-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, U/KVmDdNJ5I8CchzvhyOFyCBYJbLm83cw95OO8qbxzt5OLmiQM3KylBwcvw8LgGF 3yTXTdgiqzWvkL/Sy3pYlA== 0001104659-04-035588.txt : 20041112 0001104659-04-035588.hdr.sgml : 20041111 20041112154117 ACCESSION NUMBER: 0001104659-04-035588 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20041112 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20041112 DATE AS OF CHANGE: 20041112 FILER: COMPANY DATA: COMPANY CONFORMED NAME: OFFICEMAX INC CENTRAL INDEX KEY: 0000012978 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-PAPER AND PAPER PRODUCTS [5110] IRS NUMBER: 820100960 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-05057 FILM NUMBER: 041139072 BUSINESS ADDRESS: STREET 1: 150 PIERCE ROAD CITY: ITASCA STATE: IL ZIP: 60143 BUSINESS PHONE: (630) 773-5000 MAIL ADDRESS: STREET 1: 150 PIERCE ROAD CITY: ITASCA STATE: IL ZIP: 60143 FORMER COMPANY: FORMER CONFORMED NAME: BOISE CASCADE CORP DATE OF NAME CHANGE: 19920703 8-K/A 1 a04-13534_18ka.htm 8-K/A

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.   20549

 

FORM 8-K/A

Amendment No. 1

 

 

CURRENT REPORT

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

 

 

 

Date of Report:

 

November 12, 2004

 

 

 

 

Date of Earliest Event Reported:

 

October 29, 2004

 

 

 

OFFICEMAX INCORPORATED

(Exact name of registrant as specified in its charter)

 

Delaware

 

1-5057

 

82-0100960

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

150 Pierce Road

Itasca, Illinois

 

60143

(Address of principal executive offices)

 

(Zip Code)

 

(630) 773-5000

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o                                    Written communications pursuant to Rule 425 under the Securities Act (17 CFR    230.425)

 

o                                    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                                    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                                    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

This current report on Form 8-K/A is being filed to amend “Item 9.01 Financial Statements and Exhibits” of the current report on Form 8-K filed by OfficeMax Incorporated with the Securities and Exchange Commission on November 4, 2004.  The unaudited pro forma condensed statements of income (loss) for the year ended December 31, 2003, and the six months ended June 30, 2004, understated sales and costs and expenses related to intercompany eliminations and classifications.  The effect of the correction increases sales and costs and expenses, but has no effect on pro forma net income (loss).

 

Item 9.01               Financial Statements and Exhibits.

 

(b)           Pro Forma Financial Information.

 

                                          Unaudited Pro Forma Condensed Balance Sheet as of June 30, 2004

 

                                          Unaudited Pro Forma Condensed Statement of Income (Loss) for the year ended December 31, 2003

 

                                          Unaudited Pro Forma Condensed Statement of Income (Loss) for the six months ended June 30, 2004

 

                                          Notes to Unaudited Pro Forma Condensed Financial Statements

 

(c)           Exhibits.

 

Exhibit 99.2

 

 

Unaudited Pro Forma Condensed Balance Sheet as of June 30, 2004

 

 

 

 

 

 

 

 

Unaudited Pro Forma Condensed Statement of Income (Loss) for the year ended December 31, 2003

 

 

 

 

 

 

 

 

Unaudited Pro Forma Condensed Statement of Income (Loss) for the six months ended June 30, 2004

 

 

 

 

 

 

 

 

Notes to Unaudited Pro Forma Condensed Financial Statements

 

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.

 

 

OFFICEMAX INCORPORATED

 

 

 

By

/s/ Matthew R. Broad

 

 

 

Matthew R. Broad

Executive Vice President, General Counsel

 

Date:  November 12, 2004

 

 

3



 

EXHIBIT INDEX

 

 

Number

 

Description

99.2

 

Unaudited Pro Forma Condensed Balance Sheet as of June 30, 2004

 

 

 

 

 

 

Unaudited Pro Forma Condensed Statement of Income (Loss) for the year ended December 31, 2003

 

 

 

 

 

 

Unaudited Pro Forma Condensed Statement of Income (Loss) for the six months ended June 30, 2004

