Boise Cascade Co
NYSE:BCC
Cash Flow Statement
Cash Flow Statement
Boise Cascade Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
117
|
42
|
58
|
74
|
80
|
82
|
76
|
66
|
52
|
50
|
49
|
37
|
38
|
43
|
46
|
68
|
83
|
110
|
130
|
112
|
21
|
(5)
|
(19)
|
(6)
|
81
|
82
|
88
|
164
|
175
|
312
|
581
|
569
|
713
|
866
|
782
|
909
|
858
|
652
|
580
|
504
|
484
|
|
Depreciation & Amortization |
40
|
44
|
47
|
51
|
53
|
54
|
55
|
56
|
57
|
59
|
64
|
70
|
75
|
79
|
80
|
80
|
82
|
85
|
90
|
94
|
149
|
146
|
141
|
138
|
82
|
99
|
99
|
98
|
97
|
81
|
82
|
82
|
83
|
84
|
84
|
92
|
104
|
115
|
125
|
128
|
135
|
|
Change in Deffered Taxes |
(60)
|
9
|
9
|
7
|
11
|
11
|
15
|
30
|
31
|
32
|
28
|
17
|
(8)
|
(8)
|
(7)
|
(9)
|
8
|
8
|
3
|
3
|
(8)
|
(8)
|
(1)
|
1
|
9
|
9
|
2
|
(4)
|
28
|
24
|
19
|
18
|
(14)
|
(12)
|
16
|
44
|
60
|
64
|
43
|
19
|
(0)
|
|
Stock-Based Compensation |
3
|
3
|
4
|
5
|
6
|
6
|
7
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
10
|
11
|
12
|
13
|
14
|
15
|
0
|
|
Other Non-Cash Items |
13
|
10
|
8
|
7
|
5
|
9
|
10
|
7
|
7
|
6
|
8
|
20
|
25
|
25
|
23
|
15
|
11
|
10
|
21
|
41
|
70
|
72
|
63
|
43
|
14
|
16
|
15
|
28
|
34
|
29
|
29
|
14
|
7
|
4
|
5
|
6
|
8
|
13
|
13
|
14
|
15
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(260)
|
4
|
149
|
189
|
260
|
257
|
158
|
175
|
0
|
|
Cash Interest Paid |
19
|
19
|
0
|
0
|
20
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
22
|
11
|
11
|
22
|
23
|
23
|
23
|
23
|
0
|
|
Change in Working Capital |
(77)
|
(37)
|
(14)
|
(36)
|
(47)
|
(46)
|
(63)
|
(67)
|
(67)
|
(49)
|
(42)
|
(27)
|
22
|
(29)
|
(5)
|
1
|
(33)
|
(42)
|
(35)
|
(96)
|
(68)
|
(57)
|
(41)
|
62
|
60
|
35
|
94
|
59
|
(39)
|
(37)
|
(242)
|
(155)
|
(121)
|
(148)
|
(74)
|
(97)
|
13
|
47
|
135
|
84
|
53
|
|
Cash from Operating Activities |
33
N/A
|
67
+100%
|
109
+62%
|
104
-5%
|
102
-2%
|
110
+8%
|
92
-16%
|
92
-1%
|
80
-12%
|
98
+21%
|
107
+9%
|
116
+9%
|
152
+31%
|
110
-28%
|
137
+25%
|
156
+13%
|
152
-3%
|
171
+13%
|
208
+22%
|
154
-26%
|
164
+6%
|
148
-9%
|
142
-4%
|
239
+68%
|
246
+3%
|
240
-2%
|
297
+24%
|
345
+16%
|
295
-15%
|
409
+39%
|
467
+14%
|
528
+13%
|
667
+26%
|
794
+19%
|
812
+2%
|
954
+18%
|
1 041
+9%
|
890
-14%
|
895
+1%
|
748
-16%
|
687
-8%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(46)
|
(53)
|
(54)
|
(57)
|
(61)
|
(61)
|
(71)
|
(77)
|
(88)
|
(90)
|
(91)
|
(86)
|
(84)
|
(85)
|
(78)
|
(76)
|
(76)
|
(72)
|
(74)
|
(75)
|
(80)
|
(81)
|
(85)
|
(86)
|
(83)
|
(87)
|
(79)
|
(77)
|
(79)
|
(74)
|
(82)
|
(84)
|
(107)
|
(111)
|
(116)
|
(117)
|
(114)
|
(127)
|
(142)
|
(152)
|
(215)
|
|
Other Items |
(101)
|
(97)
|
(97)
|
4
|
5
|
0
|
0
|
3
|
3
|
(213)
|
(213)
|
(215)
|
(215)
|
1
|
2
|
2
|
2
|
2
|
(17)
|
(17)
|
(9)
|
(6)
|
(4)
|
(4)
|
(11)
|
(15)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
(514)
|
(511)
|
