UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.   20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

 

 

Date of Report:

 

January 22, 2004

 

 

Date of Earliest Event Reported:

 

January 22, 2004

 

 

 

 

 

 

BOISE CASCADE CORPORATION

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

1-5057

 

82-0100960

 

 

(State or other jurisdiction of
incorporation or organization)

 

(Commission File
Number)

 

(I.R.S. Employer
Identification No.)

 

 

 

 

 

 

 

 

 

1111 West Jefferson Street
P.O. Box 50
Boise, Idaho

 

 

83728-0001

 

 

(Address of principal executive offices)

 

 

(Zip Code)

 

 

 

 

 

 

 

 

 

208/384-6161

 

 

(Registrant’s telephone number, including area code)

 

 

 



 

Item 7.

 

Financial Statements and Exhibits

 

(c)

 

Exhibits.

 

 

 

 

 

 

Exhibit 99.1

Boise Cascade Corporation earnings release dated January 22, 2004

 

 

 

 

 

 

Exhibit 99.2

Selected pages from Boise Cascade Corporation’s Fourth Quarter 2003 Fact Book

 

 

 

 

Item 12.

 

Results of Operations and Financial Condition.

 

On January 22, 2004, we issued an earnings release announcing our fourth-quarter and full year 2003 financial results, a copy of which is attached as Exhibit 99.1.  Additionally, executive management will discuss our fourth-quarter and 2003 earnings during a webcast and conference call to be held today, January 22, at 12 noon (ET).  To access the webcast or conference call, please go to our website at www.bc.com.

 

We will issue our Fourth Quarter 2003 Fact Book before we file our annual report on Form 10-K in March.  In the interim period, selected pages from the Fact Book (Financial Highlights, Summary of Operations, Statistical Review/2002, and Statistical Review/2003) are attached as Exhibit 99.2.

 

We present our consolidated financial statements in accordance with generally accepted accounting principles (GAAP).  To supplement the GAAP presentations in this release, we also present the results of our operations before special items.  For example, in the attached press release, we present results that exclude items such as asset write-downs, the effect of accounting changes, and other items we believe are not indicative of our ongoing operations.  Further, in some instances in this release, we present results that exclude the impact of our recent acquisition of OfficeMax, Inc.  We believe this presentation, together with the GAAP presentation, allows investors to compare our core operating results within the period both before and after this acquisition and also to compare our core operations from period to period.  We believe our presentation of results before these special items provides useful information to both investors and management by excluding gains and losses that are not indicative of our core operating results.

 

We have reconciled the non-GAAP financial measures to our reported financial performance in the financial notes that accompany our press release.

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

BOISE CASCADE CORPORATION

 

 

 

By

  /s/ Karen E. Gowland

 

 

  Karen E. Gowland

 

 

  Vice President and Corporate Secretary

Date:  January 22, 2004

 

 

 

3



 

EXHIBIT INDEX

 

Number

 

Description

 

 

 

99.1

 

Boise Cascade Corporation earnings release dated January 22, 2004

 

 

 

99.2

 

Selected pages from Boise Cascade Corporation’s Fourth Quarter 2003 Fact Book

 

4


Exhibit 99.1

 

Boise Cascade Corporation

 

 

Corporate Communications Department

 

 

1111 West Jefferson Street PO Box 50 Boise, ID 83728
T 208 384 7990  F 208 384 7224

 

 

 

 

News Release

 

 

 

Media Contact

 

Investor Contact

Ralph Poore

 

Vincent Hannity

Office 208 384 7294  Home 208 331 2023

 

Office 208 384 6390  Cell 208 890 6385

 

For Immediate Release:  January 22, 2004

 

BOISE ANNOUNCES FOURTH QUARTER AND FULL YEAR 2003

 

FINANCIAL RESULTS

 

BOISE, Idaho — Boise Cascade Corporation (NYSE:BCC) today reported fourth quarter 2003 net income of $6.9 million, or 5 cents per diluted share.  Before a special item and the net impact of the OfficeMax acquisition, Boise’s net income was $18.3 million, or 24 cents per diluted share.  By comparison, Boise reported net income of $6.2 million, or 5 cents per diluted share, in fourth quarter 2002 and $30.0 million, or 43 cents per diluted share, in third quarter 2003, before a special item.

 

For the full year 2003, net income was $8.3 million, or a loss of 8 cents per diluted share.  Before special items and the net impact of the OfficeMax acquisition, Boise posted net income of $31.8 million, or 32 cents per diluted share.  In 2002, before a special item, net income was $7.3 million, or a loss of 10 cents per diluted share.

 

Financial Highlights

($ in millions, except per-share amounts)

 

 

 

4Q
2003

 

4Q
2002

 

3Q
2003

 

Full Year

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

2,352

 

$

1,801

 

$

2,111

 

$

8,245

 

$

7,412

 

Net income

 

$

6.9

 

$

6.2

 

$

32.9

 

$

8.3

 

$

11.3

 

Net income (loss) per diluted share

 

$

0.05

 

$

0.05

 

$

0.48

 

$

(0.08

)

$

(0.03

)

Before special items and net impact of OfficeMax acquisition

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

18.3

 

$

6.2

 

$

30.0

 

$

31.8

 

$

7.3

 

Net income (loss) per diluted share

 

$

0.24

 

$

0.05

 

$

0.43

 

$

0.32

 

$

(0.10

)

 

-more-



 

A reconciliation of special items and the impact of the OfficeMax acquisition on Boise’s reported financial performance is presented below and included in the notes to the consolidated financial statements.

 

Special Items and Impact of OfficeMax Acquisition

Increase (Decrease)
($ in millions)

 

 

 

4Q
2003

 

4Q
2002

 

3Q
2003

 

Full Year

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions, Contract Integration costs and other

 

$

(3.0

)

$

 

$

 

$

(3.0

)

$

 

2003 cost-reduction program

 

 

 

 

(9.2

)

 

Boise Office Solutions, Retail Operating income

 

6.1

 

 

 

6.1

 

 

Boise Building Solutions
Write-down of impaired assets

 

(14.7

)

 

 

(14.7

)

 

Boise Paper Solutions
2003 cost-reduction program

 

 

 

 

(0.2

)

 

Corporate and Other OfficeMax acquisition costs

 

(2.3

)

 

 

(2.3

)

 

2003 cost-reduction program

 

 

 

 

(0.7

)

 

Sale of IdentityNow

 

 

 

 

 

(23.6

)

Total before interest expense and income taxes

 

(13.9

)

 

 

(24.0

)

(23.6

)

Interest expense

 

(4.9

)

 

 

(4.9

)

 

Income taxes

 

7.4

 

 

2.9

 

14.2

 

27.6

 

Increase (decrease) in net income before cumulative effect of accounting changes

 

$

(11.4

)

$

 

$

2.9

 

$

(14.7

)

$

4.0

 

 

Sales in fourth quarter 2003 were $2.4 billion, 31% higher than sales in fourth quarter 2002.  Sales for full year 2003 were $8.2 billion, an 11% increase over sales in 2002.  The sales increases were mostly due to strong prices for wood products and growth in Boise Office Solutions, including the OfficeMax acquisition.  Excluding the impact of the OfficeMax acquisition, sales increased 14% and 7% for the fourth quarter and full year, respectively.

 

Boise Office Solutions

($ in millions)

 

 

 

4Q
2003

 

4Q
2002

 

3Q
2003

 

Full Year

 

2003

 

2002

Sales

 

$

1,248

 

$

906

 

$

934

 

$

4,025

 

$

3,546

 

Operating income

 

$

40.0

 

$

32.4

 

$

31.0

 

$

115.5

 

$

123.0

 

Operating income before special items and impact of OfficeMax acquisition

 

$

36.9

 

$

32.4

 

$

31.0

 

$

121.6

 

$

123.0

 

 

2



 

On December 9, 2003, Boise acquired OfficeMax, Inc.  Following that acquisition, the company began reporting two operating segments, Contract and Retail, within Boise Office Solutions, its office products distribution business.  Taken together, the two operating segments make up our Boise Office Solutions business.

