Edgar Filing: BOISE INC.

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2011

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

LOGO

1111 West Jefferson Street, Suite 200

Boise, Idaho 83702-5388

(Address of principal executive offices) (Zip code)

(208) 384-7000

(Registrants’ telephone number, including area code)


Commission File Number	Exact Name of Registrant as Specified in Its Charter	I.R.S. Employer Identification No.	State or Other Jurisdiction of Incorporation or Organization
001-33541	Boise Inc.	20-8356960	Delaware
333-166926-04	BZ Intermediate Holdings LLC	27-1197223	Delaware

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.


Boise Inc.	Yes x	No ¨
BZ Intermediate Holdings LLC	Yes x	No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).


Boise Inc.	Yes x	No ¨
BZ Intermediate Holdings LLC	Yes x	No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:


Boise Inc.	Large accelerated filer	¨	Accelerated filer	x
	Non-accelerated filer	¨	Smaller reporting company	¨
	(Do not check if smaller reporting company)

BZ Intermediate Holdings LLC	Large accelerated filer	¨	Accelerated filer	¨
	Non-accelerated filer	x	Smaller reporting company	¨
	(Do not check if smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).


Boise Inc.	Yes ¨	No x
BZ Intermediate Holdings LLC	Yes ¨	No x

Indicate the number of shares outstanding of each of the issuers’ classes of common stock, as of the latest practicable date.

There were 121,421,080 common shares, $0.0001 per share par value, of Boise Inc. and 1,000 common units, $0.01 per unit par value, of BZ Intermediate Holdings LLC outstanding as of July 29, 2011.

This Form 10-Q is a combined quarterly report being filed separately by two registrants: Boise Inc. and BZ Intermediate Holdings LLC. BZ Intermediate Holdings LLC meets the conditions set forth in general instruction H(1)(a) and (b) of Form 10-Q and is therefore filing this form with the reduced disclosure format. Unless the context indicates otherwise, any reference in this report to the “Company,” “we,” “us,” “our,” or “Boise” refers to Boise Inc. together with BZ Intermediate Holdings LLC and its consolidated subsidiaries.

Table of Contents

PART I—FINANCIAL INFORMATION


Item 1.	Financial Statements	1

	Boise Inc. and Subsidiaries Consolidated Financial Statements	1

	BZ Intermediate Holdings LLC and Subsidiaries Consolidated Financial Statements	6

	Condensed Notes to Unaudited Quarterly Consolidated Financial Statements	11
	1. Nature of Operations and Basis of Presentation	11
	2. Acquisition of Tharco Packaging, Inc.	12
	3. Net Income Per Common Share	14
	4. Income Taxes	14
	5. Transactions With Related Parties	15
	6. Leases	16
	7. Concentrations of Risk	16
	8. Inventories	16
	9. Property and Equipment	17
	10. Goodwill and Intangible Assets	17
	11. Debt	18
	12. Financial Instruments	19
	13. Retirement and Benefit Plans	21
	14. Stockholders’ Equity and Capital	21
	15. New and Recently Adopted Accounting Standards	23
	16. Comprehensive Income	24
	17. Segment Information	24
	18. Commitments, Guarantees, and Legal Proceedings	26
	19. Subsequent Event	27
	20. Consolidating Guarantor and Nonguarantor Financial Information	27

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	38
	Background	38
	Executive Summary	38
	Factors That Affect Our Operating Results	41
	Our Operating Results	42
	Industry Activities	47
	Liquidity and Capital Resources	47
	Contractual Obligations	50
	Off-Balance-Sheet Activities	50
	Guarantees	50
	Inflationary and Seasonal Influences	50
	Working Capital	51
	Environmental	51
	Critical Accounting Estimates	51
	New and Recently Adopted Accounting Standards	52

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	52

Item 4.	Controls and Procedures	52


PART II—OTHER INFORMATION

Item 1.	Legal Proceedings	54

Item 1A.	Risk Factors	54

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	54

Item 3.	Defaults Upon Senior Securities	55

Item 4.	(Removed and Reserved)	55

Item 5.	Other Information	55

Item 6.	Exhibits	55

All reports we file with the Securities and Exchange Commission (SEC) are available free of charge via the Electronic Data Gathering Analysis and Retrieval (EDGAR) System on the SEC website at www.sec.gov. We also provide copies of our SEC filings at no charge upon request and make electronic copies of our reports available through our website at www.boiseinc.com as soon as reasonably practicable after filing such material with the SEC.

PART I—FINANCIAL INFORMATION

ITEM 1.

FINANCIAL STATEMENTS

Boise Inc.

