Exhibit 99.2
Boise Cascade Company
Quarterly Statistical Information
|
| | | | | | | | | | | | | | | |
| Wood Products Segment | | | | | |
| | 2013 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| LVL sales volume (MCF) | 2,718 |
| 2,681 |
| 2,996 |
| | 8,395 |
|
| I-joist sales volume (MELF) | 40,937 |
| 43,954 |
| 50,552 |
| | 135,443 |
|
| Plywood sales volume (MSF 3/8") | 345,728 |
| 354,904 |
| 343,922 |
| | 1,044,554 |
|
| Lumber sales volume (MBF) | 49,784 |
| 51,722 |
| 50,391 |
| | 151,897 |
|
| LVL mill net sales price ($/CF) | $ | 15.25 |
| $ | 15.67 |
| $ | 15.85 |
| | $ | 15.60 |
|
| I-joist mill net sales price ($/MELF) | $ | 964 |
| $ | 989 |
| $ | 1,017 |
| | $ | 992 |
|
| Plywood net sales price ($/MSF 3/8") | $ | 331 |
| $ | 328 |
| $ | 303 |
| | $ | 321 |
|
| Lumber net sales price ($/MBF) | $ | 463 |
| $ | 515 |
| $ | 515 |
| | $ | 498 |
|
| Segment sales (000) | $ | 269,216 |
| $ | 280,417 |
| $ | 283,204 |
| | $ | 832,837 |
|
| Segment income (000) | $ | 20,808 |
| $ | 23,045 |
| $ | 17,928 |
| | $ | 61,781 |
|
| Segment depreciation and amortization (000) | $ | 6,253 |
| $ | 6,517 |
| $ | 6,686 |
| | $ | 19,456 |
|
Segment EBITDA (000)1 | $ | 27,061 |
| $ | 29,562 |
| $ | 24,614 |
| | $ | 81,237 |
|
| EBITDA as a percentage of sales | 10.1 | % | 10.5 | % | 8.7 | % | | 9.8 | % |
Capital spending (000)2 | $ | 3,519 |
| $ | 5,703 |
| $ | 9,065 |
| | $ | 18,287 |
|
| Receivables (000) | $ | 60,386 |
| $ | 58,363 |
| $ | 64,815 |
| | |
| Inventories (000) | $ | 124,030 |
| $ | 123,467 |
| $ | 145,198 |
| | |
| Accounts payable (000) | $ | 40,661 |
| $ | 47,413 |
| $ | 54,150 |
| | |
| | | | | | |
| | 2012 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| LVL sales volume (MCF) | 2,116 |
| 2,271 |
| 2,586 |
| 2,107 |
| 9,080 |
|
| I-joist sales volume (MELF) | 29,974 |
| 38,640 |
| 41,826 |
| 34,541 |
| 144,981 |
|
| Plywood sales volume (MSF 3/8") | 327,867 |
| 346,360 |
| 343,350 |
| 338,702 |
| 1,356,279 |
|
| Lumber sales volume (MBF) | 40,734 |
| 48,925 |
| 50,274 |
| 48,146 |
| 188,079 |
|
| LVL mill net sales price ($/CF) | $ | 15.05 |
| $ | 14.94 |
| $ | 14.75 |
| $ | 14.45 |
| $ | 14.80 |
|
| I-joist mill net sales price ($/MELF) | $ | 935 |
| $ | 928 |
| $ | 915 |
| $ | 909 |
| $ | 921 |
|
| Plywood net sales price ($/MSF 3/8") | $ | 267 |
| $ | 290 |
| $ | 318 |
| $ | 304 |
| $ | 295 |
|
| Lumber net sales price ($/MBF) | $ | 414 |
| $ | 448 |
| $ | 430 |
| $ | 426 |
| $ | 430 |
|
| Segment sales (000) | $ | 211,143 |
| $ | 241,842 |
| $ | 259,759 |
| $ | 230,508 |
| $ | 943,252 |
|
| Segment income (000) | $ | 10,811 |
| $ | 15,548 |
| $ | 22,464 |
| $ | 6,971 |
| $ | 55,794 |
|
| Segment depreciation and amortization (000) | $ | 5,905 |
| $ | 6,113 |
| $ | 6,164 |
| $ | 6,262 |
| $ | 24,444 |
|
Segment EBITDA (000)1 | $ | 16,716 |
| $ | 21,661 |
| $ | 28,628 |
| $ | 13,233 |
| $ | 80,238 |
|
| EBITDA as a percentage of sales | 7.9 | % | 9.0 | % | 11.0 | % | 5.7 | % | 8.5 | % |
Capital spending (000)2 | $ | 2,762 |
| $ | 3,962 |
