Attached files
| file | filename |
|---|---|
| EX-99.2 - QUARTERLY STATISTICAL INFORMATION - BOISE CASCADE Co | bccexhibit99212312015.htm |
| 8-K - 8-K - BOISE CASCADE Co | bcc8-k12312015.htm |
Boise Cascade | Exhibit 99.1 | ||
1111 West Jefferson Street Ste 300 PO Box 50 Boise, ID 83728 | |||
News Release |  |
Investor Relations Contact - Wayne Rancourt 208 384 6073 | Media Contact - John Sahlberg 208 384 6451 | |
For Immediate Release: February 18, 2016
Boise Cascade Company Reports 2015 Net Income of $52.2 Million on Sales of $3.6 Billion
BOISE, Idaho - Boise Cascade Company (Boise Cascade or Company) (NYSE: BCC) today reported financial results for the fourth quarter and year ended December 31, 2015.
Fourth Quarter and Year End 2015 Highlights
4Q 2015 | 4Q 2014 | % change | 2015 | 2014 | % change | |||||||||||||||||
(in thousands, except per-share data and percentages) | ||||||||||||||||||||||
Consolidated Results | ||||||||||||||||||||||
Sales | $ | 876,535 | $ | 862,046 | 2 | % | $ | 3,633,415 | $ | 3,573,732 | 2 | % | ||||||||||
EBITDA 1 | 22,079 | 42,038 | (47 | )% | 158,469 | 196,556 | (19 | )% | ||||||||||||||
Net income | 2,328 | 15,741 | (85 | )% | 52,182 | 80,009 | (35 | )% | ||||||||||||||
Net income per common share - diluted | $ | 0.06 | $ | 0.40 | (85 | )% | $ | 1.33 | $ | 2.03 | (34 | )% | ||||||||||
Segment Results | ||||||||||||||||||||||
Wood Products sales | $ | 292,307 | $ | 317,019 | (8 | )% | $ | 1,282,113 | $ | 1,317,001 | (3 | )% | ||||||||||
Wood Products EBITDA 1 | 8,828 | 34,205 | (74 | )% | 107,493 | 149,831 | (28 | )% | ||||||||||||||
BMD sales | 707,337 | 669,367 | 6 | % | 2,891,302 | 2,786,663 | 4 | % | ||||||||||||||
BMD EBITDA 1 | 18,348 | 13,012 | 41 | % | 72,688 | 66,481 | 9 | % | ||||||||||||||
Corporate EBITDA 1 | (5,097 | ) | (5,179 | ) | 2 | % | (21,712 | ) | (19,756 | ) | (10 | )% | ||||||||||
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.
Total U.S. housing starts improved 11% in 2015, with single-family starts up 10% from 2014. The February 2016 Blue Chip consensus forecast for 2016 reflects 1.25 million total U.S. housing starts, a 13% expected increase from 2015 levels. Total housing activity levels remain below the historical average for the last 30 years of approximately 1.4 million starts per year.
"Our Wood Products' operating results were negatively impacted by the continued erosion in plywood and pine lumber pricing during 2015. Plywood markets were very challenging in the fourth quarter of 2015 and, disappointingly, pricing has eroded further as we begin 2016. With the strength of the U.S. dollar attracting imports and the planned ramp up of a new plywood mill this spring in Mississippi by a private
equity firm, the oversupply situation is likely to continue until demand improves seasonally or domestic production declines," commented Tom Corrick, CEO. "We expect the housing recovery to continue in 2016, with U.S. starts for the year projected to be between 1.20 and 1.25 million. Increased housing construction should provide a favorable backdrop for engineered wood products in our manufacturing business, as well as revenue and earnings growth in our distribution business."
During 2015, the Company took several steps toward increasing its mid-cycle earnings capacity. It commenced the modernization of its Florien, Louisiana, plywood facility, and the new dryer at Florien is expected to start-up in second quarter 2016. The Company also replaced a dryer at its Chester, South Carolina plywood facility. The Florien and Chester projects are expected to reduce manufacturing costs and increase internal veneer production.
