25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Boise Cascad Llc
Buy, Hold or Sell?

Let's analyze Boise Cascad Llc together

I guess you are interested in Boise Cascad Llc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Boise Cascad Llc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Boise Cascad Llc

I send you an email if I find something interesting about Boise Cascad Llc.

1. Quick Overview

1.1. Quick analysis of Boise Cascad Llc (30 sec.)










1.2. What can you expect buying and holding a share of Boise Cascad Llc? (30 sec.)

How much money do you get?

How much money do you get?
$10.77
When do you have the money?
1 year
How often do you get paid?
77.5%

What is your share worth?

Current worth
$54.36
Expected worth in 1 year
$51.00
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$7.42
Return On Investment
5.8%

For what price can you sell your share?

Current Price per Share
$127.97
Expected price per share
$108.98 - $152.28
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Boise Cascad Llc (5 min.)




Live pricePrice per Share (EOD)
$127.97
Intrinsic Value Per Share
$-66.58 - $154.02
Total Value Per Share
$-12.22 - $208.38

2.2. Growth of Boise Cascad Llc (5 min.)




Is Boise Cascad Llc growing?

Current yearPrevious yearGrowGrow %
How rich?$2.1b$2.1b$50.1m2.3%

How much money is Boise Cascad Llc making?

Current yearPrevious yearGrowGrow %
Making money$101.2m$125.8m-$24.6m-24.3%
Net Profit Margin6.0%7.3%--

How much money comes from the company's main activities?

2.3. Financial Health of Boise Cascad Llc (5 min.)




2.4. Comparing to competitors in the Building Materials industry (5 min.)




  Industry Rankings (Building Materials)  


Richest
#36 / 212

Most Revenue
#32 / 212

Most Profit
#32 / 212
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Boise Cascad Llc?

Welcome investor! Boise Cascad Llc's management wants to use your money to grow the business. In return you get a share of Boise Cascad Llc.

First you should know what it really means to hold a share of Boise Cascad Llc. And how you can make/lose money.

Speculation

The Price per Share of Boise Cascad Llc is $127.97. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Boise Cascad Llc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Boise Cascad Llc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $54.36. Based on the TTM, the Book Value Change Per Share is $-0.84 per quarter. Based on the YOY, the Book Value Change Per Share is $1.96 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $2.69 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Boise Cascad Llc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps2.331.8%2.552.0%3.162.5%3.212.5%1.781.4%
Usd Book Value Change Per Share-3.79-3.0%-0.84-0.7%1.961.5%1.791.4%1.030.8%
Usd Dividend Per Share5.164.0%2.692.1%1.170.9%1.341.0%0.720.6%
Usd Total Gains Per Share1.371.1%1.851.4%3.132.4%3.132.4%1.741.4%
Usd Price Per Share140.98-135.73-81.33-74.28-52.56-
Price to Earnings Ratio15.12-13.40-6.42-8.99-16.94-
Price-to-Total Gains Ratio102.82-76.04-25.94-40.40-57.90-
Price to Book Ratio2.59-2.43-1.49-1.88-1.93-
Price-to-Total Gains Ratio102.82-76.04-25.94-40.40-57.90-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share127.97
Number of shares7
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.691.34
Usd Book Value Change Per Share-0.841.79
Usd Total Gains Per Share1.853.13
Gains per Quarter (7 shares)12.9821.89
Gains per Year (7 shares)51.9287.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
175-2342385078
2151-479475100166
3226-70146113150254
4302-94198150200342
5377-117250188250430
6452-141302225300518
7528-164354263350606
8603-188406300400694
9679-211458338450782
10754-235510375500870

