Delaware |
1-35805 |
20-1496201 |
||||||||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value per share | BCC | New York Stock Exchange |
Exhibit | Description | ||||
101 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. | ||||
104 | The cover page from this Current Report on Form 8-K, formatted as Inline XBRL. |
BOISE CASCADE COMPANY | ||||||||
By | /s/ Jill Twedt | |||||||
Jill Twedt
Senior Vice President, General Counsel and Secretary
|
||||||||
Date: October 31, 2022 |
Boise Cascade Company | Exhibit 99.1 | ||||
1111 West Jefferson Street, Suite 300 | |||||
Boise, ID 83702 |
News Release |
Investor Relations Contact - Kelly Hibbs
208 384 3638
|
Media Contact - Lisa Tschampl
208 384 6552
|
3Q 2022 | 3Q 2021 | % change | ||||||||||||||||||
(in thousands, except per-share data and percentages) | ||||||||||||||||||||
Consolidated Results | ||||||||||||||||||||
Sales | $ | 2,154,647 | $ | 1,879,451 | 15 | % | ||||||||||||||
Net income | 219,587 | 91,699 | 139 | % | ||||||||||||||||
Net income per common share - diluted | 5.52 | 2.31 | 139 | % | ||||||||||||||||
Adjusted EBITDA 1 |
326,029 | 149,313 | 118 | % | ||||||||||||||||
Segment Results | ||||||||||||||||||||
Wood Products sales | $ | 595,320 | $ | 497,316 | 20 | % | ||||||||||||||
Wood Products income | 155,972 | 122,056 | 28 | % | ||||||||||||||||
Wood Products EBITDA 1 |
177,257 | 135,970 | 30 | % | ||||||||||||||||
Building Materials Distribution sales | 1,956,802 | 1,721,244 | 14 | % | ||||||||||||||||
Building Materials Distribution income | 154,436 | 16,565 | 832 | % | ||||||||||||||||
Building Materials Distribution EBITDA 1 |
161,196 | 22,578 | 614 | % |
3Q 2022 vs. 3Q 2021 | 3Q 2022 vs. 2Q 2022 | |||||||||||||
Average Net Selling Prices | ||||||||||||||
LVL | 52% | 19% | ||||||||||||
I-joists | 54% | 18% | ||||||||||||
Plywood | (15)% | (16)% | ||||||||||||
Sales Volumes | ||||||||||||||
LVL | 12% | 13% | ||||||||||||
I-joists | (15)% | (7)% | ||||||||||||
Plywood | 5% | 17% | ||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30 | June 30, 2022 | September 30 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Sales | $ | 2,154,647 | $ | 1,879,451 | $ | 2,278,072 | $ | 6,759,001 | $ | 6,143,928 | |||||||||||||||||||
Costs and expenses | |||||||||||||||||||||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 1,655,979 | 1,594,405 | 1,797,948 | 5,183,823 | 4,909,362 | ||||||||||||||||||||||||
Depreciation and amortization | 28,374 | 20,299 | 20,694 | 69,611 | 60,258 | ||||||||||||||||||||||||
Selling and distribution expenses | 142,176 | 114,466 | 134,279 | 423,106 | 366,119 | ||||||||||||||||||||||||
General and administrative expenses | 27,622 | 21,002 | 27,701 | 81,375 | 64,252 | ||||||||||||||||||||||||
Other (income) expense, net | 1,126 | (107) | 375 | (987) | (485) | ||||||||||||||||||||||||
1,855,277 | 1,750,065 | 1,980,997 | 5,756,928 | 5,399,506 | |||||||||||||||||||||||||
Income from operations | 299,370 | 129,386 | 297,075 | 1,002,073 | 744,422 | ||||||||||||||||||||||||
Foreign currency exchange loss | (1,674) | (353) | (499) | (2,041) | (52) | ||||||||||||||||||||||||
Pension expense (excluding service costs) | (41) | (19) | (41) | (253) | (57) | ||||||||||||||||||||||||
Interest expense | (6,398) | (6,279) | (6,317) | (18,969) | (18,501) | ||||||||||||||||||||||||
Interest income | 3,238 | 63 | 1,385 | 4,688 | 173 | ||||||||||||||||||||||||
Change in fair value of interest rate swaps | 1,134 | 59 | 394 | 3,594 | 1,058 | ||||||||||||||||||||||||
(3,741) | (6,529) | (5,078) | (12,981) | (17,379) | |||||||||||||||||||||||||
