Boise Cascade Company Reports 2014 Second Quarter Net Income of $26.4 Million on Sales of $961.2 Million
For Immediate Release: July 24, 2014
BOISE, Idaho - Boise Cascade Company (Boise Cascade or Company) (NYSE: BCC) today reported net income of $26.4 million, or $0.67 per share, on sales of $961.2 million for the second quarter ended June 30, 2014.
Second Quarter 2014 Highlights
| 2Q 2014 | 2Q 2013 | % change | |||||||||
| (thousands, except per-share data and percentages) | |||||||||||
| Consolidated Results | |||||||||||
| Sales | $ | 961,187 | $ | 852,295 | 13 | % | |||||
| Net income | 26,418 | 10,412 | 154 | % | |||||||
| Net income per common share - diluted | 0.67 | 0.24 | 179 | % | |||||||
| EBITDA1 | 58,652 | 30,694 | 91 | % | |||||||
| Segment Results | |||||||||||
| Wood Products sales | $ | 351,011 | $ | 280,417 | 25 | % | |||||
| Wood Products EBITDA1 | 41,257 | 29,562 | 40 | % | |||||||
| Building Materials Distribution sales | 758,375 | 681,486 | 11 | % | |||||||
| Building Materials Distribution EBITDA1 | 21,795 | 5,493 | 297 | % | |||||||
| Corporate EBITDA1 | (4,400 | ) | (4,361 | ) | 1 | % | |||||
1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.
In second quarter 2014, total and single-family U.S. housing starts increased approximately 12% and 4%, respectively, from the same period last year. The July 2014 Blue Chip consensus forecast for 2014 reflects 1.04 million total U.S. housing starts, a 12% expected increase from 2013 levels, but still well below the historical average for the last 20 years of approximately 1.4 million starts per year.
"Second quarter demand for the products we manufacture and distribute was markedly better than in first quarter, as weather improved across the country and housing and repair and remodel activity regained momentum. We generated good sales volume growth in engineered wood products and our distribution business. While plywood prices declined compared to last year's second quarter, pricing remains favorable and we saw improved pricing sequentially on essentially all of our manufactured products," stated Tom Carlile, CEO.
Wood Products
Sales, including sales to our Building Materials Distribution (BMD) segment, increased $70.6 million, or 25%, to $351.0 million for the three months ended June 30, 2014, from $280.4 million for the three months ended June 30, 2013. The sales growth was driven primarily by plywood and EWP volume increases. Plywood sales volumes increased 21% primarily due to the acquisition of two plywood manufacturing facilities on September 30, 2013. EWP sales improved with I-joists and LVL sales volumes up 29% and 28%, respectively, and I-joists and LVL sales prices up 8% and 4%, respectively. Improved lumber, particleboard, and byproduct sales also contributed to the increase in sales. These increases were offset partially by 8% lower plywood sales prices.
Wood Products EBITDA increased $11.7 million to $41.3 million for the three months ended June 30, 2014, from $29.6 million for the three months ended June 30, 2013. The improvement in EBITDA included $4.8 million related to the acquired plywood operations. Overall, the increase in EBITDA was due primarily to higher plywood sales volumes and higher EWP and lumber sales prices, as well as lower costs of OSB in the manufacture of I-joists. These improvements in EBITDA were offset partially by lower plywood sales prices and higher log costs.
Building Materials Distribution
Sales increased $76.9 million, or 11%, to $758.4 million for the three months ended June 30, 2014, from $681.5 million for the three months ended June 30, 2013. Compared with the same quarter in the prior year, the overall increase in sales was driven primarily by improvements in sales volumes of 15%, offset partially by a decrease in sales prices of 3%. By product line, sales of EWP increased 36%, general line product sales increased 9%, and commodity sales increased 6%.
BMD EBITDA increased $16.3 million to $21.8 million for the three months ended June 30, 2014, from $5.5 million for the three months ended June 30, 2013. The increase in EBITDA was driven primarily by a higher gross margin of $23.7 million, including an improvement in gross margin percentage of 220 basis points. The relative improvement in gross margin percentage resulted from more stable commodity product pricing during second quarter 2014 as compared with a steady decline in commodity prices throughout second quarter 2013.