 

For fourth quarter 2003, Boise Office Solutions reported operating income of $40.0 million, compared with $32.4 million in fourth quarter 2002 and $31.0 million in third quarter 2003.  For full year 2003, the business reported operating income of $115.5 million, compared with $123.0 million in 2002.

 

Before special items and the net impact of the OfficeMax acquisition, Boise Office Solutions earned $36.9 million, compared with $32.4 million in fourth quarter 2002 and $31.0 million in third quarter 2003.  For full year 2003, the business had operating income of $121.6 million, compared with $123.0 million in 2002.

 

Sales of $1.2 billion in fourth quarter 2003 were 38% higher than sales in fourth quarter 2002 and 34% higher than in third quarter 2003, due primarily to the acquisition of OfficeMax.  Year-over-year same-store sales, which exclude OfficeMax sales, rose 4% in the fourth quarter, with the increase attributable to foreign exchange rates.

 

Full-year sales of $4.0 billion in this business were 14% higher than the year earlier, while same-store sales rose 5%, with 4% of the lift generated by foreign exchange rates.  Sales volume of Boise’s office papers increased 4% to 568,000 tons.

 

Boise Office Solutions, Contract Segment

($ in millions)

 

 

 

4Q
2003

 

4Q
2002

 

3Q
2003

 

Full Year

 

2003

 

2002

Sales

 

$

965

 

$

906

 

$

934

 

$

3,742

 

$

3,546

 

Operating income

 

$

33.9

 

$

32.4

 

$

31.0

 

$

109.4

 

$

123.0

 

Operating income before special items
and impact of OfficeMax acquisition

 

$

36.9

 

$

32.4

 

$

31.0

 

$

121.6

 

$

123.0

 

 

For fourth quarter 2003, Boise Office Solutions, Contract, reported operating income of $33.9 million, compared with $32.4 million in fourth quarter 2002 and $31.0 million in third quarter 2003.  For full year 2003, this segment reported operating income of $109.4 million, compared with $123.0 million in 2002.

 

3



 

Before special items in fourth quarter 2003 and full year 2003 and the impact of the OfficeMax acquisition, operating income in Boise Office Solutions, Contract, in the fourth quarter was $36.9 million, up from $32.4 million in fourth quarter a year ago and $31.0 million in third quarter 2003.  When excluding the same items for full year 2003, the segment reported operating income of $121.6 million, compared with $123.0 million in 2002.

 

Sales of $965 million in fourth quarter 2003 were 6% higher than sales in fourth quarter 2002 and 3% higher than in third quarter 2003.  Year-over-year same-store sales in the fourth quarter rose 4%; however, excluding foreign exchange rates, same-store sales were essentially flat.

 

Full-year sales of $3.7 billion for this segment were 6% higher than the year earlier, while same-store sales rose 5%, fueled by a 4% lift from foreign exchange rates.

 

Excluding special items and the impact of the OfficeMax acquisition, the fourth-quarter operating margin for the Contract segment was 3.9%, up from 3.6% in the fourth quarter a year ago and 3.3% in the third quarter.  For the full year, the operating margin, before special items and the impact of the OfficeMax acquisition, was 3.3%, compared with 3.5% in 2002.

 

Boise Office Solutions, Retail Segment

($ in millions)

 

 

 

4Q
2003

 

Sales

 

$

283

 

Operating income

 

$

6.1

 

 

Boise began reporting its Boise Office Solutions, Retail, segment on December 10, 2003.  For 17 selling days in fourth quarter 2003, the segment recorded sales of $283 million, operating income of $6.1 million, and an operating margin of 2.2%.

 

Boise Building Solutions

($ in millions)

 

 

 

4Q
2003

 

4Q
2002

 

3Q
2003

 

Full Year

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

776

 

$

568

 

$

828

 

$

2,872

 

$

2,470

 

Operating income

 

$

37.6

 

$

2.3

 

$

56.4

 

$

95.4

 

$

39.7

 

Operating income before special item

 

$

52.3

 

$

2.3

 

$

56.4

 

$

110.1

 

$

39.7

 

 

4



 

For fourth quarter 2003, Boise Building Solutions reported operating income of $37.6 million, compared with $2.3 million in fourth quarter 2002 and $56.4 million in third quarter 2003.  For full year 2003, the business reported operating income of $95.4 million, compared with $39.7 million in 2002.

 

In December 2003, we recorded a $14.7 million pretax charge for the write-down of impaired assets at our plywood and lumber operations in Yakima, Washington.

 

Before the special item, Boise Building Solutions reported operating income of $52.3 million in fourth quarter 2003, compared with $2.3 million in fourth quarter 2002 and $56.4 million in third quarter 2003.  For the full year, before the special item, the business earned $110.1 million, compared with $39.7 million in 2002.  The sharp improvement in results was due primarily to very strong plywood markets in the second half of 2003.

 

The business reported sales of $776 million in fourth quarter 2003, 37% higher than in fourth quarter 2002.  Fourth-quarter sales in building materials distribution rose 42% year over year, while sales of engineered wood products increased 31%.

 

Fourth-quarter sales declined 6% from third quarter 2003, reflecting seasonal volume decreases.  Sequentially, distribution sales fell 9%, and sales of engineered wood products declined 17%.

 

Full year 2003 segment sales rose 16%.  Sales increased 21% in building materials distribution and 20% in engineered wood products, again reflecting a year of strong demand and high product prices.

 

Fourth quarter 2003 plywood unit volumes were up 6% from fourth quarter 2002 but declined 10% from third-quarter levels.  Fourth-quarter lumber unit volumes declined 5% from fourth quarter 2002 and 4% from third quarter 2003.  For full year 2003, plywood unit volumes increased 6% over 2002, while lumber volumes were down 8% for the same comparison period.

 

Average plywood prices rose 52% in the fourth quarter, compared with a year ago, and were 15% higher than third quarter 2003 levels.  Lumber prices were 5% higher, relative to both comparison quarters.  For the full year, average plywood prices increased 17%, while lumber prices declined 8%.  Delivered-log costs in 2003 declined 4% from 2002.

 

5



 

Boise Paper Solutions

($ in millions)

 

 

 

4Q
2003

 

4Q
2002

 

3Q
2003

 

Full Year

 

2003

 

2002

Sales

 

$

451

 

$

455

 

$

474

 

$

1,853

 

$

1,878

 

Operating income (loss)

 

$

(14.4

)

$

23.4

 

$

0.2

 

$

(13.9

)

$

38.6

 

Operating income (loss) before special items

 

$

(14.4

)

$

23.4

 

$

0.2

 

$

(13.7

)

$

38.6

 

 

For fourth quarter 2003, Boise Paper Solutions reported an operating loss of $14.4 million, compared with income of $23.4 million in fourth quarter 2002 and $200,000 in third quarter 2003.  For full year 2003, the segment reported an operating loss of $13.9 million, compared with income of $38.6 million in 2002.  The weak fourth-quarter results were primarily due to lower product prices, relative to comparison periods.  The full-year unfavorable comparison was due to higher unit costs and reduced sales volumes.

 

Sales decreased 1% in the fourth quarter, compared with fourth quarter 2002, and declined 5% from third quarter 2003 levels, in both cases due to lower product prices.  Full year 2003 sales decreased 1% from 2002 sales.

 

Average net selling prices for Boise’s paper products declined 6% in the fourth quarter, compared with the fourth quarter a year ago, and 3%, compared with third quarter 2003.  For the full year, average product prices were slightly higher than 2002 levels.

 

Unit volumes in fourth quarter 2003 rose 6% from the year-ago fourth quarter but declined slightly from third quarter 2003.  For the full year, unit sales volumes declined 2% from 2002 volumes.

 

Boise took approximately 58,000 tons of market-related curtailment, mostly in uncoated free sheet, during the fourth quarter, compared with 36,000 tons in fourth quarter 2002 and 32,000 tons in third quarter 2003.  For the full year, Boise took 197,000 tons of market-related curtailment, up 54,000 tons, or 38%, from the prior year.

 

Fourth-quarter unit manufacturing costs in Boise Paper Solutions were flat with those of comparison periods.  Full year 2003 costs were 2% higher than in 2002, primarily because of higher fiber and chemical costs.