Income before income taxes | 295,629 | 122,857 | 291,997 | 989,092 | 727,043 | ||||||||||||||||||||||||
Income tax provision | (76,042) | (31,158) | (73,886) | (248,794) | (183,632) | ||||||||||||||||||||||||
Net income | $ | 219,587 | $ | 91,699 | $ | 218,111 | $ | 740,298 | $ | 543,411 | |||||||||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||||||||||
Basic | 39,544 | 39,442 | 39,544 | 39,521 | 39,413 | ||||||||||||||||||||||||
Diluted | 39,776 | 39,661 | 39,763 | 39,762 | 39,623 | ||||||||||||||||||||||||
Net income per common share: | |||||||||||||||||||||||||||||
Basic | $ | 5.55 | $ | 2.32 | $ | 5.52 | $ | 18.73 | $ | 13.79 | |||||||||||||||||||
Diluted | $ | 5.52 | $ | 2.31 | $ | 5.49 | $ | 18.62 | $ | 13.71 | |||||||||||||||||||
Dividends declared per common share | $ | 0.12 | $ | 0.10 | $ | 2.62 | $ | 2.86 | $ | 2.30 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30 | June 30, 2022 | September 30 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Segment sales | $ | 595,320 | $ | 497,316 | $ | 536,030 | $ | 1,690,294 | $ | 1,524,220 | |||||||||||||||||||
Costs and expenses | |||||||||||||||||||||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 398,008 | 348,167 | 351,557 | 1,093,274 | 1,010,691 | ||||||||||||||||||||||||
Depreciation and amortization | 21,285 | 13,914 | 13,653 | 48,578 | 41,388 | ||||||||||||||||||||||||
Selling and distribution expenses | 11,164 | 9,124 | 10,349 | 30,743 | 26,958 | ||||||||||||||||||||||||
General and administrative expenses | 7,717 | 4,023 | 5,826 | 18,189 | 12,214 | ||||||||||||||||||||||||
Other (income) expense, net | 1,174 | 32 | 544 | (679) | 100 | ||||||||||||||||||||||||
439,348 | 375,260 | 381,929 | 1,190,105 | 1,091,351 | |||||||||||||||||||||||||
Segment income | $ | 155,972 | $ | 122,056 | $ | 154,101 | $ | 500,189 | $ | 432,869 | |||||||||||||||||||
(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) | 66.9 | % | 70.0 | % | 65.6 | % | 64.7 | % | 66.3 | % | |||||||||||||||||||
Depreciation and amortization | 3.6 | % | 2.8 | % | 2.5 | % | 2.9 | % | 2.7 | % | |||||||||||||||||||
Selling and distribution expenses | 1.9 | % | 1.8 | % | 1.9 | % | 1.8 | % | 1.8 | % | |||||||||||||||||||
General and administrative expenses | 1.3 | % | 0.8 | % | 1.1 | % | 1.1 | % | 0.8 | % | |||||||||||||||||||
Other (income) expense, net | 0.2 | % | — | % | 0.1 | % | — | % | — | % | |||||||||||||||||||
73.8 | % | 75.5 | % | 71.3 | % | 70.4 | % | 71.6 | % | ||||||||||||||||||||
Segment income | 26.2 | % | 24.5 | % | 28.7 | % | 29.6 | % | 28.4 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30 | June 30, 2022 | September 30 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Segment sales | $ | 1,956,802 | $ | 1,721,244 | $ | 2,131,200 | $ | 6,199,835 | $ | 5,528,765 | |||||||||||||||||||
Costs and expenses | |||||||||||||||||||||||||||||
Materials, labor, and other operating expenses (excluding depreciation) | 1,655,257 | 1,585,804 | 1,835,845 | 5,221,905 | 4,806,084 | ||||||||||||||||||||||||
Depreciation and amortization | 6,760 | 6,013 | 6,728 | 20,064 | 17,749 | ||||||||||||||||||||||||
Selling and distribution expenses | 131,012 | 105,342 | 123,930 | 392,363 | 339,163 | ||||||||||||||||||||||||
General and administrative expenses | 9,480 | 7,816 | 10,558 | 31,264 | 24,627 | ||||||||||||||||||||||||
Other (income) expense, net | (143) | (296) | (169) | (397) | (1,980) | ||||||||||||||||||||||||
1,802,366 | 1,704,679 | 1,976,892 | 5,665,199 | 5,185,643 | |||||||||||||||||||||||||
Segment income | $ | 154,436 | $ | 16,565 | $ | 154,308 | $ | 534,636 | $ | 343,122 | |||||||||||||||||||