Balance Sheet
Boise Cascade ended the second quarter with $129.9 million of cash and cash equivalents and $342.0 million of undrawn committed bank line availability, for total available liquidity of $471.9 million. The company reported $301.5 million of outstanding debt at June 30, 2014.
Outlook
We expect to continue to experience demand below 20-year average historical levels for the products we manufacture and distribute. The housing industry in the U.S. improved in 2012 and 2013, and we remain optimistic that the improvement in demand for our products will continue during the balance of 2014. Future commodity product pricing could be volatile in response to industry capacity restarts and operating rates, inventory levels in various distribution channels, and seasonal demand patterns. We expect to manage our production levels to our sales demand, which will likely result in operating some of our facilities below their capacity until demand improves further.
About Boise Cascade
Boise Cascade Company is one of the largest producers of plywood and engineered wood products in North America and a leading U.S. wholesale distributor of building products. For more information, please visit our website at www.bc.com.
Webcast and Conference Call
Boise Cascade will host a webcast and conference call on Thursday, July 24, at 11 a.m. Eastern, at which time we will review the Company's second quarter.
You can join the webcast through our 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 855-209-5834 (international callers should dial 315-625-6883), participant passcode 74708726, at least 10 minutes before the start of the call.
The archived webcast will be available in the Investor Relations section of our website. A replay of the conference call will be available from Thursday, July 24, at 2 p.m. Eastern through Thursday, July 31, at 11 p.m. Eastern. Replay numbers are 855-859-2056 for U.S. calls and 404-537-3406 for international calls, and the passcode will be 74708726.
Basis of Presentation
We refer to the term EBITDA in this earnings release as a supplemental measure of our performance and liquidity that is 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.
EBITDA is the primary measure used by our management to evaluate segment operating performance and to decide how to allocate resources to segments. We believe EBITDA is useful to investors because it provides 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 it is 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. We believe EBITDA is a meaningful measure because it presents a transparent view of our recurring operating performance and allows management to readily view operating trends, perform analytical comparisons, and identify strategies to improve operating performance. EBITDA, however, is not a measure of our liquidity or financial performance under GAAP and should not be considered as an alternative to net income, income from operations, or any other performance measure derived in accordance with GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity. The use of EBITDA instead of net income or segment income has limitations as an analytical tool, 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 measure of EBITDA is not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation.
Forward-Looking Statements
This news release contains statements that are "forward looking" within the Private Securities Litigation Reform Act of 1995. These statements speak only as of the date of this press release. While they are based on the current expectations and beliefs of management, they are subject to a number of uncertainties and assumptions that could cause actual results to differ from the expectations expressed in this release.
Boise Cascade Company
Consolidated Statements of Operations
(unaudited, in thousands, except per-share data)
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| June 30 | March 31, 2014 | June 30 | |||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| Sales | $ | 961,187 | $ | 852,295 | $ | 767,180 | $ | 1,728,367 | $ | 1,597,173 | |||||||||
| Costs and expenses | |||||||||||||||||||
| Materials, labor, and other operating expenses (excluding depreciation) | 823,532 | 750,996 | 672,608 | 1,496,140 | 1,395,843 | ||||||||||||||
| Depreciation and amortization | 12,482 | 8,766 | 12,320 | 24,802 | 17,243 | ||||||||||||||
| Selling and distribution expenses | 67,181 | 60,102 | 58,930 | 126,111 | 117,106 | ||||||||||||||
| General and administrative expenses | 11,925 | 10,251 | 10,665 | 22,590 | 20,297 | ||||||||||||||
| Other (income) expense, net | 163 | (39 | ) | (1,900 | ) | (1,737 | ) | (173 | ) | ||||||||||
| 915,283 | 830,076 | 752,623 | 1,667,906 | 1,550,316 | |||||||||||||||
| Income from operations | 45,904 | 22,219 | 14,557 | 60,461 | 46,857 | ||||||||||||||
| Foreign currency exchange gain (loss) | 266 | (291 | ) | (89 | ) | 177 | (371 | ) | |||||||||||
| Interest expense | (5,519 | ) | (4,781 | ) | (5,512 | ) | (11,031 | ) | (9,672 | ) | |||||||||
| Interest income | 53 | 62 | 70 | 123 | 124 | ||||||||||||||
| (5,200 | ) | (5,010 | ) | (5,531 | ) | (10,731 | ) | (9,919 | ) | ||||||||||
| Income before income taxes | 40,704 | 17,209 | 9,026 | 49,730 | 36,938 | ||||||||||||||
| Income tax (provision) benefit (a) | (14,286 | ) | (6,797 | ) | (3,461 | ) | (17,747 | ) | 54,310 | ||||||||||
| Net income | $ | 26,418 | $ | 10,412 | $ | 5,565 | $ | 31,983 | $ | 91,248 | |||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||
| Basic | 39,420 | 43,229 | 39,372 | 39,399 | 40,415 | ||||||||||||||
| Diluted | 39,463 | 43,233 | 39,452 | 39,458 | 40,417 | ||||||||||||||
| Net income per common share: | |||||||||||||||||||
| Basic | $ | 0.67 | $ | 0.24 | $ | 0.14 | $ | 0.81 | $ | 2.26 | |||||||||
| Diluted | $ | 0.67 | $ | 0.24 | $ | 0.14 | $ | 0.81 | $ | 2.26 | |||||||||
See accompanying summary notes to consolidated financial statements and segment information.
Wood Products Segment
Statements of Operations
(unaudited, in thousands, except percentages)
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| June 30 | March 31, 2014 | June 30 | |||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| Segment sales | $ | 351,011 | $280,417 | $ | 293,274 | $ | 644,285 | $549,633 | |||||||||||
| Costs and expenses | |||||||||||||||||||
| Materials, labor, and other operating expenses (excluding depreciation) | 299,993 | 241,745 | 260,863 | 560,856 | 475,129 | ||||||||||||||
| Depreciation and amortization | 10,044 | 6,517 | 9,980 | 20,024 | 12,770 | ||||||||||||||
| Selling and distribution expenses | 7,146 | 6,709 | 6,738 | 13,884 | 13,402 | ||||||||||||||
| General and administrative expenses | 2,418 | 2,408 | 2,649 | 5,067 | 4,539 | ||||||||||||||
| Other (income) expense, net | 197 | (7 | ) | (3 | ) | 194 | (60 | ) | |||||||||||
| 319,798 | 257,372 | 280,227 | 600,025 | 505,780 | |||||||||||||||
| Segment income | $ | 31,213 | $ | 23,045 | $ | 13,047 | $ | 44,260 | $ | 43,853 | |||||||||
| (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) | 85.5 | % | 86.2 | % | 88.9 | % | 87.1 | % | 86.4 | % | |||||||||
| Depreciation and amortization | 2.9 | % | 2.3 | % | 3.4 | % | 3.1 | % | 2.3 | % | |||||||||
| Selling and distribution expenses | 2.0 | % | 2.4 | % | 2.3 | % | 2.2 | % | 2.4 | % | |||||||||
| General and administrative expenses | 0.7 | % | 0.9 | % | 0.9 | % | 0.8 | % | 0.8 | % | |||||||||
| Other (income) expense, net | 0.1 | % | - | % | - | % | - | % | - | % | |||||||||
| 91.1 | % | 91.8 | % | 95.6 | % | 93.1 | % | 92.0 | % | ||||||||||
| Segment income | 8.9 | % | 8.2 | % | 4.4 | % | 6.9 | % | 8.0 | % | |||||||||
Building Materials Distribution Segment
Statements of Operations
(unaudited, in thousands, except percentages)
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| June 30 | March 31, 2014 | June 30 | |||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| Segment sales | $ | 758,375 | $ | 681,486 | $ | 585,530 | $ | 1,343,905 | $ | 1,262,615 | |||||||||
| Costs and expenses | |||||||||||||||||||
| Materials, labor, and other operating expenses (excluding depreciation) | 672,355 | 619,174 | 523,344 | 1,195,699 | 1,136,176 | ||||||||||||||
| Depreciation and amortization | 2,394 | 2,217 | 2,307 | 4,701 | 4,395 | ||||||||||||||
| Selling and distribution expenses | 60,035 | 53,393 | 52,192 | 112,227 | 103,704 | ||||||||||||||
| General and administrative expenses | 4,232 | 3,480 | 3,766 | 7,998 | 7,222 | ||||||||||||||
| Other (income) expense, net | (42 | ) | (54 | ) | (1,940 | ) | (1,982 | ) | (155 | ) | |||||||||
| 738,974 | 678,210 | 579,669 | 1,318,643 | 1,251,342 | |||||||||||||||
| Segment income | $ | 19,401 | $ | 3,276 | $ | 5,861 | $ | 25,262 | $ | 11,273 | |||||||||
| (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) | 88.7 | % | 90.9 | % | 89.4 | % | 89.0 | % | 90.0 | % | |||||||||
| Depreciation and amortization | 0.3 | % | 0.3 | % | 0.4 | % | 0.3 | % | 0.3 | % | |||||||||
| Selling and distribution expenses | 7.9 | % | 7.8 | % | 8.9 | % | 8.4 | % | 8.2 | % | |||||||||
| General and administrative expenses | 0.6 | % | 0.5 | % | 0.6 | % | 0.6 | % | 0.6 | % | |||||||||
| Other (income) expense, net | - | % | - | % | (0.3 | )% | (0.1 | )% | - | % | |||||||||
| 97.4 | % | 99.5 | % | 99.0 | % | 98.1 | % | 99.1 | % | ||||||||||
| Segment income | 2.6 | % | 0.5 | % | 1.0 | % | 1.9 | % | 0.9 | % | |||||||||
Segment Information
(unaudited, in thousands)
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| June 30 | March 31, 2014 | June 30 | |||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| Segment sales | |||||||||||||||||||
| Wood Products | $ | 351,011 | $ | 280,417 | $ | 293,274 | $ | 644,285 | $ | 549,633 | |||||||||
| Building Materials Distribution | 758,375 | 681,486 | 585,530 | 1,343,905 | 1,262,615 | ||||||||||||||
| Intersegment eliminations | (148,199 | ) | (109,608 | ) | (111,624 | ) | (259,823 | ) | (215,075 | ) | |||||||||
| $ | 961,187 | $ | 852,295 | $ | 767,180 | $ | 1,728,367 | $ | 1,597,173 | ||||||||||
| Segment income (loss) | |||||||||||||||||||
| Wood Products | $ | 31,213 | $ | 23,045 | $ | 13,047 | $ | 44,260 | $ | 43,853 | |||||||||
| Building Materials Distribution | 19,401 | 3,276 | 5,861 | 25,262 | 11,273 | ||||||||||||||
| Corporate and Other | (4,444 | ) | (4,393 | ) | (4,440 | ) | (8,884 | ) | (8,640 | ) | |||||||||
| 46,170 | 21,928 | 14,468 | 60,638 | 46,486 | |||||||||||||||
| Interest expense | (5,519 | ) | (4,781 | ) | (5,512 | ) | (11,031 | ) | (9,672 | ) | |||||||||
| Interest income | 53 | 62 | 70 | 123 | 124 | ||||||||||||||
| Income before income taxes | $ | 40,704 | $ | 17,209 | $ | 9,026 | $ | 49,730 | $ | 36,938 | |||||||||
| EBITDA (b) | |||||||||||||||||||
| Wood Products | $ | 41,257 | $ | 29,562 | $ | 23,027 | $ | 64,284 | $ | 56,623 | |||||||||
| Building Materials Distribution | 21,795 | 5,493 | 8,168 | 29,963 | 15,668 | ||||||||||||||
| Corporate and Other | (4,400 | ) | (4,361 | ) | (4,407 | ) | (8,807 | ) | (8,562 | ) | |||||||||
| $ | 58,652 | $ | 30,694 | $ | 26,788 | $ | 85,440 | $ | 63,729 | ||||||||||
See accompanying summary notes to consolidated financial statements and segment information.
Boise Cascade Company
Consolidated Balance Sheets
(unaudited, in thousands)
| June 30, 2014 | December 31, 2013 | |||||||
| ASSETS | ||||||||
| Current | ||||||||
| Cash and cash equivalents | $ | 129,919 | $ | 118,249 | ||||
| Receivables | ||||||||
| Trade, less allowances of $2,249 and $2,509 | 218,940 | 152,240 | ||||||
| Related parties | 714 | 583 | ||||||
| Other | 6,373 | 7,268 | ||||||
| Inventories | 410,565 | 383,359 | ||||||
| Deferred income taxes | 18,028 | 18,151 | ||||||
| Prepaid expenses and other | 8,727 | 7,855 | ||||||
| Total current assets | 793,266 | 687,705 | ||||||
| Property and equipment, net | 355,358 | 360,985 | ||||||
| Timber deposits | 6,386 | 6,266 | ||||||
| Deferred financing costs | 7,753 | 8,334 | ||||||
| Goodwill | 21,823 | 21,823 | ||||||
| Intangible assets, net | 10,230 | 10,277 | ||||||
| Deferred income taxes | - | 760 | ||||||
| Other assets | 8,749 | 8,036 | ||||||
| Total assets | $ | 1,203,565 | $ | 1,104,186 | ||||
Boise Cascade Company
Consolidated Balance Sheets (continued)
(unaudited, in thousands, except per-share data)
| June 30, 2014 | December 31, 2013 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current | ||||||||
| Accounts payable | ||||||||
| Trade | $ | 204,324 | $ | 139,636 | ||||
| Related parties | 2,378 | 2,484 | ||||||
| Accrued liabilities | ||||||||
| Compensation and benefits | 52,588 | 60,527 | ||||||
| Income taxes payable | 9,249 | 166 | ||||||
| Interest payable | 3,297 | 3,294 | ||||||
| Other | 34,834 | 32,910 | ||||||
| Total current liabilities | 306,670 | 239,017 | ||||||
| Debt | ||||||||
| Long-term debt | 301,516 | 301,613 | ||||||
| Other | ||||||||
| Compensation and benefits | 91,606 | 96,536 | ||||||
| Other long-term liabilities | 16,964 | 14,539 | ||||||
| 108,570 | 111,075 | |||||||
| 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, 43,271 and 43,229 shares issued, respectively | 433 | 432 | ||||||
| Treasury Stock, 3,864 shares at cost | (100,000 | ) | (100,000 | ) | ||||
| Additional paid-in capital | 498,945 | 496,593 | ||||||
| Accumulated other comprehensive loss | (55,257 | ) | (55,249 | ) | ||||
| Retained earnings | 142,688 | 110,705 | ||||||
| Total stockholders' equity | 486,809 | 452,481 | ||||||
| Total liabilities and stockholders' equity | $ | 1,203,565 | $ | 1,104,186 | ||||
Boise Cascade Company
Consolidated Statements of Cash Flows
(unaudited, in thousands)
| Six Months Ended | ||||||||
| June 30 | ||||||||
| 2014 | 2013 | |||||||
| Cash provided by (used for) operations | ||||||||
| Net income | $ | 31,983 | $ | 91,248 | ||||
| Items in net income not using (providing) cash | ||||||||
| Depreciation and amortization, including deferred financing costs and other | 25,616 | 18,131 | ||||||
| Stock-based compensation | 2,310 | 1,073 | ||||||
| Pension expense | 357 | 5,434 | ||||||
| Deferred income taxes | 2,721 | (66,314 | ) | |||||
| Other | (1,729 | ) | (277 | ) | ||||
| Decrease (increase) in working capital | ||||||||
| Receivables | (65,953 | ) | (71,487 | ) | ||||
| Inventories | (27,206 | ) | (42,544 | ) | ||||
| Prepaid expenses and other | (3,424 | ) | (2,523 | ) | ||||
| Accounts payable and accrued liabilities | 58,393 | 36,661 | ||||||
| Pension contributions | (780 | ) | (9,970 | ) | ||||
| Income taxes payable | 10,993 | (881 | ) | |||||
| Other | (3,956 | ) | (4,546 | ) | ||||
| Net cash provided by (used for) operations | 29,325 | (45,995 | ) | |||||
| Cash provided by (used for) investment | ||||||||
| Expenditures for property and equipment | (21,971 | ) | (14,042 | ) | ||||
| Proceeds from sales of assets | 4,637 | 546 | ||||||
| Other | 32 | 10 | ||||||
| Net cash used for investment | (17,302 | ) | (13,486 | ) | ||||
| Cash provided by (used for) financing | ||||||||
| Net proceeds from issuance of common stock | - | 262,599 | ||||||
| Issuances of long-term debt, including revolving credit facility | 57,600 | 55,000 | ||||||
| Payments of long-term debt, including revolving credit facility | (57,600 | ) | (80,000 | ) | ||||
| Financing costs | (11 | ) | (321 | ) | ||||
| Other | (342 | ) | 191 | |||||
| Net cash provided by (used for) financing | (353 | ) | 237,469 | |||||
| Net increase in cash and cash equivalents | 11,670 | 177,988 | ||||||
| Balance at beginning of the period | 118,249 | 45,893 | ||||||
| Balance at end of the period | $ | 129,919 | $ | 223,881 | ||||
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 do not include all Notes to Consolidated Financial Statements and should be read in conjunction with the company's 2013 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.
- The six months ended June 30, 2013 includes a $68.7 million income tax benefit associated with the recording of net deferred tax assets upon the Company's conversion from a limited liability company to a corporation.
- EBITDA represents income before interest (interest expense and interest income), income taxes, and depreciation and amortization. The following table reconciles net income to EBITDA for the three months ended June 30, 2014 and 2013, and March 31, 2014, and the six months ended June 30, 2014 and 2013:
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| June 30 | March 31, 2014 | June 30 | |||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||
| (unaudited, in thousands) | |||||||||||||||||||
| Net income | $ | 26,418 | $ | 10,412 | $ | 5,565 | $ | 31,983 | $ | 91,248 | |||||||||
| Interest expense | 5,519 | 4,781 | 5,512 | 11,031 | 9,672 | ||||||||||||||
| Interest income | (53 | ) | (62 | ) | (70 | ) | (123 | ) | (124 | ) | |||||||||
| Income tax provision (benefit) | 14,286 | 6,797 | 3,461 | 17,747 | (54,310 | ) | |||||||||||||
| Depreciation and amortization | 12,482 | 8,766 | 12,320 | 24,802 | 17,243 | ||||||||||||||
| EBITDA | $ | 58,652 | $ | 30,694 | $ | 26,788 | $ | 85,440 | $ | 63,729 | |||||||||
The following table reconciles segment income (loss) to EBITDA for the three months ended June 30, 2014 and 2013, and March 31, 2014, and the six months ended June 30, 2014 and 2013:
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| June 30 | March 31, 2014 | June 30 | ||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
| (unaudited, in thousands) | ||||||||||||||||||||
| Wood Products | ||||||||||||||||||||
| Segment income | $ | 31,213 | $ | 23,045 | $ | 13,047 | $ | 44,260 | $ | 43,853 | ||||||||||
| Depreciation and amortization | 10,044 | 6,517 | 9,980 | 20,024 | 12,770 | |||||||||||||||
| EBITDA | 41,257 | 29,562 | 23,027 | 64,284 | 56,623 | |||||||||||||||
| Building Materials Distribution | ||||||||||||||||||||
| Segment income | 19,401 | 3,276 | 5,861 | 25,262 | 11,273 | |||||||||||||||
| Depreciation and amortization | 2,394 | 2,217 | 2,307 | 4,701 | 4,395 | |||||||||||||||
| EBITDA | 21,795 | 5,493 | 8,168 | 29,963 | 15,668 | |||||||||||||||
| Corporate and Other | ||||||||||||||||||||
| Segment loss | (4,444 | ) | (4,393 | ) | (4,440 | ) | (8,884 | ) | (8,640 | ) | ||||||||||
| Depreciation and amortization | 44 | 32 | 33 | 77 | 78 | |||||||||||||||
| EBITDA | (4,400 | ) | (4,361 | ) | (4,407 | ) | (8,807 | ) | (8,562 | ) | ||||||||||
| Total Company EBITDA | $ | 58,652 | $ | 30,694 | $ | 26,788 | $ | 85,440 | $ | 63,729 | ||||||||||
Investor contact: Wayne Rancourt, 208-384-6073
Media contact: John Sahlberg, 208-384-6451