EX-99.1 2 bccexhibit9916302017.htm EARNINGS RELEASE Exhibit


Boise Cascade
 
Exhibit 99.1
 
1111 West Jefferson Street Ste 300 PO Box 50 Boise, ID 83728
 
 
 
News Release
bcclogo1q2017a03.jpg
Investor Relations Contact - Wayne Rancourt
208 384 6073
 
Media Contact - John Sahlberg
208 384 6451

For Immediate Release: July 27, 2017

Boise Cascade Company Reports 2017 Second Quarter Net Income of
$22.2 Million on Sales of $1.14 Billion

BOISE, Idaho - Boise Cascade Company ("Boise Cascade," the "Company," "we," or "our") (NYSE: BCC) today reported net income of $22.2 million, or $0.57 per share, on sales of $1.14 billion for the second quarter ended June 30, 2017.

Second Quarter 2017 Highlights
 
2Q 2017
 
2Q 2016
 
% change
 
 
 
 
 
 
 
(thousands, except per-share data and percentages)
 
 
 
 
 
 
Consolidated Results
 
 
 
 
 
Sales
$
1,138,939

 
$
1,043,773

 
9
 %
Net income
22,154

 
19,228

 
15
 %
Net income per common share - diluted
0.57

 
0.49

 
16
 %
Adjusted EBITDA1
62,063

 
56,447

 
10
 %
 
 
 
 
 
 
Segment Results
 
 
 
 
 
Wood Products sales
$
350,277

 
$
346,358

 
1
 %
Wood Products income
15,395

 
16,309

 
(6
)%
Wood Products EBITDA1
30,659

 
31,078

 
(1
)%
 
 
 
 
 
 
Building Materials Distribution sales
980,706

 
850,042

 
15
 %
Building Materials Distribution income
34,509

 
29,117

 
19
 %
Building Materials Distribution EBITDA1
38,365

 
32,471

 
18
 %
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.

“Distribution enjoyed another strong quarter, with solid volume growth across product lines and excellent execution during a volatile commodity price environment. Wood Products results were slightly lower than the prior year quarter, as plywood pricing improvements were offset by lower EWP price realizations and input cost pressures. However, I am optimistic for the second half of the year as we make further progress on our operational improvement opportunities and see the impact of our EWP price increase,” commented Tom Corrick, CEO. “The tone in the marketplace is positive and we are seeing renewed strength in commodity prices as we begin the third quarter.”




In second quarter 2017, total U.S. housing starts increased by approximately 1% compared to the same period last year, driven by an approximate 9% increase in single-family starts, offset by an approximate 15% decrease in multi-family. Single-family residential construction is the primary demand driver of our sales. On a year-to-date basis, total U.S. housing starts improved 4% compared to the same period last year, driven by an approximate 8% increase in single-family starts.

Wood Products

Wood Products sales, including sales to Building Materials Distribution (BMD), increased $3.9 million, or 1%, to $350.3 million for the three months ended June 30, 2017, from $346.4 million for the three months ended June 30, 2016. The increase in sales was driven primarily by higher sales prices for plywood and lumber. These increases were offset by decreases in plywood and lumber sales volumes and sales prices for I-joists. Sales volumes for laminated veneer lumber (LVL) and I-joists (collectively EWP), as well as sales prices for LVL, were relatively flat compared with the same period in the prior year. By the end of the second quarter 2017, gross sales prices for EWP had increased as expected from the list price increase implemented in late first quarter 2017. However, the benefit of the list price changes was offset by short-term price protection arrangements with certain customers and adjustments to estimated volume rebates.

Wood Products segment income decreased $0.9 million to $15.4 million for the three months ended June 30, 2017, from $16.3 million for the three months ended June 30, 2016. The decrease in segment income was due primarily to higher OSB costs used in the manufacture of I-joists, as well as higher per-unit conversion costs resulting from lower plywood and lumber sales volumes. In addition, lower sales prices for I-joists contributed to the decrease in income. These decreases were offset partially by higher plywood and lumber sales prices.

Comparative average net selling prices and sales volume changes for EWP, plywood, and lumber are as follows:

 
 
2Q 2017 vs. 2Q 2016
 
2Q 2017 vs. 1Q 2017
 
 
 
 
 
 Average Net Selling Prices
 
 
 
 
    LVL
 
(1)%
 
—%
    I-joists
 
(4)%
 
(2)%
    Plywood
 
11%
 
7%
Lumber
 
18%
 
8%
 Sales Volumes
 
 
 
 
    LVL
 
1%
 
3%
    I-joists
 
—%
 
5%
    Plywood
 
(2)%
 
10%
Lumber
 
(13)%
 
2%

Building Materials Distribution

BMD sales increased $130.7 million, or 15%, to $980.7 million for the three months ended June 30, 2017, from $850.0 million for the three months ended June 30, 2016. Compared with the same quarter in the prior year, the overall increase in sales was driven by sales volume and sales price increases of 8% and 7%, respectively. By product line, commodity sales increased 17%, general line product sales increased 10%, and sales of EWP (substantially all of which are sourced through our Wood Products segment) increased 21%.

BMD segment income increased $5.4 million to $34.5 million for the three months ended June 30, 2017, from $29.1 million for the three months ended June 30, 2016. The improvement in segment income was driven primarily by a gross margin increase of $12.0 million generated from a sales increase of 15%, offset partially by increased selling and distribution expenses of $6.1 million.


2


Balance Sheet

Boise Cascade ended the second quarter with $104.7 million of cash and cash equivalents and $393.7 million of undrawn committed bank line availability, for total available liquidity of $498.4 million. The Company had $438.2 million of outstanding debt at June 30, 2017.

Outlook

As in recent years, we expect to continue to experience modest demand growth for the products we manufacture and distribute in 2017. As of July 2017, the Blue Chip consensus forecast for 2017 reflects 1.23 million total U.S. housing starts, a 5% expected increase from 2016 levels. We expect to manage our production levels to our sales demand, which will likely result in operating some of our facilities below their capacity as we did in 2016. We also expect plywood sales volumes to be below prior year levels as we shift more veneer away from plywood in support of our EWP growth. Future commodity product pricing could be volatile in response to industry operating rates, net import and export activity, the North American softwood lumber trade dispute, inventory levels in our distribution channels, and seasonal demand patterns. We expect sequential improvement in EWP net price realizations in the second half of 2017.

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 Thursday, July 27, 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 53370179, 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 Thursday, July 27, at 2 p.m. Eastern through Thursday, August 3, 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 53370179.

Basis of Presentation

As of January 1, 2017, we operate our business using two reportable segments: Wood Products and Building Materials Distribution. Prior to January 1, 2017, we operated our business using three reportable segments: Wood Products, Building Materials Distribution, and Corporate and Other. This change is based on Corporate and Other no longer earning revenue as of January 1, 2017 and thus no longer meeting the definition of a reportable segment. Corporate and Other results are now presented as reconciling items to arrive at total net sales and operating income. Corresponding information for the three and six months ended June 30, 2016 has been revised to conform with current 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.


3


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, 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
(unaudited, in thousands, except per-share data)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2017
 
June 30
 
2017
 
2016
 
 
2017
 
2016
 
 
 
 
 
 
 
 
 
 
Sales
$
1,138,939

 
$
1,043,773

 
$
974,443

 
$
2,113,382

 
$
1,924,468

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
980,226

 
894,715

 
846,767

 
1,826,993

 
1,664,259

Depreciation and amortization
19,601

 
18,552

 
19,344

 
38,945

 
33,790

Selling and distribution expenses
82,336

 
76,855

 
73,701

 
156,037

 
144,896

General and administrative expenses
15,565

 
15,612

 
13,572

 
29,137

 
31,664

Other (income) expense, net
(1,238
)
 
172

 
(35
)
 
(1,273
)
 
(1,413
)
 
1,096,490

 
1,005,906

 
953,349

 
2,049,839

 
1,873,196

 
 
 
 
 
 
 
 
 
 
Income from operations
42,449

 
37,867

 
21,094

 
63,543

 
51,272

 
 
 
 
 
 
 
 
 
 
Foreign currency exchange gain
13

 
28

 
28

 
41

 
226

Interest expense
(6,491
)
 
(6,427
)
 
(6,364
)
 
(12,855
)
 
(12,229
)
Interest income
54

 
27

 
33

 
87

 
176

Change in fair value of interest rate swaps
(724
)
 
(1,532
)
 
295

 
(429
)
 
(1,601
)
 
(7,148
)
 
(7,904
)
 
(6,008
)
 
(13,156
)
 
(13,428
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
35,301

 
29,963

 
15,086

 
50,387

 
37,844

Income tax provision
(13,147
)
 
(10,735
)
 
(5,066
)
 
(18,213
)
 
(13,666
)
Net income
$
22,154

 
$
19,228

 
$
10,020

 
$
32,174

 
$
24,178

 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
 
 
  Basic
38,643

 
38,814

 
38,500

 
38,572

 
38,834

  Diluted
39,002

 
38,972

 
38,901

 
38,931

 
38,850

 
 
 
 
 
 
 
 
 
 
Net income per common share:
 
 
 
 
 
 
 
 
 
  Basic
$
0.57

 
$
0.50

 
$
0.26

 
$
0.83

 
$
0.62

  Diluted
$
0.57

 
$
0.49

 
$
0.26

 
$
0.83

 
$
0.62



5



Wood Products Segment
Statements of Operations
(unaudited, in thousands, except percentages)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2017
 
June 30
 
2017
 
2016
 
 
2017
 
2016
 
 
 
 
 
 
 
 
 
 
Segment sales
$
350,277

 
$
346,358

 
$
325,657

 
$
675,934

 
$649,815
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 

 
 

 
 

 
 

Materials, labor, and other operating expenses (excluding depreciation)
309,876

 
303,803

 
292,460

 
602,336

 
577,745

Depreciation and amortization
15,264

 
14,769

 
15,151

 
30,415

 
26,403

Selling and distribution expenses
7,563

 
8,108

 
7,736

 
15,299

 
15,483

General and administrative expenses
3,213

 
3,173

 
2,870

 
6,083

 
9,271

Other (income) expense, net
(1,034
)
 
196

 
52

 
(982
)
 
(1,281
)
 
334,882

 
330,049

 
318,269

 
653,151

 
627,621

 
 
 
 
 
 
 
 
 
 
Segment income
$
15,395

 
$
16,309

 
$
7,388

 
$
22,783

 
$
22,194

 
 
 
 
 
 
 
 
 
 
 
(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)
88.5
 %
 
87.7
%
 
89.8
%
 
89.1
 %
 
88.9
%
Depreciation and amortization
4.4
 %
 
4.3
%
 
4.7
%
 
4.5
 %
 
4.1
%
Selling and distribution expenses
2.2
 %
 
2.3
%
 
2.4
%
 
2.3
 %
 
2.4
%
General and administrative expenses
0.9
 %
 
0.9
%
 
0.9
%
 
0.9
 %
 
1.4
%
Other (income) expense, net
(0.3
)%
 
0.1
%
 
%
 
(0.1
)%
 
(0.2
%)
 
95.6
 %
 
95.3
%
 
97.7
%
 
96.6
 %
 
96.6
%
 
 
 
 
 
 
 
 
 
 
Segment income
4.4
 %
 
4.7
%
 
2.3
%
 
3.4
 %
 
3.4
 %



6


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

 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31
 
June 30
 
2017
 
2016
 
2017
 
2017
 
2016
 
 
 
 
 
 
 
 
 
 
Segment sales
$
980,706

 
$
850,042

 
$
815,683

 
$
1,796,389

 
$
1,567,296

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
862,349

 
743,700

 
721,299

 
1,583,648

 
1,379,478

Depreciation and amortization
3,856

 
3,354

 
3,726

 
7,582

 
6,589

Selling and distribution expenses
74,648

 
68,574

 
65,848

 
140,496

 
129,076

General and administrative expenses
5,548

 
5,356

 
4,994

 
10,541

 
9,859

Other (income) expense, net
(204
)
 
(59
)
 
(149
)
 
(352
)
 
(196
)
 
946,197

 
820,925

 
795,718

 
1,741,915

 
1,524,806

 
 
 
 
 
 
 
 
 
 
Segment income
$
34,509

 
$
29,117

 
$
19,965

 
$
54,474

 
$
42,490

 
 
 
 
 
 
 
 
 
 
 
(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)
87.9
 %
 
87.5
 %
 
88.4
 %
 
88.2
 %
 
88.0
 %
Depreciation and amortization
0.4
 %
 
0.4
 %
 
0.5
 %
 
0.4
 %
 
0.4
 %
Selling and distribution expenses
7.6
 %
 
8.1
 %
 
8.1
 %
 
7.8
 %
 
8.2
 %
General and administrative expenses
0.6
 %
 
0.6
 %
 
0.6
 %
 
0.6
 %
 
0.6
 %
Other (income) expense, net
 %
 
 %
 
 %
 
 %
 
 %
 
96.5
 %
 
96.6
 %
 
97.6
 %
 
97.0
 %
 
97.3
 %
 
 
 
 
 
 
 
 
 
 
Segment income
3.5
 %
 
3.4
 %
 
2.4
 %
 
3.0
 %
 
2.7
 %



7


Segment Information
(unaudited, in thousands)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2017
 
June 30
 
2017
 
2016
 
 
2017
 
2016
Segment sales
 
 
 
 
 
 
 
 
 
Wood Products
$
350,277

 
$
346,358

 
$
325,657

 
$
675,934

 
$
649,815

Building Materials Distribution
980,706

 
850,042

 
815,683

 
1,796,389

 
1,567,296

Intersegment eliminations and other
(192,044
)
 
(152,627
)
 
(166,897
)
 
(358,941
)
 
(292,643
)
Total net sales
$
1,138,939

 
$
1,043,773

 
$
974,443

 
$
2,113,382

 
$
1,924,468

 
 
 
 
 
 
 
 
 
 
Segment income
 
 
 
 
 
 
 
 
 
Wood Products
$
15,395

 
$
16,309

 
$
7,388

 
$
22,783

 
$
22,194

Building Materials Distribution
34,509

 
29,117

 
19,965

 
54,474

 
42,490

Total segment income
49,904

 
45,426

 
27,353

 
77,257

 
64,684

Unallocated corporate and other
(7,455
)
 
(7,559
)
 
(6,259
)
 
(13,714
)
 
(13,412
)
Income from operations
$
42,449

 
$
37,867

 
$
21,094

 
$
63,543

 
$
51,272

 
 
 
 
 
 
 
 
 
 
Segment EBITDA (a)
 
 
 
 
 
 
 
 
 
Wood Products
$
30,659

 
$
31,078

 
$
22,539

 
$
53,198

 
$
48,597

Building Materials Distribution
38,365

 
32,471

 
23,691

 
62,056

 
49,079


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

8




Boise Cascade Company
Consolidated Balance Sheets
(unaudited, in thousands)
 
June 30,
2017
 
December 31,
2016
 
 
ASSETS
 
 
 
 
 
 
 
Current
 
 
 
Cash and cash equivalents
$
104,713

 
$
103,978

Receivables
 
 
 
Trade, less allowances of $915 and $1,459
312,368

 
199,191

Related parties
464

 
506

Other
9,348

 
10,952

Inventories
490,711

 
433,451

Prepaid expenses and other
11,655

 
12,381

Total current assets
929,259

 
760,459

 
 
 
 
Property and equipment, net
556,484

 
568,702

Timber deposits
17,370

 
14,901

Goodwill
55,433

 
55,433

Intangible assets, net
15,446

 
15,547

Deferred income taxes
8,634

 
8,840

Other assets
13,463

 
15,315

Total assets
$
1,596,089

 
$
1,439,197



9


Boise Cascade Company
Consolidated Balance Sheets (continued)
(unaudited, in thousands, except per-share data)
 
June 30,
2017
 
December 31,
2016
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
Current
 
 
 
Accounts payable
 
 
 
Trade
$
294,039

 
$
194,010

Related parties
2,088

 
1,903

Accrued liabilities
 
 
 
Compensation and benefits
63,097

 
67,752

Interest payable
6,794

 
6,860

Other
62,641

 
42,339

Total current liabilities
428,659

 
312,864

 
 
 
 
Debt
 
 
 
Long-term debt
438,200

 
437,629

 
 
 
 
Other
 
 
 
Compensation and benefits
83,743

 
83,164

Deferred income taxes
10,919

 
6,339

Other long-term liabilities
20,266

 
19,197

 
114,928

 
108,700

 
 
 
 
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, 43,705 and 43,520 shares issued, respectively
437

 
435

Treasury Stock, 5,167 shares at cost
(133,979
)
 
(133,979
)
Additional paid-in capital
517,141

 
515,410

Accumulated other comprehensive loss
(82,517
)
 
(83,012
)
Retained earnings
313,220

 
281,150

Total stockholders' equity
614,302

 
580,004

Total liabilities and stockholders' equity
$
1,596,089

 
$
1,439,197



10


Boise Cascade Company
Consolidated Statements of Cash Flows
(unaudited, in thousands)
 
Six Months Ended
 
June 30
 
2017
 
2016
Cash provided by (used for) operations
 
 
 
Net income
$
32,174

 
$
24,178

Items in net income not using (providing) cash
 
 
 
Depreciation and amortization, including deferred financing costs and other
39,929

 
34,661

Stock-based compensation
4,443

 
3,866

Pension expense
683

 
1,212

Deferred income taxes
4,542

 
3,901

Change in fair value of interest rate swaps
429

 
1,601

Other
(1,259
)
 
72

Decrease (increase) in working capital, net of acquisitions
 
 
 
Receivables
(107,781
)
 
(76,937
)
Inventories
(57,260
)
 
(59,304
)
Prepaid expenses and other
(3,960
)
 
(4,508
)
Accounts payable and accrued liabilities
114,908

 
96,403

Pension contributions
(1,145
)
 
(2,778
)
Income taxes payable
7,063

 
18,696

Other
(1,288
)
 
4,955

Net cash provided by operations
31,478

 
46,018

 
 
 
 
Cash provided by (used for) investment
 
 
 
Expenditures for property and equipment
(29,551
)
 
(35,101
)
Acquisitions of businesses and facilities

 
(215,900
)
Proceeds from sales of assets and other
1,840

 
255

Net cash used for investment
(27,711
)
 
(250,746
)
 
 
 
 
Cash provided by (used for) financing
 
 
 
Borrowings of long-term debt, including revolving credit facility
366,400

 
352,700

Payments on long-term debt, including revolving credit facility
(366,400
)
 
(232,700
)
Treasury stock purchased

 
(2,632
)
Financing costs
(25
)
 
(543
)
Tax withholding payments on stock-based awards
(2,901
)
 
(383
)
Other
(106
)
 
(121
)
Net cash provided by (used for) financing
(3,032
)
 
116,321

 
 
 
 
Net increase (decrease) in cash and cash equivalents
735

 
(88,407
)
 
 
 
 
Balance at beginning of the period
103,978

 
184,496

 
 
 
 
Balance at end of the period
$
104,713

 
$
96,089


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 2016 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, 2017 and 2016, and March 31, 2017, and the six months ended June 30, 2017 and 2016 :
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2017
 
June 30
 
2017
 
2016
 
 
2017
 
2016
 
 
 
 
 
 
 
 
 
 
 
(unaudited, in thousands)
 
 
 
 
 
 
 
 
 
 
Net income
$
22,154

 
$
19,228

 
$
10,020

 
$
32,174

 
$
24,178

Interest expense
6,491

 
6,427

 
6,364

 
12,855

 
12,229

Interest income
(54
)
 
(27
)
 
(33
)
 
(87
)
 
(176
)
Income tax provision
13,147

 
10,735

 
5,066

 
18,213

 
13,666

Depreciation and amortization
19,601

 
18,552

 
19,344

 
38,945

 
33,790

EBITDA
61,339

 
54,915

 
40,761

 
102,100

 
83,687

Change in fair value of interest rate swaps
724

 
1,532

 
(295
)
 
429

 
1,601

Adjusted EBITDA
$
62,063

 
$
56,447

 
$
40,466

 
$
102,529

 
$
85,288















12


The following table reconciles segment income and unallocated corporate costs to EBITDA and adjusted EBITDA for the three months ended June 30, 2017 and 2016, and March 31, 2017, and the six months ended June 30, 2017 and 2016:
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2017
 
June 30
 
2017
 
2016
 
 
2017
 
2016
 
 
 
 
 
 
 
 
 
 
 
(unaudited, in thousands)
Wood Products
 
 
 
 
 
 
 
 
 
Segment income
$
15,395

 
$
16,309

 
$
7,388

 
$
22,783

 
$
22,194

Depreciation and amortization
15,264

 
14,769

 
15,151

 
30,415

 
26,403

EBITDA
$
30,659

 
$
31,078

 
$
22,539

 
$
53,198

 
$
48,597

 
 
 
 
 
 
 
 
 
 
Building Materials Distribution
 
 
 
 
 
 
 
 
 
Segment income
$
34,509

 
$
29,117

 
$
19,965

 
$
54,474

 
$
42,490

Depreciation and amortization
3,856

 
3,354

 
3,726

 
7,582

 
6,589

EBITDA
$
38,365

 
$
32,471

 
$
23,691

 
$
62,056

 
$
49,079

 
 
 
 
 
 
 
 
 
 
Corporate and Other
 
 
 
 
 
 
 
 
 
Unallocated corporate expenses
$
(7,455
)
 
$
(7,559
)
 
$
(6,259
)
 
$
(13,714
)
 
$
(13,412
)
Foreign currency exchange gain
13

 
28

 
28

 
41

 
226

Change in fair value of interest rate swaps
(724
)
 
(1,532
)
 
295

 
(429
)
 
(1,601
)
Depreciation and amortization
481

 
429

 
467

 
948

 
798

EBITDA
(7,685
)
 
(8,634
)
 
(5,469
)
 
(13,154
)
 
(13,989
)
Change in fair value of interest rate swaps
724

 
1,532

 
(295
)
 
429

 
1,601

Corporate and other adjusted EBITDA
$
(6,961
)
 
$
(7,102
)
 
$
(5,764
)
 
$
(12,725
)
 
$
(12,388
)
 
 
 
 
 
 
 
 
 
 
Total company adjusted EBITDA
$
62,063

 
$
56,447

 
$
40,466

 
$
102,529

 
$
85,288


13