13,432) (9,020)
Income (loss) from operations 0 0 0 0
Foreign currency exchange gain (loss) 0 0 0 0
Interest expense 0 0 0 0
Interest income 0 0 0 0
Total nonoperating income (expense) 0 0 0 0
Income (loss) before income taxes and equity in net income of affiliates 0 0 0 0
Income tax (provision) benefit 0 0 0 0
Income (loss) before equity in net income of affiliates 0 0 0 0
Equity in net income of affiliates (61,623) (36,021) (131,320) (91,040)
Net income (loss) (61,623) (36,021) (131,320) (91,040)
Defined benefit pension plans        
Amortization of actuarial (gain) loss 0 0 0 0
Amortization of prior service costs, net of tax   0   0
Other comprehensive income (loss), net of tax 0 0 0 0
Comprehensive income (61,623) (36,021) (131,320) (91,040)
Reportable Legal Entities [Member]
        
Sales        
Sales 983,319 877,979 2,711,686 2,475,152
Reportable Legal Entities [Member] | Boise Cascade Company (Parent) [Member]
        
Sales        
Sales 0 0 0 0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]
        
Sales        
Sales 979,797 873,834 2,701,156 2,464,732
Reportable Legal Entities [Member] | Non-guarantor Subsidiaries [Member]
        
Sales        
Sales 3,522 4,145 10,530 10,420
Reportable Legal Entities [Member] | Eliminations [Member]
        
Sales        
Sales 0 0 0 0
Intersegment Eliminations [Member]
        
Sales        
Sales 0 0 0 0
Intersegment Eliminations [Member] | Boise Cascade Company (Parent) [Member]
        
Sales        
Sales 0 0 0 0
Intersegment Eliminations [Member] | Guarantor Subsidiaries [Member]
        
Sales        
Sales 0 0 0 0
Intersegment Eliminations [Member] | Non-guarantor Subsidiaries [Member]
        
Sales        
Sales 5,082 3,462 13,432 9,020
Intersegment Eliminations [Member] | Eliminations [Member]
        
Sales        
Sales $ (5,082) $ (3,462) $ (13,432) $ (9,020)
[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 for the consolidated company: Three Months EndedSeptember 30 Nine Months EndedSeptember 30 2014 2013 2014 2013 (millions)Net income(1) $32.3 $15.9 $64.3 $107.1Interest expense 5.5 5.2 16.5 14.8Interest income (0.1) (0.1) (0.2) (0.2)Income tax provision (benefit)(1) 18.1 9.6 35.9 (44.7)Depreciation and amortization 13.2 9.0 38.0 26.2EBITDA $69.1 $39.5 $154.5 $103.2 _______________________________________ (1)The nine months ended September 30, 2013, includes a $68.7 million income tax benefit associated with the recording of net deferred tax assets upon our conversion to a corporation.
[2] Represents amounts reclassified from accumulated other comprehensive loss. These amounts are included in the computation of net periodic pension cost. For additional information, see Note 7, Retirement and Benefit Plans.