| $ | 5,324 |
| $ | 8,253 |
| $ | 20,301 |
|
| Receivables (000) | $ | 46,748 |
| $ | 52,906 |
| $ | 52,813 |
| $ | 36,450 |
| |
| Inventories (000) | $ | 107,764 |
| $ | 106,036 |
| $ | 119,322 |
| $ | 120,598 |
| |
| Accounts payable (000) | $ | 31,409 |
| $ | 41,583 |
| $ | 44,460 |
| $ | 32,436 |
| |
Boise Cascade Company
Quarterly Statistical Information (continued)
|
| | | | | | | | | | | | | | | |
| Wood Products Segment (continued) | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| LVL sales volume (MCF) | 1,599 |
| 1,780 |
| 1,929 |
| 1,784 |
| 7,092 |
|
| I-joist sales volume (MELF) | 22,063 |
| 31,525 |
| 30,521 |
| 26,349 |
| 110,458 |
|
| Plywood sales volume (MSF 3/8") | 240,194 |
| 285,764 |
| 296,040 |
| 284,461 |
| 1,106,459 |
|
| Lumber sales volume (MBF) | 38,099 |
| 38,331 |
| 39,230 |
| 37,656 |
| 153,316 |
|
| LVL mill net sales price ($/CF) | $ | 16.14 |
| $ | 15.93 |
| $ | 15.53 |
| $ | 14.50 |
| $ | 15.51 |
|
| I-joist mill net sales price ($/MELF) | $ | 974 |
| $ | 976 |
| $ | 958 |
| $ | 919 |
| $ | 957 |
|
| Plywood net sales price ($/MSF 3/8") | $ | 232 |
| $ | 230 |
| $ | 229 |
| $ | 238 |
| $ | 232 |
|
| Lumber net sales price ($/MBF) | $ | 410 |
| $ | 419 |
| $ | 437 |
| $ | 416 |
| $ | 421 |
|
| Segment sales (000) | $ | 154,941 |
| $ | 182,427 |
| $ | 194,843 |
| $ | 180,250 |
| $ | 712,461 |
|
| Segment loss (000) | $ | (7,265 | ) | $ | (2,662 | ) | $ | (71 | ) | $ | (5,073 | ) | $ | (15,071 | ) |
| Segment depreciation and amortization (000) | $ | 6,797 |
| $ | 7,129 |
| $ | 7,172 |
| $ | 7,289 |
| $ | 28,387 |
|
Segment EBITDA (000)1 | $ | (468 | ) | $ | 4,467 |
| $ | 7,101 |
| $ | 2,216 |
| $ | 13,316 |
|
| EBITDA as a percentage of sales | (0.3 | )% | 2.4 | % | 3.6 | % | 1.2 | % | 1.9 | % |
Capital spending (000)2 | $ | 8,478 |
| $ | 5,700 |
| $ | 4,444 |
| $ | 4,877 |
| $ | 23,499 |
|
| Receivables (000) | $ | 41,202 |
| $ | 39,758 |
| $ | 41,579 |
| $ | 33,832 |
| |
| Inventories (000) | $ | 92,956 |
| $ | 81,397 |
| $ | 95,439 |
| $ | 108,643 |
| |
| Accounts payable (000) | $ | 24,404 |
| $ | 32,307 |
| $ | 33,399 |
| $ | 29,043 |
| |
| | | | | | |
1Segment EBITDA is calculated as segment income (loss) before depreciation and amortization. |
2 Capital spending in third quarter 2013, first quarter 2012, and second quarter 2011 does not include $102.0 million, $2.4 million, and $5.8 million, respectively, of cash paid for the acquisitions of businesses and facilities. |
Boise Cascade Company
Quarterly Statistical Information (continued)
|
| | | | | | | | | | | | | | | |
| Building Materials Distribution Segment | | | | |
| | 2013 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Commodity sales | 54.1 | % | 51.2 | % | 49.5 | % | | 51.4 | % |
| General line sales | 31.0 | % | 34.4 | % | 33.9 | % | | 33.3 | % |
| EWP sales | 14.9 | % | 14.4 | % | 16.6 | % | | 15.3 | % |
| Total sales (000) | $ | 581,129 |
| $ | 681,486 |
| $ | 721,523 |
| | $ | 1,984,138 |
|
Gross margin1 | 11.0 | % | 9.1 | % | 11.6 | % | | 10.6 | % |