 

Outlook

 

“Boise’s sales and income should increase substantially in 2004,” said George J. Harad, chairman and chief executive officer.

 

6



 

“With the acquisition of OfficeMax, Boise Office Solutions will post sharply higher sales and operating income in 2004.  Same-store sales growth should continue to be positive.  However, operating margins will be lower in 2004 than in 2003, as we integrate the lower-margin retail business into our operations,” Harad said.

 

“We expect another good year for Boise Building Solutions in 2004,” Harad added.  “Plywood and lumber prices in January are well above levels at this time last year and recently have been rising.

 

“We believe the very difficult year Boise Paper Solutions experienced in 2003 was the cyclical low.  A recovery should begin this year, driven by recovery in white-collar employment, and hence improving demand, and a weak U.S. dollar, which should discourage imports.  Over the course of the year, Boise Paper Solutions should move from its current loss position to positive quarterly operating income,” Harad said.

 

WEBCAST AND CONFERENCE CALL

 

Boise will host an audiovisual webcast and conference call today at noon Eastern Time, at which we will review the company’s recent performance and discuss the outlook for our businesses.  You can join the webcast through the Boise website.  Go to www.bc.com and click on Investor Relations to find the link to the webcast.  Please go to the website at least 15 minutes before the start of the webcast to register and to install any necessary audio software.  To join the conference call, dial (800) 374-0165 at least 10 minutes before the start of the call.  The archived webcast will be available on the Presentations page of the Investor Relations section of Boise’s website.

 

FORWARD-LOOKING STATEMENTS

 

The Outlook section of this release includes projections of our financial performance in 2004.  These are forward-looking statements, and they are subject to a number of risks and uncertainties that could cause our actual results to differ materially from those we have projected.  Our projections for Boise Office Solutions depend greatly on our ability to successfully integrate OfficeMax and Boise Office Solutions.  The integration process involves many complex operational and personnel-related challenges.  Any costs, difficulties, or delays in the integration may negatively impact the financial performance of Boise Office Solutions.  The relationship between the supply and demand of paper and wood products heavily influences our financial performance in Boise Building Solutions and Boise Paper Solutions.  Weak demand, excess supply, changes in manufacturing capacity, or changes in our cost structures could cause our financial performance in these segments to differ materially from what we have projected.  All of our businesses operate in highly competitive markets.  Changes in the economy, both domestically and abroad, and changes in interest rates, employment rates, and even weather can change the competitive

 

7



 

dynamics and financial performance of our businesses.  In July, we announced that we would be evaluating strategic alternatives for our paper and wood products businesses.  The timing, outcome, and implementation of that evaluation may significantly affect the company, its financial results, and its business prospects.  For further information about the risks that could cause our actual results to differ from those we project here, please refer to our SEC filings, including the report on Form 10-Q for the quarter ended September 30, 2003.

 

About Boise Cascade Corporation

 

Boise, headquartered in Boise, Idaho, provides solutions to help customers work more efficiently, build more effectively, and create new ways to meet business challenges.  We own or control more than 2 million acres of timberland, primarily in the United States, to support our manufacturing operations.  Boise had sales of $8.2 billion in 2003.  Boise Office Solutions, headquartered in Itasca, Illinois, is a division of Boise and a premier multinational contract and retail distributor of office supplies and paper, technology products, and office furniture.  Boise Office Solutions had 2003 sales of $4.0 billion.  Boise Building Solutions, headquartered in Boise, Idaho, is a division of Boise and manufactures plywood, oriented strand board, lumber, particleboard, and engineered wood products.  The business also operates 28 facilities that distribute a broad line of building materials, including wood products manufactured by Boise.  Boise Building Solutions posted manufacturing sales of $824 million and distribution sales of $2.0 billion in 2003.  Boise Paper Solutions, headquartered in Boise, Idaho, is a division of Boise and a manufacturer of office papers, a majority of which are sold through Boise Office Solutions.  Boise Paper Solutions also manufactures printing, forms, and converting papers, newsprint, containerboard and corrugated containers, and market pulp.  The division had 2003 sales of $1.9 billion.  Visit the Boise website at www.bc.com.

 

8



 

BOISE CASCADE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

 

(Unaudited)

(thousands, except per-share amounts)

 

 

 

Three Months Ended

 

 

 

December 31

 

September 30,

 

 

 

2003

 

2002

 

2003

 

 

 

 

 

 

 

 

 

Sales

 

$

2,352,318

 

$

1,800,848

 

$

2,110,601

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

Materials, labor, and other operating expenses

 

1,863,666

 

1,438,211

 

1,695,809

 

Depreciation, amortization, and cost of company timber harvested

 

81,001

 

77,203

 

78,019

 

Selling and distribution expenses

 

294,090

 

201,976

 

224,405

 

General and administrative expenses

 

49,540

 

39,264

 

38,576

 

Other (income) expense, net

 

21,666

 

1,627

 

1,133

 

 

 

2,309,963

 

1,758,281

 

2,037,942

 

 

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

4,369

 

(81

)

4,038

 

 

 

 

 

 

 

 

 

Income from operations

 

46,724

 

42,486

 

76,697

 

 

 

 

 

 

 

 

 

Interest expense

 

(37,634

)

(33,016

)

(31,657

)

Interest income

 

533

 

185

 

221

 

Foreign exchange gain (loss)

 

(118

)

203

 

133

 

 

 

(37,219

)

(32,628

)

(31,303

)

 

 

 

 

 

 

 

 

Income before income taxes

 

9,505

 

9,858

 

45,394

 

Income tax provision

 

(2,637

)

(3,651

)

(12,510

)

 

 

 

 

 

 

 

 

Net income

 

6,868

 

6,207

 

32,884

 

Preferred dividends

 

(3,317

)

(3,289

)

(3,191

)

 

 

 

 

 

 

 

 

Net income applicable to common shareholders

 

$

3,551

 

$

2,918

 

$

29,693

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

Basic

 

$

0.05

 

$

0.05

 

$

0.51

 

Diluted

 

$

0.05

 

$

0.05

 

$

0.48

 

 

9



 

SEGMENT INFORMATION

 

 

 

Three Months Ended

 

 

 

December 31

 

September 30,

 

 

 

2003

 

2002

 

2003

 

 

 

 

 

(thousands)

 

 

 

Segment sales

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

964,655

 

$

905,898

 

$

934,050

 

Boise Office Solutions, Retail

 

283,153

 

 

 

 

 

1,247,808

 

905,898

 

934,050

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

776,324

 

568,163

 

828,097

 

Boise Paper Solutions

 

450,868

 

455,302

 

474,167

 

Intersegment eliminations and other

 

(122,682

)

(128,515

)

(125,713

)

 

 

$

2,352,318

 

$

1,800,848

 

$

2,110,601

 

 

 

 

 

 

 

 

 

Segment income (loss)

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

33,857

 

$

32,401

 

$

30,961

 

Boise Office Solutions, Retail

 

6,125

 

 

 

 

 

39,982

 

32,401

 

30,961

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

37,630

 

2,328

 

56,445

 

Boise Paper Solutions

 

(14,408

)

23,396

 

191

 

Corporate and Other

 

(16,065

)

(15,251

)

(10,546

)

 

 

47,139

 

42,874

 

77,051

 

 

 

 

 

 

 

 

 

Interest expense

 

(37,634

)

(33,016

)

(31,657

)

 

 

 

 

 

 

 

 

Income before income taxes

 

$

9,505

 

$

9,858

 

$

45,394

 

 

 

 

 

 

 

 

 

Before special items and impact of OfficeMax acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment income (loss)

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

36,849

 

$

32,401

 

$

30,961

 

Boise Office Solutions, Retail

 

 

 

 

 

 

36,849

 

32,401

 

30,961

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

52,329

 

2,328

 

56,445

 

Boise Paper Solutions

 

(14,408

)

23,396

 

191

 

Corporate and Other

 

(13,788

)

(15,251

)

(10,546

)

 

 

60,982

 

42,874

 

77,051

 

 

 

 

 

 

 

 

 

Interest expense

 

(32,724

)

(33,016

)

(31,657

)