Consolidated Statements of Income

(unaudited, dollars and shares in thousands, except per-share data)


	Three Months Ended June 30
	2011			2010
Sales
Trade	$	592,784		$	511,012
Related parties		10,351			10,549

		603,135			521,561


Costs and expenses
Materials, labor, and other operating expenses		485,001			419,594
Fiber costs from related parties		4,383			5,168
Depreciation, amortization, and depletion		36,090			32,267
Selling and distribution expenses		29,483			14,254
General and administrative expenses		14,622			12,569
Other (income) expense, net		(813	)		(445	)

		568,766			483,407


Income from operations		34,369			38,154


Foreign exchange gain (loss)		55			(323	)
Loss on extinguishment of debt		—			(28	)
Interest expense		(16,072	)		(16,178	)
Interest income		74			61

		(15,943	)		(16,468	)


Income before income taxes		18,426			21,686
Income tax provision		(6,529	)		(8,376	)

Net income	$	11,897		$	13,310


Weighted average common shares outstanding:
Basic		106,754			80,624
Diluted		111,772			84,093

Net income per common share:
Basic	$	0.11		$	0.17
Diluted	$	0.11		$	0.16

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

Boise Inc.

Consolidated Statements of Income

(unaudited, dollars and shares in thousands, except per-share data)


	Six Months Ended June 30
	2011			2010
Sales
Trade	$	1,153,104		$	996,863
Related parties		18,794			18,803

		1,171,898			1,015,666


Costs and expenses
Materials, labor, and other operating expenses		934,071			828,079
Fiber costs from related parties		8,823			14,999
Depreciation, amortization, and depletion		70,064			64,398
Selling and distribution expenses		48,856			27,988
General and administrative expenses		27,319			24,028
Other (income) expense, net		264			(620	)

		1,089,397			958,872


Income from operations		82,501			56,794


Foreign exchange gain		187			364
Loss on extinguishment of debt		—			(22,225	)
Interest expense		(32,439	)		(32,652	)
Interest income		152			98

		(32,100	)		(54,415	)


Income before income taxes		50,401			2,379
Income tax provision		(19,810	)		(1,754	)

Net income	$	30,591		$	625


Weighted average common shares outstanding:
Basic		93,928			80,214
Diluted		101,117			84,143

Net income per common share:
Basic	$	0.33		$	0.01
Diluted	$	0.30		$	0.01

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

Boise Inc.

Consolidated Balance Sheets

(unaudited, dollars in thousands)


	June 30, 2011		December 31, 2010
ASSETS

Current
Cash and cash equivalents	$	236,263	$	166,833
Short-term investments		—		10,621
Receivables
Trade, less allowances of $879 and $603		228,631		188,589
Other		7,629		3,839
Inventories		271,759		261,471
Deferred income taxes		19,473		16,658
Prepaid and other		12,568		5,214

		776,323		653,225

Property
Property and equipment, net		1,213,357		1,199,035
Fiber farms and deposits		19,373		18,285

		1,232,730		1,217,320


Deferred financing costs		27,534		30,396
Goodwill		103,280		—
Intangible assets, net		99,129		29,605
Other assets		8,414		8,444

Total assets	$	2,247,410	$	1,938,990

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

Boise Inc.

Consolidated Balance Sheets (continued)

(unaudited, dollars and shares in thousands, except per-share data)


	June 30, 2011			December 31, 2010
LIABILITIES AND STOCKHOLDERS’ EQUITY

Current
Current portion of long-term debt	$	76,563		$	43,750
Income taxes payable		311			82
Accounts payable		194,294			179,214
Accrued liabilities
Compensation and benefits		55,386			54,574
Interest payable		10,525			10,535
Other		18,146			16,123

		355,225			304,278


Debt
Long-term debt, less current portion		686,518			738,081


Other
Deferred income taxes		141,328			88,200
Compensation and benefits		100,554			121,318
Other long-term liabilities		48,953			40,278

		290,835			249,796

Commitments and contingent liabilities

Stockholders’ equity
Preferred stock, $0.0001 par value per share: 1,000 shares authorized; none issued		—			—
Common stock, $0.0001 par value per share: 250,000 shares authorized; 121,421 shares and 84,845 shares issued and outstanding		12			8
Additional paid-in capital		865,229			581,442
Accumulated other comprehensive income (loss)		(77,107	)		(78,822	)
Retained earnings		126,698			144,207

Total stockholders’ equity		914,832			646,835



Total liabilities and stockholders’ equity	$	2,247,410		$	1,938,990

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

Boise Inc.