Wood Products
Sales, including sales to our Building Materials Distribution (BMD) segment, decreased $24.7 million, or 8%, to $292.3 million for the three months ended December 31, 2015, from $317.0 million for the three months ended December 31, 2014. The decrease in sales was driven primarily by decreases in plywood and lumber sales prices of 19% and 16%, respectively, and decreases in plywood and lumber sales volumes of 3% and 9%, respectively. The declines in plywood and lumber volumes resulted from production curtailments in the fourth quarter of 2015 in response to market conditions. The decreases in plywood and lumber sales were offset partially by increases in sales volumes of I-joists and LVL (collectively EWP) of 17% and 10%, respectively. Wood Products EBITDA decreased $25.4 million to $8.8 million for the three months ended December 31, 2015, from $34.2 million for the three months ended December 31, 2014. The decrease in EBITDA was due primarily to lower plywood and lumber sales prices, offset partially by higher EWP sales volumes.
For the year ended December 31, 2015, sales, including sales to BMD, decreased $34.9 million, or 3%, to $1,282.1 million from $1,317.0 million for the year ended December 31, 2014. Plywood and lumber sales prices decreased 7% and 14%, respectively, and plywood and lumber sales volumes decreased 1% and 3%, respectively. These decreases were offset partially by sales volume increases of 6% in LVL and 4% in I-joists, as well as sales price increases of 3% in I-joists and 1% in LVL. Wood Products EBITDA decreased $42.3 million to $107.5 million for the year ended December 31, 2015, from $149.8 million for the year ended December 31, 2014. The decrease in EBITDA was due primarily to lower plywood and lumber sales prices, offset partially by improved EWP pricing and sales volumes.
Comparative average net selling prices and sales volume changes for plywood, EWP, and lumber are as follows:
4Q 2015 vs. 4Q 2014 | 2015 vs. 2014 | |||
Average Net Selling Prices | ||||
Plywood | (19)% | (7)% | ||
LVL | —% | 1% | ||
I-joists | 2% | 3% | ||
Lumber | (16)% | (14)% | ||
Sales Volumes | ||||
Plywood | (3)% | (1)% | ||
LVL | 10% | 6% | ||
I-joists | 17% | 4% | ||
Lumber | (9)% | (3)% | ||
2
Building Materials Distribution
Sales increased $38.0 million, or 6%, to $707.3 million for the three months ended December 31, 2015, from $669.4 million for the three months ended December 31, 2014. Compared with the same quarter in the prior year, the overall increase in sales was driven by sales volume increases of 11%, offset partially by a decrease in sales prices of 5%. By product line, sales of EWP increased 12%, general line product sales increased 10%, and commodity sales increased 1%. BMD's EBITDA increased $5.3 million from the comparative prior year quarter, driven primarily by a higher gross margin of $11.4 million, including an improvement in gross margin percentage of 100 basis points. This increase was offset partially by higher selling and distribution expenses of $5.5 million.
For the year ended December 31, 2015, sales increased $104.6 million, or 4%, to $2,891.3 million from $2,786.7 million for the year ended December 31, 2014. The increase in sales was driven primarily by sales volume increases of 7%, offset partially by a decrease in sales prices of 3%. By product line, general line product sales increased 11%, sales of EWP increased 8%, and commodity sales decreased 2%. BMD EBITDA increased $6.2 million to $72.7 million for the year ended December 31, 2015, from $66.5 million for the year ended December 31, 2014. The increase in EBITDA was driven primarily by a higher gross margin of $18.4 million, including an improvement in gross margin percentage of 20 basis points. This improvement was offset partially by increased selling and distribution expenses of $9.9 million and lower other income due to a $1.6 million gain from the sale of two surplus properties during the year ended December 31, 2014.
Corporate and Other
Segment EBITDA was negative $21.7 million for the year ended December 31, 2015, compared with negative $19.8 million for the year ended December 31, 2014. The increase primarily relates to increased pension expense of $2.8 million resulting from a change in classification of pension expense between segments. In addition, information technology and lease costs each increased by $0.5 million, offset partially by lower incentive compensation of $1.9 million.
Balance Sheet
Boise Cascade ended 2015 with $184.5 million of cash and cash equivalents and $258.6 million of undrawn committed bank line availability, for total available liquidity of $443.1 million. The Company reported $344.6 million of outstanding debt at December 31, 2015. At year-end 2015, we adopted a new accounting standard which requires us to present debt issuance costs as a direct deduction from the related debt liability rather than as an asset. Accordingly, the reported $344.6 million of outstanding debt at December 31, 2015 is presented net of $6.6 million of unamortized debt issuance costs.
