Consolidating Guarantor and Nonguarantor Financial Information | Consolidating Guarantor and Nonguarantor Financial Information The following consolidating financial information presents the Statements of Comprehensive Income, Balance Sheets, and Statements of Cash Flows related to Boise Cascade. The Senior Notes are guaranteed fully and unconditionally and jointly and severally by each of our existing and future subsidiaries (other than our foreign subsidiaries). Each of our existing subsidiaries that is a guarantor of the Senior Notes is 100% owned by Boise Cascade. Other than the consolidated financial statements and footnotes for Boise Cascade and the consolidating financial information, financial statements and other disclosures concerning the guarantors have not been presented because management believes that such information is not material to investors. Furthermore, the cancellation provisions in the related indenture regarding guarantor subsidiaries are customary, and they do not include an arrangement that permits a guarantor subsidiary to opt out of the obligation prior to or during the term of the debt. Each guarantor subsidiary is automatically released from its obligations as a guarantor upon the sale of the subsidiary or substantially all of its assets to a third party, the designation of the subsidiary as an unrestricted subsidiary for purposes of the covenants included in the indenture, the release of the indebtedness under the indenture, or if the issuer exercises its legal defeasance option or the discharge of its obligations in accordance with the indenture governing the Senior Notes. Boise Cascade Company and Subsidiaries Consolidating Statements of Comprehensive Income For the Three Months Ended September 30, 2015 (unaudited) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) Sales Trade $ — $ 988,725 $ 2,855 $ — $ 991,580 Intercompany — — 5,306 (5,306 ) — — 988,725 8,161 (5,306 ) 991,580 Costs and expenses Materials, labor, and other operating expenses (excluding depreciation) (37 ) 852,733 7,052 (5,614 ) 854,134 Depreciation and amortization 79 13,899 271 — 14,249 Selling and distribution expenses 20 72,197 451 — 72,668 General and administrative expenses 4,159 6,878 — 308 11,345 Other (income) expense, net (136 ) (1,068 ) (52 ) — (1,256 ) 4,085 944,639 7,722 (5,306 ) 951,140 Income (loss) from operations (4,085 ) 44,086 439 — 40,440 Foreign currency exchange gain (loss) (169 ) 126 (105 ) — (148 ) Interest expense (5,690 ) (39 ) — — (5,729 ) Interest income 36 37 — — 73 (5,823 ) 124 (105 ) — (5,804 ) Income (loss) before income taxes and equity in net income of affiliates (9,908 ) 44,210 334 — 34,636 Income tax (provision) benefit (12,650 ) 21 — — (12,629 ) Income (loss) before equity in net income of affiliates (22,558 ) 44,231 334 — 22,007 Equity in net income of affiliates 44,565 — — (44,565 ) — Net income 22,007 44,231 334 (44,565 ) 22,007 Other comprehensive income, net of tax Defined benefit pension plans Amortization of actuarial loss 608 — — — 608 Other comprehensive income, net of tax 608 — — — 608 Comprehensive income $ 22,615 $ 44,231 $ 334 $ (44,565 ) $ 22,615 Boise Cascade Company and Subsidiaries Consolidating Statements of Comprehensive Income For the Three Months Ended September 30, 2014 (unaudited) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) Sales Trade $ — $ 979,797 $ 3,522 $ — $ 983,319 Intercompany — — 5,082 (5,082 ) — — 979,797 8,604 (5,082 ) 983,319 Costs and expenses Materials, labor, and other operating expenses (excluding depreciation) — 825,634 7,551 (5,295 ) 827,890 Depreciation and amortization 44 12,868 291 — 13,203 Selling and distribution expenses — 72,092 622 — 72,714 General and administrative expenses 5,444 7,516 — 213 13,173 Other (income) expense, net (13 ) 246 (85 ) — 148 5,475 918,356 8,379 (5,082 ) 927,128 Income (loss) from operations (5,475 ) 61,441 225 — 56,191 Foreign currency exchange loss (192 ) (81 ) (43 ) — (316 ) Interest expense (5,514 ) — — — (5,514 ) Interest income 7 50 — — 57 (5,699 ) (31 ) (43 ) — (5,773 ) Income (loss) before income taxes and equity in net income of affiliates (11,174 ) 61,410 182 — 50,418 Income tax (provision) benefit (18,164 ) 31 — — (18,133 ) Income (loss) before equity in net income of affiliates (29,338 ) 61,441 182 — 32,285 Equity in net income of affiliates 61,623 — — (61,623 ) — Net income 32,285 61,441 182 (61,623 ) 32,285 Other comprehensive loss, net of tax Defined benefit pension plans Amortization of actuarial gain (3 ) — — — (3 ) Other comprehensive loss, net of tax (3 ) — — — (3 ) Comprehensive income $ 32,282 $ 61,441 $ 182 $ (61,623 ) $ 32,282 Boise Cascade Company and Subsidiaries Consolidating Statements of Comprehensive Income For the Nine Months Ended September 30, 2015 (unaudited) Boise Guarantor Non- Eliminations Consolidated (thousands) Sales Trade $ — $ 2,748,180 $ 8,700 $ — $ 2,756,880 Intercompany — — 15,198 (15,198 ) — — 2,748,180 23,898 (15,198 ) 2,756,880 Costs and expenses Materials, labor, and other operating expenses, (excluding depreciation) 1,218 2,377,618 20,751 (15,831 ) 2,383,756 Depreciation and amortization 201 40,064 852 — 41,117 Selling and distribution expenses 889 200,453 1,460 — 202,802 General and administrative expenses 14,595 20,143 — 633 35,371 Other (income) expense, net (383 ) (915 ) (355 ) — (1,653 ) 16,520 2,637,363 22,708 (15,198 ) 2,661,393 Income (loss) from operations (16,520 ) 110,817 1,190 — 95,487 Foreign currency exchange gain (loss) (424 ) 303 (93 ) — (214 ) Interest expense (16,749 ) (52 ) — — (16,801 ) Interest income 75 146 — — 221 (17,098 ) 397 (93 ) — (16,794 ) Income (loss) before income taxes and equity in net income of affiliates (33,618 ) 111,214 1,097 — 78,693 Income tax (provision) benefit (28,917 ) 78 — — (28,839 ) Income (loss) before equity in net income of affiliates (62,535 ) 111,292 1,097 — 49,854 Equity in net income of affiliates 112,389 — — (112,389 ) — Net income 49,854 111,292 1,097 (112,389 ) 49,854 Other comprehensive income, net of tax Defined benefit pension plans Actuarial gain 11,923 — — — 11,923 Amortization of actuarial loss 2,401 — — — 2,401 Effect of settlements 309 — — — 309 Other comprehensive income, net of tax 14,633 — — — 14,633 Comprehensive income $ 64,487 $ 111,292 $ 1,097 $ (112,389 ) $ 64,487 Boise Cascade Company and Subsidiaries Consolidating Statements of Comprehensive Income For the Nine Months Ended September 30, 2014 (unaudited) Boise Guarantor Non- Eliminations Consolidated (thousands) Sales Trade $ — $ 2,701,156 $ 10,530 $ — $ 2,711,686 Intercompany — — 13,432 (13,432 ) — — 2,701,156 23,962 (13,432 ) 2,711,686 Costs and expenses Materials, labor, and other operating expenses, (excluding depreciation) — 2,316,837 21,430 (14,237 ) 2,324,030 Depreciation and amortization 121 36,984 900 — 38,005 Selling and distribution expenses — 196,954 1,871 — 198,825 General and administrative expenses 14,376 20,582 — 805 35,763 Other (income) expense, net (13 ) (1,089 ) (487 ) — (1,589 ) 14,484 2,570,268 23,714 (13,432 ) 2,595,034 Income (loss) from operations (14,484 ) 130,888 248 — 116,652 Foreign currency exchange loss (84 ) (43 ) (12 ) — (139 ) Interest expense (16,545 ) — — — (16,545 ) Interest income 15 165 — — 180 (16,614 ) 122 (12 ) — (16,504 ) Income (loss) before income taxes and equity in net income of affiliates (31,098 ) 131,010 236 — 100,148 Income tax (provision) benefit (35,954 ) 74 — — (35,880 ) Income (loss) before equity in net income of affiliates (67,052 ) 131,084 236 — 64,268 Equity in net income of affiliates 131,320 — — (131,320 ) — Net income 64,268 131,084 236 (131,320 ) 64,268 Other comprehensive loss, net of tax Defined benefit pension plans Amortization of actuarial gain (11 ) — — — (11 ) Other comprehensive loss, net of tax (11 ) — — — (11 ) Comprehensive income $ 64,257 $ 131,084 $ 236 $ (131,320 ) $ 64,257 Boise Cascade Company and Subsidiaries Consolidating Balance Sheets at September 