Boise Cascade Company Reports First Quarter 2021 Results
“I am very proud of our associates across the Company and am inspired by their tireless efforts to work safely and support the needs of our customer and supplier partners during these extraordinary market conditions. Their dedication and execution were key to delivering tremendous financial results in the first quarter,” commented
First Quarter 2021 Highlights |
|||||||||||
|
|
1Q 2021 |
|
1Q 2020 |
|
% change |
|||||
|
|
(in thousands, except per-share data and
|
|||||||||
Consolidated Results |
|
|
|
|
|
|
|||||
Sales |
|
$ |
1,821,316 |
|
|
$ |
1,170,534 |
|
|
56 |
% |
Net income |
|
149,156 |
|
|
12,200 |
|
|
1,123 |
% |
||
Net income per common share - diluted |
|
3.76 |
|
|
0.31 |
|
|
1,113 |
% |
||
Adjusted EBITDA 1 |
|
224,935 |
|
|
59,619 |
|
|
277 |
% |
||
Segment Results |
|
|
|
|
|
|
|||||
Wood Products sales |
|
$ |
432,335 |
|
|
$ |
320,061 |
|
|
35 |
% |
Wood Products income |
|
97,052 |
|
|
3,763 |
|
|
2,479 |
% |
||
Wood Products EBITDA 1 |
|
110,398 |
|
|
33,366 |
|
|
231 |
% |
||
Building Materials Distribution sales |
|
1,634,777 |
|
|
1,049,997 |
|
|
56 |
% |
||
Building Materials Distribution income |
|
120,219 |
|
|
29,302 |
|
|
310 |
% |
||
Building Materials Distribution EBITDA 1 |
|
126,038 |
|
|
34,646 |
|
|
264 |
% |
1 |
For reconciliations of non GAAP measures, see summary notes at the end of this press release. |
As both a manufacturer and a distributor, our first quarter 2021 financial results were favorably impacted by higher commodity wood products pricing compared to pricing in the same period last year. The momentum of robust construction activity experienced in the latter half of 2020 continued throughout first quarter 2021, with stronger than typical demand during the winter months. Across commodity product lines, product demand in the first quarter exceeded supply, and certain producers also struggled with production due to raw material constraints or winter storms, causing significant increases in commodity products prices. While not subject to the significant price fluctuations of commodity products, demand also exceeded supply for many of the general line products and engineered wood products (EWP) distributed by
In the first quarter 2021, total
Wood Products
Wood Products' sales, including sales to BMD, increased
|
|
1Q 2021 vs. 1Q 2020 |
|
1Q 2021 vs. 4Q 2020 |
|
|
|
|
|
Average Net Selling Prices |
|
|
|
|
LVL |
|
3% |
|
5% |
I-joists |
|
3% |
|
9% |
Plywood |
|
108% |
|
37% |
Sales Volumes |
|
|
|
|
LVL |
|
(7)% |
|
2% |
I-joists |
|
20% |
|
4% |
Plywood |
|
(5)% |
|
(1)% |
Wood Products' segment income increased
Building Materials Distribution
BMD's sales increased
BMD segment income increased
Unallocated Corporate Costs
Unallocated corporate expenses increased
Balance Sheet and Liquidity
Boise Cascade ended first quarter 2021 with
We expect capital expenditures in 2021 to total approximately
Dividends
On
Future dividend declarations, including amount per share, record date and payment date, will be made at the discretion of our board of directors and will depend upon, among other things, legal capital requirements and surplus, our future operations and earnings, general financial condition, contractual obligations, restrictions imposed by our asset-based credit facility and the indenture governing our senior notes, applicable laws, and other factors that our board of directors may deem relevant.
