Boise Cascade Co
NYSE:BCC
Income Statement
Earnings Waterfall
Boise Cascade Co
Revenue
|
6.8B
USD
|
Cost of Revenue
|
-5.4B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-804.5m
USD
|
Operating Income
|
624.4m
USD
|
Other Expenses
|
-140.7m
USD
|
Net Income
|
483.7m
USD
|
Income 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 274
N/A
|
3 296
+1%
|
3 405
+3%
|
3 510
+3%
|
3 574
+2%
|
3 616
+1%
|
3 611
0%
|
3 619
+0%
|
3 633
+0%
|
3 704
+2%
|
3 793
+2%
|
3 868
+2%
|
3 911
+1%
|
4 005
+2%
|
4 100
+2%
|
4 259
+4%
|
4 432
+4%
|
4 640
+5%
|
4 910
+6%
|
5 021
+2%
|
4 995
-1%
|
4 855
-3%
|
4 677
-4%
|
4 608
-1%
|
4 643
+1%
|
4 772
+3%
|
4 785
+0%
|
5 104
+7%
|
5 475
+7%
|
6 126
+12%
|
7 326
+20%
|
7 616
+4%
|
7 926
+4%
|
8 431
+6%
|
8 266
-2%
|
8 541
+3%
|
8 387
-2%
|
7 605
-9%
|
7 142
-6%
|
6 822
-4%
|
6 838
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 847)
|
(2 874)
|
(2 947)
|
(3 015)
|
(3 066)
|
(3 098)
|
(3 099)
|
(3 125)
|
(3 154)
|
(3 218)
|
(3 288)
|
(3 356)
|
(3 398)
|
(3 476)
|
(3 561)
|
(3 685)
|
(3 820)
|
(3 983)
|
(4 196)
|
(4 314)
|
(4 308)
|
(4 196)
|
(4 051)
|
(3 967)
|
(3 966)
|
(4 060)
|
(4 060)
|
(4 242)
|
(4 536)
|
(4 994)
|
(5 810)
|
(6 143)
|
(6 300)
|
(6 580)
|
(6 513)
|
(6 575)
|
(6 473)
|
(5 973)
|
(5 602)
|
(5 388)
|
(5 409)
|
|
Gross Profit |
427
N/A
|
422
-1%
|
458
+9%
|
495
+8%
|
508
+3%
|
518
+2%
|
512
-1%
|
494
-4%
|
480
-3%
|
486
+1%
|
505
+4%
|
512
+2%
|
513
+0%
|
529
+3%
|
539
+2%
|
575
+7%
|
612
+7%
|
658
+7%
|
713
+8%
|
708
-1%
|
688
-3%
|
659
-4%
|
625
-5%
|
640
+2%
|
678
+6%
|
712
+5%
|
725
+2%
|
862
+19%
|
939
+9%
|
1 131
+21%
|
1 516
+34%
|
1 474
-3%
|
1 626
+10%
|
1 852
+14%
|
1 753
-5%
|
1 967
+12%
|
1 915
-3%
|
1 632
-15%
|
1 541
-6%
|
1 434
-7%
|
1 429
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(327)
|
(333)
|
(345)
|
(357)
|
(363)
|
(370)
|
(371)
|
(369)
|
(377)
|
(387)
|
(405)
|
(422)
|
(433)
|
(456)
|
(461)
|
(463)
|
(471)
|
(486)
|
(510)
|
(530)
|
(577)
|
(640)
|
(623)
|
(613)
|
(541)
|
(569)
|
(576)
|
(600)
|
(602)
|
(617)
|
(644)
|
(630)
|
(654)
|
(680)
|
(694)
|
(737)
|
(757)
|
(752)
|
(768)
|
(775)
|
(805)
|
|
Selling, General & Administrative |
(290)
|
(292)
|
(301)
|
(308)
|
(313)
|
(317)
|
(318)
|
(316)
|
(323)
|
(333)
|
(345)
|
(356)
|
(361)
|
(365)
|
(370)
|
(380)
|
(390)
|
(402)
|
(421)
|
(428)
|
(432)
|
(436)
|
(435)
|
(450)
|
(462)
|
(474)
|
(480)
|
(504)
|
(507)
|
(538)
|
(564)
|
(551)
|
(574)
|
(601)
|
(614)
|
(648)
|
(657)
|
(640)
|
(647)
|
(653)
|
(674)
|
|
Depreciation & Amortization |
(38)
|
(42)
|
(46)
|
(50)
|
(51)
|
(53)
|
(54)
|
(55)
|
(56)
|
(57)
|
(63)
|
(68)
|
(73)
|
(77)
|
(78)
|
(78)
|
(80)
|
(83)
|
(88)
|
(92)
|
(147)
|
(144)
|
(139)
|
(136)
|
(80)
|
(96)
|
(97)
|
(96)
|
(95)
|
(79)
|
(80)
|
(80)
|
(81)
|
(82)
|
(82)
|
(90)
|
(102)
|
(112)
|
(122)
|
(125)
|
(132)
|
|
Other Operating Expenses |
1
|
3
|
2
|
2
|
2
|
0
|
0
|
2
|
2
|
3
|
3
|
1
|
1
|
(15)
|
(13)
|
(5)
|
(0)
|
(0)
|
(1)
|
(10)
|
1
|
(60)
|
(49)
|
(26)
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