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%50.02.01.094.3%
Book Value Change Per Share2.02.00.050.0%10.02.00.083.3%17.03.00.085.0%34.06.00.085.0%41.011.01.077.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%31.00.09.077.5%33.00.020.062.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%45.07.01.084.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Boise Cascad Llc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---3.785-0.839-78%1.965-293%1.787-312%1.029-468%
Book Value Per Share--54.35955.965-3%54.4130%39.782+37%27.787+96%
Current Ratio--3.1283.277-5%3.638-14%2.959+6%2.723+15%
Debt To Asset Ratio--0.3830.374+2%0.367+4%0.466-18%0.533-28%
Debt To Equity Ratio--0.6210.598+4%0.581+7%0.938-34%1.220-49%
Dividend Per Share--5.1562.693+91%1.170+341%1.340+285%0.716+620%
Enterprise Value--4950506740.0004937578105.000+0%3070926705.000+61%2440248277.000+103%1441999565.750+243%
Eps--2.3312.552-9%3.157-26%3.210-27%1.780+31%
Ev To Ebitda Ratio--7.5577.219+5%3.671+106%3.314+128%2.880+162%
Ev To Sales Ratio--0.7220.729-1%0.445+62%0.348+108%0.227+219%
Free Cash Flow Per Share--2.8911.636+77%3.740-23%3.027-5%1.740+66%
Free Cash Flow To Equity Per Share---4.062-2.174-46%2.512-262%1.418-386%0.943-531%
Gross Profit Margin---0.730-0.481-34%-0.106-85%-0.920+26%-3.384+363%
Intrinsic Value_10Y_max--154.020--------
Intrinsic Value_10Y_min---66.578--------
Intrinsic Value_1Y_max--14.386--------
Intrinsic Value_1Y_min--4.675--------
Intrinsic Value_3Y_max--44.024--------
Intrinsic Value_3Y_min--4.302--------
Intrinsic Value_5Y_max--74.624--------
Intrinsic Value_5Y_min---6.747--------
Market Cap4914636662.000-12%5507101740.0005383551605.000+2%3243432455.000+70%2949328177.000+87%2080170415.750+165%
Net Profit Margin--0.0530.060-11%0.073-28%0.067-21%0.040+34%
Operating Margin--0.0740.079-7%0.099-26%0.094-22%0.059+25%
Operating Ratio--0.9100.918-1%0.904+1%0.906+0%0.941-3%
Pb Ratio2.354-10%2.5932.429+7%1.487+74%1.876+38%1.925+35%
Pe Ratio13.727-10%15.12313.405+13%6.422+135%8.986+68%16.944-11%
Price Per Share127.970-10%140.980135.733+4%81.328+73%74.283+90%52.565+168%
Price To Free Cash Flow Ratio11.067-10%12.192-43.370+456%12.152+0%-4.494+137%-0.272+102%
Price To Total Gains Ratio93.330-10%102.81876.040+35%25.939+296%40.405+154%57.900+78%
Quick Ratio--1.8472.031-9%2.441-24%1.868-1%1.518+22%
Return On Assets--0.0260.029-7%0.037-28%0.044-39%0.026+1%
Return On Equity--0.0430.046-6%0.058-26%0.084-49%0.053-19%
Total Gains Per Share--1.3711.854-26%3.134-56%3.127-56%1.745-21%
Usd Book Value--2123433000.0002219818750.000-4%2169653500.000-2%1580103700.000+34%1099707175.000+93%
Usd Book Value Change Per Share---3.785-0.839-78%1.965-293%1.787-312%1.029-468%
Usd Book Value Per Share--54.35955.965-3%54.4130%39.782+37%27.787+96%
Usd Dividend Per Share--5.1562.693+91%1.170+341%1.340+285%0.716+620%
Usd Enterprise Value--4950506740.0004937578105.000+0%3070926705.000+61%2440248277.000+103%1441999565.750+243%
Usd Eps--2.3312.552-9%3.157-26%3.210-27%1.780+31%
Usd Free Cash Flow--112926000.00064533500.000+75%149172500.000-24%120204650.000-6%68996300.000+64%
Usd Free Cash Flow Per Share--2.8911.636+77%3.740-23%3.027-5%1.740+66%
Usd Free Cash Flow To Equity Per Share---4.062-2.174-46%2.512-262%1.418-386%0.943-531%
Usd Market Cap4914636662.000-12%5507101740.0005383551605.000+2%3243432455.000+70%2949328177.000+87%2080170415.750+165%
Usd Price Per Share127.970-10%140.980135.733+4%81.328+73%74.283+90%52.565+168%
Usd Profit--91038000.000101247250.000-10%125870250.000-28%127544000.000-29%70669225.000+29%
Usd Revenue--1713724000.0001700267500.000+1%1705573750.000+0%1744251400.000-2%1406516900.000+22%
Usd Total Gains Per Share--1.3711.854-26%3.134-56%3.127-56%1.745-21%
 EOD+4 -4MRQTTM+14 -26YOY+11 -295Y+17 -2310Y+30 -10

3.3 Fundamental Score

Let's check the fundamental score of Boise Cascad Llc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.727
Price to Book Ratio (EOD)Between0-12.354
Net Profit Margin (MRQ)Greater than00.053
Operating Margin (MRQ)Greater than00.074
Quick Ratio (MRQ)Greater than11.847
Current Ratio (MRQ)Greater than13.128
Debt to Asset Ratio (MRQ)Less than10.383
Debt to Equity Ratio (MRQ)Less than10.621
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.026
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Boise Cascad Llc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.925
Ma 20Greater thanMa 50121.722
Ma 50Greater thanMa 100134.163
Ma 100Greater thanMa 200134.819
OpenGreater thanClose130.160
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Boise Cascad Llc

Boise Cascade Company engages in manufacture of wood products and distribution of building materials in the United States and Canada. It operates through two segments, Wood Products and Building Materials Distribution. The Wood Products segment manufactures laminated veneer lumber and laminated beams used in headers and beams; I-joists for residential and commercial flooring and roofing systems, and other structural applications; structural, appearance, and industrial plywood panels; and ponderosa pine shop lumber and appearance grade boards. The Building Materials Distribution segment distributes a line of building materials, including oriented strand boards, plywood, and lumber; general line items, such as siding, composite decking, doors, metal products, insulation, and roofing; and engineered wood products. It markets and sells its products to dealers, home improvement centers, wholesalers, specialty distributors, and industrial converters for use in the construction of new residential housing, repair-and-remodeling of existing housing, construction of light industrial and commercial buildings, and other industrial applications. Boise Cascade Company was incorporated in 2004 and is headquartered in Boise, Idaho.

Fundamental data was last updated by Penke on 2025-01-18 16:55:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Boise Cascad Llc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Boise Cascad Llc to the Building Materials industry mean.
  • A Net Profit Margin of 5.3% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Boise Cascad Llc:

  • The MRQ is 5.3%. The company is making a profit. +1
  • The TTM is 6.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.3%TTM6.0%-0.6%
TTM6.0%YOY7.3%-1.4%
TTM6.0%5Y6.7%-0.8%
5Y6.7%10Y4.0%+2.7%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%4.9%+0.4%
TTM6.0%4.7%+1.3%
YOY7.3%5.3%+2.0%
5Y6.7%6.4%+0.3%
10Y4.0%5.7%-1.7%
4.3.1.2. Return on Assets

Shows how efficient Boise Cascad Llc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Boise Cascad Llc to the Building Materials industry mean.
  • 2.6% Return on Assets means that Boise Cascad Llc generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Boise Cascad Llc:

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.9%-0.2%
TTM2.9%YOY3.7%-0.8%
TTM2.9%5Y4.4%-1.5%
5Y4.4%10Y2.6%+1.7%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%1.7%+0.9%
TTM2.9%1.7%+1.2%
YOY3.7%1.9%+1.8%
5Y4.4%2.3%+2.1%
10Y2.6%2.5%+0.1%
4.3.1.3. Return on Equity

Shows how efficient Boise Cascad Llc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Boise Cascad Llc to the Building Materials industry mean.
  • 4.3% Return on Equity means Boise Cascad Llc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Boise Cascad Llc:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM4.6%-0.3%
TTM4.6%YOY5.8%-1.2%
TTM4.6%5Y8.4%-3.8%
5Y8.4%10Y5.3%+3.1%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%2.8%+1.5%
TTM4.6%2.9%+1.7%
YOY5.8%3.6%+2.2%
5Y8.4%4.3%+4.1%
10Y5.3%4.4%+0.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Boise Cascad Llc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Boise Cascad Llc is operating .