Outlook
Wood Products continues to experience periodic short-term disruptions at many locations due to COVID-19 as we continue efforts to increase production rates in response to strong end-product demand, particularly for our EWP. In addition, we have experienced COVID-19 related short-term disruptions at our BMD locations, and our activity levels across our distribution network continue to vary widely as COVID-19 or weather impacts geographies across the
While there continues to be a heightened level of economic uncertainty due to the pandemic, low mortgage rates, continuation of work-from-home practices by many in the economy, and demographics in the
Strong demand when coupled with capacity constraints in first quarter 2021 created supply/demand imbalances in the marketplace and historically high pricing levels for commodity lumber and panel products. Future commodity product pricing will be dependent on the impact of COVID-19 on residential construction, capacity restoration and industry operating rates, net import and export activity, transportation constraints or disruptions, inventory levels in various distribution channels, and seasonal demand patterns. As a wholesale distributor of a broad mix of commodity products and a manufacturer of certain commodity products, our sales and profitability are influenced by changes in commodity product prices.
About Boise Cascade
Webcast and Conference Call
Boise Cascade will host a webcast and conference call to discuss first quarter earnings on
To participate in the conference call, dial 844-795-4410 and use participant passcode 5849652 (international callers should dial 661-378-9637). To join the webcast, go to the Investor Relations section at www.bc.com and select the Event Calendar link.
A replay of the conference call will be available from
Use of Non-GAAP Financial Measures
We refer to the terms EBITDA and Adjusted EBITDA in this earnings release and the accompanying Quarterly Statistical Information as supplemental measures of our performance and liquidity that are not required by or presented in accordance with generally accepted accounting principles in
We believe EBITDA and Adjusted EBITDA are meaningful measures because they present a transparent view of our recurring operating performance and allow management to readily view operating trends, perform analytical comparisons, and identify strategies to improve operating performance. We also believe EBITDA and Adjusted EBITDA are useful to investors because they provide 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 they are 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. EBITDA and Adjusted EBITDA, however, are not measures of our liquidity or financial performance under GAAP and should not be considered as alternatives to net income (loss), income (loss) from operations, or any other performance measure derived in accordance with GAAP or as alternatives to cash flow from operating activities as a measure of our liquidity. The use of EBITDA and Adjusted EBITDA instead of net income (loss) or segment income (loss) have limitations as analytical tools, 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 measures of EBITDA and Adjusted EBITDA are not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation.