 

 

 

 

 

 

 

 

Income before income taxes

 

$

28,258

 

$

9,858

 

$

45,394

 

 

10



 

BOISE CASCADE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

 

(Unaudited)

(thousands, except per-share amounts)

 

 

 

Year Ended December 31

 

 

 

2003

 

2002

 

 

 

 

 

 

 

 

 

Sales

 

$

8,245,146

 

$

7,412,329

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

Materials, labor, and other operating expenses

 

6,653,109

 

6,013,613

 

Depreciation, amortization, and cost of company timber harvested

 

308,332

 

306,973

 

Selling and distribution expenses

 

950,129

 

785,883

 

General and administrative expenses

 

158,786

 

154,284

 

Other (income) expense, net

 

35,787

 

30,842

 

 

 

8,106,143

 

7,291,595

 

 

 

 

 

 

 

Equity in net income (loss) of affiliates

 

8,822

 

(2,435

)

 

 

 

 

 

 

Income from operations

 

147,825

 

118,299

 

 

 

 

 

 

 

Interest expense

 

(132,545

)

(131,713

)

Interest income

 

1,186

 

1,525

 

Foreign exchange gain (loss)

 

2,831

 

(325

)

 

 

(128,528

)

(130,513

)

Income (loss) before income taxes and cumulative effect of accounting changes

 

19,297

 

(12,214

)

Income tax (provision) benefit

 

(2,222

)

23,554

 

 

 

 

 

 

 

Income before cumulative effect of accounting changes

 

17,075

 

11,340

 

Cumulative effect of accounting changes, net of income tax

 

(8,803

)

 

 

 

 

 

 

 

Net income

 

8,272

 

11,340

 

Preferred dividends

 

(13,061

)

(13,101

)

 

 

 

 

 

 

Net loss applicable to common shareholders

 

$

(4,789

)

$

(1,761

)

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

Basic and diluted before cumulative effect of accounting changes

 

$

0.07

 

$

(0.03

)

Cumulative effect of accounting changes

 

(0.15

)

 

Basic and diluted

 

$

(0.08

)

$

(0.03

)

 

11



 

SEGMENT INFORMATION (1)

 

 

 

Year Ended December 31

 

 

 

2003

 

2002

 

 

 

(thousands)

 

Segment sales

 

 

 

 

 

Boise Office Solutions, Contract

 

$

3,741,913

 

$

3,545,772

 

Boise Office Solutions, Retail

 

283,153

 

 

 

 

4,025,066

 

3,545,772

 

 

 

 

 

 

 

Boise Building Solutions

 

2,871,908

 

2,469,683

 

Boise Paper Solutions

 

1,852,624

 

1,878,003

 

Intersegment eliminations and other

 

(504,452

)

(481,129

)

 

 

$

8,245,146

 

$

7,412,329

 

 

 

 

 

 

 

Segment income (loss)

 

 

 

 

 

Boise Office Solutions, Contract

 

$

109,373

 

$

123,004

 

Boise Office Solutions, Retail

 

6,125

 

 

 

 

115,498

 

123,004

 

 

 

 

 

 

 

Boise Building Solutions

 

95,442

 

39,669

 

Boise Paper Solutions

 

(13,879

)

38,572

 

Corporate and Other

 

(45,219

)

(81,746

)

 

 

151,842

 

119,499

 

 

 

 

 

 

 

Interest expense

 

(132,545

)

(131,713

)

 

 

 

 

 

 

Income (loss) before income taxes and cumulative effect of accounting changes

 

$

19,297

 

$

(12,214

)

 

 

 

 

 

 

Before special items and impact of OfficeMax acquisition

 

 

 

 

 

 

 

 

 

 

 

Segment income (loss)

 

 

 

 

 

Boise Office Solutions, Contract

 

$

121,588

 

$

123,004

 

Boise Office Solutions, Retail

 

 

 

 

 

121,588

 

123,004

 

 

 

 

 

 

 

Boise Building Solutions

 

110,141

 

39,669

 

Boise Paper Solutions

 

(13,678

)

38,572

 

Corporate and Other

 

(42,252

)

(58,100

)

 

 

175,799

 

143,145

 

 

 

 

 

 

 

Interest expense

 

(127,635

)

(131,713

)

 

 

 

 

 

 

Income before income taxes and cumulative effect of accounting changes

 

$

48,164

 

$

11,432

 

 

12



 

(1)                                 Financial Information

 

In December 2003, we acquired OfficeMax, Inc. (see Note 2).  After the acquisition, we began reporting our office products business as two operating segments, Contract and Retail, within Boise Office Solutions, our office products distribution business.  Taken together, the two operating segments make up our Boise Office Solutions business.  Accordingly, in December 2003, we began operating our business using five (rather than four) reportable segments:  Boise Office Solutions, Contract; Boise Office Solutions, Retail; Boise Building Solutions; Boise Paper Solutions; and Corporate and Other.

 

The consolidated financial statements include the accounts of the company and all subsidiaries after elimination of intercompany balances and transactions.  The results of OfficeMax’s operations are included after December 9, 2003.  Our Boise Office Solutions, Contract; Boise Building Solutions; Boise Paper Solutions; and Corporate and Other segments have a December 31 calendar year-end.  Our Boise Office Solutions, Retail, segment maintains a fiscal year that ends on the last Saturday in December, which in 2003 was December 27.  We consolidate the fiscal-year results of Boise Office Solutions, Retail, with the calendar-year results of our other segments.

 

The Consolidated Statements of Income (Loss) and Segment Information are unaudited statements, which do not include all Notes to Consolidated Financial Statements, and should be read in conjunction with the company’s 2003 Annual Report on Form 10-K.  The 2003 Annual Report on Form 10-K will be available in March 2004.  Net income (loss) for all periods presented involved estimates and accruals.

 

Certain amounts in prior years’ financial statements have been reclassified to conform with the current year’s presentation.  These reclassifications did not affect net income (loss).

 

(2)                                 Acquisition of OfficeMax

 

On December 9, 2003, we completed our acquisition of OfficeMax, Inc.  OfficeMax is now a wholly owned subsidiary of Boise Cascade Corporation.  OfficeMax has operations in the United States, Canada, Puerto Rico, the U.S. Virgin Islands, and Mexico.  In addition to assuming $81.6 million of OfficeMax’s debt and incurring approximately $20.0 million of transaction costs, we paid OfficeMax shareholders $1.3 billion for the acquisition, paying 60% of the purchase price in Boise common stock and 40% in cash.  OfficeMax shareholders had the opportunity to elect to receive cash or stock for their OfficeMax shares.  Each shareholder’s election was subject to proration depending on the elections of all OfficeMax shareholders.  As a result of this proration, OfficeMax shareholders electing Boise stock received approximately .230419 share of Boise stock and $3.1746 in cash for each of their OfficeMax shares.  Fractional shares were paid in cash.  OfficeMax shareholders who elected cash or had no consideration preference, as well as those shareholders who made no effective election, received $9.333 in cash for each of their OfficeMax shares.  After the proration, the $1.3 billion paid to OfficeMax shareholders consisted primarily of $486.7 million in cash and the issuance of 27.3 million of Boise common shares valued at $808.2 million.  The value of the common shares issued was determined based on the average market price of our common shares over a ten-day trading period before the acquisition closed on December 9, 2003.

 

(3)                                 Reconciliation of Net Income (Loss) and Diluted Income (Loss) Per Share Before Special Items, the Impact of the OfficeMax Acquisition, and the Cumulative Effect of Accounting Changes

 

We evaluate our results of operations both before and after special gains and losses.  We believe our presentation of financial measures before special items enhances our investors’ overall understanding of our recurring operational performance.  Specifically, we believe the results

 

13



 

before special items provide useful information to both investors and management by excluding gains and losses that are not indicative of our core operating results.  In addition, in order to provide a meaningful comparison to the prior year and prior quarters, we have excluded the impacts of the OfficeMax acquisition.

 

There were no special items during the three months ended December 31, 2002.  In the following tables, we reconcile our financial measures before special items and the impacts of the OfficeMax acquisition to our reported financial results for the three months ended December 31, 2003 and September 30, 2003, and the years ended December 31, 2003 and 2002 (see Notes 4, 5, and 6).