  • Measures how much profit Boise Cascad Llc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Boise Cascad Llc to the Building Materials industry mean.
  • An Operating Margin of 7.4% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Boise Cascad Llc:

  • The MRQ is 7.4%. The company is operating less efficient.
  • The TTM is 7.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ7.4%TTM7.9%-0.5%
TTM7.9%YOY9.9%-2.0%
TTM7.9%5Y9.4%-1.5%
5Y9.4%10Y5.9%+3.5%
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ7.4%9.6%-2.2%
TTM7.9%8.8%-0.9%
YOY9.9%8.0%+1.9%
5Y9.4%9.5%-0.1%
10Y5.9%9.1%-3.2%
4.3.2.2. Operating Ratio

Measures how efficient Boise Cascad Llc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Building Materials industry mean).
  • An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Boise Cascad Llc:

  • The MRQ is 0.910. The company is less efficient in keeping operating costs low.
  • The TTM is 0.918. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.910TTM0.918-0.008
TTM0.918YOY0.904+0.014
TTM0.9185Y0.906+0.012
5Y0.90610Y0.941-0.035
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9101.170-0.260
TTM0.9181.126-0.208
YOY0.9041.017-0.113
5Y0.9061.004-0.098
10Y0.9410.983-0.042
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Boise Cascad Llc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Boise Cascad Llc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Building Materials industry mean).
  • A Current Ratio of 3.13 means the company has $3.13 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Boise Cascad Llc:

  • The MRQ is 3.128. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.277. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.128TTM3.277-0.149
TTM3.277YOY3.638-0.362
TTM3.2775Y2.959+0.318
5Y2.95910Y2.723+0.236
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1281.447+1.681
TTM3.2771.451+1.826
YOY3.6381.464+2.174
5Y2.9591.518+1.441
10Y2.7231.491+1.232
4.4.3.2. Quick Ratio

Measures if Boise Cascad Llc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Boise Cascad Llc to the Building Materials industry mean.
  • A Quick Ratio of 1.85 means the company can pay off $1.85 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Boise Cascad Llc:

  • The MRQ is 1.847. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.031. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.847TTM2.031-0.184
TTM2.031YOY2.441-0.410
TTM2.0315Y1.868+0.163
5Y1.86810Y1.518+0.350
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8470.681+1.166
TTM2.0310.710+1.321
YOY2.4410.765+1.676
5Y1.8680.846+1.022
10Y1.5180.880+0.638
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Boise Cascad Llc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Boise Cascad Llc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Boise Cascad Llc to Building Materials industry mean.
  • A Debt to Asset Ratio of 0.38 means that Boise Cascad Llc assets are financed with 38.3% credit (debt) and the remaining percentage (100% - 38.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Boise Cascad Llc:

  • The MRQ is 0.383. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.374. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.383TTM0.374+0.009
TTM0.374YOY0.367+0.007
TTM0.3745Y0.466-0.092
5Y0.46610Y0.533-0.067
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3830.429-0.046
TTM0.3740.429-0.055
YOY0.3670.442-0.075
5Y0.4660.460+0.006
10Y0.5330.464+0.069
4.5.4.2. Debt to Equity Ratio

Measures if Boise Cascad Llc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Boise Cascad Llc to the Building Materials industry mean.
  • A Debt to Equity ratio of 62.1% means that company has $0.62 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Boise Cascad Llc:

  • The MRQ is 0.621. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.598. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.621TTM0.598+0.023
TTM0.598YOY0.581+0.017
TTM0.5985Y0.938-0.340
5Y0.93810Y1.220-0.282
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6210.806-0.185
TTM0.5980.812-0.214
YOY0.5810.857-0.276
5Y0.9380.934+0.004
10Y1.2200.995+0.225
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Boise Cascad Llc generates.

  • Above 15 is considered overpriced but always compare Boise Cascad Llc to the Building Materials industry mean.
  • A PE ratio of 15.12 means the investor is paying $15.12 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Boise Cascad Llc:

  • The EOD is 13.727. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.123. Based on the earnings, the company is fair priced.
  • The TTM is 13.405. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD13.727MRQ15.123-1.396
MRQ15.123TTM13.405+1.718
TTM13.405YOY6.422+6.983
TTM13.4055Y8.986+4.419
5Y8.98610Y16.944-7.958
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD13.72713.453+0.274
MRQ15.12312.281+2.842
TTM13.40512.837+0.568
YOY6.42210.989-4.567
5Y8.98616.211-7.225
10Y16.94420.056-3.112
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Boise Cascad Llc:

  • The EOD is 11.067. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.192. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -43.370. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD11.067MRQ12.192-1.125
MRQ12.192TTM-43.370+55.562
TTM-43.370YOY12.152-55.522
TTM-43.3705Y-4.494-38.876
5Y-4.49410Y-0.272-4.222
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD11.0678.384+2.683
MRQ12.1927.848+4.344
TTM-43.3707.557-50.927
YOY12.1523.329+8.823
5Y-4.4945.266-9.760
10Y-0.2726.616-6.888
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Boise Cascad Llc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Building Materials industry mean).
  • A PB ratio of 2.59 means the investor is paying $2.59 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Boise Cascad Llc:

  • The EOD is 2.354. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.593. Based on the equity, the company is underpriced. +1
  • The TTM is 2.429. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.354MRQ2.593-0.239
MRQ2.593TTM2.429+0.164
TTM2.429YOY1.487+0.942
TTM2.4295Y1.876+0.553
5Y1.87610Y1.925-0.049
Compared to industry (Building Materials)
PeriodCompanyIndustry (mean)+/- 
EOD2.3541.185+1.169
MRQ2.5931.120+1.473
TTM2.4291.151+1.278
YOY1.4871.096+0.391
5Y1.8761.385+0.491
10Y1.9251.543+0.382
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Boise Cascad Llc.