Forward-Looking Statements
This press release includes statements about our expectations of future operational and financial performance that are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Statements preceded or followed by, or that otherwise include, the words "believes," "expects," "anticipates," "intends," "project," "estimates," "plans," "forecast," "is likely to," and similar expressions or future or conditional verbs such as "will," "may," "would," "should," and "could" are generally forward-looking in nature and not historical facts. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. The accuracy of such statements is subject to a number of risks, uncertainties, and assumptions that could cause our actual results to differ materially from those projected, including, but not limited to, prices for building products, changes in the competitive position of our products, commodity input costs, the effect of general economic conditions, the effect of COVID-19, mortgage rates and availability, housing demand, housing vacancy rates, governmental regulations, unforeseen production disruptions, as well as natural disasters. These and other factors that could cause actual results to differ materially from such forward-looking statements are discussed in greater detail in our filings with the
|
||||||||||||||
|
Three Months Ended |
|||||||||||||
|
|
|
|
|||||||||||
|
2021 |
|
2020 |
|
||||||||||
|
|
|
|
|
|
|||||||||
Sales |
$ |
1,821,316 |
|
|
|
$ |
1,170,534 |
|
|
|
$ |
1,472,231 |
|
|
|
|
|
|
|
|
|||||||||
Costs and expenses |
|
|
|
|
|
|||||||||
Materials, labor, and other operating expenses (excluding depreciation) |
1,450,434 |
|
|
|
992,270 |
|
|
|
1,233,182 |
|
|
|||
Depreciation and amortization |
19,539 |
|
|
|
35,332 |
|
|
|
19,909 |
|
|
|||
Selling and distribution expenses |
120,917 |
|
|
|
99,463 |
|
|
|
102,366 |
|
|
|||
General and administrative expenses |
25,262 |
|
|
|
16,084 |
|
|
|
17,737 |
|
|
|||
Loss on curtailment of facility |
— |
|
|
|
1,669 |
|
|
|
— |
|
|
|||
Other (income) expense, net |
(97 |
) |
|
|
169 |
|
|
|
(103 |
) |
|
|||
|
1,616,055 |
|
|
|
1,144,987 |
|
|
|
1,373,091 |
|
|
|||
|
|
|
|
|
|
|||||||||
Income from operations |
205,261 |
|
|
|
25,547 |
|
|
|
99,140 |
|
|
|||
|
|
|
|
|
|
|||||||||
Foreign currency exchange gain (loss) |
154 |
|
|
|
(873 |
) |
|
|
556 |
|
|
|||
Pension expense (excluding service costs) |
(19 |
) |
|
|
(387 |
) |
|
|
(6,466 |
) |
|
|||
Interest expense |
(5,875 |
) |
|
|
(6,421 |
) |
|
|
(6,167 |
) |
|
|||
Interest income |
59 |
|
|
|
655 |
|
|
|
41 |
|
|
|||
Change in fair value of interest rate swaps |
1,024 |
|
|
|
(2,314 |
) |
|
|
255 |
|
|
|||
|
(4,657 |
) |
|
|
(9,340 |
) |
|
|
(11,781 |
) |
|
|||
|
|
|
|
|
|
|||||||||
Income before income taxes |
200,604 |
|
|
|
16,207 |
|
|
|
87,359 |
|
|
|||
Income tax provision |
(51,448 |
) |
|
|
(4,007 |
) |
|
|
(61,358 |
) |
|
|||
Net income |
$ |
149,156 |
|
|
|
$ |
12,200 |
|
|
|
$ |
26,001 |
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding: |
|
|