Recent Developments
In December 2015, the Company reached agreement to purchase Georgia-Pacific's two engineered lumber facilities located in Thorsby, Alabama and Roxboro, North Carolina for $215 million. The acquisition transaction is expected to be completed in the first half of 2016, following regulatory approval. The Company plans to fund the acquisition and related transaction costs with approximately $90 million of cash on hand and $130 million in new debt.
Outlook
Boise Cascade remains committed to generating shareholder value through organic earnings growth, acquisitions, as well as opportunistic share repurchases. The Company expects its capital expenditures during 2016 to be $85-$95 million, as it completes the dryer project at its Florien, Louisiana plywood facility, and initiates the restart of laminated veneer lumber production in Roxboro, North Carolina, following completion of the pending acquisition. Boise Cascade has approximately 1.3 million shares remaining on the 2 million share repurchase program authorized by its board of directors in February 2015.
As in recent years, we expect to continue to experience modest demand growth for the products we manufacture and distribute in 2016. However, the level of construction activity is expected to remain below 30-year average historical levels. Future commodity product pricing could be volatile in response to industry
3
operating rates, net import and export activity, inventory levels in various distribution channels, and seasonal demand patterns. We expect to manage our production levels to our sales demand, which will likely result in operating some of our facilities below their capacity until demand further improves.
In first quarter 2016, we expect to report lower EBITDA in our Wood Products business compared to first quarter 2015 primarily as a result of lower plywood and lumber prices. Our first quarter 2016 EBITDA results in BMD are expected to improve from the EBITDA results reported in first quarter 2015, but will likely be lower than the results reported in fourth quarter 2015.
About Boise Cascade
Boise Cascade Company is one of the largest producers of plywood and engineered wood products in North America and a leading U.S. wholesale distributor of building products. For more information, please visit our website at www.bc.com.
Webcast and Conference Call
Boise Cascade will host a webcast and conference call on Thursday, February 18, at 11 a.m. Eastern, at which time we will review the Company's fourth quarter and year-end results.
You can join the webcast through our 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 855-209-5834 (international callers should dial 315-625-6883), participant passcode 40240526, at least 10 minutes before the start of the call.
The archived webcast will be available in the Investor Relations section of our website. A replay of the conference call will be available from Thursday, February 18, at 2 p.m. Eastern through Thursday, February 25, at 11 p.m. Eastern. Replay numbers are 855-859-2056 for U.S. calls and 404-537-3406 for international calls, and the passcode will be 40240526.
Basis of Presentation
We refer to the term EBITDA in this earnings release as a supplemental measure of our performance and liquidity that is 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.
EBITDA is the primary measure used by our management 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 management 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 GAAP and should not be considered as an alternative to net income, income 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 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 these limitations 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.