 

 

 

 

 

 

Notes to Unaudited Pro Forma Condensed Financial Statements

 

 

 

 

 


EX-99.2 2 a04-13534_1ex99d2.htm EX-99.2

EXHIBIT 99.2

 

Unaudited Pro Forma Condensed Financial Information

 

Effective November 1, 2004, Boise Cascade Corporation (“Boise”) changed its company name to OfficeMax Incorporated (“OfficeMax” or “we”).  We will continue to operate the office products distribution business as our principal business. We now trade on the New York Stock Exchange under the ticker symbol OMX, and our corporate headquarters is in Itasca, Illinois.  References made to the OfficeMax, Inc. acquisition refer to Boise’s acquisition of OfficeMax, Inc. in December 2003.

 

The unaudited pro forma condensed financial information shown below is based on audited and unaudited historical financial statements of Boise, now OfficeMax.  The unaudited pro forma condensed financial information presented reflects the estimated pro forma effects of two significant transactions:  (1) the acquisition of OfficeMax, Inc. on December 9, 2003, and (2) the sale of essentially all of our forest products operations on October 29, 2004 (“forest products disposition”).  We sold our paper, forest products, and timberland assets for approximately $3.7 billion to affiliates of Boise Cascade L.L.C., a new company formed by Madison Dearborn LLC.  Some assets, such as a wood-plastic composite siding facility that is going through start-up, and company owned life insurance, are being retained by OfficeMax, as are some liabilities associated with retiree pension and benefits, environmental remediation at selected sites, and facilities previously closed.

 

Three unaudited pro forma condensed financial statements are included herein, as follows:

                  An unaudited pro forma condensed balance sheet, as of June 30, 2004, giving effect to the forest products disposition as if it occurred on June 30, 2004.

                  An unaudited pro forma condensed income statement for the year ended December 31, 2003, giving effect to both transactions as if they had occurred on January 1, 2003.

                  An unaudited pro forma condensed income statement for the six months ended June 30, 2004, giving effect to the forest products disposition as if it had occurred on January 1, 2003.  The OfficeMax, Inc. acquisition took place on December 9, 2003; its results after December 9, 2003, are included in Boise’s historical statements of income (loss) for the year ended December 31, 2003, and the six months ended June 30, 2004.

 

The three unaudited pro forma condensed financial statements include specific assumptions and adjustments related to the forest products disposition.  These pro forma adjustments have been made to illustrate the anticipated financial effect of the sale.  The adjustments are based upon available information and assumptions that we believe are reasonable as of the date of this filing.  However, actual adjustments may differ materially from the information presented here.  Some decisions regarding the disposition and use of sale proceeds have not yet been made.  Assumptions underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed financial statements.

 

The unaudited pro forma condensed financial information presented here is for informational purposes only.  It is not intended to represent or be indicative of the consolidated results of operations, or financial position that would have been reported had the OfficeMax, Inc. acquisition and the forest products disposition been completed as of the dates presented.  This information is not representative of future results of operations or financial position.

 



 

Unaudited Pro Forma Condensed Balance Sheet

June 30, 2004

 

 

 

Boise
Historical
June 30, 2004

 

Forest
Products
Disposition

 

Pro Forma
Adjustments
for Forest
Products
Disposition

 

Note 4
Reference

 

Pro Forma
June 30, 2004

 

 

 

(in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents

 

$

180,194

 

$

 

$

1,820,000

 

(A)

 

$

1,198,397

 

 

 

 

 

 

 

1,455,000

 

(B)

 

 

 

 

 

 

 

 

 

(1,507,582

)

(C)

 

 

 

 

 

 

 

 

 

(124,215

)

(D)

 

 

 

 

 

 

 

 

 

(200,000

)

(E)

 

 

 

 

 

 

 

 

 

(110,000

)

(F)

 

 

 

 

 

 

 

 

 

(315,000

)

(G)

 

 

 

Receivables, less allowances

 

766,799

 

(434,000

)

200,000

 

(E)

 

532,799

 

Inventories

 

1,591,711

 

(519,878

)

 

 

 

1,071,833

 

Deferred income taxes

 

138,542

 

 

(29,481

)

(H)

 