(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) | 84.6 | % | 92.1 | % | 86.1 | % | 84.2 | % | 86.9 | % | |||||||||||||||||||
Depreciation and amortization | 0.3 | % | 0.3 | % | 0.3 | % | 0.3 | % | 0.3 | % | |||||||||||||||||||
Selling and distribution expenses | 6.7 | % | 6.1 | % | 5.8 | % | 6.3 | % | 6.1 | % | |||||||||||||||||||
General and administrative expenses | 0.5 | % | 0.5 | % | 0.5 | % | 0.5 | % | 0.4 | % | |||||||||||||||||||
Other (income) expense, net | — | % | — | % | — | % | — | % | — | % | |||||||||||||||||||
92.1 | % | 99.0 | % | 92.8 | % | 91.4 | % | 93.8 | % | ||||||||||||||||||||
Segment income | 7.9 | % | 1.0 | % | 7.2 | % | 8.6 | % | 6.2 | % |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30 | June 30, 2022 | September 30 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
Segment sales | |||||||||||||||||||||||||||||
Wood Products | $ | 595,320 | $ | 497,316 | $ | 536,030 | $ | 1,690,294 | $ | 1,524,220 | |||||||||||||||||||
Building Materials Distribution | 1,956,802 | 1,721,244 | 2,131,200 | 6,199,835 | 5,528,765 | ||||||||||||||||||||||||
Intersegment eliminations | (397,475) | (339,109) | (389,158) | (1,131,128) | (909,057) | ||||||||||||||||||||||||
Total net sales | $ | 2,154,647 | $ | 1,879,451 | $ | 2,278,072 | $ | 6,759,001 | $ | 6,143,928 | |||||||||||||||||||
Segment income | |||||||||||||||||||||||||||||
Wood Products | $ | 155,972 | $ | 122,056 | $ | 154,101 | $ | 500,189 | $ | 432,869 | |||||||||||||||||||
Building Materials Distribution | 154,436 | 16,565 | 154,308 | 534,636 | 343,122 | ||||||||||||||||||||||||
Total segment income | 310,408 | 138,621 | 308,409 | 1,034,825 | 775,991 | ||||||||||||||||||||||||
Unallocated corporate costs | (11,038) | (9,235) | (11,334) | (32,752) | (31,569) | ||||||||||||||||||||||||
Income from operations | $ | 299,370 | $ | 129,386 | $ | 297,075 | $ | 1,002,073 | $ | 744,422 | |||||||||||||||||||
Segment EBITDA (a) | |||||||||||||||||||||||||||||
Wood Products | $ | 177,257 | $ | 135,970 | $ | 167,754 | $ | 548,767 | $ | 474,257 | |||||||||||||||||||
Building Materials Distribution | 161,196 | 22,578 | 161,036 | 554,700 | 360,871 |
September 30, 2022 | December 31, 2021 | ||||||||||
ASSETS | |||||||||||
Current | |||||||||||
Cash and cash equivalents | $ | 867,064 | $ | 748,907 | |||||||
Receivables | |||||||||||
Trade, less allowances of $3,165 and $2,054 |
511,047 | 444,325 | |||||||||
Related parties | 191 | 211 | |||||||||
Other | 18,004 | 17,692 | |||||||||
Inventories | 767,187 | 660,671 | |||||||||
Prepaid expenses and other | 17,944 | 14,072 | |||||||||
Total current assets | 2,181,437 | 1,885,878 | |||||||||
Property and equipment, net | 744,547 | 495,240 | |||||||||
Operating lease right-of-use assets | 59,631 | 62,663 | |||||||||
Finance lease right-of-use assets | 27,151 | 29,057 | |||||||||
Timber deposits | 9,563 | 9,461 | |||||||||
Goodwill | 134,356 | 60,382 | |||||||||
Intangible assets, net | 169,538 | 15,351 | |||||||||
Deferred income taxes | 7,852 | 6,589 | |||||||||
Other assets | 14,459 | 8,019 | |||||||||
Total assets | $ | 3,348,534 | $ | 2,572,640 |
September 30, 2022 | December 31, 2021 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
Current | |||||||||||
Accounts payable | |||||||||||
Trade | $ | 398,397 | $ | 334,985 | |||||||
Related parties | 1,988 | 1,498 | |||||||||
Accrued liabilities | |||||||||||
Compensation and benefits | 147,548 | 128,518 | |||||||||
Income taxes payable | 12,365 | — | |||||||||
Interest payable | 5,081 | 9,886 | |||||||||
Other | 174,084 | 165,859 | |||||||||
Total current liabilities | 739,463 | 640,746 | |||||||||
Debt | |||||||||||
Long-term debt | 444,175 | 444,628 | |||||||||