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
4
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, our pending acquisition of two engineered lumber facilities, 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 | Year Ended | |||||||||||||||||||
December 31 | September 30, 2015 | December 31 | ||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Sales | $ | 876,535 | $ | 862,046 | $ | 991,580 | $ | 3,633,415 | $ | 3,573,732 | ||||||||||
Costs and expenses | ||||||||||||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 769,764 | 741,641 | 854,134 | 3,153,520 | 3,065,671 | |||||||||||||||
Depreciation and amortization | 14,461 | 13,434 | 14,249 | 55,578 | 51,439 | |||||||||||||||
Selling and distribution expenses | 70,506 | 65,348 | 72,668 | 273,308 | 264,173 | |||||||||||||||
General and administrative expenses | 14,054 | 12,726 | 11,345 | 49,425 | 48,489 | |||||||||||||||
Other (income) expense, net | 48 | — | (1,256 | ) | (1,605 | ) | (1,589 | ) | ||||||||||||
868,833 | 833,149 | 951,140 | 3,530,226 | 3,428,183 | ||||||||||||||||
Income from operations | 7,702 | 28,897 | 40,440 | 103,189 | 145,549 | |||||||||||||||
Foreign currency exchange loss | (84 | ) | (293 | ) | (148 | ) | (298 | ) | (432 | ) | ||||||||||
Interest expense | (5,731 | ) | (5,504 | ) | (5,729 | ) | (22,532 | ) | (22,049 | ) | ||||||||||
Interest income | 102 | 57 | 73 | 323 | 237 | |||||||||||||||
(5,713 | ) | (5,740 | ) | (5,804 | ) | (22,507 | ) | (22,244 | ) | |||||||||||
Income before income taxes | 1,989 | 23,157 | 34,636 | 80,682 | 123,305 | |||||||||||||||
Income tax (provision) benefit | 339 | (7,416 | ) | (12,629 | ) | (28,500 | ) | (43,296 | ) | |||||||||||
Net income | $ | 2,328 | $ | 15,741 | $ | 22,007 | $ | 52,182 | $ | 80,009 | ||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic | 38,845 | 39,428 | 39,127 | 39,239 | 39,412 | |||||||||||||||
Diluted | 38,994 | 39,604 | 39,240 | 39,355 | 39,492 | |||||||||||||||
Net income per common share: | ||||||||||||||||||||
Basic | $ | 0.06 | $ | 0.40 | $ | 0.56 | $ | 1.33 | $ | 2.03 | ||||||||||
Diluted | $ | 0.06 | $ | 0.40 | $ | 0.56 | $ | 1.33 | $ | 2.03 | ||||||||||
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 | Year Ended | ||||||||||||||||||
December 31 | September 30, 2015 | December 31 | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||
Segment sales | $ | 292,307 | $ | 317,019 | $ | 340,621 | $ | 1,282,113 | $ | 1,317,001 | |||||||||
Costs and expenses | |||||||||||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 272,447 | 272,697 | 299,744 | 1,136,887 | 1,127,122 | ||||||||||||||
Depreciation and amortization | 11,091 | 10,722 | 11,049 | 43,272 | 41,457 | ||||||||||||||
Selling and distribution expenses | 6,757 | 7,144 | 6,465 | 26,927 | 28,650 | ||||||||||||||
General and administrative expenses | 4,183 | 2,859 | 2,456 | 11,665 | 10,886 | ||||||||||||||
Other (income) expense, net | 92 | 114 | (969 | ) | (859 | ) | 512 | ||||||||||||
294,570 | 293,536 | 318,745 | 1,217,892 | 1,208,627 | |||||||||||||||
Segment income (loss) | $ | (2,263 | ) | $ | 23,483 | $ | 21,876 | $ | 64,221 | $ | 108,374 | ||||||||
(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) | 93.2 | % | 86.0 | % | 88.0 | % | 88.7 | % | 85.6 | % | |||||||||
Depreciation and amortization | 3.8 | % | 3.4 | % | 3.2 | % | 3.4 | % | 3.1 | % | |||||||||
Selling and distribution expenses | 2.3 | % | 2.3 | % | 1.9 | % | 2.1 | % | 2.2 | % | |||||||||
General and administrative expenses | 1.4 | % | 0.9 | % | 0.7 | % | 0.9 | % | 0.8 | % | |||||||||
Other (income) expense, net | — | % | — | % | (0.3 | )% | (0.1 | )% | — | % | |||||||||