109,061

 

Other

 

68,868

 

(20,523

)

 

 

 

48,345

 

 

 

2,746,114

 

(974,401

)

1,188,722

 

 

 

2,960,435

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

2,778,844

 

(2,140,715

)

 

 

 

638,129

 

 

 

 

 

 

 

 

 

 

 

 

 

Timber, timberlands and timber deposits

 

303,052

 

(303,052

)

 

 

 

 

 

 

3,081,896

 

(2,443,767

)

 

 

 

638,129

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

1,106,980

 

(11,639

)

 

 

 

1,095,341

 

Investments in equity affiliates

 

85

 

 

 

 

 

 

85

 

Other assets

 

546,031

 

(16,438

)

175,000

 

(I)

 

948,426

 

 

 

 

 

 

 

180,000

 

(J)

 

 

 

 

 

 

 

 

 

73,000

 

(K)

 

 

 

 

 

 

 

 

 

(9,167

)

(L)

 

 

 

Total assets

 

$

7,481,106

 

$

(3,446,245

)

$

1,607,555

 

 

 

$

5,642,416

 

 

See the accompanying Notes to the Unaudited Pro Forma Condensed Financial Statements, which
are an integral part of these statements.

 



Unaudited Pro Forma Condensed Balance Sheet

June 30, 2004

 

 

 

Boise
Historical
June 30, 2004

 

Forest
Products
Disposition

 

Pro Forma
Adjustments
for Forest
Products
Disposition

 

Note 4
Reference

 

Pro Forma
June 30, 2004

 

 

 

(in thousands)

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

$

49,547

 

$

 

$

 

 

 

$

49,547

 

Current portion of long-term debt

 

667,257

 

 

(555,289

)

(C)

 

111,968

 

Accounts payable

 

1,100,138

 

(355,989

)

 

 

 

744,149

 

Accrued liabilities

 

694,622

 

(101,761

)

128,903

 

(H)

 

651,764

 

 

 

 

 

 

 

(70,000

)

(K)

 

 

 

 

 

2,511,564

 

(457,750

)

(496,386

)

 

 

1,557,428

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, less current portion

 

1,419,457

 

 

(807,793

)

(C)

 

611,664

 

ACES

 

172,500

 

 

(144,500

)

(C)

 

28,000

 

 

 

1,591,957

 

 

(952,293

)

 

 

639,664

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

94,980

 

 

(110,442

)

(H)

 

12,538

 

 

 

 

 

 

 

28,000

 

(K)

 

 

 

Other long-term liabilities

 

818,734

 

(47,878

)

(29,000

)

(K)

 

938,054

 

 

 

 

 

 

 

196,198

 

(M)

 

 

 

 

 

913,714

 

(47,878

)

84,756

 

 

 

950,592

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority interest

 

21,674

 

 

 

 

 

21,674

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

180,091

 

 

 

(110,000

)

(F)

 

70,091

 

Common stock

 

216,786

 

 

 

 

 

 

216,786

 

Additional paid-in capital

 

1,263,912

 

 

 

 

 

 

1,263,912

 

Retained earnings

 

982,675

 

 

 

98,861

 

(N)

 

1,081,536

 

Accumulated other comprehensive loss

 

(201,267

)

 

 

42,000

 

(K)

 

(159,267

)

Total shareholders' equity

 

2,442,197

 

 

30,861

 

 

 

2,473,058

 

Total liabilities and shareholders' equity

 

$

7,481,106

 

$

(505,628

)

$

(1,333,062

)

 

 

$

5,642,416

 

 

See the accompanying Notes to the Unaudited Pro Forma Condensed Financial Statements, which

are an integral part of these statements.

 

 



Unaudited Pro Forma Condensed Statement of Income (Loss)

Year Ended December 31, 2003

 

 

 

Boise
Historical
Year Ended
Dec. 31,
2003

 

Pro Forma
OfficeMax, Inc.
For Stub
Period
Jan. 1, 2003
through
Dec. 9, 2003

 

Pro Forma
Adjustments
for
OfficeMax
Acquisition

 

Note 4
Ref.