1
|
2
|
(1)
|
1
|
2
|
2
|
|
Operating Income |
100
N/A
|
89
-11%
|
112
+27%
|
138
+23%
|
146
+5%
|
149
+2%
|
140
-6%
|
124
-11%
|
103
-17%
|
99
-4%
|
99
+1%
|
90
-9%
|
80
-12%
|
73
-8%
|
78
+6%
|
112
+44%
|
141
+26%
|
172
+22%
|
204
+18%
|
178
-13%
|
110
-38%
|
19
-83%
|
2
-91%
|
27
+1 512%
|
137
+398%
|
142
+4%
|
149
+5%
|
262
+76%
|
337
+28%
|
515
+53%
|
873
+70%
|
844
-3%
|
972
+15%
|
1 172
+21%
|
1 060
-10%
|
1 230
+16%
|
1 158
-6%
|
880
-24%
|
773
-12%
|
659
-15%
|
624
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(25)
|
(25)
|
(22)
|
(23)
|
(22)
|
(22)
|
(24)
|
(22)
|
(21)
|
(21)
|
(25)
|
(27)
|
(28)
|
(29)
|
(26)
|
(28)
|
(27)
|
(27)
|
(27)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(18)
|
(11)
|
(5)
|
6
|
16
|
21
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(23)
|
(62)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(16)
|
(16)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(8)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
78
N/A
|
67
-14%
|
91
+35%
|
116
+27%
|
123
+6%
|
127
+3%
|
118
-7%
|
102
-13%
|
81
-21%
|
76
-5%
|
75
-2%
|
55
-26%
|
43
-22%
|
51
+17%
|
56
+10%
|
90
+62%
|
118
+30%
|
149
+27%
|
170
+14%
|
133
-22%
|
22
-83%
|
(10)
N/A
|
(28)
-180%
|
(5)
+84%
|
108
N/A
|
110
+2%
|
117
+7%
|
218
+86%
|
286
+31%
|
471
+64%
|
829
+76%
|
815
-2%
|
949
+17%
|
1 150
+21%
|
1 038
-10%
|
1 211
+17%
|
1 146
-5%
|
875
-24%
|
779
-11%
|
675
-13%
|
645
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
39
|
(26)
|
(33)
|
(42)
|
(43)
|
(44)
|
(42)
|
(36)
|
(29)
|
(27)
|
(26)
|
(19)
|
(5)
|
(7)
|
(10)
|
(22)
|
(43)
|
(48)
|
(48)
|
(29)
|
(5)
|
1
|
5
|
(5)
|
(27)
|
(28)
|
(30)
|
(55)
|
(111)
|
(159)
|
(248)
|
(245)
|
(236)
|
(284)
|
(257)
|
(302)
|
(289)
|
(223)
|
(199)
|
(172)
|
(161)
|
|
Income from Continuing Operations |
117
|
42
|
58
|
74
|
80
|
82
|
76
|
66
|
52
|
50
|
49
|
37
|
38
|
43
|
46
|
68
|
75
|
102
|
122
|
104
|
17
|
(9)
|
(23)
|
(10)
|
81
|
82
|
88
|
164
|
175
|
312
|
581
|
570
|
713
|
866
|
782
|
909
|
858
|
652
|
580
|
504
|
484
|
|
Net Income (Common) |
117
N/A
|
42
-64%
|
58
+38%
|
74
+28%
|
80
+8%
|
82
+3%
|
76
-8%
|
66
-14%
|
52
-20%
|
50
-5%
|
49
-2%
|
37
-25%
|
38
+5%
|
43
+13%
|
46
+7%
|
68
+47%
|
83
+22%
|
110
+33%
|
130
+18%
|
112
-14%
|
21
-82%
|
(5)
N/A
|
(19)
-271%
|
(6)
+69%
|
81
N/A
|
82
+1%
|
88
+7%
|
164
+87%
|
175
+7%
|
312
+78%
|
581
+86%
|
570
-2%
|
713
+25%
|
866
+22%
|
782
-10%
|
909
+16%
|
858
-6%
|
652
-24%
|
580
-11%
|
504
-13%
|
484
-4%
|
|
EPS (Diluted) |
2.96
N/A
|
1.05
-65%
|
1.45
+38%
|
1.88
+30%
|
2.03
+8%
|
2.08
+2%
|
1.92
-8%
|
1.66
-14%
|
1.33
-20%
|
1.26
-5%
|
1.24
-2%
|
0.94
-24%
|
0.98
+4%
|
1.12
+14%
|
1.2
+7%
|
1.75
+46%
|
2.12
+21%
|
2.79
+32%
|
3.29
+18%
|
2.83
-14%
|
0.52
-82%
|
-0.13
N/A
|
-0.49
-277%
|
-0.15
+69%
|
2.06
N/A
|
2.08
+1%
|
2.22
+7%
|
4.14
+86%
|
4.44
+7%
|
7.88
+77%
|
14.65
+86%
|
14.35
-2%
|
17.99
+25%
|
21.75
+21%
|
19.63
-10%
|
22.84
+16%
|
21.56
-6%
|
16.39
-24%
|
14.57
-11%
|
12.58
-14%
|
12.12
-4%
|