|
|
|
|||||||||
Basic |
39,355 |
|
|
|
39,163 |
|
|
|
39,317 |
|
|
|||
Diluted |
39,630 |
|
|
|
39,405 |
|
|
|
39,587 |
|
|
|||
|
|
|
|
|
|
|||||||||
Net income per common share: |
|
|
|
|
|
|||||||||
Basic |
$ |
3.79 |
|
|
|
$ |
0.31 |
|
|
|
$ |
0.66 |
|
|
Diluted |
$ |
3.76 |
|
|
|
$ |
0.31 |
|
|
|
$ |
0.66 |
|
|
|
|
|
|
|
|
|||||||||
Dividends declared per common share |
$ |
0.10 |
|
|
|
$ |
0.10 |
|
|
|
$ |
0.10 |
|
|
Wood Products Segment
|
||||||||||||
|
Three Months Ended |
|||||||||||
|
|
|
|
|||||||||
|
2021 |
|
2020 |
|
||||||||
|
|
|
|
|
|
|||||||
Segment sales |
$ |
432,335 |
|
|
$ |
320,061 |
|
|
|
$ |
358,661 |
|
|
|
|
|
|
|
|||||||
Costs and expenses |
|
|
|
|
|
|||||||
Materials, labor, and other operating expenses (excluding depreciation) |
308,608 |
|
|
274,034 |
|
|
|
292,425 |
|
|||
Depreciation and amortization |
13,346 |
|
|
29,603 |
|
|
|
13,669 |
|
|||
Selling and distribution expenses |
8,999 |
|
|
7,984 |
|
|
|
8,147 |
|
|||
General and administrative expenses |
4,319 |
|
|
3,012 |
|
|
|
3,508 |
|
|||
Loss on curtailment of facility |
— |
|
|
1,669 |
|
|
|
— |
|
|||
Other (income) expense, net |
11 |
|
|
(4 |
) |
|
|
64 |
|
|||
|
335,283 |
|
|
316,298 |
|
|
|
317,813 |
|
|||
|
|
|
|
|
|
|||||||
Segment income |
$ |
97,052 |
|
|
$ |
3,763 |
|
|
|
$ |
40,848 |
|
|
|
|
|
|
|
|||||||
|
(percentage of sales) |
|||||||||||
|
|
|
|
|
|
|||||||
Segment sales |
100.0 |
% |
|
100.0 |
|
% |
|
100.0 |
% |
|||
|
|
|
|
|
|
|||||||
Costs and expenses |
|
|
|
|
|
|||||||
Materials, labor, and other operating expenses (excluding depreciation) |
71.4 |
% |
|
85.6 |
|
% |
|
81.5 |
% |
|||
Depreciation and amortization |
3.1 |
% |
|
9.2 |
|
% |
|
3.8 |
% |
|||
Selling and distribution expenses |
2.1 |
% |
|
2.5 |
|
% |
|
2.3 |
% |
|||
General and administrative expenses |
1.0 |
% |
|
0.9 |
|
% |
|
1.0 |
% |
|||
Loss on curtailment of facility |
— |
% |
|
0.5 |
|
% |
|
— |
% |
|||
Other (income) expense, net |
— |
% |
|
— |
|
% |
|
— |
% |
|||
|
77.6 |
% |
|
98.8 |
|
% |
|
88.6 |
% |
|||
|
|
|
|
|
|
|||||||
Segment income |
22.4 |
% |
|
1.2 |
|
% |
|
11.4 |
% |
Building Materials Distribution Segment
|
||||||||||||||
|
Three Months Ended |
|||||||||||||
|
|
|
|
|||||||||||
|
2021 |
|
2020 |
|
||||||||||
|
|
|
|
|
|
|||||||||
Segment sales |
$ |
1,634,777 |
|
|
|
$ |
1,049,997 |
|
|
|
$ |
1,330,078 |
|
|
|
|
|
|
|
|
|||||||||
Costs and expenses |
|
|
|
|
|
|||||||||
Materials, labor, and other operating expenses (excluding depreciation) |
1,387,351 |
|
|
|
917,841 |
|
|
|
1,156,836 |
|
|
|||
Depreciation and amortization |
5,819 |
|
|
|
5,344 |
|
|
|
5,846 |
|
|
|||
Selling and distribution expenses |
111,920 |
|
|
|
91,423 |
|
|
|
94,162 |
|
|
|||
General and administrative expenses |
9,581 |
|
|
|
6,135 |
|
|
|
6,322 |
|
|
|||
Other (income) expense, net |
(113 |
) |
|
|
(48 |
) |
|
|
(169 |
) |
|
|||
|
1,514,558 |
|
|
|
1,020,695 |
|
|
|
1,262,997 |
|
|
|||
|
|
|
|
|
|
|||||||||
Segment income |
$ |
120,219 |
|
|
|
$ |
29,302 |
|
|
|
$ |
67,081 |
|
|
|
|
|
|
|
|
|||||||||
|
(percentage of sales) |
|||||||||||||
|
|
|
|
|
|
|||||||||
Segment sales |
100.0 |
|
% |
|
100.0 |
|
% |
|
100.0 |
|
% |