100.8 | % | 92.6 | % | 93.6 | % | 95.0 | % | 91.8 | % | ||||||||||
Segment income (loss) | (0.8 | )% | 7.4 | % | 6.4 | % | 5.0 | % | 8.2 | % | |||||||||
7
Building Materials Distribution Segment
Statements of Operations
(in thousands, except percentages)
Three Months Ended | Year Ended | ||||||||||||||||||
December 31 | September 30, 2015 | December 31 | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||
Segment sales | $ | 707,337 | $ | 669,367 | $ | 798,982 | $ | 2,891,302 | $ | 2,786,663 | |||||||||
Costs and expenses | |||||||||||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 620,762 | 594,143 | 702,759 | 2,556,385 | 2,470,145 | ||||||||||||||
Depreciation and amortization | 3,203 | 2,653 | 3,121 | 11,937 | 9,802 | ||||||||||||||
Selling and distribution expenses | 63,729 | 58,204 | 66,183 | 245,472 | 235,523 | ||||||||||||||
General and administrative expenses | 4,590 | 4,132 | 4,421 | 17,250 | 16,687 | ||||||||||||||
Other (income) expense, net | (92 | ) | (124 | ) | (186 | ) | (493 | ) | (2,173 | ) | |||||||||
692,192 | 659,008 | 776,298 | 2,830,551 | 2,729,984 | |||||||||||||||
Segment income | $ | 15,145 | $ | 10,359 | $ | 22,684 | $ | 60,751 | $ | 56,679 | |||||||||
(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) | 87.8 | % | 88.8 | % | 88.0 | % | 88.4 | % | 88.6 | % | |||||||||
Depreciation and amortization | 0.5 | % | 0.4 | % | 0.4 | % | 0.4 | % | 0.4 | % | |||||||||
Selling and distribution expenses | 9.0 | % | 8.7 | % | 8.3 | % | 8.5 | % | 8.5 | % | |||||||||
General and administrative expenses | 0.6 | % | 0.6 | % | 0.6 | % | 0.6 | % | 0.6 | % | |||||||||
Other (income) expense, net | — | % | — | % | — | % | — | % | (0.1 | )% | |||||||||
97.9 | % | 98.5 | % | 97.2 | % | 97.9 | % | 98.0 | % | ||||||||||
Segment income | 2.1 | % | 1.5 | % | 2.8 | % | 2.1 | % | 2.0 | % | |||||||||
8
Segment Information
(in thousands)
Three Months Ended | Year Ended | ||||||||||||||||||
December 31 | September 30, 2015 | December 31 | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||
Segment sales | |||||||||||||||||||
Wood Products | $ | 292,307 | $ | 317,019 | $ | 340,621 | $ | 1,282,113 | $ | 1,317,001 | |||||||||
Building Materials Distribution | 707,337 | 669,367 | 798,982 | 2,891,302 | 2,786,663 | ||||||||||||||
Intersegment eliminations | (123,109 | ) | (124,340 | ) | (148,023 | ) | (540,000 | ) | (529,932 | ) | |||||||||
$ | 876,535 | $ | 862,046 | $ | 991,580 | $ | 3,633,415 | $ | 3,573,732 | ||||||||||
Segment income (loss) | |||||||||||||||||||
Wood Products | $ | (2,263 | ) | $ | 23,483 | $ | 21,876 | $ | 64,221 | $ | 108,374 | ||||||||
Building Materials Distribution | 15,145 | 10,359 | 22,684 | 60,751 | 56,679 | ||||||||||||||
Corporate and Other (b) | (5,264 | ) | (5,238 | ) | (4,268 | ) | (22,081 | ) | (19,936 | ) | |||||||||
$ | 7,618 | $ | 28,604 | $ | 40,292 | $ | 102,891 | $ | 145,117 | ||||||||||
Interest expense | (5,731 | ) | (5,504 | ) | (5,729 | ) | (22,532 | ) | (22,049 | ) | |||||||||
Interest income | 102 | 57 | 73 | 323 | 237 | ||||||||||||||
Income before income taxes | $ | 1,989 | $ | 23,157 | $ | 34,636 | $ | 80,682 | $ | 123,305 | |||||||||
EBITDA (a) | |||||||||||||||||||
Wood Products | $ | 8,828 | $ | 34,205 | $ | 32,925 | $ | 107,493 | $ | 149,831 | |||||||||
Building Materials Distribution | 18,348 | 13,012 | 25,805 | 72,688 | 66,481 | ||||||||||||||
Corporate and Other (b) | (5,097 | ) | (5,179 | ) | (4,189 | ) | (21,712 | ) | (19,756 | ) | |||||||||
$ | 22,079 | $ | 42,038 | $ | 54,541 | $ | 158,469 | $ | 196,556 | ||||||||||
See accompanying summary notes to consolidated financial statements and segment information.