 

 

 

Three Months Ended

 

 

 

December 31, 2003

 

September 30, 2003

 

 

 

As
Reported

 

Special
Items and
OfficeMax

 

Before
Special
Items and
OfficeMax

 

As
Reported

 

Special
Items

 

Before
Special
Items

 

 

 

(millions, except per-share amounts)

 

 

 

 

 

Boise Office Solutions, Contract

 

$

33.9

 

$

3.0

 

$

36.9

 

$

31.0

 

$

 

$

31.0

 

Boise Office Solutions, Retail

 

6.1

 

(6.1

)

 

 

 

 

 

 

40.0

 

(3.1

)

36.9

 

31.0

 

 

31.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

37.6

 

14.7

 

52.3

 

56.4

 

 

56.4

 

Boise Paper Solutions

 

(14.4

)

 

(14.4

)

0.2

 

 

0.2

 

Corporate and Other

 

(16.1

)

2.3

 

(13.8

)

(10.5

)

 

(10.5

)

 

 

47.1

 

13.9

 

61.0

 

77.1

 

 

77.1

 

Interest expense

 

(37.6

)

4.9

 

(32.7

)

(31.7

)

 

(31.7

)

Income before income taxes

 

9.5

 

18.8

 

28.3

 

45.4

 

 

45.4

 

Income tax provision

 

(2.6

)

(7.4

)

(10.0

)

(12.5

)

(2.9

)

(15.4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

6.9

 

$

11.4

 

18.3

 

32.9

 

$

(2.9

)

30.0

 

Preferred dividends or supplemental ESOP contribution

 

(3.0

)

 

 

(3.0

)

(2.9

)

 

 

(2.9

)

Diluted income

 

$

3.9

 

 

 

$

15.3

 

$

30.0

 

 

 

$

27.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares used to determine diluted income per common share

 

70.2

 

 

 

63.4

(a)

62.7

 

 

 

62.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted before cumulative effect of accounting changes

 

$

0.05

 

 

 

$

0.24

 

$

0.48

 

 

 

$

0.43

 

Cumulative effect of accounting changes

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.05

 

 

 

$

0.24

 

$

0.48

 

 

 

$

0.43

 

 


(a)                  Adjusted to exclude the weighted-average number of Boise common shares issued to OfficeMax shareholders electing stock (see Note 2).

 

14



 

 

 

Year Ended December 31

 

 

 

2003

 

2002

 

 

 

As
Reported

 

Special
Items and
OfficeMax

 

Before
Special
Items and
OfficeMax

 

As
Reported

 

Special
Items

 

Before
Special
Items

 

 

 

(millions, except per-share amounts)

 

 

 

 

 

Boise Office Solutions, Contract

 

$

109.4

 

$

12.2

 

$

121.6

 

$

123.0

 

$

 

$

123.0

 

Boise Office Solutions, Retail

 

6.1

 

(6.1

)

 

 

 

 

 

 

115.5

 

6.1

 

121.6

 

123.0

 

 

123.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

95.4

 

14.7

 

110.1

 

39.7

 

 

39.7

 

Boise Paper Solutions

 

(13.9

)

0.2

 

(13.7

)

38.6

 

 

38.6

 

Corporate and Other

 

(45.2

)

3.0

 

(42.2

)

(81.8

)

23.6

 

(58.2

)

 

 

151.8

 

24.0

 

175.8

 

119.5

 

23.6

 

143.1

 

Interest expense

 

(132.5

)

4.9

 

(127.6

)

(131.7

)

 

(131.7

)

Income (loss) before income taxes and cumulative effect of accounting changes

 

19.3

 

28.9

 

48.2

 

(12.2

)

23.6

 

11.4

 

Income tax (provision) benefit

 

(2.2

)

(14.2

)

(16.4

)

23.5

 

(27.6

)

(4.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before cumulative effect of accounting changes

 

17.1

 

14.7

 

31.8

 

11.3

 

(4.0

)

7.3

 

Cumulative effect of accounting changes, net of income tax

 

(8.8

)

8.8

 

 

 

 

 

Net income

 

8.3

 

$

23.5

 

31.8

 

11.3

 

$

(4.0

)

7.3

 

Preferred dividends or supplemental ESOP contribution

 

(13.1

)

 

 

(11.8

)

(13.1

)

 

 

(13.1

)

Diluted income

 

$

(4.8

)

 

 

$

20.0

 

$

(1.8

)

 

 

$

(5.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares used to determine diluted income (loss) per common share

 

60.1

 

 

 

62.5

(a)

58.2

 

 

 

58.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted before cumulative effect of accounting changes

 

$

0.07

 

 

 

$

0.32

 

$

(0.03

)

 

 

$

(0.10

)

Cumulative effect of accounting changes

 

(0.15

)

 

 

 

 

 

 

 

Diluted

 

$

(0.08

)

 

 

$

0.32

 

$

(0.03

)

 

 

$

(0.10

)

 


(a)               Adjusted to exclude the weighted-average number of Boise common shares issued to OfficeMax shareholders electing stock (see Note 2).

 

(4)           2003 Special Items and Impact of the OfficeMax Acquisition

 

First Quarter

 

In first quarter 2003, we announced the termination of approximately 550 employees and recorded a pretax charge of $10.1 million for employee-related costs in “Other (income) expense, net” in the Consolidated Statement of Income.  We recorded these costs in accordance with the

 

15



 

provisions of Statement of Financial Accounting Standards (SFAS) No. 112, Employers’ Accounting for Postemployment Benefits.  We recorded $9.2 million in the Boise Office Solutions, Contract, segment, $0.2 million in the Boise Paper Solutions segment, and $0.7 million in our Corporate and Other segment.  Employee-related costs are primarily for severance payments, most of which were paid in 2003 with the remainder to be paid in 2004.  This special item decreased net income $6.1 million, after taxes, for the year ended December 31, 2003.

 

Third Quarter

 

During third quarter 2003, we recorded a net $2.9 million, one-time tax benefit related to a favorable tax ruling, net of changes in other tax items.

 

Fourth Quarter

 

In December 2003, we recorded a $14.7 million pretax charge for the write-down of impaired assets at our plywood and lumber operations in Yakima, Washington.  We also recorded $5.7 million of tax benefits associated with the write-down.  The write-down resulted from our internal review of the operations and indications of current market value.  We recorded the write-down in our Boise Building Solutions segment in “Other (income) expense, net,” and the tax benefits are included in “Income tax (provision) benefit” in the Consolidated Statements of Income for the three and 12 months ended December 31, 2003.  This special item decreased net income $9.0 million, after taxes, for the three and 12 months ended December 31, 2003.

 

To present a meaningful comparison to prior periods, we also excluded both the income related to the former OfficeMax operations for the period from December 10, 2003, through December 27, 2003, and costs, including incremental interest expense, directly related to the acquisition.  The net impact of these items reduced pretax income $4.1 million, or $2.5 million after taxes, for the three and 12 months ended December 31, 2003.

 

(5)           2002 Special Items

 

In December 2001, we wrote down our 29% investment in IdentityNow by $54.3 million to its estimated fair value of $25 million and recorded $4.6 million of tax benefits associated with the write-down.  In May 2002, we sold all of the stock of our wholly owned subsidiary that held our investment in IdentityNow.  In second quarter 2002, we recorded a $23.6 million pretax loss related to this sale in our Corporate and Other segment and in “Other (income) expense, net” in the Statement of Income.  We also recorded $27.6 million of tax benefits associated with this sale and our previous write-down in “Income tax (provision) benefit.”  For the year ended December 31, 2002, this transaction resulted in a net after-tax gain of $4 million, or 7 cents per basic and diluted share.

 

(6)                                 Cumulative Effect of Accounting Changes

 

Effective January 1, 2003, we adopted the provisions of SFAS No. 143, Accounting for Asset Retirement Obligations, which affects the way we account for landfill closure costs.  This statement requires us to record an asset and a liability (discounted) for estimated closure and closed-site monitoring costs and to depreciate the asset over the landfill’s expected useful life.  Previously, we accrued for the closure costs over the life of the landfill and expensed monitoring costs as incurred.  On January 1, 2003, we recorded a one-time after-tax charge of $4.1 million, or 7 cents per share, as a cumulative-effect adjustment for the difference between the amounts recognized in our consolidated financial statements prior to the adoption of this statement and the amount recognized after adopting the provisions of SFAS No. 143.