|||
|
|
|
|
|
|
|||||||||
Costs and expenses |
|
|
|
|
|
|||||||||
Materials, labor, and other operating expenses (excluding depreciation) |
84.9 |
|
% |
|
87.4 |
|
% |
|
87.0 |
|
% |
|||
Depreciation and amortization |
0.4 |
|
% |
|
0.5 |
|
% |
|
0.4 |
|
% |
|||
Selling and distribution expenses |
6.8 |
|
% |
|
8.7 |
|
% |
|
7.1 |
|
% |
|||
General and administrative expenses |
0.6 |
|
% |
|
0.6 |
|
% |
|
0.5 |
|
% |
|||
Other (income) expense, net |
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|||
|
92.6 |
|
% |
|
97.2 |
|
% |
|
95.0 |
|
% |
|||
|
|
|
|
|
|
|||||||||
Segment income |
7.4 |
|
% |
|
2.8 |
|
% |
|
5.0 |
|
% |
Segment Information
|
||||||||||||||
|
Three Months Ended |
|||||||||||||
|
|
|
|
|||||||||||
|
2021 |
|
2020 |
|
||||||||||
Segment sales |
|
|
|
|
|
|||||||||
Wood Products |
$ |
432,335 |
|
|
|
$ |
320,061 |
|
|
|
$ |
358,661 |
|
|
Building Materials Distribution |
1,634,777 |
|
|
|
1,049,997 |
|
|
|
1,330,078 |
|
|
|||
Intersegment eliminations |
(245,796 |
) |
|
|
(199,524 |
) |
|
|
(216,508 |
) |
|
|||
Total net sales |
$ |
1,821,316 |
|
|
|
$ |
1,170,534 |
|
|
|
$ |
1,472,231 |
|
|
|
|
|
|
|
|
|||||||||
Segment income |
|
|
|
|
|
|||||||||
Wood Products |
$ |
97,052 |
|
|
|
$ |
3,763 |
|
|
|
$ |
40,848 |
|
|
Building Materials Distribution |
120,219 |
|
|
|
29,302 |
|
|
|
67,081 |
|
|
|||
Total segment income |
217,271 |
|
|
|
33,065 |
|
|
|
107,929 |
|
|
|||
Unallocated corporate costs |
(12,010 |
) |
|
|
(7,518 |
) |
|
|
(8,789 |
) |
|
|||
Income from operations |
$ |
205,261 |
|
|
|
$ |
25,547 |
|
|
|
$ |
99,140 |
|
|
|
|
|
|
|
|
|||||||||
Segment EBITDA (a) |
|
|
|
|
|
|||||||||
Wood Products |
$ |
110,398 |
|
|
|
$ |
33,366 |
|
|
|
$ |
54,517 |
|
|
Building Materials Distribution |
126,038 |
|
|
|
34,646 |
|
|
|
72,927 |
|
|
See accompanying summary notes to consolidated financial statements and segment information.
Consolidated Balance Sheets (in thousands) (unaudited) |
|||||||
|
|
|
|
||||
|
|
||||||
ASSETS |
|
|
|
||||
|
|
|
|
||||
Current |
|
|
|
||||
Cash and cash equivalents |
$ |
456,982 |
|
|
$ |
405,382 |
|
Receivables |
|
|
|
||||
Trade, less allowances of |
540,197 |
|
|
375,865 |
|
||
Related parties |
416 |
|
|
201 |
|
||
Other |
12,261 |
|
|
15,067 |
|
||
Inventories |
611,700 |
|
|
503,480 |
|
||
Prepaid expenses and other |
11,304 |
|
|
8,860 |
|
||
Total current assets |
1,632,860 |
|
|
1,308,855 |
|
||
|
|
|
|
||||
Property and equipment, net |
456,067 |
|
|
461,456 |
|
||
Operating lease right-of-use assets |
60,065 |
|
|
62,447 |
|
||
Finance lease right-of-use assets |
28,744 |
|
|
29,523 |
|
||
Timber deposits |
10,025 |
|
|
11,761 |
|
||
|
60,382 |
|
|
60,382 |
|
||
Intangible assets, net |
16,268 |
|
|
16,574 |
|
||
Deferred income taxes |
7,329 |
|
|
7,460 |
|
||
Other assets |
6,997 |
|
|
7,260 |
|
||
Total assets |
$ |
2,278,737 |
|
|
$ |
1,965,718 |
|
|
|||||||||
|
|
|
|
||||||
|
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||||
|
|
|
|
||||||
Current |
|
|
|
||||||
Accounts payable |
|
|
|
||||||
Trade |
$ |
457,132 |
|
|
|
$ |
307,653 |
|
|
Related parties |
1,026 |
|
|
|
1,199 |
|
|
||
Accrued liabilities |
|
|
|
||||||