 

Pro Forma
Boise with
OfficeMax, Inc.
Year Ended
Dec. 31,
2003

 

Forest
Products
Disposition

 

Pro Forma
Adjustments
for Forest
Products
Disposition

 

Note 4
Ref.

 

Pro Forma
Year Ended
Dec. 31, 2003

 

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

8,245,146

 

$

4,617,448

 

$

2,196

 

(O)

 

$

12,864,790

 

$

(4,222,330

)

$

 

 

 

$

8,642,460

 

Cost and expenses

 

8,097,321

 

4,667,084

 

(63,010

)

(P)

 

12,701,395

 

(4,148,629

)

(1,419

)

(S)

 

8,551,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

147,825

 

(49,636

)

65,206

 

 

 

163,395

 

(73,701

)

1,419

 

 

 

91,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(132,545

)

(3,995

)

(31,073

)

(Q)

 

(167,613

)

 

89,258

 

(T)

 

(78,355

)

Interest income

 

1,186

 

 

 

 

 

 

1,186

 

(850

)

 

(U)

 

336

 

Other, net

 

2,831

 

 

 

 

 

 

2,831

 

(2,672

)

5,280

 

(V)

 

5,439

 

 

 

(128,528

)

(3,995

)

(31,073

)

 

 

(163,596

)

(3,522

)

94,538

 

 

 

(72,580

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

19,297

 

(53,631

)

34,133

 

 

 

(201

)

(77,223

)

95,957

 

 

 

18,533

 

Income tax (provision) benefit

 

(2,222

)

20,864

 

(13,278

)

(R)

 

5,364

 

24,588

 

(37,327

)

(R)

 

(7,375

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before minority interest and cumulative effect of accounting changes

 

17,075

 

(32,767

)

20,855

 

 

 

5,163

 

(52,635

)

58,630

 

 

 

11,158

 

Minority interest, net of income tax

 

 

(2,836

)

 

 

 

(2,836

)

 

 

 

 

(2,836

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before cumulative effect of accounting changes

 

17,075

 

(35,603

)

20,855

 

 

 

2,327

 

(52,635

)

58,630

 

 

 

8,322

 

Cumulative effect of accounting changes, net of income tax

 

(8,803

)

 

 

 

 

(8,803

)

4,133

 

 

 

 

(4,670

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

8,272

 

$

(35,603

)

$

20,855

 

 

 

$

(6,476

)

$

(48,502

)

$

58,630

 

 

 

$

3,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted before cumulative effect of accounting changes

 

$

0.07

 

 

 

 

 

Note 5

 

$

(0.13

)

 

 

 

 

Note 5

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative effect of accounting changes, net of income tax

 

(0.15

)

 

 

 

 

 

 

(0.10

)

 

 

 

 

 

 

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

(0.08

)

 

 

 

 

 

 

$

(0.23

)

 

 

 

 

 

 

$

(0.11

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

60,093

 

 

 

 

 

 

 

85,689

 

 

 

 

 

 

 

85,689

 

 

See the accompanying Notes to the Unaudited Pro Forma Condensed Financial Statements, which
are an integral part of these statements.

 



 

Unaudited Pro Forma Condensed Statement of Income (Loss)

Six Months Ended June 30, 2004

 

 

 

Boise
Historical
Six Months
Ended
June 30, 2004

 

Forest
Products
Disposition

 

Pro Forma
Adjustments
for Forest
Products
Disposition

 

Note 4
Reference

 

Pro Forma
Six Months
Ended
June 30, 2004

 

 

 

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

6,930,843

 

$

(2,586,096

)

$

 

 

 

$

4,344,747

 

Cost and expenses

 

6,669,099

 

(2,371,363

)

(1,318

)

(S)

 

4,296,418

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

261,744

 

(214,733

)

1,318

 

 

 

48,329

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(81,084

)

 

45,746

 

(T)

 

(35,338

)

Interest income

 

934

 

(325

)

 

(U)

 

609

 

Other, net

 

(344

)

415

 

2,851

 

(V)

 

2,922

 

 

 

(80,494

)

90

 

48,597

 

 

 

(31,807

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes and minority interest

 

181,250

 

(214,643

)

49,915

 

 

 

16,522

 

Income tax (provision) benefit

 

(66,156

)

83,368

 

