Attached files
| file | filename |
|---|---|
| EX-99.2 - QUARTERLY STATISTICAL INFORMATION - BOISE CASCADE Co | bccexhibit9923312017.htm |
| 8-K - 8-K - BOISE CASCADE Co | bcc8-k3312017.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: May 3, 2017
Boise Cascade Company Reports 2017 First Quarter Net Income of
$10.0 Million on Sales of $974.4 Million
BOISE, Idaho - Boise Cascade Company ("Boise Cascade," the "Company," "we," or "our") (NYSE: BCC) today reported net income of $10.0 million, or $0.26 per share, on sales of $974.4 million for the first quarter ended March 31, 2017.
First Quarter 2017 Highlights
1Q 2017 | 1Q 2016 | % change | ||||||||
(thousands, except per-share data and percentages) | ||||||||||
Consolidated Results | ||||||||||
Sales | $ | 974,443 | $ | 880,695 | 11 | % | ||||
Net income | 10,020 | 4,950 | 102 | % | ||||||
Net income per common share - diluted | 0.26 | 0.13 | 100 | % | ||||||
Adjusted EBITDA1 | 40,466 | 28,841 | 40 | % | ||||||
Segment Results | ||||||||||
Wood Products sales | $ | 325,657 | $ | 303,457 | 7 | % | ||||
Wood Products income | 7,388 | 5,885 | 26 | % | ||||||
Wood Products EBITDA1 | 22,539 | 17,519 | 29 | % | ||||||
Building Materials Distribution sales | 815,683 | 717,254 | 14 | % | ||||||
Building Materials Distribution income | 19,965 | 13,373 | 49 | % | ||||||
Building Materials Distribution EBITDA1 | 23,691 | 16,608 | 43 | % | ||||||
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.
“We reported another quarter with strong engineered wood products sales growth from the combined capabilities of our manufacturing and distribution businesses. We continue to believe that our expanded manufacturing footprint allows us to support the growth of our customers in both businesses and provides a unique value proposition in the marketplace," commented Tom Corrick, CEO. "We remain focused on growing our internal veneer production and using an increasing percentage of our veneer for high-value EWP production. Beyond EWP, the overall demand and commodity price environment provided some tailwinds in the first quarter, and I am pleased with the financial results.”
In first quarter 2017, total U.S. housing starts increased by approximately 8% compared to the same period last year. Single-family starts, which are the primary driver of our sales, increased approximately 6% and multi-family starts increased approximately 13% in first quarter 2017.
Wood Products
Wood Products sales, including sales to Building Materials Distribution (BMD), increased $22.2 million, or 7%, to $325.7 million for the three months ended March 31, 2017, from $303.5 million for the three months ended March 31, 2016. The increase in sales was driven primarily by increases in sales volumes of laminated veneer lumber (LVL) and I-joists (collectively EWP). These EWP volume increases were due primarily to increased penetration with existing customers, as well as improved single-family housing starts. In addition, sales price increases in plywood and lumber contributed to the increase in sales. These increases were offset by decreases in plywood and lumber sales volumes. With strong demand for EWP, we have shifted a higher proportion of our internally produced veneer into EWP production, resulting in the decline in plywood production and sales volumes. Sales prices for LVL and I-joists were slightly lower compared with the same period in the prior year.
Wood Products segment income increased $1.5 million to $7.4 million for the three months ended March 31, 2017, from $5.9 million for the three months ended March 31, 2016. The increase in segment income was due primarily to higher plywood and lumber sales prices, as well as improved sales volumes of EWP. In addition, the three months ended March 31, 2016 included $3.5 million of acquisition-related expenses. These improvements were offset partially by 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, depreciation and amortization expense increased $3.5 million due primarily to the acquisition, and other capital expenditures.