Other | |||||||||||
Compensation and benefits | 30,562 | 28,365 | |||||||||
Operating lease liabilities, net of current portion | 51,992 | 55,263 | |||||||||
Finance lease liabilities, net of current portion | 30,547 | 31,898 | |||||||||
Deferred income taxes | 50,884 | 3,641 | |||||||||
Other long-term liabilities | 17,839 | 15,480 | |||||||||
181,824 | 134,647 | ||||||||||
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, 44,815 and 44,698 shares issued, respectively |
448 | 447 | |||||||||
Treasury stock, 5,367 shares at cost |
(138,909) | (138,909) | |||||||||
Additional paid-in capital |
548,035 | 543,249 | |||||||||
Accumulated other comprehensive loss |
(902) | (1,047) | |||||||||
Retained earnings | 1,574,400 | 948,879 | |||||||||
Total stockholders' equity | 1,983,072 | 1,352,619 | |||||||||
Total liabilities and stockholders' equity | $ | 3,348,534 | $ | 2,572,640 |
Nine Months Ended September 30 | |||||||||||
2022 | 2021 | ||||||||||
Cash provided by (used for) operations | |||||||||||
Net income | $ | 740,298 | $ | 543,411 | |||||||
Items in net income not using (providing) cash | |||||||||||
Depreciation and amortization, including deferred financing costs and other |
71,213 | 61,559 | |||||||||
Stock-based compensation | 8,690 | 5,684 | |||||||||
Pension expense | 253 | 57 | |||||||||
Deferred income taxes | 45,365 | (12,017) | |||||||||
Change in fair value of interest rate swaps | (3,594) | (1,058) | |||||||||
Other | (830) | 928 | |||||||||
Decrease (increase) in working capital, net of acquisitions | |||||||||||
Receivables | (51,027) | (99,881) | |||||||||
Inventories | (83,539) | (142,171) | |||||||||
Prepaid expenses and other | (5,901) | (7,007) | |||||||||
Accounts payable and accrued liabilities | 78,444 | 186,090 | |||||||||
Pension contributions | (922) | (229) | |||||||||
Income taxes payable | 14,970 | (7,927) | |||||||||
Other | 705 | (348) | |||||||||
Net cash provided by operations | 814,125 | 527,091 | |||||||||
Cash provided by (used for) investment | |||||||||||
Expenditures for property and equipment | (61,835) | (51,460) | |||||||||
Acquisitions of businesses and facilities | (516,881) | — | |||||||||
Proceeds from sales of assets and other | 3,094 | 636 | |||||||||
Net cash used for investment | (575,622) | (50,824) | |||||||||
Cash provided by (used for) financing | |||||||||||
Borrowings of long-term debt, including revolving credit facility | — | 28,000 | |||||||||
Payments of long-term debt, including revolving credit facility | — | (28,000) | |||||||||
Payments of deferring financing costs | (1,170) | — | |||||||||
Dividends paid on common stock | (114,025) | (90,969) | |||||||||
Tax withholding payments on stock-based awards | (3,930) | (2,729) | |||||||||
Other | (1,221) | (1,065) | |||||||||
Net cash used for financing | (120,346) | (94,763) | |||||||||
Net increase in cash and cash equivalents | 118,157 | 381,504 | |||||||||
Balance at beginning of the period | 748,907 | 405,382 | |||||||||
Balance at end of the period | $ | 867,064 | $ | 786,886 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30 | June 30, 2022 | September 30 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
Net income | $ | 219,587 | $ | 91,699 | $ | 218,111 | $ | 740,298 | $ | 543,411 | |||||||||||||||||||
Interest expense | 6,398 | 6,279 | 6,317 | 18,969 | 18,501 | ||||||||||||||||||||||||
Interest income | (3,238) | (63) | (1,385) | (4,688) | (173) | ||||||||||||||||||||||||
Income tax provision | 76,042 | 31,158 | 73,886 | 248,794 | 183,632 | ||||||||||||||||||||||||
Depreciation and amortization | 28,374 | 20,299 | 20,694 | 69,611 | 60,258 | ||||||||||||||||||||||||