30, 2015 (unaudited) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) ASSETS Current Cash and cash equivalents $ 212,729 $ 43 $ 12 $ — $ 212,784 Receivables Trade, less allowances 10 230,866 537 — 231,413 Related parties — 959 — — 959 Other 894 6,730 267 — 7,891 Inventories — 397,534 7,081 — 404,615 Deferred income taxes 17,435 — 4 — 17,439 Prepaid expenses and other 4,915 2,215 13 — 7,143 Total current assets 235,983 638,347 7,914 — 882,244 Property and equipment, net 3,073 376,156 6,342 — 385,571 Timber deposits — 13,865 — — 13,865 Deferred financing costs 6,929 — — — 6,929 Goodwill — 21,823 — — 21,823 Intangible assets, net — 10,113 — — 10,113 Other assets 647 10,964 15 — 11,626 Investments in affiliates 781,205 — — (781,205 ) — Total assets $ 1,027,837 $ 1,071,268 $ 14,271 $ (781,205 ) $ 1,332,171 Boise Cascade Company and Subsidiaries Consolidating Balance Sheets at September 30, 2015 (continued) (unaudited) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) LIABILITIES AND STOCKHOLDERS' EQUITY Current Accounts payable Trade $ 9,960 $ 207,899 $ 770 $ — $ 218,629 Related parties — 3,636 — — 3,636 Accrued liabilities — — — — Compensation and benefits 14,160 41,163 262 — 55,585 Interest payable 8,157 — — — 8,157 Other 3,243 42,150 1,345 — 46,738 Total current liabilities 35,520 294,848 2,377 — 332,745 Debt Long-term debt 351,259 — — — 351,259 Other Compensation and benefits 83,551 — — — 83,551 Other long-term liabilities 20,526 7,109 — — 27,635 104,077 7,109 — — 111,186 Commitments and contingent liabilities Stockholders' equity Preferred stock — — — — — Common stock 434 — — — 434 Treasury stock (123,711 ) — — — (123,711 ) Additional paid-in capital 506,555 — — — 506,555 Accumulated other comprehensive loss (86,865 ) — — — (86,865 ) Retained earnings 240,568 — — — 240,568 Subsidiary equity — 769,311 11,894 (781,205 ) — Total stockholders' equity 536,981 769,311 11,894 (781,205 ) 536,981 Total liabilities and stockholders' equity $ 1,027,837 $ 1,071,268 $ 14,271 $ (781,205 ) $ 1,332,171 Boise Cascade Company and Subsidiaries Consolidating Balance Sheets at December 31, 2014 Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) ASSETS Current Cash and cash equivalents $ 163,512 $ 23 $ 14 $ — $ 163,549 Receivables Trade, less allowances 237 171,613 464 — 172,314 Related parties — 821 — — 821 Other 171 6,908 232 — 7,311 Inventories — 389,259 5,202 — 394,461 Deferred income taxes 20,305 — 6 — 20,311 Prepaid expenses and other 10,756 4,064 37 — 14,857 Total current assets 194,981 572,688 5,955 — 773,624 Property and equipment, net 1,601 359,474 7,053 — 368,128 Timber deposits — 13,819 — — 13,819 Deferred financing costs 7,149 — — — 7,149 Goodwill — 21,823 — — 21,823 Intangible assets, net — 10,183 — — 10,183 Deferred income taxes 16,684 — — — 16,684 Other assets 20 9,055 — — 9,075 Investments in affiliates 771,026 — — (771,026 ) — Total assets $ 991,461 $ 987,042 $ 13,008 $ (771,026 ) $ 1,220,485 Boise Cascade Company and Subsidiaries Consolidating Balance Sheets at December 31, 2014 (continued) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) LIABILITIES AND STOCKHOLDERS' EQUITY Current Accounts payable Trade $ 7,238 $ 143,141 $ 314 $ — $ 150,693 Related parties — 1,743 — — 1,743 Accrued liabilities Compensation and benefits 18,793 46,867 510 — 66,170 Interest payable 3,298 — — — 3,298 Other 1,559 30,163 1,564 — 33,286 Total current liabilities 30,888 221,914 2,388 — 255,190 Debt Long-term debt 301,415 — — — 301,415 Other Compensation and benefits 156,218 — — — 156,218 Other long-term liabilities 10,552 4,722 — — 15,274 166,770 4,722 — — 171,492 Commitments and contingent liabilities Stockholders' equity Preferred stock — — — — — Common stock 433 — — — 433 Treasury stock (100,000 ) — — — (100,000 ) Additional paid-in capital 502,739 — — — 502,739 Accumulated other comprehensive loss (101,498 ) — — — (101,498 ) Retained earnings 190,714 — — — 190,714 Subsidiary equity — 760,406 10,620 (771,026 ) — Total