Consolidated Statements of Cash Flows

(unaudited, dollars in thousands)


	Six Months Ended June 30
	2011			2010
Cash provided by (used for) operations
Net income	$	30,591		$	625
Items in net income not using (providing) cash
Depreciation, depletion, and amortization of deferred financing costs and other		73,188			68,864
Share-based compensation expense		1,771			1,834
Pension expense		6,096			4,830
Deferred income taxes		17,182			912
Change in fair value of energy derivatives		(684	)		617
Other		982			(277	)
Loss on extinguishment of debt		—			22,225
Decrease (increase) in working capital, net of acquisitions
Receivables		(11,060	)		37,899
Inventories		8,640			(5,347	)
Prepaid expenses		(3,326	)		1,503
Accounts payable and accrued liabilities		(4,505	)		6,352
Current and deferred income taxes		690			344
Pension payments		(25,512	)		(5,824	)
Other		2,726			(266	)

Cash provided by operations		96,779			134,291


Cash provided by (used for) investment
Acquisition of businesses and facilities, net of cash acquired		(201,509	)		—
Expenditures for property and equipment		(53,737	)		(37,481	)
Purchases of short-term investments		(3,494	)		(11,825	)
Maturities of short-term investments		14,114			11,247
Sales of assets		1,181			575
Other		137			230

Cash used for investment		(243,308	)		(37,254	)


Cash provided by (used for) financing
Issuances of long-term debt		75,000			300,000
Payments of long-term debt		(93,750	)		(323,683	)
Payments of deferred financing costs		(160	)		(11,613	)
Proceeds from exercise of warrants		284,785			—
Payments of special dividend		(47,916	)		—
Other		(2,000	)		(3,072	)

Cash provided by (used for) financing		215,959			(38,368	)


Increase in cash and cash equivalents		69,430			58,669

Balance at beginning of the period		166,833			69,393


Balance at end of the period	$	236,263		$	128,062

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

BZ Intermediate Holdings LLC

Consolidated Statements of Income

(unaudited, dollars in thousands)


	Three Months Ended June 30
	2011			2010
Sales
Trade	$	592,784		$	511,012
Related parties		10,351			10,549

		603,135			521,561


Costs and expenses
Materials, labor, and other operating expenses		485,001			419,594
Fiber costs from related parties		4,383			5,168
Depreciation, amortization, and depletion		36,090			32,267
Selling and distribution expenses		29,483			14,254
General and administrative expenses		14,622			12,569
Other (income) expense, net		(813	)		(445	)

		568,766			483,407


Income from operations		34,369			38,154


Foreign exchange gain (loss)		55			(323	)
Loss on extinguishment of debt		—			(28	)
Interest expense		(16,072	)		(16,178	)
Interest income		74			61

		(15,943	)		(16,468	)


Income before income taxes		18,426			21,686
Income tax provision		(6,529	)		(8,371	)

Net income	$	11,897		$	13,315

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

BZ Intermediate Holdings LLC

Consolidated Statements of Income

(unaudited, dollars in thousands)


	Six Months Ended June 30
	2011			2010
Sales
Trade	$	1,153,104		$	996,863
Related parties		18,794			18,803

		1,171,898			1,015,666


Costs and expenses
Materials, labor, and other operating expenses		934,071			828,079
Fiber costs from related parties		8,823			14,999
Depreciation, amortization, and depletion		70,064			64,398
Selling and distribution expenses		48,856			27,988
General and administrative expenses		27,319			24,028
Other (income) expense, net		264			(620	)

		1,089,397			958,872


Income from operations		82,501			56,794


Foreign exchange gain		187			364
Loss on extinguishment of debt		—			(22,225	)
Interest expense		(32,439	)		(32,652	)
Interest income		152			98

		(32,100	)		(54,415	)


Income before income taxes		50,401			2,379
Income tax provision		(19,810	)		(913	)

Net income	$	30,591		$	1,466

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

BZ Intermediate Holdings LLC

Consolidated Balance Sheets

(unaudited, dollars in thousands)


	June 30, 2011		December 31, 2010
ASSETS

Current
Cash and cash equivalents	$	236,263	$	166,833
Short-term investments		—		10,621
Receivables
Trade, less allowances of $879 and $603		228,631		188,589
Other		7,629		3,839
Inventories		271,759		261,471
Deferred income taxes		19,473		16,658
Prepaid and other		12,568		5,214

		776,323		653,225

Property
Property and equipment, net		1,213,357		1,199,035
Fiber farms and deposits		19,373		18,285

		1,232,730		1,217,320


Deferred financing costs		27,534		30,396
Goodwill		103,280		—
Intangible assets, net		99,129		29,605
Other assets		8,414		8,444

Total assets	$	2,247,410	$	1,938,990

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

BZ Intermediate Holdings LLC

Consolidated Balance Sheets (continued)

(unaudited, dollars in thousands)