 

Effective January 1, 2003, we adopted an accounting change for vendor allowances to comply with the guidelines issued by the Financial Accounting Standards Board’s (FASB) Emerging Issues Task Force (EITF) 02-16, Accounting by a Reseller for Cash Consideration Received From a Vendor.  Under EITF 02-16, consideration received from a vendor is presumed to be a reduction of the cost of the vendor’s products or services, unless it is for a specific incremental

 

16



 

cost to sell the product.  As a result, for the three months ended September 30 and December 31, 2003, and the year ended December 31, 2003, approximately $10 million, $14 million, and $45 million of vendor allowances reduced “Materials, labor, and other operating expenses” that would have previously been recognized primarily as a reduction of “Selling and distribution expenses.”  In accordance with the provisions of EITF 02-16, prior-period financial statements have not been reclassified to conform with the current year’s presentation.

 

In addition, under the new guidance, vendor allowances reside in inventory with the product and are recognized when the product is sold, changing the timing of our recognition of these items.  For the year ended December 31, 2003, this change resulted in a one-time, noncash, after-tax charge of $4.7 million, or 8 cents per share.

 

(7)                                 Income Taxes

 

Our effective tax provision rate for the year ended December 31, 2003, was 11.5%, compared with an effective tax benefit rate of 192.8% for the year ended December 31, 2002.  Before the special items and the impacts of the OfficeMax acquisition discussed in Notes 2, 4, and 5 above, our estimated tax provision rates for the year ended December 31, 2003 and 2002, were 34% and 36%.  The difference between the estimated tax provision rates before special items was due to the sensitivity of the rate to changing income levels and the mix of domestic and foreign sources of income.

 

(8)                                 Net Income (Loss) Per Common Share

 

Net income (loss) per common share was determined by dividing net income (loss), as adjusted, by applicable shares outstanding.  For the three months ended December 31, 2002, and the years ended December 31, 2003 and 2002, the computation of diluted income (loss) per share was antidilutive; therefore, amounts reported for basic and diluted income (loss) were the same.

 

 

 

 

Three Months Ended

 

 

 

December 31

 

September 30,

 

 

 

2003

 

2002

 

2003

 

 

 

(thousands, except per-share amounts)

 

BASIC

 

 

 

 

 

 

 

Net income

 

$

6,868

 

$

6,207

 

$

32,884

 

Preferred dividends

 

(3,317

)

(3,289

)

(3,191

)

Basic income

 

$

3,551

 

$

2,918

 

$

29,693

 

 

 

 

 

 

 

 

 

Average shares used to determine basic income per common share

 

65,313

 

58,283

 

58,411

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.05

 

$

0.05

 

$

0.51

 

 

 

 

 

 

 

 

 

DILUTED

 

 

 

 

 

 

 

Basic income

 

$

3,551

 

$

2,918

 

$

29,693

 

Preferred dividends eliminated

 

3,317

 

 

3,191

 

Supplemental ESOP contribution

 

(3,007

)

 

(2,891

)

Diluted income

 

$

3,861

 

$

2,918

 

$

29,993

 

 

 

 

 

 

 

 

 

Average shares used to determine basic income per common share

 

65,313

 

58,283

 

58,411

 

Stock options and other

 

1,582

 

 

956

 

Series D Convertible Preferred Stock

 

3,310

 

 

3,330

 

 

 

 

 

 

 

 

 

Average shares used to determine diluted income per common share

 

70,205

 

58,283

 

62,697

 

 

 

 

 

 

 

 

 

Diluted income per common share

 

$

0.05

 

$

0.05

 

$

0.48

 

 

17



 

 

 

Year Ended December 31

 

 

 

2003

 

2002

 

 

 

(thousands,
except per-share amounts)

 

BASIC AND DILUTED

 

 

 

 

 

Income before cumulative effect of accounting changes

 

$

17,075

 

$

11,340

 

Preferred dividends (a)

 

(13,061

)

(13,101

)

Basic and diluted income (loss) before cumulative effect of accounting changes

 

4,014

 

(1,761

)

Cumulative effect of accounting changes, net of income tax

 

(8,803

)

 

Basic and diluted loss

 

$

(4,789

)

$

(1,761

)

 

 

 

 

 

 

Average shares used to determine basic and diluted income (loss) per common share

 

60,093

 

58,216

 

 

 

 

 

 

 

Basic and diluted income (loss) per common share before cumulative effect of accounting changes

 

$

0.07

 

$

(0.03

)

Cumulative effect of accounting changes

 

(0.15

)

 

Basic and diluted loss per common share

 

$

(0.08

)

$

(0.03

)

 


(a)                 The dividend attributable to our Series D Convertible Preferred Stock held by our ESOP (employee stock ownership plan) is net of a tax benefit.

 

18


Exhibit 99.2

 

Financial Highlights Boise and Subsidiaries

 

 

 

 

 

 

 

 

 

2003

 

 

 

2000

 

2001

 

2002

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

 

Year

 

 

 

(millions, except per-share amounts)

 

Sales and Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

7,806.7

 

$

7,422.2

 

$

7,412.3

 

$

1,853.2

 

$

1,929.0

 

$

2,110.6

 

$

2,352.3

 

$

8,245.1

 

Income from operations

 

444.0

 

81.1

 

118.3

 

1.7

 

22.7

 

76.7

 

46.7

 

147.8

 

Net income (loss) before cumulative effect of accounting changes

 

$

178.6

 

$

(42.5

)

$

11.3

 

$

(18.7

)

$

(4.0

)

$

32.9

 

$

6.9

 

$

17.1

 

Cumulative effect of accounting changes, net of income tax

 

 

 

 

(8.8

)

 

 

 

(8.8

)

Net income (loss)

 

$

178.6

 

$

(42.5

)

$

11.3

 

$

(27.5

)

$

(4.0

)

$

32.9

 

$

6.9

 

$

8.3

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted before cumulative effect of accounting changes

 

$

2.73

 

$

(.96

)

$

(.03

)

$

(.38

)

$

(.12

)

$

.48

 

$

.05

 

$

.07

 

Cumulative effect of accounting changes

 

 

 

 

(.15

)

 

 

 

(.15

)

Diluted

 

$

2.73

 

$

(.96

)

$

(.03

)

$

(.53

)

$

(.12

)

$

.48

 

$

.05

 

$

(.08

)

Cash dividends paid per common share

 

$

.60

 

$

.60

 

$

.60

 

$

.15

 

$

.15

 

$

.15

 

$

.15

 

$

.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

485.8

 

380.0

 

266.2

 

48.5

 

69.4

 

44.5

 

 

 

 

 

Total assets

 

5,266.9

 

4,934.0

 

4,947.4

 

4,970.9

 

4,989.9

 

5,066.8

 

7,376.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, less current portion

 

$

1,714.8

 

$

1,062.9

 

$

1,387.4

 

$

1,472.7

 

$

1,494.4

 

$

1,517.1

 

$

1,999.9

 

 

 

Current portion of long-term debt and short-term borrowings

 

93.3

 

440.0

 

153.7

 

105.5

 

76.5

 

85.1

 

88.2

 

 

 

Adjustable conversion-rate equity security units

 

 

172.5

 

172.5

 

172.5

 

172.5

 

172.5

 

172.5

 

 

 

Guarantee of ESOP debt

 

107.9

 

80.9

 

51.4

 

51.4

 

40.5

 

40.5

 

19.1

 

 

 

Total debt

 

$

1,916.0

 

$

1,756.3

 

$

1,765.0

 

$

1,802.1

 

$

1,783.9

 

$

1,815.2

 

$

2,279.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

1,757.0

 

$

1,578.4

 

$

1,399.5

 

$

1,372.1

 

$

1,384.2

 

$

1,411.4

 

$

2,298.1

 