EBITDA | 327,163 | 149,372 | 317,623 | 1,072,984 | 805,629 | ||||||||||||||||||||||||
Change in fair value of interest rate swaps | (1,134) | (59) | (394) | (3,594) | (1,058) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 326,029 | $ | 149,313 | $ | 317,229 | $ | 1,069,390 | $ | 804,571 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30 | June 30, 2022 | September 30 | |||||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||
Wood Products | |||||||||||||||||||||||||||||
Segment income | $ | 155,972 | $ | 122,056 | $ | 154,101 | $ | 500,189 | $ | 432,869 | |||||||||||||||||||
Depreciation and amortization | 21,285 | 13,914 | 13,653 | 48,578 | 41,388 | ||||||||||||||||||||||||
EBITDA | $ | 177,257 | $ | 135,970 | $ | 167,754 | $ | 548,767 | $ | 474,257 | |||||||||||||||||||
Building Materials Distribution | |||||||||||||||||||||||||||||
Segment income | $ | 154,436 | $ | 16,565 | $ | 154,308 | $ | 534,636 | $ | 343,122 | |||||||||||||||||||
Depreciation and amortization | 6,760 | 6,013 | 6,728 | 20,064 | 17,749 | ||||||||||||||||||||||||
EBITDA | $ | 161,196 | $ | 22,578 | $ | 161,036 | $ | 554,700 | $ | 360,871 | |||||||||||||||||||
Corporate | |||||||||||||||||||||||||||||
Unallocated corporate costs | $ | (11,038) | $ | (9,235) | $ | (11,334) | $ | (32,752) | $ | (31,569) | |||||||||||||||||||
Foreign currency exchange loss | (1,674) | (353) | (499) | (2,041) | (52) | ||||||||||||||||||||||||
Pension expense (excluding service costs) | (41) | (19) | (41) | (253) | (57) | ||||||||||||||||||||||||
Change in fair value of interest rate swaps | 1,134 | 59 | 394 | 3,594 | 1,058 | ||||||||||||||||||||||||
Depreciation and amortization | 329 | 372 | 313 | 969 | 1,121 | ||||||||||||||||||||||||
EBITDA | (11,290) | (9,176) | (11,167) | (30,483) | (29,499) | ||||||||||||||||||||||||
Change in fair value of interest rate swaps | (1,134) | (59) | (394) | (3,594) | (1,058) | ||||||||||||||||||||||||
Corporate adjusted EBITDA | $ | (12,424) | $ | (9,235) | $ | (11,561) | $ | (34,077) | $ | (30,557) | |||||||||||||||||||
Total Company adjusted EBITDA | $ | 326,029 | $ | 149,313 | $ | 317,229 | $ | 1,069,390 | $ | 804,571 |
Wood Products Segment | |||||||||||||||||
2022 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
LVL sales volume (MCF) | 4,641 | 4,586 | 5,190 | 14,417 | |||||||||||||
I-joist sales volume (MELF) | 65,362 | 69,467 | 64,421 | 199,250 | |||||||||||||
Plywood sales volume (MSF 3/8") | 316,941 | 280,594 | 328,586 | 926,121 | |||||||||||||
Lumber sales volume (MBF) | 17,139 | 16,935 | 24,045 | 58,119 | |||||||||||||
LVL mill net sales price ($/CF) | $ | 26.40 | $ | 28.47 | $ | 33.82 | $ | 29.73 | |||||||||
I-joist mill net sales price ($/MELF) | $ | 1,877 | $ | 2,066 | $ | 2,429 | $ | 2,121 | |||||||||
Plywood net sales price ($/MSF 3/8") | $ | 689 | $ | 569 | $ | 477 | $ | 577 | |||||||||
Lumber net sales price ($/MBF) | $ | 1,011 | $ | 1,214 | $ | 880 | $ | 1,016 | |||||||||
Segment sales (000) | $ | 558,944 | $ | 536,030 | $ | 595,320 | $ | 1,690,294 | |||||||||
Segment income (000) | $ | 190,116 | $ | 154,101 | $ | 155,972 | $ | 500,189 | |||||||||
Segment depreciation and amortization (000) | $ | 13,640 | $ | 13,653 | $ | 21,285 | $ | 48,578 | |||||||||
Segment EBITDA (000)1 |
$ | 203,756 | $ | 167,754 | $ | 177,257 | $ | 548,767 | |||||||||
EBITDA as a percentage of sales | 36.5 | % | 31.3 | % | 29.8 | % | 32.5 | % | |||||||||
Capital spending (000)3 |
$ | 8,986 | $ | 12,861 | $ | 12,949 | $ | 34,796 | |||||||||
Receivables (000) | $ | 120,960 | $ | 113,395 | $ | 94,017 | |||||||||||