4.8.1. Institutions holding Boise Cascad Llc

Institutions are holding 100.178% of the shares of Boise Cascad Llc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30BlackRock Inc18.38520.02097060764-143930-1.9977
2024-09-30Vanguard Group Inc11.54970.01124435628-177523-3.8482
2024-09-30Wellington Management Company LLP6.97950.06622680444-39788-1.4627
2024-09-30Dimensional Fund Advisors, Inc.6.92110.09092658003-155444-5.525
2024-09-30State Street Corp3.96050.00871521023-510-0.0335
2024-09-30Macquarie Group Ltd3.07330.17961180303-20757-1.7282
2024-09-30Westwood Holdings Group Inc2.98820.68211147611296972.6565
2024-09-30American Century Companies Inc2.63660.0829101257411543712.8673
2024-09-30Geode Capital Management, LLC2.63510.01161011991-73137-6.7399
2024-09-30Morgan Stanley - Brokerage Accounts1.42780.0056548343-241417-30.5684
2024-09-30First Trust Advisors L.P.1.34560.069451675410249124.7406
2024-06-30NORGES BANK1.23430.008447403072511.5534
2024-09-30Charles Schwab Investment Management Inc1.13920.011843750991282.1308
2024-09-30Bank of New York Mellon Corp1.12850.0114433387-28021-6.0729
2024-09-30Jacobs Levy Equity Management, Inc.1.12430.2348431788-11465-2.5866
2024-09-30Northern Trust Corp1.06790.0095410104-117307-22.242
2024-09-30LSV Asset Management0.99710.1157382927-18790-4.6774
2024-09-30JPMorgan Chase & Co0.87090.00363344663488111.6431
2024-09-30Marshall Wace Asset Management Ltd0.87030.057433423414318774.9486
2024-09-30Amvescap Plc.0.85810.009329554-144838-30.5313
Total 71.19321.690727341437-730855-2.7%

4.9.2. Funds holding Boise Cascad Llc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-12-31iShares Core S&P Small-Cap ETF6.44270.33592474299-3415-0.1378
2024-11-30Vanguard Total Stock Mkt Idx Inv3.19590.00991227380-16317-1.312
2024-12-31iShares Russell 2000 ETF2.73720.17371051213-4025-0.3814
2024-11-30Vanguard Small Cap Index2.55620.085998168757000.584
2024-12-31Avantis US Small Cap Value ETF2.51790.76129669744280.0443
2024-11-30Macquarie Small Cap Core I2.0281.399277885600
2024-11-30Vanguard Small Cap Value Index Inv1.72870.154866391444610.6765
2024-09-30Vanguard Explorer Inv1.70910.4113656362-43222-6.1782
2024-12-30First Trust SMID Cp Rising Div Achv ETF1.69271.012665009213770.2123
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.5170.070758258628510.4918
2024-12-31iShares S&P Small-Cap 600 Value ETF1.08190.686841548800
2024-10-31Fidelity Small Cap Index1.05270.200240429013750.3413
2024-11-30DFA US Small Cap Value I1.02270.3225392756-37740-8.7666
2024-12-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.91540.336835156700
2024-11-30DFA US Targeted Value I0.90590.347634790900
2024-06-30UBS: US Equity Small Cap Growth0.74391.296728570000
2024-12-31Dimensional US Targeted Value ETF0.71920.305827620200
2024-11-30DFA US Small Cap I0.67920.214426085700
2024-11-30DFA US Micro Cap I0.67610.4697259653-23172-8.1931
2024-11-30BlackRock Advantage Small Cap Core Instl0.63570.8045244148-15923-6.1226
Total 34.55819.400213271933-127622-1.0%

5.3. Insider Transactions

Insiders are holding 0.847% of the shares of Boise Cascad Llc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-13Jill TwedtSELL1852135
2024-05-09Jeffrey Robert StromSELL2500135
2024-03-04Dean Michael BrownSELL11117139.09
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets3,441,627
Total Liabilities1,318,194
Total Stockholder Equity2,123,433
 As reported
Total Liabilities 1,318,194
Total Stockholder Equity+ 2,123,433
Total Assets = 3,441,627

Assets

Total Assets3,441,627
Total Current Assets2,012,166
Long-term Assets1,429,461
Total Current Assets
Cash And Cash Equivalents 761,599
Net Receivables 426,187
Inventory 792,356
Other Current Assets 32,024
Total Current Assets  (as reported)2,012,166
Total Current Assets  (calculated)2,012,166
+/-0
Long-term Assets
Property Plant Equipment 1,058,772
Goodwill 171,945
Intangible Assets 177,028
Long-term Assets Other 17,111
Long-term Assets  (as reported)1,429,461
Long-term Assets  (calculated)1,424,856
+/- 4,605

Liabilities & Shareholders' Equity

Total Current Liabilities643,242
Long-term Liabilities674,952
Total Stockholder Equity2,123,433
Total Current Liabilities
Short-term Debt 12,303
Accounts payable 374,415
Other Current Liabilities 268,827
Total Current Liabilities  (as reported)643,242
Total Current Liabilities  (calculated)655,545
+/- 12,303
Long-term Liabilities
Long term Debt 445,945
Capital Lease Obligations 71,042
Long-term Liabilities Other 18,134
Long-term Liabilities  (as reported)674,952
Long-term Liabilities  (calculated)535,121
+/- 139,831
Total Stockholder Equity
Common Stock451
Retained Earnings 1,867,481
Accumulated Other Comprehensive Income -495
Other Stockholders Equity 255,996
Total Stockholder Equity (as reported)2,123,433
Total Stockholder Equity (calculated)2,123,433
+/-0
Other
Capital Stock451
Cash and Short Term Investments 761,599
Common Stock Shares Outstanding 39,063
Current Deferred Revenue-386,718
Liabilities and Stockholders Equity 3,441,627
Net Debt -244,612
Net Invested Capital 2,569,378
Net Working Capital 1,368,924
Property Plant and Equipment Gross 2,065,207
Short Long Term Debt Total 516,987