Compensation and benefits |
87,907 |
|
|
|
118,400 |
|
|
||
Income taxes payable |
60,677 |
|
|
|
8,101 |
|
|
||
Interest payable |
5,011 |
|
|
|
8,477 |
|
|
||
Other |
84,761 |
|
|
|
80,172 |
|
|
||
Total current liabilities |
696,514 |
|
|
|
524,002 |
|
|
||
|
|
|
|
||||||
Debt |
|
|
|
||||||
Long-term debt |
444,001 |
|
|
|
443,792 |
|
|
||
|
|
|
|
||||||
Other |
|
|
|
||||||
Compensation and benefits |
27,176 |
|
|
|
25,951 |
|
|
||
Operating lease liabilities, net of current portion |
53,437 |
|
|
|
56,001 |
|
|
||
Finance lease liabilities, net of current portion |
31,059 |
|
|
|
31,607 |
|
|
||
Deferred income taxes |
15,783 |
|
|
|
18,263 |
|
|
||
Other long-term liabilities |
15,506 |
|
|
|
15,303 |
|
|
||
|
142,961 |
|
|
|
147,125 |
|
|
||
|
|
|
|
||||||
Commitments and contingent liabilities |
|
|
|
||||||
|
|
|
|
||||||
Stockholders' equity |
|
|
|
||||||
Preferred stock, |
— |
|
|
|
— |
|
|
||
Common stock, |
447 |
|
|
|
446 |
|
|
||
|
(138,909 |
) |
|
|
(138,909 |
) |
|
||
Additional paid-in capital |
537,431 |
|
|
|
538,006 |
|
|
||
Accumulated other comprehensive loss |
(1,082 |
) |
|
|
(1,078 |
) |
|
||
Retained earnings |
597,374 |
|
|
|
452,334 |
|
|
||
Total stockholders' equity |
995,261 |
|
|
|
850,799 |
|
|
||
Total liabilities and stockholders' equity |
$ |
2,278,737 |
|
|
|
$ |
1,965,718 |
|
|
Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||||
|
Three Months Ended |
||||||||
|
2021 |
|
2020 |
||||||
Cash provided by (used for) operations |
|
|
|
||||||
Net income |
$ |
149,156 |
|
|
|
$ |
12,200 |
|
|
Items in net income not using (providing) cash |
|
|
|
||||||
Depreciation and amortization, including deferred financing costs and other |
19,950 |
|
|
|
35,859 |
|
|
||
Stock-based compensation |
2,092 |
|
|
|
1,674 |
|
|
||
Pension expense |
19 |
|
|
|
555 |
|
|
||
Deferred income taxes |
(2,244 |
) |
|
|
1,197 |
|
|
||
Change in fair value of interest rate swaps |
(1,024 |
) |
|
|
2,314 |
|
|
||
Loss on curtailment of facility (excluding severance) |
— |
|
|
|
1,438 |
|
|
||
Other |
4 |
|
|
|
155 |
|
|
||
Decrease (increase) in working capital |
|
|
|
||||||
Receivables |
(161,833 |
) |
|
|
(108,229 |
) |
|
||
Inventories |
(108,220 |
) |
|
|
(39,045 |
) |
|
||
Prepaid expenses and other |
(2,444 |
) |
|
|
(3,205 |
) |
|
||
Accounts payable and accrued liabilities |
125,064 |
|
|
|
55,629 |
|
|
||
Pension contributions |
(78 |
) |
|
|
(726 |
) |
|
||
Income taxes payable |
52,565 |
|
|
|
(2,111 |
) |
|
||
Other |
(756 |
) |
|
|
(172 |
) |
|
||
Net cash provided by (used for) operations |
72,251 |
|
|
|
(42,467 |
) |
|
||
|
|
|
|
||||||
Cash provided by (used for) investment |
|
|
|
||||||
Expenditures for property and equipment |
(13,301 |
) |
|
|
(18,563 |
) |
|
||
Proceeds from sales of assets and other |
136 |
|
|
|
103 |
|
|
||
Net cash used for investment |
(13,165 |
) |
|
|
(18,460 |
) |
|
||
|
|
|
|
||||||
Cash provided by (used for) financing |
|
|
|
||||||
Dividends paid on common stock |
(4,440 |
) |
|
|
(4,645 |
) |
|
||
Tax withholding payments on stock-based awards |
(2,729 |
) |
|
|
(3,309 |
) |
|
||
Other |
(317 |
) |
|
|
(1,364 |
) |
|
||
Net cash used for financing |
