Boise Statements
BC
Boise Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 797.67
100
1 440.68
80.1
356.99
19.9
—
0
175.73
9.8
210.01
11.7
146.98
8.2
3.847
0.2
-0.037
-0.002
150.79
8.4
38.499
2.1
112.29
6.2
2.835
39.608
1 645.42
100
1 307.44
79.5
337.98
20.5
—
0
169.23
10.3
205
12.5
132.98
8.1
4.008
0.2
-0.037
-0.002
136.95
8.3
32.829
2
104.12
6.3
2.606
39.956
1 644.26
100
1 310.06
79.7
334.19
20.3
—
0
174.04
10.6
213.02
13
121.18
7.4
6.066
0.4
-0.041
-0.002
127.2
7.7
29.666
1.8
97.535
5.9
2.435
40.057
1 834.4
100
1 442.2
78.6
392.3
21.4
—
0
175.3
9.6
206.6
11.3
185.6
10.1
6.5
0.4
—
0
192.1
10.5
49
2.7
143.1
7.8
3.58
40
1 815.2
100
1 426.4
78.6
388.8
21.4
—
0
169.4
9.3
198.8
11
190
10.5
5.8
0.3
—
0
195.8
10.8
49.4
2.7
146.3
8.1
3.67
39.8
1 544.3
100
1 230.6
79.7
313.7
20.3
—
0
155.3
10.1
186.1
12.1
127.6
8.3
2.4
0.2
—
0
130
8.4
33.3
2.2
96.7
6.3
2.43
39.8
1 628.3
100
1 288.7
79.1
339.6
20.9
—
0
152.5
9.4
183.8
11.3
155.8
9.6
1.6
0.1
—
0
157.3
9.7
39.9
2.5
117.4
7.2
2.95
39.8
2 154.6
100
1 656
76.9
498.7
23.1
—
0
169.8
7.9
199.3
9.2
299.4
13.9
-3.7
-0.2
—
0
295.6
13.7
76
3.5
219.6
10.2
5.52
39.8
2 278.1
100
1 797.9
78.9
480.1
21.1
—
0
162
7.1
183.1
8
297.1
13
-5
-0.2
—
0
292
12.8
73.9
3.2
218.1
9.6
5.49
39.8
2 326.3
100
1 729.9
74.4
596.4
25.6
—
0
172.7
7.4
190.8
8.2
405.6
17.4
-4
-0.2
-0.2
-0.009
401.5
17.3
98.9
4.3
302.6
13
7.61
39.8
1 782.2
100
1 390.7
78
391.5
22
—
0
143.9
8.1
164.1
9.2
227.4
12.8
-5.6
-0.3
—
0
221.8
12.4
52.7
3
169.1
9.5
4.26
39.7
1 879.5
100
1 594.4
84.8
285
15.2
—
0
135.5
7.2
155.7
8.3
129.4
6.9
-6.5
-0.3
—
0
122.9
6.5
31.2
1.7
91.7
4.9
2.31
39.7
2 443.2
100
1 864.5
76.3
578.6
23.7
—
0
148.7
6.1
168.9
6.9
409.8
16.8
-6.2
-0.3
—
0
403.6
16.5
101
4.1
302.6
12.4
7.62
39.7
1 821.3
100
1 450.4
79.6
370.9
20.4
—
0
146.2
8
165.7
9.1
205.3
11.3
-4.6
-0.3
—
0
200.6
11
51.4
2.8
149.2
8.2
3.76
39.6
1 472.2
100
1 233.2
83.8
239
16.2
—
0
120.1
8.2
139.9
9.5
99.1
6.7
-5.3
-0.4
-6.5
-0.4
87.4
5.9
61.4
4.2
26
1.8
0.66
39.5
1 589.3
100
1 261.7
79.4
327.6
20.6
—
0
148.9
9.4
169
10.6
158.6
10
-6.5
-0.4
-0.3
-0.02
137.8
8.7
34.6
2.2
103.2
6.5
2.61
39.5
1 242.8
100
1 048.9
84.4
193.9
15.6
—
0
122.3
9.8
142.1
11.4
51.8
4.2
-6.5
-0.5
-0.3
-0.02
44.9
3.6
11.3
0.9
33.6
2.7
0.85
39.4
1 170.5
100
992.3
84.8
178.3
15.2
—
0
115.5
9.9
151
12.9
27.2
2.3
-9
-0.8
-0.4
-0.03
16.2
1.4
4
0.3
12.2
1
0.31
39.4