 

 

Shareholders’ equity per common share

 

$

28.85

 

$

25.10

 

$

21.59

 

$

21.17

 

$

21.23

 

$

21.26

 

$

24.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on sales

 

2.3

%

(.6

)%

.2

%

(1.5

)%

(.2

)%

1.6

%

.3

%

.1

%

Debt to equity

 

1.09:1

 

1.11:1

 

1.26:1

 

1.31:1

 

1.29:1

 

1.29:1

 

.99:1

 

 

 

Debt to total capitalization

 

52.0

%

52.7

%

55.8

%

56.8

%

56.3

%

56.3

%

49.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax (provision) benefit rate

 

(39.0

)%

12.1

%

192.8

%

36.2

%

36.6

%

(27.6

)%

(27.7

)%

(11.5

)%

Number of common shares outstanding at the end of the period (thousands)

 

57,337

 

58,062

 

58,284

 

58,292

 

58,314

 

59,549

 

87,137

 

 

 

Average number of common shares (thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

57,288

 

57,680

 

58,216

 

58,289

 

58,300

 

58,411

 

65,313

 

60,093

 

Diluted(2)

 

61,413

 

61,797

 

62,090

 

61,880

 

61,844

 

62,697

 

70,205

 

64,180

 

Common stock price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

43.94

 

$

38.00

 

$

38.81

 

$

28.15

 

$

26.30

 

$

29.20

 

$

32.89

 

 

 

Low

 

$

21.75

 

$

26.99

 

$

19.61

 

$

20.72

 

$

21.48

 

$

21.48

 

$

26.96

 

 

 

Close

 

$

33.63

 

$

34.01

 

$

25.22

 

$

21.85

 

$

23.90

 

$

27.60

 

$

32.86

 

 

 

 


(1)                For the first and second quarters of 2003 and the years ended December 31, 2001, 2002, and 2003, the computation of diluted net loss per share was antidilutive; accordingly, diluted net loss per share was calculated using the average basic shares outstanding.

 



 

Summary of Operations Boise and Subsidiaries

 

 

 

2002

 

Quarterly Results by Segment (Unaudited)(1)

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

 

Year

 

 

 

(millions, except per-share amounts)

 

Sales by Segment

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

884.5

 

$

855.5

 

$

899.9

 

$

905.9

 

$

3,545.8

 

Boise Office Solutions, Retail

 

 

 

 

 

 

 

 

884.5

 

855.5

 

899.9

 

905.9

 

3,545.8

 

Boise Building Solutions

 

560.2

 

669.9

 

671.5

 

568.2

 

2,469.7

 

Boise Paper Solutions

 

456.0

 

481.6

 

485.2

 

455.3

 

1,878.0

 

Other

 

18.3

 

19.4

 

19.4

 

18.9

 

76.0

 

 

 

1,919.0

 

2,026.4

 

2,075.9

 

1,948.3

 

7,969.5

 

Intersegment eliminations

 

(130.8

)

(138.4

)

(140.7

)

(147.4

)

(557.2

)

Trade sales

 

$

1,788.2

 

$

1,888.0

 

$

1,935.3

 

$

1,800.8

 

$

7,412.3

 

Income (Loss) by Segment

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

37.4

 

$

23.4

 

$

29.8

 

$

32.4

 

$

123.0

 

Boise Office Solutions, Retail

 

 

 

 

 

 

 

 

37.4

 

23.4

 

29.8

 

32.4

 

123.0

 

Boise Building Solutions

 

8.8

 

14.0

 

14.5

 

2.3

 

39.7

 

Boise Paper Solutions

 

(10.8

)

8.8

 

17.2

 

23.4

 

38.6

 

Corporate and Other

 

(12.8

)

(37.9

)

(15.9

)

(15.3

)

(81.8

)

 

 

22.6

 

8.4

 

45.6

 

42.9

 

119.5

 

Interest expense

 

(33.3

)

(33.3

)

(32.1

)

(33.0

)

(131.7

)

Income (loss) before income taxes

 

(10.7

)

(24.9

)

13.5

 

9.9

 

(12.2

)

Income tax (provision) benefit

 

4.1

 

28.2

 

(5.0

)

(3.7

)

23.5

 

Net income (loss)

 

$

(6.6

)

$

3.2

 

$

8.5

 

$

6.2

 

$

11.3

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

(.17

)

$

.00

 

$

.09

 

$

.05

 

$

(.03

)

 

 

 

2003

 

 

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

 

Year

 

 

 

(millions, except per-share amounts)

 

Sales by Segment

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

938.3

 

$

904.9

 

$

934.1

 

$

964.7

 

$

3,741.9

 

Boise Office Solutions, Retail

 

 

 

 

283.2

 

283.2

 

 

 

938.3

 

904.9

 

934.1

 

1,247.9

 

4,025.1

 

Boise Building Solutions

 

574.6

 

692.8

 

828.1

 

776.3

 

2,871.9

 

Boise Paper Solutions

 

468.2

 

459.4

 

474.2

 

450.9

 

1,852.6

 

Other

 

19.4

 

18.8

 

20.6

 

19.1

 

77.9

 

 

 

2,000.5

 

2,075.9

 

2,256.9

 

2,494.2

 

8,827.5

 

Intersegment eliminations

 

(147.3

)

(146.9

)

(146.3

)

(141.8

)

(582.4

)

Trade sales

 

$

1,853.2

 

$

1,929.0

 

$

2,110.6

 

$

2,352.3

 

$

8,245.1

 

Income (Loss) by Segment

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions, Contract

 

$

20.7

 

$

23.9

 

$

31.0

 

$

33.9

 

$

109.4

 

Boise Office Solutions, Retail

 

 

 

 

6.1

 

6.1

 

 

 

20.7

 

23.9

 

31.0

 

40.0

 

115.5

 

Boise Building Solutions

 

(8.5

)

9.8

 

56.4

 

37.6

 

95.4

 

Boise Paper Solutions

 

(0.7

)

1.0

 

0.2

 

(14.4

)

(13.9

)

Corporate and Other

 

(8.7

)

(9.9

)

(10.5

)

(16.1

)

(45.2

)

 

 

2.8

 

24.9

 

77.1

 

47.1

 

151.8

 

Interest expense

 

(32.2

)

(31.1

)

(31.7

)

(37.6

)

(132.5

)

Income (loss) before income taxes and cumulative effect of accounting changes

 

(29.4

)

(6.2

)

45.4

 

9.5

 

19.3

 

Income tax (provision) benefit

 

10.7

 

2.3

 

(12.5

)

(2.6

)

(2.2

)

Income (loss) before cumulative effect of accounting changes

 

(18.7

)

(4.0

)

32.9

 

6.9

 

17.1

 

Cumulative effect of accounting changes, net of income tax

 

(8.8

)

 

 

 

(8.8

)

Net income (loss)

 

$

(27.5

)

$

(4.0

)

$

32.9

 

$

6.9

 

$

8.3

 

Net income (loss) per common share

 

 

 

 

 

 

 

 

 

 

 

Diluted net income (loss) before cumulative effect of accounting changes

 

$

(.38

)

$

(.12

)

$

.48

 

$

.05

 

$

.07

 

Cumulative effect of accounting changes

 

(.15

)

 

 

 

(.15

)

Diluted

 

$

(.53

)

$

(.12

)

$

.48

 

$

.05

 

$

(.08

)

 


(1) Columns may not add due to rounding.