(513)
|
(512)
|
5
|
(160)
|
|
Cash from Investing Activities |
(147)
N/A
|
(150)
-2%
|
(151)
0%
|
(52)
+65%
|
(56)
-8%
|
(61)
-8%
|
(70)
-15%
|
(74)
-5%
|
(84)
-14%
|
(303)
-259%
|
(304)
0%
|
(302)
+1%
|
(299)
+1%
|
(84)
+72%
|
(76)
+10%
|
(74)
+2%
|
(73)
+1%
|
(70)
+4%
|
(91)
-30%
|
(92)
-1%
|
(89)
+3%
|
(87)
+3%
|
(88)
-2%
|
(90)
-2%
|
(94)
-5%
|
(102)
-8%
|
(78)
+24%
|
(76)
+3%
|
(79)
-4%
|
(73)
+7%
|
(81)
-11%
|
(83)
-2%
|
(106)
-27%
|
(107)
-2%
|
(113)
-5%
|
(630)
-460%
|
(626)
+1%
|
(640)
-2%
|
(654)
-2%
|
(147)
+78%
|
(376)
-156%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
163
|
(100)
|
(100)
|
0
|
0
|
0
|
(6)
|
(24)
|
(24)
|
(26)
|
(20)
|
(3)
|
(10)
|
(8)
|
(8)
|
(8)
|
1
|
2
|
2
|
3
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(6)
|
|
Net Issuance of Debt |
25
|
50
|
50
|
(25)
|
0
|
0
|
50
|
50
|
50
|
180
|
120
|
233
|
84
|
(46)
|
(36)
|
(149)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(8)
|
(50)
|
(51)
|
(52)
|
(53)
|
(15)
|
(54)
|
(55)
|
(55)
|
(56)
|
(79)
|
(79)
|
(79)
|
(158)
|
(214)
|
(215)
|
(315)
|
(237)
|
(160)
|
(162)
|
(183)
|
(187)
|
(346)
|
|
Other |
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(126)
|
(7)
|
(9)
|
(9)
|
116
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(10)
|
(11)
|
(9)
|
(9)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
|
Cash from Financing Activities |
186
N/A
|
(52)
N/A
|
(52)
+0%
|
(26)
+51%
|
(0)
+100%
|
(0)
-100%
|
43
N/A
|
25
-42%
|
25
-1%
|
152
+508%
|
99
-35%
|
104
+6%
|
66
-36%
|
(63)
N/A
|
(53)
+16%
|
(41)
+23%
|
(5)
+87%
|
(10)
-87%
|
(12)
-25%
|
(53)
-341%
|
(60)
-12%
|
(60)
-1%
|
(61)
-2%
|
(24)
+61%
|
(58)
-144%
|
(60)
-3%
|
(60)
-1%
|
(71)
-19%
|
(96)
-34%
|
(94)
+2%
|
(94)
N/A
|
(162)
-72%
|
(218)
-35%
|
(221)
-1%
|
(320)
-45%
|
(243)
+24%
|
(166)
+32%
|
(172)
-3%
|
(194)
-12%
|
(196)
-1%
|
(361)
-84%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
72
N/A
|
(136)
N/A
|
(94)
+30%
|
26
N/A
|
45
+76%
|
49
+8%
|
65
+33%
|
43
-34%
|
21
-51%
|
(53)
N/A
|
(99)
-85%
|
(82)
+17%
|
(81)
+1%
|
(38)
+53%
|
9
N/A
|
41
+370%
|
73
+79%
|
91
+25%
|
105
+15%
|
9
-91%
|
15
+56%
|
2
-90%
|
(8)
N/A
|
125
N/A
|
94
-25%
|
79
-16%
|
159
+102%
|
198
+24%
|
120
-39%
|
242
+101%
|
292
+21%
|
283
-3%
|
344
+21%
|
466
+36%
|
379
-19%
|
80
-79%
|
249
+211%
|
78
-69%
|
48
-39%
|
406
+751%
|
(49)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(12)
N/A
|
14
N/A
|
55
+296%
|
47
-14%
|
41
-13%
|
49
+19%
|
22
-55%
|
15
-32%
|
(7)
N/A
|
7
N/A
|
15
+117%
|
30
+92%
|
68
+132%
|
25
-64%
|
59
+142%
|
79
+34%
|
76
-4%
|
99
+30%
|
134
+35%
|
79
-41%
|
84
+6%
|
67
-19%
|
58
-14%
|
153
+165%
|
163
+6%
|
153
-6%
|
218
+43%
|
268
+23%
|
215
-20%
|
335
+56%
|
385
+15%
|
444
+15%
|
561
+26%
|
683
+22%
|
696
+2%
|
837
+20%
|
927
+11%
|
764
-18%
|
754
-1%
|
597
-21%
|
472
-21%
|