9
Boise Cascade Company
Consolidated Balance Sheets
(in thousands)
December 31 | ||||||||
2015 | 2014 | |||||||
ASSETS | ||||||||
Current | ||||||||
Cash and cash equivalents | $ | 184,496 | $ | 163,549 | ||||
Receivables | ||||||||
Trade, less allowances of $1,734 and $2,062 | 187,138 | 172,314 | ||||||
Related parties | 1,065 | 821 | ||||||
Other | 10,861 | 7,311 | ||||||
Inventories | 384,857 | 394,461 | ||||||
Prepaid expenses and other | 17,153 | 14,857 | ||||||
Total current assets | 785,570 | 753,313 | ||||||
Property and equipment, net | 402,666 | 368,128 | ||||||
Timber deposits | 15,848 | 13,819 | ||||||
Goodwill | 21,823 | 21,823 | ||||||
Intangible assets, net | 10,090 | 10,183 | ||||||
Deferred income taxes | 908 | 36,995 | ||||||
Other assets | 11,701 | 9,075 | ||||||
Total assets | $ | 1,248,606 | $ | 1,213,336 | ||||
10
Boise Cascade Company
Consolidated Balance Sheets (continued)
(in thousands, except per-share data)
December 31 | ||||||||
2015 | 2014 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current | ||||||||
Accounts payable | ||||||||
Trade | $ | 159,029 | $ | 150,693 | ||||
Related parties | 1,442 | 1,743 | ||||||
Accrued liabilities | ||||||||
Compensation and benefits | 54,712 | 66,170 | ||||||
Interest payable | 3,389 | 3,298 | ||||||
Other | 40,078 | 33,286 | ||||||
Total current liabilities | 258,650 | 255,190 | ||||||
Debt | ||||||||
Long-term debt | 344,589 | 294,266 | ||||||
Other | ||||||||
Compensation and benefits | 93,355 | 156,218 | ||||||
Other long-term liabilities | 17,342 | 15,274 | ||||||
110,697 | 171,492 | |||||||
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, 43,413 and 43,282 shares issued, respectively | 434 | 433 | ||||||
Treasury stock, 4,587 and 3,864 shares at cost, respectively | (123,711 | ) | (100,000 | ) | ||||
Additional paid-in capital | 508,066 | 502,739 | ||||||
Accumulated other comprehensive loss | (93,015 | ) | (101,498 | ) | ||||
Retained earnings | 242,896 | 190,714 | ||||||
Total stockholders' equity | 534,670 | 492,388 | ||||||
Total liabilities and stockholders' equity | $ | 1,248,606 | $ | 1,213,336 | ||||
11
Boise Cascade Company
Consolidated Statements of Cash Flows
(in thousands)
Year Ended December 31 | ||||||||
2015 | 2014 | |||||||
Cash provided by (used for) operations | ||||||||
Net income | $ | 52,182 | $ | 80,009 | ||||
Items in net income not using (providing) cash | ||||||||
Depreciation and amortization, including deferred financing costs and other | 57,197 | 53,052 | ||||||
Stock-based compensation | 5,825 | 5,916 | ||||||
Pension expense | 2,825 | 838 | ||||||
Deferred income taxes | 30,883 | 10,705 | ||||||
Other | (1,837 | ) | (1,589 | ) | ||||
Decrease (increase) in working capital | ||||||||
Receivables | (18,182 | ) | (20,277 | ) | ||||
Inventories | 9,604 | (11,102 | ) | |||||
Prepaid expenses and other | (985 | ) | 143 | |||||
Accounts payable and accrued liabilities | 6,822 | 15,418 | ||||||
Pension contributions | (54,257 | ) | (12,071 | ) | ||||
Income taxes payable | (2,589 | ) | (7,766 | ) | ||||
Other | (7,157 | ) | (11,433 | ) | ||||
Net cash provided by operations | 80,331 | 101,843 | ||||||
Cash provided by (used for) investment | ||||||||
Expenditures for property and equipment | (87,526 | ) | (61,217 | ) | ||||
Proceeds from sales of assets and other | 3,134 | 4,813 | ||||||
Net cash used for investment | (84,392 | ) | (56,404 | ) | ||||
Cash provided by (used for) financing | ||||||||
Borrowings of long-term debt, including revolving credit facility | 50,000 | 57,600 | ||||||
Payments of long-term debt, including revolving credit facility | — | (57,600 | ) | |||||
Treasury stock purchased | (23,711 | ) | — | |||||
Financing costs | (702 | ) | (11 | ) | ||||
Other | (579 | ) | (128 | ) | ||||
Net cash provided by (used for) financing | 25,008 | (139 | ) | |||||
Net increase in cash and cash equivalents | 20,947 | 45,300 | ||||||
Balance at beginning of the period | 163,549 | 118,249 | ||||||