stockholders' equity 492,388 760,406 10,620 (771,026 ) 492,388 Total liabilities and stockholders' equity $ 991,461 $ 987,042 $ 13,008 $ (771,026 ) $ 1,220,485 Boise Cascade Company and Subsidiaries Consolidating Statements of Cash Flows For the Nine Months Ended September 30, 2015 (unaudited) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) Cash provided by (used for) operations Net income $ 49,854 $ 111,292 $ 1,097 $ (112,389 ) $ 49,854 Items in net income not using (providing) cash Equity in net income of affiliates (112,389 ) — — 112,389 — Depreciation and amortization, including deferred financing costs and other 1,398 40,064 852 — 42,314 Stock-based compensation 4,330 — — — 4,330 Pension expense 2,844 — — — 2,844 Deferred income taxes 20,722 — — — 20,722 Other (587 ) (1,266 ) — — (1,853 ) Decrease (increase) in working capital Receivables (496 ) (58,777 ) (108 ) — (59,381 ) Inventories — (8,275 ) (1,879 ) — (10,154 ) Prepaid expenses and other (2,081 ) (184 ) 24 — (2,241 ) Accounts payable and accrued liabilities 2,311 74,184 (10 ) — 76,485 Pension contributions (53,701 ) — — — (53,701 ) Income taxes payable 13,488 — 1 — 13,489 Other (1,635 ) (3,132 ) (15 ) — (4,782 ) Net cash provided by (used for) operations (75,942 ) 153,906 (38 ) — 77,926 Cash provided by (used for) investment Expenditures for property and equipment (2,176 ) (54,397 ) (125 ) — (56,698 ) Proceeds from sales of assets and other — 2,975 (16 ) — 2,959 Net cash used for investment (2,176 ) (51,422 ) (141 ) — (53,739 ) Cash provided by (used for) financing Borrowings of long-term debt 50,000 — — — 50,000 Treasury stock purchased (23,711 ) — — — (23,711 ) Financing costs (702 ) — — — (702 ) Other (462 ) (77 ) — — (539 ) Due to (from) affiliates 102,210 (102,387 ) 177 — — Net cash provided by (used for) financing 127,335 (102,464 ) 177 — 25,048 Net increase (decrease) in cash and cash equivalents 49,217 20 (2 ) — 49,235 Balance at beginning of the period 163,512 23 14 — 163,549 Balance at end of the period $ 212,729 $ 43 $ 12 $ — $ 212,784 Boise Cascade Company and Subsidiaries Consolidating Statements of Cash Flows For the Nine Months Ended September 30, 2014 (unaudited) Boise Cascade Company (Parent) Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated (thousands) Cash provided by (used for) operations Net income $ 64,268 $ 131,084 $ 236 $ (131,320 ) $ 64,268 Items in net income not using (providing) cash Equity in net income of affiliates (131,320 ) — — 131,320 — Depreciation and amortization, including deferred financing costs and other 1,339 36,984 900 — 39,223 Stock-based compensation 4,186 — — — 4,186 Pension expense 597 — — — 597 Deferred income taxes 1,913 — — — 1,913 Other (40 ) (1,569 ) — — (1,609 ) Decrease (increase) in working capital Receivables (232 ) (60,628 ) (142 ) — (61,002 ) Inventories (101 ) (15,239 ) (172 ) — (15,512 ) Prepaid expenses and other (353 ) (1,312 ) (30 ) — (1,695 ) Accounts payable and accrued liabilities 5,848 56,008 147 — 62,003 Pension contributions (11,675 ) — — — (11,675 ) Income taxes payable 14,889 — (6 ) — 14,883 Other (3,016 ) (4,466 ) — — (7,482 ) Net cash provided by (used for) operations (53,697 ) 140,862 933 — 88,098 Cash provided by (used for) investment Expenditures for property and equipment (514 ) (40,174 ) (172 ) — (40,860 ) Proceeds from sales of assets and other — 4,781 (14 ) — 4,767 Net cash used for investment (514 ) (35,393 ) (186 ) — (36,093 ) Cash provided by (used for) financing Borrowings on revolving credit facility 57,600 — — — 57,600 Payments on revolving credit facility (57,600 ) — — — (57,600 ) Financing costs (11 ) — — — (11 ) Other (269 ) — — — (269 ) Due to (from) affiliates 106,211 (105,466 ) (745 ) — — Net cash provided by (used for) financing 105,931 (105,466 ) (745 ) — (280 ) Net increase in cash and cash equivalents 51,720 3 2 — 51,725 Balance at beginning of the period 118,198 25 26 — 118,249 Balance at end of the period $ 169,918 $ 28 $ 28 $ — $ 169,974 |