(19,417

)

(R)

 

(2,205

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before minority interest

 

115,094

 

(131,275

)

30,498

 

 

 

14,317

 

Minority interest, net of income tax

 

(1,248

)

 

 

 

 

(1,248

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

113,846

 

$

(131,275

)

$

30,498

 

 

 

$

13,069

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.24

 

 

 

 

 

Note 5

 

$

0.08

 

Diluted

 

$

1.18

 

 

 

 

 

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

86,275

 

 

 

 

 

 

 

86,275

 

Diluted

 

91,485

 

 

 

 

 

 

 

86,275

 

 

See the accompanying Notes to the Unaudited Pro Forma Condensed Financial Statements, which
are an integral part of these statements.

 



Notes to Unaudited Pro Forma Condensed Financial Statements

 

1.                                      Basis of Presentation

 

Effective November 1, 2004, Boise Cascade Corporation (“Boise”) changed its company name to OfficeMax Incorporated (“OfficeMax” or “we”).  We will continue to operate the office products distribution business as our principal business. We now trade on the New York Stock Exchange under the ticker symbol OMX, and our corporate headquarters is in Itasca, Illinois.  References made to the OfficeMax, Inc. acquisition refer to Boise’s acquisition of OfficeMax, Inc. in December 2003.

 

The unaudited pro forma condensed financial statements present the pro forma financial position and results of operations of the combined company based upon historical financial information after giving effect to the OfficeMax, Inc. acquisition and the forest products disposition discussed below.  Adjustments to our historical financial statements to arrive at the pro forma unaudited condensed financial statements presented are described in these footnotes.  The unaudited pro forma condensed balance sheet assumes the forest products disposition took place on June 30, 2004.  The unaudited pro forma condensed statement of income (loss) for the year ended December 31, 2003, assumes the OfficeMax, Inc.  acquisition and the forest products disposition took place on January 1, 2003.    The unaudited pro forma condensed statement of income (loss) for the six months ended June 30, 2004, also assumes the forest products disposition took place on January 1, 2003.   The effects of the OfficeMax, Inc. acquisition are included in Boise’s historical financial statements as of June 30, 2004, and for the six months then ended; it results of operations after December 9, 2003, are included in Boise’s historical statement of income (loss) for the year ended December 31, 2003.  We expect to report a net gain from the forest products disposition after transaction and debt retirement costs.  These nonrecurring items and related tax effects are excluded from the pro forma condensed statements of income (loss) for the year ended December 31, 2003, and the six months ended June 30, 2004.

 

The unaudited pro forma condensed financial statements are not necessarily indicative of the results of operations that would have been achieved had the OfficeMax, Inc. acquisition or the forest products disposition taken place at the dates indicated, and do not purport to be indicative of the effects that may be expected to occur in the future.  The unaudited pro forma condensed financial statements should be read in conjunction with the historical financial statements contained in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2004, as filed on August 05, 2004, and our Annual Report on Form 10-K for the year ended December 31, 2003, as filed on March 02, 2004.

 

The pro forma condensed financial statements of OfficeMax are prepared in accordance with accounting principles generally accepted in the United States of America.

 

2.                                      Pro forma for OfficeMax acquisition

 

On December 9, 2003, we completed our acquisition of OfficeMax, Inc.  We acquired 100% of the voting equity interest for $1.3 billion.

 

The financial results of OfficeMax’s operations are reflected in our historical financial statements as of June 30, 2004, and for the six months then ended.  OfficeMax, Inc.’s results

 



 

of operations after December 9, 2003, are included in our historical statement of income (loss) for the year ended December 31, 2003.

 

The pro forma condensed income statement for the year ended December 31, 2003, includes specific assumptions and adjustments related to the OfficeMax acquisition.  The adjustments are based upon available information and assumptions that we believe are reasonable.