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302010-12-31
> Total Assets 
952,233
0
902,831
0
0
1,033,163
836,398
1,209,797
1,194,615
1,217,959
1,104,186
1,154,507
1,203,565
1,241,099
1,220,485
1,256,792
1,318,444
1,332,171
1,248,606
1,471,373
1,503,488
1,638,805
1,439,197
1,513,368
1,596,089
1,630,550
1,607,193
1,708,852
1,850,452
1,771,634
1,581,248
1,687,047
1,732,811
1,785,923
1,693,351
1,755,367
1,841,075
2,059,836
1,965,718
2,278,737
2,647,440
2,588,365
2,572,640
3,105,927
3,135,172
3,348,534
3,240,514
3,362,187
3,476,388
3,642,433
3,458,646
3,614,428
3,671,964
3,441,627
3,441,6273,671,9643,614,4283,458,6463,642,4333,476,3883,362,1873,240,5143,348,5343,135,1723,105,9272,572,6402,588,3652,647,4402,278,7371,965,7182,059,8361,841,0751,755,3671,693,3511,785,9231,732,8111,687,0471,581,2481,771,6341,850,4521,708,8521,607,1931,630,5501,596,0891,513,3681,439,1971,638,8051,503,4881,471,3731,248,6061,332,1711,318,4441,256,7921,220,4851,241,0991,203,5651,154,5071,104,1861,217,9591,194,6151,209,797836,3981,033,16300902,8310952,233
   > Total Current Assets 
0
0
595,230
0
0
730,836
527,457
857,862
845,385
769,568
687,705
741,717
793,266
819,078
773,624
813,970
881,853
882,244
785,570
818,895
855,310
987,263
760,459
839,754
929,259
967,303
932,572
1,033,060
1,171,186
1,104,641
985,778
1,032,974
1,073,267
1,125,130
1,022,764
1,105,390
1,193,143
1,413,519
1,308,855
1,632,860
2,007,430
1,937,991
1,885,878
2,422,905
2,448,460
2,181,437
2,064,052
2,191,717
2,298,645
2,466,243
2,056,814
2,216,672
2,267,806
2,012,166
2,012,1662,267,8062,216,6722,056,8142,466,2432,298,6452,191,7172,064,0522,181,4372,448,4602,422,9051,885,8781,937,9912,007,4301,632,8601,308,8551,413,5191,193,1431,105,3901,022,7641,125,1301,073,2671,032,974985,7781,104,6411,171,1861,033,060932,572967,303929,259839,754760,459987,263855,310818,895785,570882,244881,853813,970773,624819,078793,266741,717687,705769,568845,385857,862527,457730,83600595,23000
       Cash And Cash Equivalents 
264,601
0
182,455
0
0
224,418
54,507
233,547
232,667
157,019
118,249
85,985
129,919
169,974
163,549
134,516
194,927
212,784
184,496
81,187
96,089
131,184
103,978
43,569
104,713
172,185
177,140
134,684
210,011
181,342
191,671
136,204
202,407
306,443
285,237
214,992
361,436
503,935
405,382
456,982
653,767
786,886
748,907
922,721
1,032,987
867,064
998,344
1,000,721
1,080,857
1,272,963
949,574
890,247
922,076
761,599
761,599922,076890,247949,5741,272,9631,080,8571,000,721998,344867,0641,032,987922,721748,907786,886653,767456,982405,382503,935361,436214,992285,237306,443202,407136,204191,671181,342210,011134,684177,140172,185104,71343,569103,978131,18496,08981,187184,496212,784194,927134,516163,549169,974129,91985,985118,249157,019232,667233,54754,507224,41800182,4550264,601
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122,856
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,300
0
02,300000000000000000000000000000000122,856000000000000000000000
       Net Receivables 
0
0
123,933
0
0
177,691
141,621
209,910
212,768
213,048
160,091
206,781
226,027
221,076
180,446
219,636
242,331
240,263
199,064
287,739
286,468
272,325
210,649
304,911
322,180
325,045
256,177
349,037
375,184
328,678
229,240
303,801
328,664
311,943
231,646
340,127
360,862
437,889
391,133
552,874
610,150
490,923
462,228
680,246
592,221
529,242
320,279
431,532
492,073
479,035
373,701
494,280
477,141
426,187
426,187477,141494,280373,701479,035492,073431,532320,279529,242592,221680,246462,228490,923610,150552,874391,133437,889360,862340,127231,646311,943328,664303,801229,240328,678375,184349,037256,177325,045322,180304,911210,649272,325286,468287,739199,064240,263242,331219,636180,446221,076226,027206,781160,091213,048212,768209,910141,621177,69100123,93300
       Other Current Assets 
3,808
0
4,864
0
0
10,150
5,523
27,302
31,600
30,321
26,006
27,892
26,755
29,157
35,168
27,351
29,481
24,582
17,153
9,406
10,755
132,698
12,381
8,908
11,655
10,209
22,582
10,616
13,385
35,178
31,818
19,109
17,745
14,156
8,285
13,957
14,716
17,368
8,860
11,304
16,308
15,812
14,072
15,270
19,645
17,944
47,878
20,666
22,682
30,839
21,170
17,549
36,348
32,024
32,02436,34817,54921,17030,83922,68220,66647,87817,94419,64515,27014,07215,81216,30811,3048,86017,36814,71613,9578,28514,15617,74519,10931,81835,17813,38510,61622,58210,20911,6558,90812,381132,69810,7559,40617,15324,58229,48127,35135,16829,15726,75527,89226,00630,32131,60027,3025,52310,150004,86403,808
   > Long-term Assets 
0
0
307,601
0
0
302,327
308,941
351,935
349,230
448,391
416,481
412,790
410,299
422,021
446,861
442,822
436,591
449,927
463,036
652,478
648,178
651,542
678,738
673,614
666,830
663,247
674,621
675,792
679,266
666,993
595,470
654,073
659,544
660,793
670,587
649,977
647,932
646,317
656,863
645,877
640,010
650,374
686,762
683,022
686,712
1,167,097
1,176,462
1,170,470
1,177,743
1,176,190
1,401,832
1,397,756
1,404,158
1,429,461