| Segment income (000) | $ | 7,997 |
| $ | 3,276 |
| $ | 17,863 |
| | $ | 29,136 |
|
| Segment depreciation and amortization (000) | $ | 2,178 |
| $ | 2,217 |
| $ | 2,245 |
| | $ | 6,640 |
|
Segment EBITDA (000)2 | $ | 10,175 |
| $ | 5,493 |
| $ | 20,108 |
| | $ | 35,776 |
|
| EBITDA as a percentage of sales | 1.8 | % | 0.8 | % | 2.8 | % | | 1.8 | % |
| Capital spending (000) | $ | 1,797 |
| $ | 3,023 |
| $ | 6,605 |
| | $ | 11,425 |
|
| Receivables (000) | $ | 168,056 |
| $ | 172,505 |
| $ | 167,479 |
| | |
| Inventories (000) | $ | 263,073 |
| $ | 244,883 |
| $ | 223,982 |
| | |
| Accounts payable (000) | $ | 181,496 |
| $ | 156,483 |
| $ | 144,683 |
| | |
| | | | | | |
| | 2012 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Commodity sales | 50.2 | % | 48.0 | % | 49.4 | % | 52.3 | % | 49.9 | % |
| General line sales | 36.5 | % | 38.6 | % | 36.2 | % | 33.8 | % | 36.3 | % |
| EWP sales | 13.3 | % | 13.4 | % | 14.4 | % | 13.9 | % | 13.8 | % |
| Total sales (000) | $ | 451,416 |
| $ | 580,545 |
| $ | 605,206 |
| $ | 553,068 |
| $ | 2,190,235 |
|
Gross margin1 | 11.5 | % | 11.8 | % | 12.0 | % | 11.5 | % | 11.7 | % |
| Segment income (loss) (000) | $ | (819 | ) | $ | 8,699 |
| $ | 10,300 |
| $ | 5,852 |
| $ | 24,032 |
|
| Segment depreciation and amortization (000) | $ | 2,182 |
| $ | 2,194 |
| $ | 2,263 |
| $ | 2,203 |
| $ | 8,842 |
|
Segment EBITDA (000)2 | $ | 1,363 |
| $ | 10,893 |
| $ | 12,563 |
| $ | 8,055 |
| $ | 32,874 |
|
| EBITDA as a percentage of sales | 0.3 | % | 1.9 | % | 2.1 | % | 1.5 | % | 1.5 | % |
| Capital spending (000) | $ | 1,960 |
| $ | 2,241 |
| $ | 1,405 |
| $ | 1,451 |
| $ | 7,057 |
|
| Receivables (000) | $ | 132,401 |
| $ | 145,381 |
| $ | 139,579 |
| $ | 115,366 |
| |
| Inventories (000) | $ | 210,832 |
| $ | 213,096 |
| $ | 199,255 |
| $ | 205,207 |
| |
| Accounts payable (000) | $ | 145,058 |
| $ | 139,652 |
| $ | 128,540 |
| $ | 108,532 |
| |
Boise Cascade Company
Quarterly Statistical Information (continued)
|
| | | | | | | | | | | | | | | |
| Building Materials Distribution Segment (continued) | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Commodity sales | 50.8 | % | 45.6 | % | 45.6 | % | 46.7 | % | 47.0 | % |
| General line sales | 38.4 | % | 42.3 | % | 41.5 | % | 39.6 | % | 40.6 | % |
| EWP sales | 10.8 | % | 12.1 | % | 12.9 | % | 13.7 | % | 12.4 | % |
| Total sales (000) | $ | 377,796 |
| $ | 470,691 |
| $ | 501,458 |
| $ | 429,424 |
| $ | 1,779,369 |
|
Gross margin1 | 11.5 | % | 11.2 | % | 12.2 | % | 11.9 | % | 11.7 | % |
| Segment income (loss) (000) | $ | (4,559 | ) | $ | 1,337 |
| $ | 6,040 |
| $ | (830 | ) | $ | 1,988 |
|
| Segment depreciation and amortization (000) | $ | 2,048 |
| $ | 2,050 |
| $ | 2,124 |
| $ | 2,174 |
| $ | 8,396 |
|
Segment EBITDA (000)2 | $ | (2,511 | ) | $ | 3,387 |
| $ | 8,164 |
| $ | 1,344 |
| $ | 10,384 |
|
| EBITDA as a percentage of sales | (0.7 | )% | 0.7 | % | 1.6 | % | 0.3 | % | 0.6 | % |
| Capital spending (000) | $ | 1,119 |
| $ | 1,277 |
| $ | 4,269 |
| $ | 3,352 |
| $ | 10,017 |
|
| Receivables (000) | $ | 116,689 |
| $ | 125,530 |
| $ | 122,190 |
| $ | 95,206 |
| |
| Inventories (000) | $ | 208,339 |
| $ | 193,651 |
| $ | 176,063 |
| $ | 175,334 |
| |
| Accounts payable (000) | $ | 110,146 |
| $ | 115,120 |
| $ | 102,328 |
| $ | 85,779 |
| |
| | | | | | |
1We define gross margin as "Sales" less "Materials, labor, and other operating expenses (excluding depreciation)." Materials, labor, and other operating expenses for our Building Materials Distribution segment primarily include costs of inventory purchased for resale. Gross margin percentage is gross margin as a percentage of segment sales. |
2Segment EBITDA is calculated as segment income (loss) before depreciation and amortization. |
Boise Cascade Company
Quarterly Statistical Information (continued)
Reconciliation of Non-GAAP Financial Measures
(000)
|
| | | | | | | | | | | | | | | |
| Total Boise Cascade Company | | | | |
| | | | | | |
| EBITDA represents income (loss) before interest (interest expense and interest income), income taxes, depreciation and amortization. The following tables reconcile net income (loss) to EBITDA for the periods noted below: |
| | 2013 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| | | | | | |
Net income1 | $ | 80,836 |
| $ | 10,412 |
| $ | 15,860 |
| | $ | 107,108 |
|
| Interest expense | 4,891 |
| 4,781 |
| 5,174 |
| | 14,846 |
|
| Interest income | (62 | ) | (62 | ) | (88 | ) | | (212 | ) |
Income tax provision (benefit)1 | (61,107 | ) | 6,797 |
| 9,602 |
| | (44,708 | ) |
| Depreciation and amortization | 8,477 |
| 8,766 |
| 8,962 |
| | 26,205 |
|
| EBITDA | $ | 33,035 |
| $ | 30,694 |
| $ | 39,510 |
| | $ | 103,239 |
|
| | | | | | |
| | 2012 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| | | | | | |
| Net income | $ | 1,668 |
| $ | 15,047 |
| $ | 23,503 |
| $ | 1,278 |
| $ | 41,496 |
|
| Interest expense | 4,813 |
| 4,818 |
| 4,840 |
| 7,286 |
| 21,757 |
|
| Interest income | (107 | ) | (87 | ) | (87 | ) | (111 | ) | (392 | ) |
| Income tax provision | 61 |
| 78 |
| 104 |
| 64 |
| 307 |
|
| Depreciation and amortization | 8,119 |
| 8,338 |
| 8,461 |
| 8,489 |
| 33,407 |
|
| EBITDA | $ | 14,554 |
| $ | 28,194 |
| $ | 36,821 |
| $ | 17,006 |
| $ | 96,575 |
|
| | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| | | | | | |
| Net loss | $ | (19,001 | ) | $ | (9,860 | ) | $ | (3,711 | ) | $ | (13,791 | ) | $ | (46,363 | ) |
| Interest expense | 4,589 |
| 4,584 |
| 5,001 |
| 4,813 |
| 18,987 |
|
| Interest income | (146 | ) | (77 | ) | (91 | ) | (93 | ) | (407 | ) |
| Income tax provision | 96 |
| 38 |
| 12 |
| 94 |
| 240 |
|
| Depreciation and amortization | 8,907 |
| 9,241 |
| 9,352 |
| 9,522 |
| 37,022 |
|
| EBITDA | $ | (5,555 | ) | $ | 3,926 |
| $ | 10,563 |
| $ | 545 |
| $ | 9,479 |
|
| | | | | | |
1Net income for the three months ended March 31, 2013, and the nine months ended September 30, 2013, includes $68.7 million of income tax benefit associated with recording net deferred tax assets upon our conversion to a corporation. |