Inventories (000) | $ | 181,810 | $ | 191,411 | $ | 214,576 | |||||||||||
Accounts payable (000) | $ | 53,797 | $ | 65,272 | $ | 72,877 | |||||||||||
2021 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
LVL sales volume (MCF) | 4,359 | 4,705 | 4,647 | 4,518 | 18,229 | ||||||||||||
I-joist sales volume (MELF) | 71,586 | 75,697 | 76,218 | 66,983 | 290,484 | ||||||||||||
Plywood sales volume (MSF 3/8") | 303,302 | 337,593 | 313,759 | 304,285 | 1,258,939 | ||||||||||||
Lumber sales volume (MBF) | 19,273 | 21,138 | 17,658 | 18,935 | 77,004 | ||||||||||||
LVL mill net sales price ($/CF) | $ | 19.00 | $ | 19.63 | $ | 22.30 | $ | 25.96 | $ | 21.73 | |||||||
I-joist mill net sales price ($/MELF) | $ | 1,319 | $ | 1,363 | $ | 1,575 | $ | 1,822 | $ | 1,514 | |||||||
Plywood net sales price ($/MSF 3/8") | $ | 556 | $ | 878 | $ | 561 | $ | 401 | $ | 606 | |||||||
Lumber net sales price ($/MBF) | $ | 975 | $ | 1,200 | $ | 1,184 | $ | 804 | $ | 1,043 | |||||||
Segment sales (000) | $ | 432,335 | $ | 594,569 | $ | 497,316 | $ | 446,584 | $ | 1,970,804 | |||||||
Segment income (000) | $ | 97,052 | $ | 213,761 | $ | 122,056 | $ | 98,366 | $ | 531,235 | |||||||
Segment depreciation and amortization (000) | $ | 13,346 | $ | 14,128 | $ | 13,914 | $ | 13,861 | $ | 55,249 | |||||||
Segment EBITDA (000)1 |
$ | 110,398 | $ | 227,889 | $ | 135,970 | $ | 112,227 | $ | 586,484 | |||||||
EBITDA as a percentage of sales | 25.5 | % | 38.3 | % | 27.3 | % | 25.1 | % | 29.8 | % | |||||||
Capital spending (000) | $ | 7,047 | $ | 7,673 | $ | 11,422 | $ | 22,138 | $ | 48,280 | |||||||
Receivables (000) | $ | 100,595 | $ | 124,757 | $ | 95,307 | $ | 164,373 | |||||||||
Inventories (000) | $ | 167,618 | $ | 182,465 | $ | 173,854 | $ | 169,451 | |||||||||
Accounts payable (000) | $ | 47,515 | $ | 69,939 | $ | 57,129 | $ | 45,662 |
Wood Products Segment (continued) | |||||||||||||||||
2020 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
LVL sales volume (MCF) | 4,673 | 3,847 | 4,560 | 4,262 | 17,342 | ||||||||||||
I-joist sales volume (MELF) | 59,487 | 49,514 | 63,000 | 68,784 | 240,785 | ||||||||||||
Plywood sales volume (MSF 3/8") | 317,843 | 313,995 | 315,950 | 305,159 | 1,252,947 | ||||||||||||
Lumber sales volume (MBF) | 22,807 | 21,901 | 21,592 | 19,794 | 86,094 | ||||||||||||
LVL mill net sales price ($/CF) | $ | 18.50 | $ | 18.36 | $ | 18.14 | $ | 18.04 | $ | 18.26 | |||||||
I-joist mill net sales price ($/MELF) | $ | 1,276 | $ | 1,260 | $ | 1,237 | $ | 1,212 | $ | 1,244 | |||||||
Plywood net sales price ($/MSF 3/8") | $ | 267 | $ | 287 | $ | 428 | $ | 407 | $ | 347 | |||||||
Lumber net sales price ($/MBF) | $ | 520 | $ | 535 | $ | 596 | $ | 820 | $ | 612 | |||||||
Segment sales (000) | $ | 320,061 | $ | 281,505 | $ | 363,674 | $ | 358,661 | $ | 1,323,901 | |||||||
Segment income (000) | $ | 3,763 | $ | 17,074 | $ | 66,035 | $ | 40,848 | $ | 127,720 | |||||||
Segment depreciation and amortization (000)2 |
$ | 29,603 | $ | 13,931 | $ | 13,938 | $ | 13,669 | $ | 71,141 | |||||||
Segment EBITDA (000)1 |
$ | 33,366 | $ | 31,005 | $ | 79,973 | $ | 54,517 | $ | 198,861 | |||||||
EBITDA as a percentage of sales | 10.4 | % | 11.0 | % | 22.0 | % | 15.2 | % | 15.0 | % | |||||||
Capital spending (000) | $ | 11,341 | $ | 5,644 | $ | 6,316 | $ | 14,929 | $ | 38,230 | |||||||
Receivables (000) | $ | 69,136 | $ | 67,674 | $ | 86,892 | $ | 62,994 | |||||||||
Inventories (000) | $ | 164,230 | $ | 140,120 | $ | 136,681 | $ | 149,374 | |||||||||
Accounts payable (000) | $ | 44,315 | $ | 38,898 | $ | 48,194 | $ | 44,593 | |||||||||
1Segment EBITDA is calculated as segment income before depreciation and amortization. | |||||||||||||||||