 

3.                                      Pro forma sale of forest products operations

 

On October 29, 2004, we sold our paper, forest products, and timberland assets for approximately $3.7 billion to affiliates of Boise Cascade L.L.C., a new company formed by Madison Dearborn LLC.   We sold our building products, paper manufacturing, and distribution assets, other than timberlands and associated timber rights, to the buyer for approximately $2.025 billion cash, less approximately $45 million in liabilities assumed by the buyer.  We sold our timberlands and associated timber rights to the buyer for approximately $1.650 billion, for which we received $15 million in cash at closing, with the remainder paid through non-recourse installment notes issued by special purpose subsidiaries of the buyer.  We expect to monetize approximately 89% of the timberland notes prior to year end.  We also reinvested $109 million of the proceeds in Series B common stock of the new entities, and $66 million in Series A 8% PIK common stock of the new entities.  This investment is assumed to be accounted for on the cost method in these pro forma financial statements.  The affiliated companies are referred to as Boise Cascade L.L.C. (“Boise L.L.C.”), herein.

 

The purchase price is subject to potential upward or downward adjustment based on the difference between specific working capital balances at closing and a target working capital balance specified in the asset purchase agreement.  In addition, the purchase price may be adjusted upward or downward based on paper sales prices over a six-year period.  Over that period the buyers could pay OfficeMax as much as $125 million or we could pay the buyers as much as $125 million.  The pro forma information does not include the effect, if any, of these potential adjustments.

 

In connection with the transactions, we have entered into a twelve-year paper supply contract under which we will purchase all of our North American requirements for office paper from Boise L.L.C. at prices approximating market levels, to the extent Boise L.L.C. chooses to produce them.  In addition, we will also purchase products manufactured by third parties that are distributed to us by Boise L.L.C. for so long as we continue to sell those products.  This contract provides for a gradual reduction of its purchase requirements in years nine through twelve.

 

4.                                      Pro forma adjustments

 

The pro forma adjustments included in the unaudited pro forma condensed financial statements are as follows:

 

A)          To reflect cash proceeds from sale of the manufacturing and distribution assets and timberlands, net of our reinvestment in Boise L.L.C.

 

B)            To reflect 89% monetization of the $1.635 billion timber note receivable.

 



 

C)            To reflect retirement of $468 million in bank debt and an estimated $1,040 million in debt instruments through our debt tender that will be completed on November 5, 2004.  After the planned securitization of the timberland installment notes, we expect to make further debt repurchases and retirements that will reduce our balance sheet debt to between $250 million and $300 million over the coming months.  However, use of the transaction proceeds for further debt repurchases and retirements have not yet been determined and are not reflected in these pro forma financial statements.

 

D)           To reflect the estimated premium costs associated with our debt tender offer.

 

E)             To reflect our additional cash requirements as we eliminate the portion of our accounts receivable securitization program related to the sold assets.

 

F)             To reflect retirement of Series D shares held in the ESOP accounts of employees that will be transferred to Boise L.L.C.  The company expects ultimately to return $800 million to $1 billion of the overall forest products disposition proceeds to shareholders, through common and/or preferred stock buybacks, cash dividends, or a combination.  The series D retirement noted here is part of the return to the shareholders.  The form and amount of future returns to shareholders have not yet been determined and are not reflected in these pro forma financial statements.

 

G)            To reflect transaction-related costs including funding of accumulated pension benefit obligations associated with active employees that became employees of Boise L.L.C. upon close of the transaction.

 

H)           To record the estimated tax effects of the forest products disposition assuming a 38.9% effective tax rate on the net gain from the forest products disposition after transaction and debt retirement costs.  In calculating our current and deferred tax liabilities we have assumed utilization of our estimated net operating loss carryover available to us at June 30, 2004.

 

I)                To record Series A and Series B equity investments in Boise L.L.C.

 

J)               To record 11% of the timber note receivable retained.

 

K)           To reflect pension related activity resulting from the transfer of active employees to Boise L.L.C.

 

L)             To reflect write-off of deferred financing costs associated with debt retirements noted in footnote C above.

 

M)        To reflect the estimated deferred gain on the forest products disposition that results from our retained ownership interest in Boise L.L.C.

 

N)           To reflect the estimated after-tax gain of the forest products disposition, net of the transaction and debt retirement costs noted herein.

 

O)           To reflect sales rebate adjustment resulting from transition of OfficeMax, Inc. financial results to a calendar year basis.

 

 



 

P)             To eliminate costs incurred by OfficeMax, Inc. directly related to the transaction.