1,429,4611,404,1581,397,7561,401,8321,176,1901,177,7431,170,4701,176,4621,167,097686,712683,022686,762650,374640,010645,877656,863646,317647,932649,977670,587660,793659,544654,073595,470666,993679,266675,792674,621663,247666,830673,614678,738651,542648,178652,478463,036449,927436,591442,822446,861422,021410,299412,790416,481448,391349,230351,935308,941302,32700307,60100
       Property Plant Equipment 
284,157
0
266,456
0
0
263,671
265,924
261,221
261,309
355,091
360,985
357,907
355,358
362,500
368,128
364,280
374,013
385,571
402,666
552,782
552,776
557,213
568,702
561,348
556,484
555,197
565,792
568,254
562,025
552,666
487,224
548,519
550,385
552,182
562,975
542,327
541,550
540,594
553,426
544,876
543,087
551,481
586,960
579,811
583,887
831,329
852,106
851,058
863,096
864,969
1,019,504
1,019,836
1,032,201
1,058,772
1,058,7721,032,2011,019,8361,019,504864,969863,096851,058852,106831,329583,887579,811586,960551,481543,087544,876553,426540,594541,550542,327562,975552,182550,385548,519487,224552,666562,025568,254565,792555,197556,484561,348568,702557,213552,776552,782402,666385,571374,013364,280368,128362,500355,358357,907360,985355,091261,309261,221265,924263,67100266,4560284,157
       Goodwill 
12,170
0
12,170
0
0
12,170
12,170
12,170
12,170
20,477
21,823
21,823
21,823
21,823
21,823
21,823
21,823
21,823
21,823
56,009
55,433
55,433
55,433
55,433
55,433
55,433
55,433
55,433
60,454
59,409
59,159
59,159
60,342
60,382
60,382
60,382
60,382
60,382
60,382
60,382
60,382
60,382
60,382
60,382
60,382
134,356
137,958
137,958
137,958
137,958
170,254
170,254
170,254
171,945
171,945170,254170,254170,254137,958137,958137,958137,958134,35660,38260,38260,38260,38260,38260,38260,38260,38260,38260,38260,38260,38260,34259,15959,15959,40960,45455,43355,43355,43355,43355,43355,43355,43355,43356,00921,82321,82321,82321,82321,82321,82321,82321,82321,82320,47712,17012,17012,17012,1700012,170012,170
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,200
0
0
0
4,700
6,400
6,900
7,200
3,800
2,800
1,200
700
800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000008007001,2002,8003,8007,2006,9006,4004,7000004,2000000000000000000000000
       Intangible Assets 
24,576
0
8,900
0
0
8,900
8,900
8,900
8,900
10,300
10,277
10,253
10,230
10,207
10,183
10,160
10,137
10,113
10,090
16,067
15,893
15,720
15,547
15,373
15,446
15,260
15,066
14,881
17,357
17,104
16,851
16,597
18,409
18,103
17,797
17,492
17,186
16,880
16,574
16,268
15,962
15,657
15,351
15,045
14,743
169,538
161,433
157,133
152,834
148,651
190,743
185,836
180,928
177,028
177,028180,928185,836190,743148,651152,834157,133161,433169,53814,74315,04515,35115,65715,96216,26816,57416,88017,18617,49217,79718,10318,40916,59716,85117,10417,35714,88115,06615,26015,44615,37315,54715,72015,89316,06710,09010,11310,13710,16010,18310,20710,23010,25310,27710,3008,9008,9008,9008,900008,900024,576
       Long-term Assets Other 
0
0
20,075
0
0
17,586
21,947
7,048
7,486
7,252
8,036
8,210
22,888
27,491
9,075
9,873
30,618
32,420
11,701
27,620
24,076
23,176
15,315
14,982
13,463
14,151
15,763
15,839
15,004
15,272
11,457
9,225
7,323
8,121
9,194
7,609
6,982
6,897
7,260
6,997
5,849
6,552
8,019
18,962
15,240
19,222
14,049
14,186
10,265
9,891
9,269
14,382
-164,808
17,111
17,111-164,80814,3829,2699,89110,26514,18614,04919,22215,24018,9628,0196,5525,8496,9977,2606,8976,9827,6099,1948,1217,3239,22511,45715,27215,00415,83915,76314,15113,46314,98215,31523,17624,07627,62011,70132,42030,6189,8739,07527,49122,8888,2108,0367,2527,4867,04821,94717,5860020,07500
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
48,128
44,819
41,133
760
85
0
0
16,684
16,033
0
0
908
0
0
0
8,840
8,739
8,634
8,502
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000008,5028,6348,7398,8400009080016,03316,684008576041,13344,81948,1280000000
> Total Liabilities 
533,841
0
620,212
0
0
935,982
738,634
760,364
732,653
838,001
651,705
695,583
716,756
720,074
728,097
754,849
787,843
795,190
713,936
933,050
943,469
1,066,331
859,193
923,918
981,787
981,237
932,644
1,001,800
1,082,264
1,023,872
908,658
1,008,030
1,027,790
1,054,357
992,021
1,047,096
1,101,367
1,281,700
1,114,919
1,283,476
1,431,730
1,282,760
1,220,021
1,457,238
1,370,187
1,365,462
1,182,539
1,217,667
1,307,864
1,334,838
1,262,982
1,357,226
1,368,988
1,318,194
1,318,1941,368,9881,357,2261,262,9821,334,8381,307,8641,217,6671,182,5391,365,4621,370,1871,457,2381,220,0211,282,7601,431,7301,283,4761,114,9191,281,7001,101,3671,047,096992,0211,054,3571,027,7901,008,030908,6581,023,8721,082,2641,001,800932,644981,237981,787923,918859,1931,066,331943,469933,050713,936795,190787,843754,849728,097720,074716,756695,583651,705838,001732,653760,364738,634935,98200620,2120533,841
   > Total Current Liabilities 
178,456
0
177,979
0
0
516,491
236,187
301,111
272,822
301,815
239,017
286,207
306,670
319,232
255,190
294,329
332,743
332,745
258,650
345,757
361,133
478,247
312,864
374,890
428,659
426,925
381,561
432,630
519,860
467,896
369,825
406,890
424,106
444,750
384,992
438,936
485,287
676,388
524,002
696,514
854,257
700,295
640,746
880,163
769,077
739,463
545,828
580,148
667,344
694,724
594,116
684,726
691,506
643,242
643,242691,506684,726594,116694,724667,344580,148545,828739,463769,077880,163640,746700,295854,257696,514524,002676,388485,287438,936384,992444,750424,106406,890369,825467,896519,860432,630381,561426,925428,659374,890312,864478,247361,133345,757258,650332,745332,743294,329255,190319,232306,670286,207239,017301,815272,822301,111236,187516,49100177,9790178,456
       Short-term Debt 
0
0
0
0
0
25,000
0
0
0
0
0
0
0
0
294,266
0
0
0
344,589
0
114,342
114,342
4,436
0
438,200
438,033
15,229
456,491
456,670
0
18,148
8,838
0
0
25,070
0
0
0
10,162
53,437
50,967
57,468
3,641
0
12,940
13,172
12,307
12,139
11,795
11,696
11,698
12,069
12,442
12,303
12,30312,44212,06911,69811,69611,79512,13912,30713,17212,94003,64157,46850,96753,43710,16200025,070008,83818,1480456,670456,49115,229438,033438,20004,436114,342114,3420344,589000294,2660000000025,00000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
294,266
0
0
0
344,589
0
114,342
114,342
437,629
0
438,200
438,033
438,312
456,491
456,670
0
0
8,838
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000008,83800456,670456,491438,312438,033438,2000437,629114,342114,3420344,589000294,26600000000000000
       Accounts payable 
112,808
0
116,758
0
0
165,753
140,192
216,388
195,206
191,613
139,636
197,480
204,324
185,420
150,693
207,945
238,312
218,629
159,029
253,030
247,740
245,091
194,010
284,945
294,039
283,089
233,562
312,882
349,648
302,829
210,587
284,518
273,570
286,704
222,930
307,224
320,839
381,038
307,653
457,132
507,237
412,097
334,985
495,289
437,225
400,385
269,785
400,455
415,387
403,682
311,676
461,525
440,381
374,415
374,415440,381461,525311,676403,682415,387400,455269,785400,385437,225495,289334,985412,097507,237457,132307,653381,038320,839307,224222,930286,704273,570284,518210,587302,829349,648312,882233,562283,089294,039284,945194,010245,091247,740253,030159,029218,629238,312207,945150,693185,420204,324197,480139,636191,613195,206216,388140,192165,75300116,7580112,808
       Other Current Liabilities 
65,648
0
61,221
0
0
323,816
95,995
84,723
77,616
110,202
99,381
88,727
102,346
133,812
104,497
86,384
94,431
114,116
99,621
92,727
113,393
116,638
116,951
89,945
134,620
143,836
146,774
119,748
170,212
165,067
158,168
122,372
150,536
158,046
160,438
131,712
164,448
295,350
208,248
239,382
347,020
288,198
305,761
384,874
331,852
275,022
200,282
179,693
251,957
291,042
282,440
179,653
238,683
268,827
268,827238,683179,653282,440291,042251,957179,693200,282275,022331,852384,874305,761288,198347,020239,382208,248295,350164,448131,712160,438158,046150,536122,372158,168165,067170,212119,748146,774143,836134,62089,945116,951116,638113,39392,72799,621114,11694,43186,384104,497133,812102,34688,72799,381110,20277,61684,72395,995323,8160061,221065,648
   > Long-term Liabilities 
0
0
442,233
0
0
419,491
502,447
459,253
459,831
536,186
412,688
409,376
410,086
400,842
472,907
460,520
455,100
462,445
455,286
587,293
582,336
588,084
546,329
549,028
553,128
554,312
551,083
569,170
562,404
555,976
538,833
601,140
603,684
609,607
607,029
608,160
616,080
605,312
590,917
586,962
577,473
582,465
579,275
577,075
601,110
625,999
636,711
637,519
640,520
640,114
668,866
672,500
677,482
674,952
674,952677,482672,500668,866640,114640,520637,519636,711625,999601,110577,075579,275582,465577,473586,962590,917605,312616,080608,160607,029609,607603,684601,140538,833555,976562,404569,170551,083554,312553,128549,028546,329588,084582,336587,293455,286462,445455,100460,520472,907400,842410,086409,376412,688536,186459,831459,253502,447419,49100442,23300
       Long term Debt Total 
0
0
0
0
0
0
0
250,000
250,000
326,694
301,613
301,565
301,516
301,466
301,415
301,364
351,312
351,259
344,589
474,356
464,586
467,232
437,629
437,901
438,200
438,033
438,312
438,591
438,870
439,149
439,428
439,707
439,986
440,265
440,544
439,915
440,178
443,583
443,792
444,001
444,210
444,419
444,628
444,836
445,045
474,722
444,392
444,614
473,909
473,648
0
0
0
0
0000473,648473,909444,614444,392474,722445,045444,836444,628444,419444,210444,001443,792443,583440,178439,915440,544440,265439,986439,707439,428439,149438,870438,591438,312438,033438,200437,901437,629467,232464,586474,356344,589351,259351,312301,364301,415301,466301,516301,565301,613326,694250,000250,0000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
-25,000
0
0
0
0
0
0
0
0
-294,266
0
0
0
-344,589
0
-114,342
-114,342
-4,436
0
-438,200
-438,033
-15,229
-456,491
-456,670
0
-18,148
74,751
81,990
83,252
56,378
82,286
90,729
89,417
77,446
31,059
30,661
30,263
83,520
83,900
72,927
69,367
66,383
63,091
64,062
61,312
72,811
71,128
68,619
58,739
58,73968,61971,12872,81161,31264,06263,09166,38369,36772,92783,90083,52030,26330,66131,05977,44689,41790,72982,28656,37883,25281,99074,751-18,1480-456,670-456,491-15,229-438,033-438,2000-4,436-114,342-114,3420-344,589000-294,26600000000-25,00000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
48,128
44,819
41,133
760
85
0
0
16,684
16,033
0
0
908
0
0
0
8,840
8,739
8,634
8,502
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000008,5028,6348,7398,8400009080016,03316,684008576041,13344,81948,1280000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
195,169
195,384
194,346
96,536
93,125
91,606
81,198
156,218
144,386
84,783
83,551
93,355
93,678
93,614
93,374
108,700
111,127
114,928
116,279
112,771
130,579
123,534
116,827
99,405
161,433
163,698
169,342
166,485
168,245
175,902
161,729
147,125
15,506
15,945
15,995
43,845
43,227
44,936
17,839
16,949
50,820
18,152
18,047
16,874
17,500
17,988
18,134
18,13417,98817,50016,87418,04718,15250,82016,94917,83944,93643,22743,84515,99515,94515,506147,125161,729175,902168,245166,485169,342163,698161,43399,405116,827123,534130,579112,771116,279114,928111,127108,70093,37493,61493,67893,35583,55184,783144,386156,21881,19891,60693,12596,536194,346195,384195,1690000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,720
3,641
5,112
25,262
0
63,454
66,855
0
0
0
0
0
0
00000066,85563,454025,2625,1123,6415,72000000000000000000000000000000000000000000
> Total Stockholder Equity
418,392
0
282,619
0
0
97,181
97,764
449,433
461,962
379,958
452,481
458,924
486,809
521,025
492,388
501,943
530,601
536,981
534,670
538,323
560,019
572,474
580,004
589,450
614,302
649,313
674,549
707,052
768,188
747,762
672,590
679,017
705,021
731,566
701,330
708,271
739,708
778,136
850,799
995,261
1,215,710
1,305,605
1,352,619
1,648,689
1,764,985
1,983,072
2,057,975
2,144,520
2,168,524
2,307,595
2,195,664
2,257,202
2,302,976
2,123,433
2,123,4332,302,9762,257,2022,195,6642,307,5952,168,5242,144,5202,057,9751,983,0721,764,9851,648,6891,352,6191,305,6051,215,710995,261850,799778,136739,708708,271701,330731,566705,021679,017672,590747,762768,188707,052674,549649,313614,302589,450580,004572,474560,019538,323534,670536,981530,601501,943492,388521,025486,809458,924452,481379,958461,962449,43397,76497,18100282,6190418,392
   Common Stock
297
0
297
0
0
297
297
432
432
432
432
433
433
433
433
434
434
434
434
435
435
435
435
437
437
437
437
440
441
441
441
443
443
443
444
446
446
446
446
447
447
447
447
448
448
448
448
450
450
450
450
451
451
451
451451451450450450450448448448448447447447447446446446446444443443443441441441440437437437437435435435435434434434434433433433433432432432432297297002970297
   Retained Earnings Total Equity
0
0
0
0
0
0
0
74,605
85,017
100,877
110,705
116,270
142,688
174,973
190,714
198,331
218,561
240,568
242,896
247,846
267,074
277,055
281,150
291,066
313,220
344,881
361,243
395,500
434,534
405,871
330,056
337,884
362,057
385,661
356,698
365,032
394,648
430,306
452,334
597,374
816,416
904,133
948,879
1,246,346
1,359,615
0
1,645,741
1,736,364
0
0
0
0
0
0
0000001,736,3641,645,74101,359,6151,246,346948,879904,133816,416597,374452,334430,306394,648365,032356,698385,661362,057337,884330,056405,871434,534395,500361,243344,881313,220291,066281,150277,055267,074247,846242,896240,568218,561198,331190,714174,973142,688116,270110,705100,87785,01774,6050000000
   Accumulated Other Comprehensive Income -495-502-509-517-501-507-514-520-902-917-933-1,047-1,088-1,085-1,082-1,078-49,732-49,883-50,033-50,248-46,748-47,717-47,684-47,652-51,287-56,907-76,089-76,702-82,246-82,517-82,769-83,012-91,885-92,244-92,538-93,015-86,865-87,473-100,204-101,498-55,260-55,257-55,253-55,249-116,938-118,395-119,820-121,229-114,91300-120,84500
   Capital Surplus 
0
0
0
0
0
0
0
494,216
494,908
495,587
496,593
497,474
498,945
500,879
502,739
503,382
505,188
506,555
508,066
508,923
511,097
513,212
515,410
514,695
517,141
520,220
523,550
521,180
524,099
526,716
528,654
527,283
529,147
531,119
533,345
531,735
533,406
536,025
538,006
537,431
538,841
541,022
543,249
541,737
544,748
548,035
551,215
548,611
552,805
556,805
0
0
0
0
0000556,805552,805548,611551,215548,035544,748541,737543,249541,022538,841537,431538,006536,025533,406531,735533,345531,119529,147527,283528,654526,716524,099521,180523,550520,220517,141514,695515,410513,212511,097508,923508,066506,555505,188503,382502,739500,879498,945497,474496,593495,587494,908494,2160000000
   Treasury Stock00000000000-138,909-138,909-138,909-138,909-138,909-138,909-138,909-138,909-138,909-138,909-138,909-138,909-138,909-133,979-133,979-133,979-133,979-133,979-133,979-133,979-133,979-126,343-126,343-126,343-123,711-123,711-106,109-100,000-100,000-100,000-100,000-100,000-100,000-100,000000000000
   Other Stockholders Equity 
0
0
482,894
0
0
215,826
256,927
494,216
494,908
395,587
396,593
397,474
398,945
400,879
402,739
403,382
399,079
382,844
384,355
382,580
384,754
386,869
381,431
380,716
383,162
386,241
389,571
387,201
390,120
392,737
389,745
388,374
390,238
392,210
394,436
392,826
394,497
397,116
399,097
398,522
399,932
402,113
404,340
402,828
405,839
409,126
412,306
408,220
412,357
416,357
415,362
381,444
322,599
255,996
255,996322,599381,444415,362416,357412,357408,220412,306409,126405,839402,828404,340402,113399,932398,522399,097397,116394,497392,826394,436392,210390,238388,374389,745392,737390,120387,201389,571386,241383,162380,716381,431386,869384,754382,580384,355382,844399,079403,382402,739400,879398,945397,474396,593395,587494,908494,216256,927215,82600482,89400



5.3. Balance Sheets

Currency in USD. All numbers in thousands.