2Segment depreciation and amortization in first quarter 2020 includes accelerated depreciation of $15.0 million to fully depreciate the curtailed I-joist production assets at our Roxboro, North Carolina facility. | |||||||||||||||||
3Capital spending in third quarter 2022 excludes $516.9 million of cash paid for the acquisition of businesses and facilities. |
Building Materials Distribution Segment | |||||||||||||||||
2022 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
Commodity sales | 52.2 | % | 44.9 | % | 39.6 | % | 45.7 | % | |||||||||
General line sales | 29.1 | % | 32.9 | % | 35.3 | % | 32.4 | % | |||||||||
EWP sales | 18.7 | % | 22.2 | % | 25.1 | % | 21.9 | % | |||||||||
Total sales (000) | $ | 2,111,833 | $ | 2,131,200 | $ | 1,956,802 | $ | 6,199,835 | |||||||||
Gross margin1 |
18.0 | % | 13.9 | % | 15.4 | % | 15.8 | % | |||||||||
Segment income (000) | $ | 225,892 | $ | 154,308 | $ | 154,436 | $ | 534,636 | |||||||||
Segment depreciation and amortization (000) | $ | 6,576 | $ | 6,728 | $ | 6,760 | $ | 20,064 | |||||||||
Segment EBITDA (000)2 |
$ | 232,468 | $ | 161,036 | $ | 161,196 | $ | 554,700 | |||||||||
EBITDA as a percentage of sales | 11.0 | % | 7.6 | % | 8.2 | % | 8.9 | % | |||||||||
Capital spending (000) | $ | 7,892 | $ | 10,009 | $ | 7,938 | $ | 25,839 | |||||||||
Receivables (000) | $ | 616,040 | $ | 540,167 | $ | 479,876 | |||||||||||
Inventories (000) | $ | 622,858 | $ | 612,196 | $ | 552,610 | |||||||||||
Accounts payable (000) | $ | 479,584 | $ | 413,235 | $ | 355,170 | |||||||||||
2021 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
Commodity sales | 55.4 | % | 60.2 | % | 44.8 | % | 43.7 | % | 51.6 | % | |||||||
General line sales | 28.9 | % | 26.1 | % | 33.7 | % | 33.1 | % | 30.2 | % | |||||||
EWP sales | 15.7 | % | 13.7 | % | 21.5 | % | 23.2 | % | 18.2 | % | |||||||
Total sales (000) | $ | 1,634,777 | $ | 2,172,744 | $ | 1,721,244 | $ | 1,645,513 | $ | 7,174,278 | |||||||
Gross margin1 |
15.1 | % | 15.6 | % | 7.9 | % | 16.2 | % | 13.8 | % | |||||||
Segment income (000) | $ | 120,219 | $ | 206,338 | $ | 16,565 | $ | 137,963 | $ | 481,085 | |||||||
Segment depreciation and amortization (000) | $ | 5,819 | $ | 5,917 | $ | 6,013 | $ | 6,258 | $ | 24,007 | |||||||
Segment EBITDA (000)2 |
$ | 126,038 | $ | 212,255 | $ | 22,578 | $ | 144,221 | $ | 505,092 | |||||||
EBITDA as a percentage of sales | 7.7 | % | 9.8 | % | 1.3 | % | 8.8 | % | 7.0 | % | |||||||
Capital spending (000)3 |
$ | 6,247 | $ | 10,499 | $ | 7,978 | $ | 32,833 | $ | 57,557 | |||||||
Receivables (000) | $ | 497,466 | $ | 542,524 | $ | 445,542 | $ | 408,948 | |||||||||
Inventories (000) | $ | 444,082 | $ | 544,739 | $ | 470,516 | $ | 491,220 | |||||||||
Accounts payable (000) | $ | 438,562 | $ | 474,906 | $ | 391,742 | $ | 377,563 |
Building Materials Distribution Segment (continued) | |||||||||||||||||
2020 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
Commodity sales | 41.9 | % | 43.2 | % | 50.0 | % | 49.7 | % | 46.6 | % | |||||||
General line sales | 37.9 | % | 39.5 | % | 33.6 | % | 32.6 | % | 35.6 | % | |||||||
EWP sales | 20.2 | % | 17.3 | % | 16.4 | % | 17.7 | % | 17.8 | % | |||||||
Total sales (000) | $ | 1,049,997 | $ | 1,134,260 | $ | 1,437,683 | $ | 1,330,078 | $ | 4,952,018 | |||||||
Gross margin1 |
12.6 | % | 13.4 | % | 16.4 | % | 13.0 | % | 14.0 | % | |||||||
Segment income (000) | $ | 29,302 | $ | 43,210 | $ | 107,901 | $ | 67,081 | $ | 247,494 | |||||||
Segment depreciation and amortization (000) | $ | 5,344 | $ | 5,584 | $ | 5,686 | $ | 5,846 | $ | 22,460 | |||||||
Segment EBITDA (000)2 |
$ | 34,646 | $ | 48,794 | $ | 113,587 | $ | 72,927 | $ | 269,954 | |||||||
EBITDA as a percentage of sales | 3.3 | % | 4.3 | % | 7.9 | % | 5.5 | % | 5.5 | % | |||||||
Capital spending (000) | $ | 6,528 | $ | 4,358 | $ | 11,708 | $ | 17,382 | $ | 39,976 | |||||||
Receivables (000) | $ | 304,082 | $ | 322,430 | $ | 386,236 | $ | 349,628 | |||||||||
Inventories (000) | $ | 372,084 | $ | 316,008 | $ | 317,646 | $ | 354,106 | |||||||||
Accounts payable (000) | $ | 282,886 | $ | 297,147 | $ | 357,381 | $ | 269,650 | |||||||||
1We define gross margin as "Sales" less "Materials, labor, and other operating expenses (excluding depreciation)." Substantially all costs included in "Materials, labor, and other operating expenses (excluding depreciation)" for our Building Materials Distribution segment are for inventory purchased for resale. Gross margin percentage is gross margin as a percentage of segment sales. | |||||||||||||||||
2Segment EBITDA is calculated as segment income before depreciation and amortization. | |||||||||||||||||
3During 2021, capital spending in fourth quarter includes approximately $15 million to purchase a BMD property in Walton, Kentucky to expand our service capabilities in the Cincinnati and surrounding markets. |
Total Boise Cascade Company | |||||||||||||||||
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 tables reconcile net income to EBITDA and Adjusted EBITDA for the periods noted below: | |||||||||||||||||
2022 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
Net income | $ | 302,600 | $ | 218,111 | $ | 219,587 | $ | 740,298 | |||||||||
Interest expense | 6,254 | 6,317 | 6,398 | 18,969 | |||||||||||||
Interest income | (65) | (1,385) | (3,238) | (4,688) | |||||||||||||
Income tax provision | 98,866 | 73,886 | 76,042 | 248,794 | |||||||||||||
Depreciation and amortization | 20,543 | 20,694 | 28,374 | 69,611 | |||||||||||||
EBITDA | 428,198 | 317,623 | 327,163 | 1,072,984 | |||||||||||||
Change in fair value of interest rate swaps | (2,066) | (394) | (1,134) | (3,594) | |||||||||||||
Adjusted EBITDA | $ | 426,132 | $ | 317,229 | $ | 326,029 | $ | 1,069,390 | |||||||||
2021 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
Net income | $ | 149,156 | $ | 302,556 | $ | 91,699 | 169,075 | $ | 712,486 | ||||||||
Interest expense | 5,875 | 6,347 | 6,279 | 6,305 | 24,806 | ||||||||||||
Interest income | (59) | (51) | (63) | (22) | (195) | ||||||||||||
Income tax provision | 51,448 | 101,026 | 31,158 | 52,733 | 236,365 | ||||||||||||
Depreciation and amortization | 19,539 | 20,420 | 20,299 | 20,495 | 80,753 | ||||||||||||
EBITDA | 225,959 | 430,298 | 149,372 | 248,586 | 1,054,215 | ||||||||||||
Change in fair value of interest rate swaps | (1,024) | 25 | (59) | (687) | (1,745) | ||||||||||||
Adjusted EBITDA | $ | 224,935 | $ | 430,323 | $ | 149,313 | 247,899 | $ | 1,052,470 | ||||||||
2020 | |||||||||||||||||
Q1 | Q2 | Q3 | Q4 | YTD | |||||||||||||
Net income | $ | 12,200 | $ | 33,586 | $ | 103,192 | $ | 26,001 | $ | 174,979 | |||||||
Interest expense | 6,421 | 6,633 | 7,002 | 6,167 | 26,223 | ||||||||||||
Interest income | (655) | (190) | (113) | (41) | (999) | ||||||||||||
Income tax provision | 4,007 | 11,334 | 34,633 | 61,358 | 111,332 | ||||||||||||
Depreciation and amortization | 35,332 | 19,899 | 20,029 | 19,909 | 95,169 | ||||||||||||
EBITDA | 57,305 | 71,262 | 164,743 | 113,394 | 406,704 | ||||||||||||
Change in fair value of interest rate swaps | 2,314 | 514 | (147) | (255) | 2,426 | ||||||||||||
Loss on extinguishment of debt | — | — | 13,968 | — | 13,968 | ||||||||||||
Adjusted EBITDA | $ | 59,619 | $ | 71,776 | $ | 178,564 | $ | 113,139 | $ | 423,098 |