 

Q)           To reflect the increase in interest expense assuming an acquisition date of January 1, 2003.  The majority of the cash portion of the purchase price was funded via the issuance of $500 million of senior notes with a weighted average interest rate of 6.7%.

 

R)            To reflect the income tax effect of the pro forma income statement entries described herein at a combined state and federal effective rate of 38.9%.

 

S)             To reflect reduction in deferred financing costs amortization associated with deferred financing costs written off (see Note L).

 

T)            To reflect interest expense reduction for the debt retirements described in Note C.  The interest expense reductions are calculated based upon analysis of the specific debt instruments assumed retired.

 

U)           No interest income on excess cash is reflected in the unaudited pro forma condensed statements of income.  Assuming an interest rate of 4.5%, the excess cash would have generated interest income of $45.8 million for the year ended December 31, 2003, and $22.9 million for the six months ended June 30, 2004.  The application of excess cash from the transaction is yet to be determined.

 

V)            To reflect the 8% annual dividend on the Class A Boise L.L.C. PIK equity.  The Class B equity is assumed to be accounted for under the cost method with no dividends received during the pro forma periods presented.

 

 



5.                                      Pro forma income (loss) per share

 

The pro forma net income (loss) per share was determined by dividing net income (loss), as adjusted, by applicable shares outstanding.  For the year ended December 31, 2003, average shares for the pro forma calculations differ from our historical shares because the OfficeMax, Inc. acquisition (and related shares issued for the acquisition) was assumed to take place on January 1, 2003.

 

 

 

Six Months Ended
June 30, 2004

 

Year Ended December 31, 2003

 

 

 

Boise
Historical

 

Boise with
Forest Products
Disposition
Pro Forma

 

Boise
Historical

 

Boise with
OfficeMax
Pro Forma

 

Boise with
Forest Products
Disposition
Pro Forma

 

Basic

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before cumulative effect of accounting changes

 

$

113,846

 

$

13,069

 

$

17,075

 

$

2,327

 

$

8,322

 

Preferred dividends (net of a tax benefit)

 

(6,534

)

(6,534

)

(13,061

)

(13,061

)

(13,061

)

Basic income (loss) before cumulative effect of accounting changes

 

107,312

 

6,535

 

4,014

 

(10,734

)

(4,739

)

Cumulative effect of accounting changes

 

 

 

(8,803

)

(8,803

)

(4,670

)

Basic income (loss)

 

$

107,312

 

$

6,535

 

$

(4,789

)

$

(19,537

)

$

(9,409

)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

86,275

 

86,275

 

60,093

 

85,689

 

85,689

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

1.24

 

$

0.08

 

$

0.07

 

$

(0.13

)

$

(0.06

)

Cumulative effect of accounting changes

 

 

 

(0.15

)

(0.10

)

(0.05

)

Basic income (loss) per common share

 

$

1.24

 

$

0.08

 

$

(0.08

)

$

(0.23

)

$

(0.11

)

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

Basic income (loss) before cumulative effect of accounting changes

 

$

107,312

 

$

6,535

 

$

4,014

 

$

(10,734

)

$

(4,739

)

Preferred dividends eliminated

 

6,534

 

 

 

 

 

Supplemental ESOP contribution

 

(5,932

)

 

 

 

 

Diluted income (loss) before cumulative effect of accounting changes

 

107,914

 

6,535

 

4,014

 

(10,734

)

(4,739

)

Cumulative effect of accounting changes

 

 

 

(8,803

)

(8,803

)

(4,670

)

Diluted income (loss)

 

$

107,914

 

$

6,535

 

$

(4,789

)

$

(19,537

)

$

(9,409

)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

91,485

 

86,275

 

60,093

 

85,689

 

85,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted income (loss) per common share before cumulative effect of accounting changes

 

$

1.18

 

$

0.08

 

$

0.07

 

$

(0.13

)

$

(0.06

)

Cumulative effect of accounting changes

 

 

 

(0.15

)

(0.10

)

(0.05

)

Diluted income (loss) per common share

 

$

1.18

 

$

0.08

 

$

(0.08

)

$

(0.23

)

$

(0.11

)

 


-----END PRIVACY-ENHANCED MESSAGE-----