(7,486 |
) |
|
|
(9,318 |
) |
|
||
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents |
51,600 |
|
|
|
(70,245 |
) |
|
||
|
|
|
|
||||||
Balance at beginning of the period |
405,382 |
|
|
|
285,237 |
|
|
||
|
|
|
|
||||||
Balance at end of the period |
$ |
456,982 |
|
|
|
$ |
214,992 |
|
|
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 presented herein do not include the notes accompanying the Company's Consolidated Financial Statements and should be read in conjunction with the Company’s 2020 Form 10-K and the Company's other filings with the
(a) |
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. The following table reconciles net income to EBITDA and Adjusted EBITDA for the three months ended |
|
Three Months Ended |
|||||||||||||
|
|
|
|
|||||||||||
|
2021 |
|
2020 |
|
||||||||||
|
(in thousands) |
|||||||||||||
Net income |
$ |
149,156 |
|
|
|
$ |
12,200 |
|
|
|
$ |
26,001 |
|
|
Interest expense |
5,875 |
|
|
|
6,421 |
|
|
|
6,167 |
|
|
|||
Interest income |
(59 |
) |
|
|
(655 |
) |
|
|
(41 |
) |
|
|||
Income tax provision |
51,448 |
|
|
|
4,007 |
|
|
|
61,358 |
|
|
|||
Depreciation and amortization |
19,539 |
|
|
|
35,332 |
|
|
|
19,909 |
|
|
|||
EBITDA |
225,959 |
|
|
|
57,305 |
|
|
|
113,394 |
|
|
|||
Change in fair value of interest rate swaps |
(1,024 |
) |
|
|
2,314 |
|
|
|
(255 |
) |
|
|||
Adjusted EBITDA |
$ |
224,935 |
|
|
|
$ |
59,619 |
|
|
|
$ |
113,139 |
|
|
The following table reconciles segment income and unallocated corporate costs to EBITDA and adjusted EBITDA for the three months ended
|
Three Months Ended |
|||||||||||||
|
|
|
|
|||||||||||
|
2021 |
|
2020 |
|
||||||||||
|
(in thousands) |
|||||||||||||
Wood Products |
|
|
|
|
|
|||||||||
Segment income |
$ |
97,052 |
|
|
|
$ |
3,763 |
|
|
|
$ |
40,848 |
|
|
Depreciation and amortization |
13,346 |
|
|
|
29,603 |
|
|
|
13,669 |
|
|
|||
EBITDA |
$ |
110,398 |
|
|
|
$ |
33,366 |
|
|
|
$ |
54,517 |
|
|
|
|
|
|
|
|
|||||||||
Building Materials Distribution |
|
|
|
|
|
|||||||||
Segment income |
$ |
120,219 |
|
|
|
$ |
29,302 |
|
|
|
$ |
67,081 |
|
|
Depreciation and amortization |
5,819 |
|
|
|
5,344 |
|
|
|
5,846 |
|
|
|||
EBITDA |
$ |
126,038 |
|
|
|
$ |
34,646 |
|
|
|
$ |
72,927 |
|
|
|
|
|
|
|
|
|||||||||
Corporate |
|
|
|
|
|
|||||||||
Unallocated corporate costs |
$ |
(12,010 |
) |
|
|
$ |
(7,518 |
) |
|
|
$ |
(8,789 |
) |
|
Foreign currency exchange gain (loss) |
154 |
|
|
|
(873 |
) |
|
|
556 |
|
|
|||
Pension expense (excluding service costs) |
(19 |
) |
|
|
(387 |
) |
|
|
(6,466 |
) |
|
|||
Change in fair value of interest rate swaps |
1,024 |
|
|
|
(2,314 |
) |
|
|
255 |
|
|
|||
Depreciation and amortization |
374 |
|
|
|
385 |
|
|
|
394 |
|
|
|||
EBITDA |
(10,477 |
) |
|
|
(10,707 |
) |
|
|
(14,050 |
) |
|
|||
Change in fair value of interest rate swaps |
(1,024 |
) |
|
|
2,314 |
|
|
|
(255 |
) |
|
|||
Corporate adjusted EBITDA |
$ |
(11,501 |
) |
|
|
$ |
(8,393 |
) |
|
|
$ |
(14,305 |
) |
|
|
|
|
|
|
|
|||||||||
|
$ |
224,935 |
|
|
|
$ |
59,619 |
|
|
|
$ |
113,139 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20210506005953/en/
Investor Relations
208 384 3638
Media
208 384 6552
Source: