Boise Inc.
Quarterly Statistical Information
|
| | | | | | | | | |
| | 2012 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Packaging | | | | | |
| Sales Volumes | | | | | |
| Linerboard, Total (short tons) | 152,620 |
| | | | 152,620 |
|
| Linerboard, External Sales (short tons) | 52,974 |
| | | | 52,974 |
|
| Corrugated Containers and Sheets (mmsf) | 2,433 |
| | | | 2,433 |
|
| Newsprint (short tons) | 54,767 |
| | | | 54,767 |
|
| Net Sales Price (a) | | | | | |
| Linerboard, Total, Mill ($/short ton) | $ | 449 |
| | | | $ | 449 |
|
| Linerboard, External Sales, Mill ($/short ton) | $ | 398 |
| | | | $ | 398 |
|
| Corrugated Containers and Sheets ($/msf) | $ | 65 |
| | | | $ | 65 |
|
| Newsprint Mill ($/short ton) | $ | 540 |
| | | | $ | 540 |
|
| Depreciation & Amortization (000) | $ | 15,485 |
| | | | $ | 15,485 |
|
| Capital Spending (000) | $ | 6,600 |
| | | | $ | 6,600 |
|
| | | | | | |
| Paper | | | | | |
| Sales Volumes | | | | | |
| Commodity UFS (short tons) | 203,332 |
| | | | 203,332 |
|
| Premium and Specialty UFS (short tons) | 121,771 |
| | | | 121,771 |
|
| Market Pulp (short tons) | 8,489 |
| | | | 8,489 |
|
| Corrugating Medium (short tons) | 32,549 |
| | | | 32,549 |
|
| Net Sales Price (a) | | | | | |
| Commodity UFS ($/short ton) | $ | 910 |
| | | | $ | 910 |
|
| Premium and Specialty UFS ($/short ton) | $ | 1,087 |
| | | | $ | 1,087 |
|
| Market Pulp ($/short ton) | $ | 477 |
| | | | $ | 477 |
|
| Corrugating Medium ($/short ton) | $ | 482 |
| | | | $ | 482 |
|
| Depreciation & Amortization (000) | $ | 21,215 |
| | | | $ | 21,215 |
|
| Capital Spending (000) | $ | 14,862 |
| | | | $ | 14,862 |
|
| | | | | | |
| Total Company | | | | | |
| EBITDA (000) (b) | $ | 87,408 |
| | | | $ | 87,408 |
|
| EBITDA Excluding Special Items (000) (b) | $ | 87,408 |
| | | | $ | 87,408 |
|
| Net Income Per Share: Basic | $ | 0.22 |
| | | | $ | 0.22 |
|
| Net Income Per Share: Diluted | $ | 0.21 |
| | | | $ | 0.21 |
|
| Net Income per diluted share excluding special items (b) | $ | 0.21 |
| | | | $ | 0.21 |
|
| Free cash flow (000) (b) | $ | 8,346 |
| | | | $ | 8,346 |
|
____________
| |
| (a) | Average net selling prices for our principal products represents sales less freight costs, discounts, and allowances. |
| |
| (b) | Reconciliations of net income (a GAAP measure) to EBITDA, EBITDA to EBITDA excluding special items, net income to net income excluding special items, and free cash flow are provided as an appendix. |
Boise Inc.
Quarterly Statistical Information
|
| | | | | | | | | | | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Packaging | | | | | |
| Sales Volume | | | | | |
| Linerboard, Total (short tons) | 137,866 |
| 154,176 |
| 156,518 |
| 157,900 |
| 606,460 |
|
| Linerboard, External Sales (short tons) | 61,939 |
| 55,479 |
| 55,270 |
| 57,478 |
| 230,166 |
|
| Corrugated Containers and Sheets (mmsf) (a) | 1,912 |
| 2,228 |
| 2,284 |
| 2,297 |
| 8,720 |
|
| Newsprint (short tons) | 54,566 |
| 59,695 |
| 57,942 |
| 58,557 |
| 230,760 |
|
| Net Sales Price (b) | | | | | |
| Linerboard, Total, Mill ($/short ton) | $ | 451 |
| $ | 462 |
| $ | 464 |
| $ | 457 |
| $ | 459 |
|
| Linerboard, External Sales, Mill ($/short ton) | $ | 424 |
| $ | 425 |
| $ | 427 |
| $ | 413 |
| $ | 422 |
|
| Corrugated Containers and Sheets ($/msf) (a) | $ | 63 |
| $ | 69 |
| $ | 70 |
| $ | 67 |
| $ | 67 |
|
| Newsprint Mill ($/short ton) | $ | 542 |
| $ | 540 |
| $ | 541 |
| $ | 541 |
| $ | 541 |
|
| Depreciation & Amortization (000) | $ | 10,973 |
| $ | 12,849 |
| $ | 13,044 |
| $ | 13,681 |
| $ | 50,547 |
|
| Capital Spending (000) | $ | 7,870 |
| $ | 9,756 |
| $ | 10,285 |
| $ | 21,286 |
| $ | 49,197 |
|
| | | | | | |
| Paper | | | | | |
| Sales Volume | | | | | |
| Commodity UFS (short tons) | 197,237 |
| 195,663 |
| 193,562 |
| 184,508 |
| 770,970 |
|
| Premium and Specialty UFS (short tons) | 113,627 |
| 117,079 |
| 118,482 |
| 109,622 |
| 458,810 |
|
| Market Pulp (short tons) | 21,927 |
| 16,562 |
| 31,455 |
| 20,277 |
| 90,221 |
|
| Corrugating Medium (short tons) | 32,773 |
| 34,060 |
| 34,568 |
| 33,883 |
| 135,284 |
|
| Net Sales Price (b) | | | | | |
| Commodity UFS ($/short ton) | $ | 934 |
| $ | 910 |
| $ | 948 |
| $ | 932 |
| $ | 931 |
|
| Premium and Specialty UFS ($/short ton) | $ | 1,085 |
| $ | 1,087 |
| $ | 1,093 |
| $ | 1,094 |
| $ | 1,090 |
|
| Market Pulp ($/short ton) | $ | 603 |
| $ | 631 |
| $ | 574 |
| $ | 455 |
| $ | 565 |
|
| Corrugating Medium ($/short ton) | $ | 469 |
| $ | 487 |
| $ | 483 |
| $ | 485 |
| $ | 481 |
|
| Depreciation & Amortization (000) | $ | 22,052 |
| $ | 22,363 |
| $ | 22,471 |
| $ | 22,596 |
| $ | 89,482 |
|
| Capital Spending (000) | $ | 15,907 |
| $ | 18,574 |
| $ | 18,275 |
| $ | 21,469 |
| $ | 74,225 |
|
| | | | | | |
| Total Company | | | | | |
| EBITDA (000) (c) | $ | 82,238 |
| $ | 70,514 |
| $ | 98,524 |
| $ | 81,371 |
| $ | 332,647 |
|
| EBITDA Excluding Special Items (000) (c) | $ | 84,438 |
| $ | 70,514 |
| $ | 98,524 |
| $ | 85,035 |
| $ | 340,241 |
|
| Net Income Per Share: Basic (d) | $ | 0.23 |
| $ | 0.11 |
| $ | 0.25 |
| $ | 0.16 |
| $ | 0.74 |
|
| Net Income Per Share: Diluted (d) | $ | 0.21 |
| $ | 0.11 |
| $ | 0.24 |
| $ | 0.15 |
| $ | 0.70 |
|
| Net Income per diluted share excluding special items (c) (d) | $ | 0.22 |
| $ | 0.11 |
| $ | 0.24 |
| $ | 0.17 |
| $ | 0.75 |
|
| Free cash flow (000) (c) | $ | 36,985 |
| $ | 5,380 |
| $ | 49,311 |
| $ | 29,753 |
| $ | 121,429 |
|
____________
| |
| (a) | Includes corrugated container and sheet volumes and prices for Tharco and Hexacomb since their acquisitions on March 1, and December 1, 2011, respectively. |
| |
| (b) | Average net selling prices for our principal products represents sales less freight costs, discounts, and allowances. |
| |
| (c) | Reconciliations of net income (a GAAP measure) to EBITDA, EBITDA to EBITDA excluding special items, net income to net income excluding special items, and free cash flow are provided as an appendix. |
| |
| (d) | During second quarter 2011, Boise Inc. warrant holders exercised 40.3 million warrants, resulting in the issuance of 38.4 million additional common shares. During 2011, we repurchased 21.2 million of our common shares, resulting in a decrease to the number of weighted average shares included in the basic and diluted net income per share calculation. |
Prior-year information is available on our website at www.BoiseInc.com.
Boise Inc.
Appendix
Other Financial Measures
(unaudited, dollars and shares in thousands, except per-share data)
EBITDA represents income before interest (interest expense and interest income), income taxes, and depreciation, amortization, and depletion. The following table reconciles net income to EBITDA for 2012:
|
| | | | | | | | | |
| | 2012 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Net income | $ | 21,338 |
| | | | $ | 21,338 |
|
| Interest expense | 15,365 |
| | | | 15,365 |
|
| Interest income | (44 | ) | | | | (44 | ) |
| Income tax provision | 13,193 |
| | | | 13,193 |
|
| Depreciation, amortization, and depletion | 37,556 |
| | | | 37,556 |
|
| EBITDA | $ | 87,408 |
| | | | $ | 87,408 |
|
We have not identified any special items for the three months ended March 31, 2012 therefore we are not presenting our reconciliation of EBITDA to EBITDA excluding special items or our reconciliation of net income to net income excluding special items.
The following table reconciles cash provided by operations to free cash flow for 2012:
|
| | | | | | | | | |
| | 2012 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Cash provided by operations | $ | 31,479 |
| | | | $ | 31,479 |
|
| Expenditures for property and equipment | (23,133 | ) | | | | (23,133 | ) |
| Free cash flow | $ | 8,346 |
| | | | $ | 8,346 |
|
The following table reconciles net income to EBITDA for 2011:
|
| | | | | | | | | | | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Net income | $ | 18,694 |
| $ | 11,897 |
| $ | 28,364 |
| $ | 16,255 |
| $ | 75,210 |
|
| Interest expense | 16,367 |
| 16,072 |
| 15,725 |
| 15,653 |
| 63,817 |
|
| Interest income | (78 | ) | (74 | ) | (58 | ) | (59 | ) | (269 | ) |
| Income tax provision | 13,281 |
| 6,529 |
| 18,119 |
| 12,202 |
| 50,131 |
|
| Depreciation, amortization, and depletion | 33,974 |
| 36,090 |
| 36,374 |
| 37,320 |
| 143,758 |
|
| EBITDA | $ | 82,238 |
| $ | 70,514 |
| $ | 98,524 |
| $ | 81,371 |
| $ | 332,647 |
|
The following table reconciles EBITDA to EBITDA excluding special items for 2011:
|
| | | | | | | | | | | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| EBITDA | $ | 82,238 |
| $ | 70,514 |
| $ | 98,524 |
| $ | 81,371 |
| $ | 332,647 |
|
| Inventory purchase accounting expense | 2,200 |
| — |
| — |
| — |
| 2,200 |
|
| Transaction-related costs (a) | — |
| — |
| — |
| 1,364 |
| 3,094 |
|
| Loss on extinguishment of debt | — |
| — |
| — |
| 2,300 |
| 2,300 |
|
| EBITDA excluding special items | $ | 84,438 |
| $ | 70,514 |
| $ | 98,524 |
| $ | 85,035 |
| $ | 340,241 |
|
____________
| |
| (a) | Transaction-related costs during first, second, and third quarter 2011 were not individually significant and were not considered special items in any of these quarters. Total transaction-related costs during fourth quarter and for the year 2011 were significant and are reported as special items. |
Boise Inc.
Appendix
Other Financial Measures
(unaudited, dollars and shares in thousands, except per-share data)
The following table reconciles net income to net income excluding special items and presents net income excluding special items per diluted share for 2011:
|
| | | | | | | | | | | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Net income | $ | 18,694 |
| $ | 11,897 |
| $ | 28,364 |
| $ | 16,255 |
| $ | 75,210 |
|
| Inventory purchase accounting expense | 2,200 |
| — |
| — |
| — |
| 2,200 |
|
| Transaction-related costs (a) | — |
| — |
| — |
| 1,364 |
| 3,094 |
|
| Loss on extinguishment of debt | — |
| — |
| — |
| 2,300 |
| 2,300 |
|
| Tax provision for special items (b) | (851 | ) | — |
| — |
| (1,418 | ) | (2,939 | ) |
| Net income excluding special items | $ | 20,043 |
| $ | 11,897 |
| $ | 28,364 |
| $ | 18,501 |
| $ | 79,865 |
|
| Weighted average diluted shares outstanding (c) | 90,417 |
| 111,772 |
| 117,955 |
| 106,613 |
| 106,746 |
|
| Net income per diluted share excluding special items | $ | 0.22 |
| $ | 0.11 |
| $ | 0.24 |
| $ | 0.17 |
| $ | 0.75 |
|
____________
| |
| (a) | Transaction-related costs during first, second, and third quarter 2011 were not individually significant and were not considered special items in any of these quarters. Total transaction-related costs during fourth quarter and for the year 2011 were significant and are reported as special items. |
| |
| (b) | Taxes are applied to special items in the aggregate at the combined federal and state statutory rate in effect for the period. |
| |
| (c) | The increase in the weighted average number of common shares is primarily related to 38.4 million additional common shares issued related to warrants exercised in June 2011, partially offset by 21.2 million common shares repurchased during the second half of 2011. |
The following table reconciles cash provided by operations to free cash flow for 2011: |
| | | | | | | | | | | | | | | |
| | 2011 |
| | Q1 | Q2 | Q3 | Q4 | YTD |
| Cash provided by operations | $ | 61,635 |
| $ | 34,467 |
| $ | 79,443 |
| $ | 74,646 |
| $ | 250,191 |
|
| Expenditures for property and equipment | (24,650 | ) | (29,087 | ) | (30,132 | ) | (44,893 | ) | (128,762 | ) |
| Free cash flow | $ | 36,985 |
| $ | 5,380 |
| $ | 49,311 |
| $ | 29,753 |
| $ | 121,429 |
|