1 101.7
100
939.4
85.3
162.3
14.7
—
0
117.3
10.6
137.5
12.5
24.8
2.3
-5.2
-0.5
-0.3
-0.03
19.4
1.8
4.7
0.4
14.6
1.3
0.37
39.4
1 269.5
100
1 078.9
85
190.6
15
—
0
125.2
9.9
145.7
11.5
44.9
3.5
-6.5
-0.5
-1.6
-0.1
36.8
2.9
9.7
0.8
27.2
2.1
0.69
39.3
1 230.1
100
1 049.7
85.3
180.4
14.7
—
0
115.7
9.4
135.2
11
45.1
3.7
-7.4
-0.6
-0.3
-0.02
37.5
3
9.8
0.8
27.7
2.3
0.71
39.2
1 042.1
100
897.8
86.2
144.3
13.8
—
0
103.7
10
122.6
11.8
21.7
2.1
-6.8
-0.7
-0.3
-0.03
14.6
1.4
3.2
0.3
11.4
1.1
0.29
39.2
1 065.8
100
940.9
88.3
124.9
11.7
—
0
105.6
9.9
170.9
16
-46
-4.3
-8.6
-0.8
-0.6
-0.06
-93.4
-8.8
-17.4
-1.6
-72.2
-6.8
-1.85
39
1 338.5
100
1 163
86.9
175.5
13.1
—
0
110.3
8.2
145.1
10.8
30.5
2.3
-5.6
-0.4
-0.5
-0.04
13
1
-0.8
-0.06
13.8
1
0.35
39.5
1 408.1
100
1 193.9
84.8
214.2
15.2
—
0
116.8
8.3
140.2
10
74.1
5.3
-6
-0.4
-0.4
-0.03
55.7
4
13.8
1
41.8
3
1.06
39.4
1 182.8
100
1 009.8
85.4
173.1
14.6
—
0
99.2
8.4
121.2
10.2
51.8
4.4
-4.7
-0.4
-0.2
-0.02
46.8
4
9.8
0.8
37.1
3.1
0.94
39.4
1 092
946.9
145.1
—
101.2
123.4
21.7
-4.3
-0.1
17.3
6.3
19.1
0.48
39.4
1 226.6
1 045.7
180.9
—
104
124.8
56.1
-6.1
-0.1
49.9
18.3
31.7
0.81
39.1
1 138.9
980.2
158.7
—
97.9
116.2
42.5
-7.1
-0.1
35.3
13.1
22.2
0.57
39
974.4
846.8
127.7
—
87.3
106.5
21.1
-6
—
15.1
5.1
10
0.26
38.9
919.5
812.1
107.5
—
90.4
110.4
-3
-2.3
—
-10
-14.1
4.1
0.11
38.9
1 067.2
922.1
145.1
—
94.4
113.8
31.3
-6.3
—
15.5
5.5
10
0.26
39.1
1 043.8
894.7
149.1
—
92.5
111.2
37.9
-7.9
—
30
10.7
19.2
0.49
39
880.7
769.5
111.2
—
84.1
97.8
13.4
-5.5
—
7.9
2.9
5
0.13
38.9
876.5
769.8
106.8
—
84.6
99
7.7
-5.7
—
2
-0.3
2.3
0.06
39
991.6
854.1
137.4
—
84
97
40.4
-5.8
—
34.6
12.6
22
0.56
39.2
955.4
824.6
130.8
—
80.3
93.4
37.4
-5.5
—
31.9
11.6
20.2
0.51
39.6
809.9
705
104.9
—
73.9
87.2
17.7
-5.5
—
12.2
4.6
7.6
0.19
39.6
862
741.6
120.4
—
78.1
91.5
28.9
-5.7
—
23.2
7.4
15.7
0.4
39.6
983.3
827.9
155.4
—
85.9
99.2
56.2
-5.8
—
50.4
18.1
32.3
0.82
39.5
961.2
823.5
137.7
—
79.1
91.8
45.9
-5.2
—
40.7
14.3
26.4
0.67
39.5
767.2
672.6
94.6
—
69.6
80
14.6
-5.5
—
9
3.5
5.6
0.14
39.5
798.3
691
107.4
—
73.7
85.3
22
-5.7
—
15.7
5.9
9.8
0.25
39.4
878
759.8
118.2
—
78.6
87.2
31
-5
—
25.5
9.6
15.9
0.39
40.6
852.3
751
101.3
—
70.4
79.1
22.2
-5
—
17.2
6.8
10.4
0.24
43.2
744.9
644.8
100
—
67.1
75.4
24.6
-4.9
—
19.7
-61.1
80.8
2.15
37.6
694.6
607.6
87
—
69.4
78.4
8.6
-7.3
—
1.3
0.1
1.3
0.044
29.7