Comparative average net selling prices and sales volume changes for EWP, plywood, and lumber are as follows:
1Q 2017 vs. 1Q 2016 | 1Q 2017 vs. 4Q 2016 | |||
Average Net Selling Prices | ||||
LVL | (1)% | 3% | ||
I-joists | (2)% | 4% | ||
Plywood | 8% | 5% | ||
Lumber | 12% | 1% | ||
Sales Volumes | ||||
LVL | 27% | 23% | ||
I-joists | 22% | 24% | ||
Plywood | (11)% | (8)% | ||
Lumber | (12)% | (4)% | ||
Building Materials Distribution
BMD sales increased $98.4 million, or 14%, to $815.7 million for the three months ended March 31, 2017, from $717.3 million for the three months ended March 31, 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 9% and 5%, respectively. By product line, commodity sales increased 12%, general line product sales increased 12%, and sales of EWP (substantially all of which are sourced through our Wood Products segment) increased 22%.
BMD segment income increased $6.6 million to $20.0 million for the three months ended March 31, 2017, from $13.4 million for the three months ended March 31, 2016. The improvement in income was driven primarily by a gross margin increase of $12.9 million generated from a sales increase of 14% and a 20 basis point improvement in gross margin percentage, offset partially by increased selling and distribution expenses of $5.3 million.
2
Balance Sheet
Boise Cascade ended the first quarter with $43.6 million of cash and cash equivalents and $394.0 million of undrawn committed bank line availability, for total available liquidity of $437.5 million. The Company had $437.9 million of outstanding debt at March 31, 2017.
Outlook
As in recent years, we expect to continue to experience modest demand growth for the products we manufacture and distribute in 2017, with seasonally stronger sales volumes in the second and third quarters. As of April 2017, the Blue Chip consensus forecast for 2017 reflects 1.28 million total U.S. housing starts, a 9% 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, and 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.
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 Wednesday, May 3, at 11 a.m. Eastern, to review the Company's first 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 7736417, 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 Wednesday, May 3, at 2 p.m. Eastern through Wednesday, May 10, 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 7736417.
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 months ended March 31, 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, restart and integration of the Roxboro EWP mill, 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 | |||||||||||
March 31 | December 31, 2016 | ||||||||||
2017 | 2016 | ||||||||||
Sales | $ | 974,443 | $ | 880,695 | $ | 919,533 | |||||
Costs and expenses | |||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 846,767 | 769,544 | 812,073 | ||||||||
Depreciation and amortization | 19,344 | 15,238 | 19,598 | ||||||||
Selling and distribution expenses | 73,701 | 68,041 | 75,875 | ||||||||
General and administrative expenses | 13,572 | 16,052 | 14,554 | ||||||||
Other (income) expense, net | (35 | ) | (1,585 | ) | 434 | ||||||
953,349 | 867,290 | 922,534 | |||||||||
Income (loss) from operations | 21,094 | 13,405 | (3,001 | ) | |||||||
Foreign currency exchange gain (loss) | 28 | 198 | (67 | ) | |||||||
Interest expense | (6,364 | ) | (5,802 | ) | (7,328 | ) | |||||
Interest income | 33 | 149 | 154 | ||||||||
Change in fair value of interest rate swaps | 295 | (69 | ) | 4,975 | |||||||
Loss on extinguishment of debt | — | — | (4,779 | ) | |||||||
(6,008 | ) | (5,524 | ) | (7,045 | ) | ||||||
Income (loss) before income taxes | 15,086 | 7,881 | (10,046 | ) | |||||||
Income tax (provision) benefit | (5,066 | ) | (2,931 | ) | 14,141 | ||||||
Net income | $ | 10,020 | $ | 4,950 | $ | 4,095 | |||||
Weighted average common shares outstanding: | |||||||||||
Basic | 38,500 | 38,853 | 38,565 | ||||||||
Diluted | 38,901 | 38,880 | 38,942 | ||||||||
Net income per common share: | |||||||||||
Basic | $ | 0.26 | $ | 0.13 | $ | 0.11 | |||||
Diluted | $ | 0.26 | $ | 0.13 | $ | 0.11 | |||||
5
Wood Products Segment
Statements of Operations
(unaudited, in thousands, except percentages)
Three Months Ended | |||||||||||
March 31 | December 31, 2016 | ||||||||||
2017 | 2016 | ||||||||||
Segment sales | $ | 325,657 | $ | 303,457 | $ | 289,672 | |||||
Costs and expenses | |||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 292,460 | 273,942 | 270,730 | ||||||||
Depreciation and amortization | 15,151 | 11,634 | 15,493 | ||||||||
Selling and distribution expenses | 7,736 | 7,375 | 7,968 | ||||||||
General and administrative expenses | 2,870 | 6,098 | 2,902 | ||||||||
Other (income) expense, net | 52 | (1,477 | ) | 408 | |||||||
318,269 | 297,572 | 297,501 | |||||||||
Segment income (loss) | $ | 7,388 | $ | 5,885 | $ | (7,829 | ) | ||||
(percentage of sales) | |||||||||||
Segment sales | 100.0 | % | 100.0 | % | 100.0 | % | |||||
Costs and expenses | |||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 89.8 | % | 90.3 | % | 93.5 | % | |||||
Depreciation and amortization | 4.7 | % | 3.8 | % | 5.3 | % | |||||
Selling and distribution expenses | 2.4 | % | 2.4 | % | 2.8 | % | |||||
General and administrative expenses | 0.9 | % | 2.0 | % | 1.0 | % | |||||
Other (income) expense, net | — | % | (0.5 | %) | 0.1 | % | |||||
97.7 | % | 98.1 | % | 102.7 | % | ||||||
Segment income (loss) | 2.3 | % | 1.9 | % | (2.7 | )% | |||||
6
Building Materials Distribution Segment
Statements of Operations
(unaudited, in thousands, except percentages)
Three Months Ended | |||||||||||
March 31 | December 31 | ||||||||||
2017 | 2016 | 2016 | |||||||||
Segment sales | $ | 815,683 | $ | 717,254 | $ | 770,885 | |||||
Costs and expenses | |||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 721,299 | 635,778 | 680,670 | ||||||||
Depreciation and amortization | 3,726 | 3,235 | 3,659 | ||||||||
Selling and distribution expenses | 65,848 | 60,502 | 66,089 | ||||||||
General and administrative expenses | 4,994 | 4,503 | 4,999 | ||||||||
Other (income) expense, net | (149 | ) | (137 | ) | 14 | ||||||
795,718 | 703,881 | 755,431 | |||||||||
Segment income | $ | 19,965 | $ | 13,373 | $ | 15,454 | |||||
(percentage of sales) | |||||||||||
Segment sales | 100.0 | % | 100.0 | % | 100.0 | % | |||||
Costs and expenses | |||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 88.4 | % | 88.6 | % | 88.3 | % | |||||
Depreciation and amortization | 0.5 | % | 0.5 | % | 0.5 | % | |||||
Selling and distribution expenses | 8.1 | % | 8.4 | % | 8.6 | % | |||||
General and administrative expenses | 0.6 | % | 0.6 | % | 0.6 | % | |||||
Other (income) expense, net | — | % | — | % | — | % | |||||
97.6 | % | 98.1 | % | 98.0 | % | ||||||
Segment income | 2.4 | % | 1.9 | % | 2.0 | % | |||||
7
Segment Information
(unaudited, in thousands)
Three Months Ended | |||||||||||
March 31 | December 31, 2016 | ||||||||||
2017 | 2016 | ||||||||||
Segment sales | |||||||||||
Wood Products | $ | 325,657 | $ | 303,457 | $ | 289,672 | |||||
Building Materials Distribution | 815,683 | 717,254 | 770,885 | ||||||||
Intersegment eliminations and other | (166,897 | ) | (140,016 | ) | (141,024 | ) | |||||
Total net sales | $ | 974,443 | $ | 880,695 | $ | 919,533 | |||||
Segment income (loss) | |||||||||||
Wood Products | $ | 7,388 | $ | 5,885 | $ | (7,829 | ) | ||||
Building Materials Distribution | 19,965 | 13,373 | 15,454 | ||||||||
Total segment income | 27,353 | 19,258 | 7,625 | ||||||||
Unallocated corporate and other | (6,259 | ) | (5,853 | ) | (10,626 | ) | |||||
Income (loss) from operations | $ | 21,094 | $ | 13,405 | $ | (3,001 | ) | ||||
Segment EBITDA (a) | |||||||||||
Wood Products | $ | 22,539 | $ | 17,519 | $ | 7,664 | |||||
Building Materials Distribution | 23,691 | 16,608 | 19,113 | ||||||||
See accompanying summary notes to consolidated financial statements and segment information.
8
Boise Cascade Company
Consolidated Balance Sheets
(unaudited, in thousands)
March 31, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Current | |||||||
Cash and cash equivalents | $ | 43,569 | $ | 103,978 | |||
Receivables | |||||||
Trade, less allowances of $1,435 and $1,459 | 292,541 | 199,191 | |||||
Related parties | 434 | 506 | |||||
Other | 11,936 | 10,952 | |||||
Inventories | 482,366 | 433,451 | |||||
Prepaid expenses and other | 8,908 | 12,381 | |||||
Total current assets | 839,754 | 760,459 | |||||
Property and equipment, net | 561,348 | 568,702 | |||||
Timber deposits | 17,739 | 14,901 | |||||
Goodwill | 55,433 | 55,433 | |||||
Intangible assets, net | 15,373 | 15,547 | |||||
Deferred income taxes | 8,739 | 8,840 | |||||
Other assets | 14,982 | 15,315 | |||||
Total assets | $ | 1,513,368 | $ | 1,439,197 | |||
9
Boise Cascade Company
Consolidated Balance Sheets (continued)
(unaudited, in thousands, except per-share data)
March 31, 2017 | December 31, 2016 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current | |||||||
Accounts payable | |||||||
Trade | $ | 284,945 | $ | 194,010 | |||
Related parties | 1,515 | 1,903 | |||||
Accrued liabilities | |||||||
Compensation and benefits | 45,552 | 67,752 | |||||
Interest payable | 1,907 | 6,860 | |||||
Other | 40,971 | 42,339 | |||||
Total current liabilities | 374,890 | 312,864 | |||||
Debt | |||||||
Long-term debt | 437,901 | 437,629 | |||||
Other | |||||||
Compensation and benefits | 83,986 | 83,164 | |||||
Deferred income taxes | 7,606 | 6,339 | |||||
Other long-term liabilities | 19,535 | 19,197 | |||||
111,127 | 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, 43,703 and 43,520 shares issued, respectively | 437 | 435 | |||||
Treasury Stock, 5,167 shares at cost | (133,979 | ) | (133,979 | ) | |||
Additional paid-in capital | 514,695 | 515,410 | |||||
Accumulated other comprehensive loss | (82,769 | ) | (83,012 | ) | |||
Retained earnings | 291,066 | 281,150 | |||||
Total stockholders' equity | 589,450 | 580,004 | |||||
Total liabilities and stockholders' equity | $ | 1,513,368 | $ | 1,439,197 | |||
10
Boise Cascade Company
Consolidated Statements of Cash Flows
(unaudited, in thousands)
Three Months Ended | |||||||
March 31 | |||||||
2017 | 2016 | ||||||
Cash provided by (used for) operations | |||||||
Net income | $ | 10,020 | $ | 4,950 | |||
Items in net income not using (providing) cash | |||||||
Depreciation and amortization, including deferred financing costs and other | 19,825 | 15,665 | |||||
Stock-based compensation | 2,002 | 1,693 | |||||
Pension expense | 332 | 739 | |||||
Deferred income taxes | 1,282 | 1,449 | |||||
Change in fair value of interest rate swaps | (295 | ) | 69 | ||||
Other | (16 | ) | (114 | ) | |||
Decrease (increase) in working capital, net of acquisitions | |||||||
Receivables | (90,512 | ) | (78,308 | ) | |||
Inventories | (48,915 | ) | (38,366 | ) | |||
Prepaid expenses and other | (1,876 | ) | (2,258 | ) | |||
Accounts payable and accrued liabilities | 65,943 | 85,782 | |||||
Pension contributions | (630 | ) | (2,340 | ) | |||
Income taxes payable | 3,358 | 10,732 | |||||
Other | (1,604 | ) | 1,488 | ||||
Net cash provided by (used for) operations | (41,086 | ) | 1,181 | ||||
Cash provided by (used for) investment | |||||||
Expenditures for property and equipment | (17,002 | ) | (15,461 | ) | |||
Acquisitions of businesses and facilities | — | (215,603 | ) | ||||
Proceeds from sales of assets and other | 652 | 144 | |||||
Net cash used for investment | (16,350 | ) | (230,920 | ) | |||
Cash provided by (used for) financing | |||||||
Borrowings of long-term debt, including revolving credit facility | 149,600 | 130,000 | |||||
Payments on long-term debt, including revolving credit facility | (149,600 | ) | — | ||||
Treasury stock purchased | — | (2,632 | ) | ||||
Financing costs | (25 | ) | (493 | ) | |||
Tax withholding payments on stock-based awards | (2,884 | ) | (383 | ) | |||
Other | (64 | ) | (62 | ) | |||
Net cash provided by (used for) financing | (2,973 | ) | 126,430 | ||||
Net decrease in cash and cash equivalents | (60,409 | ) | (103,309 | ) | |||
Balance at beginning of the period | 103,978 | 184,496 | |||||
Balance at end of the period | $ | 43,569 | $ | 81,187 | |||
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 March 31, 2017 and 2016, and December 31, 2016: |
Three Months Ended | |||||||||||
March 31 | December 31, 2016 | ||||||||||
2017 | 2016 | ||||||||||
(unaudited, in thousands) | |||||||||||
Net income | $ | 10,020 | $ | 4,950 | $ | 4,095 | |||||
Interest expense | 6,364 | 5,802 | 7,328 | ||||||||
Interest income | (33 | ) | (149 | ) | (154 | ) | |||||
Income tax provision (benefit) | 5,066 | 2,931 | (14,141 | ) | |||||||
Depreciation and amortization | 19,344 | 15,238 | 19,598 | ||||||||
EBITDA | 40,761 | 28,772 | 16,726 | ||||||||
Change in fair value of interest rate swaps | (295 | ) | 69 | (4,975 | ) | ||||||
Loss on extinguishment of debt | — | — | 4,779 | ||||||||
Adjusted EBITDA | $ | 40,466 | $ | 28,841 | $ | 16,530 | |||||
12
The following table reconciles segment income (loss) and unallocated corporate costs to EBITDA and adjusted EBITDA for the three months ended March 31, 2017 and 2016, and December 31, 2016:
Three Months Ended | |||||||||||
March 31 | December 31, 2016 | ||||||||||
2017 | 2016 | ||||||||||
(unaudited, in thousands) | |||||||||||
Wood Products | |||||||||||
Segment income (loss) | $ | 7,388 | $ | 5,885 | $ | (7,829 | ) | ||||
Depreciation and amortization | 15,151 | 11,634 | 15,493 | ||||||||
EBITDA | $ | 22,539 | $ | 17,519 | $ | 7,664 | |||||
Building Materials Distribution | |||||||||||
Segment income | $ | 19,965 | $ | 13,373 | $ | 15,454 | |||||
Depreciation and amortization | 3,726 | 3,235 | 3,659 | ||||||||
EBITDA | $ | 23,691 | $ | 16,608 | $ | 19,113 | |||||
Corporate and Other | |||||||||||
Unallocated corporate expenses | $ | (6,259 | ) | $ | (5,853 | ) | $ | (10,626 | ) | ||
Foreign currency exchange gain (loss) | 28 | 198 | (67 | ) | |||||||
Change in fair value of interest rate swaps | 295 | (69 | ) | 4,975 | |||||||
Loss on extinguishment of debt | — | — | (4,779 | ) | |||||||
Depreciation and amortization | 467 | 369 | 446 | ||||||||
EBITDA | (5,469 | ) | (5,355 | ) | (10,051 | ) | |||||
Change in fair value of interest rate swaps | (295 | ) | 69 | (4,975 | ) | ||||||
Loss on extinguishment of debt | — | — | 4,779 | ||||||||
Corporate and other adjusted EBITDA | $ | (5,764 | ) | $ | (5,286 | ) | $ | (10,247 | ) | ||
Total company adjusted EBITDA | $ | 40,466 | $ | 28,841 | $ | 16,530 | |||||
13