Balance at end of the period | $ | 184,496 | $ | 163,549 | ||||
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 do not include all Notes to Consolidated Financial Statements and should be read in conjunction with 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. The following table reconciles net income to EBITDA for the three months ended December 31, 2015 and 2014, and September 30, 2015, and the years ended December 31, 2015 and 2014: |
Three Months Ended | Year Ended | ||||||||||||||||||
December 31 | September 30, 2015 | December 31 | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||
(in thousands) | |||||||||||||||||||
Net income | $ | 2,328 | $ | 15,741 | $ | 22,007 | $ | 52,182 | $ | 80,009 | |||||||||
Interest expense | 5,731 | 5,504 | 5,729 | 22,532 | 22,049 | ||||||||||||||
Interest income | (102 | ) | (57 | ) | (73 | ) | (323 | ) | (237 | ) | |||||||||
Income tax provision (benefit) | (339 | ) | 7,416 | 12,629 | 28,500 | 43,296 | |||||||||||||
Depreciation and amortization | 14,461 | 13,434 | 14,249 | 55,578 | 51,439 | ||||||||||||||
EBITDA | $ | 22,079 | $ | 42,038 | $ | 54,541 | $ | 158,469 | $ | 196,556 | |||||||||
The following table reconciles segment income (loss) to EBITDA for the three months ended December 31, 2015 and 2014, and September 30, 2015, and the years ended December 31, 2015 and 2014:
Three Months Ended | Year Ended | |||||||||||||||||||
December 31 | September 30, 2015 | December 31 | ||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||
(in thousands) | ||||||||||||||||||||
Wood Products | ||||||||||||||||||||
Segment income (loss) | $ | (2,263 | ) | $ | 23,483 | $ | 21,876 | $ | 64,221 | $ | 108,374 | |||||||||
Depreciation and amortization | 11,091 | 10,722 | 11,049 | 43,272 | 41,457 | |||||||||||||||
EBITDA | 8,828 | 34,205 | 32,925 | 107,493 | 149,831 | |||||||||||||||
Building Materials Distribution | ||||||||||||||||||||
Segment income | 15,145 | 10,359 | 22,684 | 60,751 | 56,679 | |||||||||||||||
Depreciation and amortization | 3,203 | 2,653 | 3,121 | 11,937 | 9,802 | |||||||||||||||
EBITDA | 18,348 | 13,012 | 25,805 | 72,688 | 66,481 | |||||||||||||||
Corporate and Other | ||||||||||||||||||||
Segment loss | (5,264 | ) | (5,238 | ) | (4,268 | ) | (22,081 | ) | (19,936 | ) | ||||||||||
Depreciation and amortization | 167 | 59 | 79 | 369 | 180 | |||||||||||||||
EBITDA | (5,097 | ) | (5,179 | ) | (4,189 | ) | (21,712 | ) | (19,756 | ) | ||||||||||
Total Company EBITDA | $ | 22,079 | $ | 42,038 | $ | 54,541 | $ | 158,469 | $ | 196,556 | ||||||||||
13
(b) | Prior to first quarter 2015, pension expense (which is primarily comprised of interest cost, expected return on plan assets, and amortization of actuarial losses) was recorded in each of our segments based on the associated individual employee roles and responsibilities. However, pension benefits are frozen for most employees and only a small number of hourly employees continue to accrue benefits. Therefore, management believes that recording pension expense in the Corporate and Other segment provides a clearer view of segment operating performance. In first quarter 2015, we made a change in our segment measurement method by recording all pension expense to the Corporate and Other segment. This change in measurement only impacts our segment disclosures, and thus it has no impact on our overall consolidated financial statements. Historical segment income (loss) and EBITDA has not been recast. For the three months ended December 31, 2014, $0.1 million of pension expense was recorded in each of the Wood Products and Building Materials Distribution segments. We recorded an insignificant amount of pension income in the three months ended December 31, 2015. For the year ended December 31, 2014, pension expense of $0.4 million and $0.3 million, respectively, was recorded in the Wood Products and Building Materials Distribution segments. Pension expense recorded in Corporate and Other was $2.8 million for the year ended December 31, 2015. |
14