 



 

Statistical Review / 2002

 

 

 

2002

 

 

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

 

Year

 

 

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions

 

 

 

 

 

 

 

 

 

 

 

Sales by Product Line (millions)

 

 

 

 

 

 

 

 

 

 

 

Office supplies and paper

 

$

549

 

$

531

 

$

545

 

$

556

 

$

2,181

 

Technology products

 

250

 

245

 

263

 

264

 

1,022

 

Office furniture

 

85

 

80

 

92

 

86

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by Geography (millions)

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

686

 

$

665

 

$

707

 

$

701

 

$

2,759

 

International

 

198

 

191

 

193

 

205

 

787

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Growth

 

 

 

 

 

 

 

 

 

 

 

Sales growth

 

(9

)%

(1

)%

6

%

6

%

0

%

Same-location sales growth

 

(8

)%

(1

)%

6

%

5

%

0

%

 

 

 

 

 

 

 

 

 

 

 

 

Margins (percentage of sales)

 

 

 

 

 

 

 

 

 

 

 

Gross profit margin

 

23.6

%

23.1

%

22.4

%

23.5

%

23.1

%

Operating profit

 

4.2

%

2.7

%

3.3

%

3.6

%

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes

 

 

 

 

 

 

 

 

 

 

 

Plywood (thousand square feet) (3/8” basis)

 

440,525

 

462,648

 

460,952

 

424,078

 

1,788,203

 

OSB (thousand square feet) (3/8” basis) (1)

 

100,161

 

98,273

 

107,176

 

111,076

 

416,686

 

Particleboard (thousand square feet) (3/4” basis)

 

49,749

 

51,182

 

47,617

 

40,675

 

189,223

 

Lumber (thousand board feet)

 

95,911

 

108,455

 

99,858

 

91,057

 

395,281

 

LVL (hundred cubic feet)

 

17,895

 

20,844

 

20,879

 

17,925

 

77,543

 

I-joists (thousand equivalent lineal feet)

 

34,995

 

47,102

 

46,954

 

36,714

 

165,765

 

Engineered wood products (millions)

 

$

60

 

$

76

 

$

77

 

$

61

 

$

274

 

Building materials distribution (millions)

 

$

375

 

$

464

 

$

470

 

$

387

 

$

1,696

 

 


(1)  Includes 100% of the sales volume of Voyageur Panel, of which we own 47%.

 

Selected Prices (average net selling prices)

 

 

 

 

 

 

 

 

 

 

 

Plywood (thousand square feet) (3/8” basis)

 

$

231

 

$

238

 

$

227

 

$

220

 

$

229

 

OSB (thousand square feet) (3/8” basis)

 

131

 

136

 

127

 

128

 

130

 

Particleboard (thousand square feet) (3/4” basis)

 

230

 

248

 

254

 

223

 

239

 

Lumber (thousand board feet)

 

481

 

465

 

470

 

446

 

466

 

LVL (hundred cubic feet)

 

1,491

 

1,485

 

1,498

 

1,454

 

1,483

 

I-joists (thousand equivalent lineal feet)

 

896

 

886

 

890

 

872

 

886

 

 

 

 

 

 

 

 

 

 

 

 

 

Boise Paper Solutions

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes (thousands of short tons)

 

 

 

 

 

 

 

 

 

 

 

Uncoated free sheet

 

355

 

370

 

364

 

336

 

1,425

 

Containerboard

 

160

 

167

 

168

 

159

 

654

 

Newsprint

 

84

 

111

 

110

 

101

 

406

 

Other

 

49

 

62

 

37

 

31

 

179

 

 

 

648

 

710

 

679

 

627

 

2,664

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated containers (millions of square feet)

 

1,061

 

1,065

 

1,205

 

1,132

 

4,463

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Prices (average net selling prices per short ton)

 

 

 

 

 

 

 

 

 

 

 

Uncoated free sheet

 

$

712

 

$

712

 

$

722

 

$

746

 

$

722

 

Containerboard

 

327

 

332

 

351

 

361

 

343

 

Newsprint

 

368

 

349

 

367

 

371

 

363

 

 



 

Statistical Review / 2003

 

 

 

2003

 

 

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

 

Year

 

Boise Office Solutions, Contract

 

 

 

 

 

 

 

 

 

 

 

Sales by Product Line (millions)

 

 

 

 

 

 

 

 

 

 

 

Office supplies and paper

 

$

567

 

$

539

 

$

555

 

$

572

 

$

2,233

 

Technology products

 

277

 

275

 

280

 

293

 

1,125

 

Office furniture

 

94

 

91

 

99

 

100

 

384

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by Geography (millions)

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

709

 

$

682

 

$

712

 

$

720

 

$

2,823

 

International

 

229

 

223

 

222

 

245

 

919

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Growth

 

 

 

 

 

 

 

 

 

 

 

Sales growth

 

6

%

6

%

4

%

6

%

6

%

Same-location sales growth

 

6

%

6

%

4

%

4

%

5

%

 

 

 

 

 

 

 

 

 

 

 

 

Margins (percentage of sales)

 

 

 

 

 

 

 

 

 

 

 

Gross profit margin

 

23.8

%

23.8

%

24.2

%

25.4

%

24.3

%

Operating profit

 

2.2

%

2.6

%

3.3

%

3.5

%

2.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Boise Office Solutions, Retail

 

 

 

 

 

 

 

 

 

 

 

Sales by Product Line (millions)

 

 

 

 

 

 

 

 

 

 

 

Office supplies and paper

 

$

 

$

 

$

 

$

92

 

$

92

 

Technology products

 

 

 

 

161

 

161

 

Office furniture

 

 

 

 

30

 

30

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by Geography (millions)

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

 

$

 

$

 

$

283

 

$

283

 

International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Margins (percentage of sales)

 

 

 

 

 

 

 

 

 

 

 

Gross profit margin

 

 

 

 

24.5

%

24.5

%

Operating profit

 

 

 

 

2.2

%

2.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Boise Building Solutions

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes

 

 

 

 

 

 

 

 

 

 

 

Plywood (thousand square feet) (3/8” basis)

 

466,537

 

476,896

 

499,323

 

447,724

 

1,890,480

 

OSB (thousand square feet) (3/8” basis) (1)

 

106,581

 

112,652

 

111,775

 

101,388

 

432,396

 

Particleboard (thousand square feet) (3/4” basis)

 

41,192

 

38,609

 

36,524

 

36,296

 

152,621

 

Lumber (thousand board feet)

 

93,524

 

93,113

 

90,522

 

86,895

 

364,054

 

LVL (hundred cubic feet)

 

20,685

 

25,063

 

28,431

 

24,115

 

98,294

 

I-joists (thousand equivalent lineal feet)

 

40,534

 

53,271

 

60,275

 

45,869

 

199,949

 

Engineered wood products (millions)

 

$

68

 

$

85

 

$

96

 

$

80

 

$

329

 

Building materials distribution (millions)

 

$

391

 

$

505

 

$

603

 

$

549

 

$

2,048

 

 


(1)  Represents 100% of the sales volume of Voyageur Panel, of which we own 47%.

 

Selected Prices (average net selling prices)

 

 

 

 

 

 

 

 

 

 

 

Plywood (thousand square feet) (3/8” basis)

 

$

220

 

$

228

 

$

291

 

$

334

 

$

267

 

OSB (thousand square feet) (3/8” basis)

 

141

 

165

 

258

 

309

 

217

 

Particleboard (thousand square feet) (3/4” basis)

 

219

 

230

 

243

 

254

 

236

 

Lumber (thousand board feet)

 

412

 

400

 

446

 

468

 

431

 

LVL (hundred cubic feet)

 

1,453

 

1,447

 

1,440

 

1,516

 

1,463

 

I-joists (thousand equivalent lineal feet)

 

867

 

861

 

865

 

905

 

874

 

 

 

 

 

 

 

 

 

 

 

 

 

Boise Paper Solutions

 

 

 

 

 

 

 

 

 

 

 

Sales Volumes (thousands of short tons)

 

 

 

 

 

 

 

 

 

 

 

Uncoated free sheet

 

353

 

351

 

353

 

339

 

1,396

 

Containerboard

 

158

 

154

 

170

 

168

 

650

 

Newsprint

 

106

 

89

 

101

 

120

 

416

 

Other

 

33

 

31

 

47

 

35

 

146

 

 

 

650

 

625

 

671

 

662

 

2,608

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated containers (millions of square feet)

 

1,122

 

1,151

 

1,204

 

1,114

 

4,591

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Prices (average net selling prices per short ton)

 

 

 

 

 

 

 

 

 

 

 

Uncoated free sheet

 

$

747

 

$

734

 

$

713

 

$

690

 

$

721

 

Containerboard

 

341

 

347

 

342

 

319

 

337

 

Newsprint

 

374

 

399

 

412

 

405

 

397