EX-99.1 2 bccexhibit9916302019.htm EARNINGS RELEASE Exhibit


Boise Cascade
 
Exhibit 99.1
 
1111 West Jefferson Street Ste 300 PO Box 50 Boise, ID 83728
 
 
 
News Release
bcclogoa02a04.jpg
Investor Relations Contact - Wayne Rancourt
208 384 6073
 
Media Contact - Lisa Chapman
208 384 6552

For Immediate Release: August 5, 2019
Boise Cascade Company Reports Second Quarter 2019 Net Income of $27.7 Million on Sales of $1.2 Billion

BOISE, Idaho - Boise Cascade Company ("Boise Cascade," the "Company," "we," or "our") (NYSE: BCC) today reported net income of $27.7 million, or $0.71 per share, on sales of $1.2 billion for the second quarter ended June 30, 2019, compared with 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 2018 results included $9.0 million of net after-tax losses, or $0.23 per share, from non-cash pension settlement charges.

Second Quarter 2019 Highlights
 
 
2Q 2019
 
2Q 2018
 
% change
 
 
 
 
 
 
 
 
 
(in thousands, except per-share data and percentages)
 
 
 
 
 
 
 
Consolidated Results
 
 
 
 
 
 
Sales
 
$
1,230,081

 
$
1,408,132

 
(13
)%
Net income
 
27,718

 
41,825

 
(34
)%
Net income per common share - diluted
 
0.71

 
1.06

 
(33
)%
Adjusted EBITDA 1
 
64,544

 
85,800

 
(25
)%
 
 
 
 
 
 
 
Segment Results
 
 
 
 
 
 
Wood Products sales
 
$
334,256

 
$
425,483

 
(21
)%
Wood Products income
 
18,908

 
36,482

 
(48
)%
Wood Products EBITDA 1
 
33,000

 
55,935

 
(41
)%
 
 
 
 
 
 
 
Building Materials Distribution sales
 
1,097,421

 
1,213,783

 
(10
)%
Building Materials Distribution income
 
33,800

 
47,713

 
(29
)%
Building Materials Distribution EBITDA 1
 
38,828

 
52,160

 
(26
)%
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.

In the second quarter 2019, total U.S. housing starts were flat compared to the same period last year. Single-family starts, the primary driver of our sales, decreased 6%, while multi-family starts increased 16%. On a year-to-date basis through June 2019, total and single-family housing starts decreased 4% and 5%, respectively, from the same period in 2018.




“While the headwinds of low commodity products pricing and softer single-family residential starts made for challenging year-over-year financial comparisons, our businesses executed well during the second quarter. The progress we have made growing our distribution and EWP businesses is providing more stability to our earnings during periods of weak commodity pricing,” commented Tom Corrick, CEO. “BMD did a great job generating gross margin dollars in the current environment and continues to make further progress with the integration of recently acquired facilities. In Wood Products, our strategic veneer production projects are progressing as planned, with commissioning underway on the recently installed assets at our Chester, South Carolina, facility, and commencement of the Florien, Louisiana, project that is expected to be operational in mid-2020.”

Wood Products

Wood Products sales, including sales to Building Materials Distribution (BMD), decreased $91.2 million, or 21%, to $334.3 million for the three months ended June 30, 2019, from $425.5 million for the three months ended June 30, 2018. The decline in sales was driven primarily by lower sales prices and sales volumes for plywood. The lower sales volume for plywood was mostly due to weaker market conditions and downtime for facility capital improvements, as well as the sale of the Moncure plywood facility on March 1, 2019. In addition, we experienced lower sales volumes for I-joists and LVL (I-joists and LVL are collectively referred to as EWP). The decrease in sales was also attributable to lower sales volumes of lumber and particleboard due to the sale or closure of three lumber mills and our particleboard plant during 2018. Approximately one-third of the decrease in Wood Products sales is attributable to the previously noted facility sales or closures. These decreases were offset partially by increases in net EWP sales prices.

Wood Products segment income decreased $17.6 million to $18.9 million for the three months ended June 30, 2019, from $36.5 million for the three months ended June 30, 2018. The decrease in segment income was due primarily to lower sales prices of plywood and lower sales volumes of EWP and plywood, as well as higher per-unit conversion costs. These decreases were offset partially by higher net EWP sales prices and lower costs of OSB (used in the manufacture of I-joists) and logs, as well as lower employee-related expenses. In addition, depreciation and amortization expense decreased $5.4 million due primarily to discontinued depreciation on manufacturing facilities curtailed and sold in the last 12 months.

Comparative average net selling prices and sales volume changes for EWP and plywood are as follows:
    
 
 
2Q 2019 vs. 2Q 2018
 
2Q 2019 vs. 1Q 2019
 
 
 
 
 
 Average Net Selling Prices
 
 
 
 
    LVL
 
2%
 
(1)%
    I-joists
 
5%
 
1%
    Plywood
 
(28)%
 
(5)%
 Sales Volumes
 
 
 
 
    LVL
 
(5)%
 
6%
    I-joists
 
(11)%
 
16%
    Plywood
 
(7)%
 
2%

Building Materials Distribution

BMD's sales decreased $116.4 million, or 10%, to $1,097.4 million for the three months ended June 30, 2019, from $1,213.8 million for the three months ended June 30, 2018. Compared with the same quarter in the prior year, the overall decrease in sales was driven by a sales price decrease of 12%, offset partially by a sales volume increase of 2%. Excluding the impact of the acquisition of wholesale building material distribution locations in Nashville, Tennessee, Medford, Oregon, and Cincinnati, Ohio during 2018, and the Birmingham, Alabama acquisition in 2019, BMD sales would have decreased 12%. By product line, commodity sales decreased 25%, general line product sales increased 9%, and sales of EWP (substantially all of which is sourced through our Wood Products segment) decreased less than 1%.

2



BMD segment income decreased $13.9 million to $33.8 million for the three months ended June 30, 2019, from $47.7 million in the comparative prior year quarter. The decline in segment income was driven primarily by a gross margin decrease of $10.6 million, resulting from lower average commodity prices compared with second quarter 2018. In addition, selling and distribution expenses increased by $3.6 million.
    
In second quarter 2019, BMD completed the acquisition of the assets of American Lumber, which operated a single-location wholesale distribution business in Birmingham, Alabama (the "Acquisition"). We funded the Acquisition with cash on hand. This distribution location adds to our existing distribution business and strengthens our nationwide presence. In addition, we believe we will be able to broaden our product and service offerings within this market following the Acquisition.

Balance Sheet

Boise Cascade ended second quarter 2019 with $202.4 million of cash and cash equivalents and $365.4 million of undrawn committed bank line availability, for total available liquidity of $567.8 million. The Company had $440.0 million of outstanding debt at June 30, 2019.

We adopted the new lease accounting standard on January 1, 2019. The most significant impact of the adoption was the recognition of right-of-use assets and lease liabilities for operating leases, as reflected on the face of our balance sheet as of June 30, 2019. The standard did not have a material impact on our consolidated net earnings and cash flows. For additional information on the impact of this standard on our accounting for leases and additional required qualitative disclosures of our lease policies, see our Form 10-Q for the quarterly period ended June 30, 2019, filed with the Securities and Exchange Commission.
    
Dividends
    
On August 1, 2019, our board of directors declared a quarterly dividend of $0.09 per share on our common stock payable on September 16, 2019, to stockholders of record on September 3, 2019.

Outlook
    
We expect to experience slower demand growth for the products we manufacture and distribute in 2019. The July 2019 Blue Chip consensus forecast for 2019 and 2020 reflects 1.24 million and 1.27 million total U.S. housing starts, respectively, compared with actual housing starts of 1.25 million in 2018. Although we believe U.S. demographics are supportive of higher levels of housing starts, we expect near-term residential construction growth to be flat to slightly down due to constraints faced by builders, such as availability of labor and building lots, as well as affordability constraints faced by prospective buyers. The pace of household formation rates and residential repair-and-remodeling activity will be affected by employment growth, wage growth, prospective home buyers' access to and cost of financing, housing affordability, and consumer confidence, as well as other factors. Household formation rates in turn will be a key factor behind the demand for new construction. In addition, the size of new single-family residences as well as the mix of single and multi-family starts will influence product consumption.

Weak commodity products pricing experienced in first quarter 2019 continued throughout second quarter 2019 as weaker year-to-date residential construction activity and additional industry capacity brought on in 2018 have led to supply and demand imbalances. Commodity product pricing during the remainder of 2019 will be a key driver of our financial results and will be dependent on industry operating rates, net import and export activity, transportation constraints or disruptions, inventory levels in various distribution channels, and seasonal demand patterns. In our BMD segment, we anticipate that commodity products pricing in the third quarter of 2019 will remain at low absolute levels compared to historical levels. However, we do not expect the substantial downward price volatility and gross margin erosion like we experienced in the third quarter of 2018. With a more stable price environment, we expect BMD to report improved year-over-year financial results in third quarter 2019. For our Wood Products segment, our average plywood sales prices during July 2019 are more than 25% below average levels experienced in the third quarter of 2018. When considering the lower plywood pricing environment, and also adjusting third quarter 2018 to exclude an $11.0 million impairment charge related to asset sales, we expect Wood Products year-over-year financial comparisons to be negative in the third quarter of 2019.


3


In addition, we expect to record less than $0.5 million of pension expense in third quarter 2019, compared with $11.8 million recorded in third quarter 2018, which included a non-cash pension settlement charge of $11.3 million.

We expect our capital spending, excluding acquisitions, to be $85-$95 million in 2019, including spending to improve the efficiency of our veneer production at our Chester, South Carolina, and Florien, Louisiana, facilities.
    
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 5, 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 5599014, 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 5, at 2 p.m. Eastern through Monday, August 12, 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 5599014.

Use of Non-GAAP Financial Measures
    
We refer to the terms EBITDA and Adjusted EBITDA in this earnings release and the accompanying Quarterly Statistical Information 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.

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 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.
    

4


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 Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Statements preceded or followed by, or that otherwise include, the words "believes," "expects," "anticipates," "intends," "project," "estimates," "plans," "forecast," "is likely to," and similar expressions or future or conditional verbs such as "will," "may," "would," "should," and "could" are generally forward-looking in nature and not historical facts. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. 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 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,
2019
 
June 30
 
2019
 
2018
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
Sales
$
1,230,081

 
$
1,408,132

 
$
1,042,086

 
$
2,272,167

 
$
2,590,973

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
1,049,655

 
1,193,918

 
897,822

 
1,947,477

 
2,203,696

Depreciation and amortization
19,454

 
24,296

 
19,217

 
38,671

 
46,407

Selling and distribution expenses
98,866

 
96,841

 
87,026

 
185,892

 
180,197

General and administrative expenses
16,786

 
19,977

 
16,675

 
33,461

 
35,863

Other (income) expense, net
188

 
(956
)
 
(308
)
 
(120
)
 
(1,050
)
 
1,184,949

 
1,334,076

 
1,020,432

 
2,205,381

 
2,465,113

 
 
 
 
 
 
 
 
 
 
Income from operations
45,132

 
74,056

 
21,654

 
66,786

 
125,860

 
 
 
 
 
 
 
 
 
 
Foreign currency exchange gain (loss)
248

 
(172
)
 
162

 
410

 
(435
)
Pension expense (excluding service costs)
(290
)
 
(12,380
)
 
(299
)
 
(589
)
 
(12,624
)
Interest expense
(6,486
)
 
(6,580
)
 
(6,437
)
 
(12,923
)
 
(12,942
)
Interest income
416

 
237

 
492

 
908

 
501

Change in fair value of interest rate swaps
(1,551
)
 
499

 
(983
)
 
(2,534
)
 
2,140

 
(7,663
)
 
(18,396
)
 
(7,065
)
 
(14,728
)
 
(23,360
)
 
 
 
 
 
 
 
 
 
 
Income before income taxes
37,469

 
55,660

 
14,589

 
52,058

 
102,500

Income tax provision
(9,751
)
 
(13,835
)
 
(3,200
)
 
(12,951
)
 
(23,625
)
Net income
$
27,718

 
$
41,825

 
$
11,389

 
$
39,107

 
$
78,875

 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
 
 
  Basic
39,087

 
38,981

 
38,884

 
38,986

 
38,880

  Diluted
39,199

 
39,403

 
39,203

 
39,185

 
39,384

 
 
 
 
 
 
 
 
 
 
Net income per common share:
 
 
 
 
 
 
 
 
 
  Basic
$
0.71

 
$
1.07

 
$
0.29

 
$
1.00

 
$
2.03

  Diluted
$
0.71

 
$
1.06

 
$
0.29

 
$
1.00

 
$
2.00

 
 
 
 
 
 
 
 
 
 
Dividends declared per common share
$
0.09

 
$
0.07

 
$
0.09

 
$
0.18

 
$
0.14


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,
2019
 
June 30
 
2019
 
2018
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
Segment sales
$
334,256

 
$
425,483

 
$
319,523

 
$
653,779

 
$
823,474

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 

 
 

 
 

 
 

Materials, labor, and other operating expenses (excluding depreciation)
289,545

 
356,297

 
283,030

 
572,575

 
698,856

Depreciation and amortization
14,092

 
19,453

 
13,738

 
27,830

 
36,997

Selling and distribution expenses
7,861

 
9,382

 
7,705

 
15,566

 
17,495

General and administrative expenses
3,473

 
4,678

 
3,628

 
7,101

 
8,370

Other (income) expense, net
377

 
(809
)
 
(208
)
 
169

 
(847
)
 
315,348

 
389,001

 
307,893

 
623,241

 
760,871

 
 
 
 
 
 
 
 
 
 
Segment income
$
18,908

 
$
36,482

 
$
11,630

 
$
30,538

 
$
62,603

 
 
 
 
 
 
 
 
 
 
 
(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)
86.6
%
 
83.7
%
 
88.6
 %
 
87.6
%
 
84.9
%
Depreciation and amortization
4.2
%
 
4.6
%
 
4.3
 %
 
4.3
%
 
4.5
%
Selling and distribution expenses
2.4
%
 
2.2
%
 
2.4
 %
 
2.4
%
 
2.1
%
General and administrative expenses
1.0
%
 
1.1
%
 
1.1
 %
 
1.1
%
 
1.0
%
Other (income) expense, net
0.1
%
 
(0.2
%)
 
(0.1
)%
 
%
 
(0.1
%)
 
94.3
%
 
91.4
%
 
96.4
 %
 
95.3
%
 
92.4
%
 
 
 
 
 
 
 
 
 
 
Segment income
5.7
%
 
8.6
%
 
3.6
 %
 
4.7
%
 
7.6
 %


7


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

 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2019
 
June 30
 
2019
 
2018
 
 
2019
 
2018
 
 
 
 
 
 
 
 
 
 
Segment sales
$
1,097,421

 
$
1,213,783

 
$
907,708

 
$
2,005,129

 
$
2,206,164

 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
Materials, labor, and other operating expenses (excluding depreciation)
961,862

 
1,067,592

 
800,200

 
1,762,062

 
1,942,451

Depreciation and amortization
5,028

 
4,447

 
5,132

 
10,160

 
8,619

Selling and distribution expenses
90,950

 
87,394

 
79,265

 
170,215

 
162,575

General and administrative expenses
5,967

 
6,787

 
5,694

 
11,661

 
12,617

Other (income) expense, net
(186
)
 
(150
)
 
(100
)
 
(286
)
 
(199
)
 
1,063,621

 
1,166,070

 
890,191

 
1,953,812

 
2,126,063

 
 
 
 
 
 
 
 
 
 
Segment income
$
33,800

 
$
47,713

 
$
17,517

 
$
51,317

 
$
80,101

 
 
 
 
 
 
 
 
 
 
 
(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)
87.6
 %
 
88.0
 %
 
88.2
 %
 
87.9
 %
 
88.0
 %
Depreciation and amortization
0.5
 %
 
0.4
 %
 
0.6
 %
 
0.5
 %
 
0.4
 %
Selling and distribution expenses
8.3
 %
 
7.2
 %
 
8.7
 %
 
8.5
 %
 
7.4
 %
General and administrative expenses
0.5
 %
 
0.6
 %
 
0.6
 %
 
0.6
 %
 
0.6
 %
Other (income) expense, net
 %
 
 %
 
 %
 
 %
 
 %
 
96.9
 %
 
96.1
 %
 
98.1
 %
 
97.4
 %
 
96.4
 %
 
 
 
 
 
 
 
 
 
 
Segment income
3.1
 %
 
3.9
 %
 
1.9
 %
 
2.6
 %
 
3.6
 %

                              

8


Segment Information
(in thousands)
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2019
 
June 30
 
2019
 
2018
 
 
2019
 
2018
Segment sales
 
 
 
 
 
 
 
 
 
Wood Products
$
334,256

 
$
425,483

 
$
319,523

 
$
653,779

 
$
823,474

Building Materials Distribution
1,097,421

 
1,213,783

 
907,708

 
2,005,129

 
2,206,164

Intersegment eliminations and other
(201,596
)
 
(231,134
)
 
(185,145
)
 
(386,741
)
 
(438,665
)
Total net sales
$
1,230,081

 
$
1,408,132

 
$
1,042,086

 
$
2,272,167

 
$
2,590,973

 
 
 
 
 
 
 
 
 
 
Segment income
 
 
 
 
 
 
 
 
 
Wood Products
$
18,908

 
$
36,482

 
$
11,630

 
$
30,538

 
$
62,603

Building Materials Distribution
33,800

 
47,713

 
17,517

 
51,317

 
80,101

Total segment income
52,708

 
84,195

 
29,147

 
81,855

 
142,704

Unallocated corporate
(7,576
)
 
(10,139
)
 
(7,493
)
 
(15,069
)
 
(16,844
)
Income from operations
$
45,132

 
$
74,056

 
$
21,654

 
$
66,786

 
$
125,860

 
 
 
 
 
 
 
 
 
 
Segment EBITDA (a)
 
 
 
 
 
 
 
 
 
Wood Products
$
33,000

 
$
55,935

 
$
25,368

 
$
58,368

 
$
99,600

Building Materials Distribution
38,828

 
52,160

 
22,649

 
61,477

 
88,720


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



9


Boise Cascade Company
Consolidated Balance Sheets
(in thousands)
 
June 30, 2019
 
December 31, 2018
 
 
ASSETS
 
 
 
 
 
 
 
Current
 
 
 
Cash and cash equivalents
$
202,407

 
$
191,671

Receivables
 
 
 
Trade, less allowances of $744 and $1,062
316,698

 
214,338

Related parties
490

 
436

Other
11,476

 
14,466

Inventories
524,451

 
533,049

Prepaid expenses and other
17,745

 
31,818

Total current assets
1,073,267

 
985,778

 
 
 
 
Property and equipment, net
464,095

 
487,224

Operating lease right-of-use assets
65,989

 

Finance lease right-of-use assets
20,301

 

Timber deposits
14,918

 
12,568

Goodwill
60,342

 
59,159

Intangible assets, net
18,409

 
16,851

Deferred income taxes
8,167

 
8,211

Other assets
7,323

 
11,457

Total assets
$
1,732,811

 
$
1,581,248



10


Boise Cascade Company
Consolidated Balance Sheets (continued)
(in thousands, except per-share data)
 
June 30, 2019
 
December 31, 2018
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
Current
 
 
 
Accounts payable
 
 
 
Trade
$
273,570

 
$
210,587

Related parties
1,633

 
1,070

Accrued liabilities
 
 
 
Compensation and benefits
64,912

 
87,911

Interest payable
6,735

 
6,748

Other
77,256

 
63,509

Total current liabilities
424,106

 
369,825

 
 
 
 
Debt
 
 
 
Long-term debt
439,986

 
439,428

 
 
 
 
Other
 
 
 
Compensation and benefits
43,548

 
41,283

Operating lease liabilities, net of current portion
60,289

 

Finance lease liabilities, net of current portion
21,701

 

Deferred income taxes
24,439

 
19,218

Other long-term liabilities
13,721

 
38,904

 
163,698

 
99,405

 
 
 
 
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, 44,342 and 44,076 shares issued, respectively
443

 
441

Treasury stock 5,367 shares at cost
(138,909
)
 
(138,909
)
Additional paid-in capital
529,147

 
528,654

Accumulated other comprehensive loss
(47,717
)
 
(47,652
)
Retained earnings
362,057

 
330,056

Total stockholders' equity
705,021

 
672,590

Total liabilities and stockholders' equity
$
1,732,811

 
$
1,581,248



11


Boise Cascade Company
Consolidated Statements of Cash Flows
(in thousands)
 
Six Months Ended June 30
 
2019
 
2018
Cash provided by (used for) operations
 
 
 
Net income
$
39,107

 
$
78,875

Items in net income not using (providing) cash
 
 
 
Depreciation and amortization, including deferred financing costs and other
39,821

 
47,416

Stock-based compensation
4,069

 
4,731

Pension expense
911

 
13,026

Deferred income taxes
5,629

 
(1,092
)
Change in fair value of interest rate swaps
2,534

 
(2,140
)
Other
(33
)
 
(1,051
)
Decrease (increase) in working capital, net of acquisitions
 
 
 
Receivables
(93,977
)
 
(111,068
)
Inventories
13,324

 
(89,051
)
Prepaid expenses and other
(4,773
)
 
(4,361
)
Accounts payable and accrued liabilities
45,355

 
134,498

Pension contributions
(927
)
 
(1,042
)
Income taxes payable
16,735

 
18,586

Other
(923
)
 
1,009

Net cash provided by operations
66,852

 
88,336

 
 
 
 
Cash provided by (used for) investment
 
 
 
Expenditures for property and equipment
(32,824
)
 
(28,327
)
Acquisitions of businesses and facilities
(15,675
)
 
(17,577
)
Proceeds from sales of facilities
2,493

 

Proceeds from sales of assets and other
1,395

 
321

Net cash used for investment
(44,611
)
 
(45,583
)
 
 
 
 
Cash provided by (used for) financing
 
 
 
Borrowings of long-term debt, including revolving credit facility
5,500

 
7,500

Payments of long-term debt, including revolving credit facility
(5,500
)
 
(7,500
)
Dividends paid on common stock
(7,562
)
 
(5,481
)
Tax withholding payments on stock-based awards
(3,574
)
 
(5,120
)
Other
(369
)
 
719

Net cash used for financing
(11,505
)
 
(9,882
)
 
 
 
 
Net increase in cash and cash equivalents
10,736

 
32,871

 
 
 
 
Balance at beginning of the period
191,671

 
177,140

 
 
 
 
Balance at end of the period
$
202,407

 
$
210,011


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 2018 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. The following table reconciles net income to EBITDA and Adjusted EBITDA for the three months ended June 30, 2019 and 2018, and March 31, 2019, and the six months ended June 30, 2019 and 2018:
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2019
 
June 30
 
2019
 
2018
 
 
2019
 
2018
 
(in thousands)
Net income
$
27,718

 
$
41,825

 
$
11,389

 
$
39,107

 
$
78,875

Interest expense
6,486

 
6,580

 
6,437

 
12,923

 
12,942

Interest income
(416
)
 
(237
)
 
(492
)
 
(908
)
 
(501
)
Income tax provision
9,751

 
13,835

 
3,200

 
12,951

 
23,625

Depreciation and amortization
19,454

 
24,296

 
19,217

 
38,671

 
46,407

EBITDA
62,993

 
86,299

 
39,751

 
102,744

 
161,348

Change in fair value of interest rate swaps
1,551

 
(499
)
 
983

 
2,534

 
(2,140
)
Adjusted EBITDA
$
64,544

 
$
85,800

 
$
40,734

 
$
105,278

 
$
159,208


13


The following table reconciles segment income and unallocated corporate costs to EBITDA and adjusted EBITDA for the three months ended June 30, 2019 and 2018, and March 31, 2019, and the six months ended June 30, 2019 and 2018:
 
Three Months Ended
 
Six Months Ended
 
June 30
 
March 31,
2019
 
June 30
 
2019
 
2018
 
 
2019
 
2018
 
(in thousands)
Wood Products
 
 
 
 
 
 
 
 
 
Segment income
$
18,908

 
$
36,482

 
$
11,630

 
$
30,538

 
$
62,603

Depreciation and amortization
14,092

 
19,453

 
13,738

 
27,830

 
36,997

EBITDA
$
33,000

 
$
55,935

 
$
25,368

 
$
58,368

 
$
99,600

 
 
 
 
 
 
 
 
 
 
Building Materials Distribution
 
 
 
 
 
 
 
 
 
Segment income
$
33,800

 
$
47,713

 
$
17,517

 
$
51,317

 
$
80,101

Depreciation and amortization
5,028

 
4,447

 
5,132

 
10,160

 
8,619

EBITDA
$
38,828

 
$
52,160

 
$
22,649

 
$
61,477

 
$
88,720

 
 
 
 
 
 
 
 
 
 
Corporate
 
 
 
 
 
 
 
 
 
Unallocated corporate expenses
$
(7,576
)
 
$
(10,139
)
 
$
(7,493
)
 
$
(15,069
)
 
$
(16,844
)
Foreign currency exchange gain (loss)
248

 
(172
)
 
162

 
410

 
(435
)
Pension expense (excluding service costs)
(290
)
 
(12,380
)
 
(299
)
 
(589
)
 
(12,624
)
Change in fair value of interest rate swaps
(1,551
)
 
499

 
(983
)
 
(2,534
)
 
2,140

Depreciation and amortization
334

 
396

 
347

 
681

 
791

EBITDA
(8,835
)
 
(21,796
)
 
(8,266
)
 
(17,101
)
 
(26,972
)
Change in fair value of interest rate swaps
1,551

 
(499
)
 
983

 
2,534

 
(2,140
)
Corporate adjusted EBITDA
$
(7,284
)
 
$
(22,295
)
 
$
(7,283
)
 
$
(14,567
)
 
$
(29,112
)
 
 
 
 
 
 
 
 
 
 
Total company adjusted EBITDA
$
64,544

 
$
85,800

 
$
40,734

 
$
105,278

 
$
159,208






14