	June 30, 2011		December 31, 2010
LIABILITIES AND CAPITAL

Current
Current portion of long-term debt	$	76,563	$	43,750
Income taxes payable		311		82
Accounts payable		194,294		179,214
Accrued liabilities
Compensation and benefits		55,386		54,574
Interest payable		10,525		10,535
Other		18,146		16,123

		355,225		304,278


Debt
Long-term debt, less current portion		686,518		738,081


Other
Deferred income taxes		132,579		79,451
Compensation and benefits		100,554		121,318
Other long-term liabilities		49,205		40,530

		282,338		241,299


Commitments and contingent liabilities

Capital
Business unit equity		923,329		655,332


Total liabilities and capital	$	2,247,410	$	1,938,990

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

BZ Intermediate Holdings LLC

Consolidated Statements of Cash Flows

(unaudited, dollars in thousands)


	Six Months Ended June 30
	2011			2010
Cash provided by (used for) operations
Net income	$	30,591		$	1,466
Items in net income not using (providing) cash
Depreciation, depletion, and amortization of deferred financing costs and other		73,188			68,864
Share-based compensation expense		1,771			1,834
Pension expense		6,096			4,830
Deferred income taxes		17,182			907
Change in fair value of energy derivatives		(684	)		617
Other		982			(277	)
Loss on extinguishment of debt		—			22,225
Decrease (increase) in working capital, net of acquisitions
Receivables		(11,060	)		37,899
Inventories		8,640			(5,347	)
Prepaid expenses		(3,326	)		1,503
Accounts payable and accrued liabilities		(4,505	)		6,352
Current and deferred income taxes		690			(492	)
Pension payments		(25,512	)		(5,824	)
Other		2,726			(266	)

Cash provided by operations		96,779			134,291


Cash provided by (used for) investment
Acquisition of businesses and facilities, net of cash acquired		(201,509	)		—
Expenditures for property and equipment		(53,737	)		(37,481	)
Purchases of short-term investments		(3,494	)		(11,825	)
Maturities of short-term investments		14,114			11,247
Sales of assets		1,181			575
Other		137			230

Cash used for investment		(243,308	)		(37,254	)


Cash provided by (used for) financing
Issuances of long-term debt		75,000			300,000
Payments of long-term debt		(93,750	)		(323,683	)
Payments of deferred financing costs		(160	)		(11,613	)
Proceeds from Boise Inc., net		236,869			—
Other		(2,000	)		(3,072	)

Cash provided by (used for) financing		215,959			(38,368	)


Increase in cash and cash equivalents		69,430			58,669

Balance at beginning of the period		166,833			69,393


Balance at end of the period	$	236,263		$	128,062

See accompanying condensed notes to unaudited quarterly consolidated financial statements.

Condensed Notes to Unaudited Quarterly Consolidated Financial Statements

1. Nature of Operations and Basis of Presentation

Nature of Operations

Boise Inc. is a large, diverse United States-based manufacturer of paper and packaging products. The products we manufacture include papers used for communication, such as office papers, commercial printing papers, envelopes, forms, and newsprint, as well as papers that are associated with packaging, including label and release and flexible papers used for food wrap and other applications. We also manufacture linerboard and corrugating medium, which are combined to make containerboard, the base raw material in our corrugated sheets and containers. We own mill operations in the following locations: Jackson, Alabama; International Falls, Minnesota; St. Helens, Oregon; and Wallula, Washington, all of which manufacture uncoated freesheet paper. We also own a mill in DeRidder, Louisiana, which produces linerboard as well as newsprint. Additionally, we have a network of eight corrugated container plants located in the Western U.S.; four corrugated sheet plants in Georgia, Nevada, Texas, and Washington; a corrugated sheet feeder plant in Texas; and four distribution facilities.

The following sets forth our operating structure:

LOGO

As of June 30, 2011, we had approximately 5,000 employees. Approximately 53% of these employees worked pursuant to collective bargaining agreements. During second quarter 2011, we ratified agreements with labor unions at four of our five paper mills and one container plant, with terms ranging from 4 to 8 years. The four paper mills affected include Jackson, Alabama; DeRidder, Louisiana; International Falls, Minnesota; and Wallula, Washington. As a result, only a small number of our employees, approximately 7%, work pursuant to collective bargaining agreements that have expired or will expire within one year. Approximately 11% of our employees work pursuant to agreements that have expired or will expire within the next three years.

Basis of Presentation

Boise Inc., headquartered in Boise, Idaho, operates and reports its business in three reportable segments: Paper, Packaging, and Corporate and Other (support services). See Note 17, Segment Information, for additional information about our reportable segments.

The unaudited consolidated financial statements included herein are those of the following:

•

Boise Inc. and its wholly owned subsidiaries, including BZ Intermediate Holdings LLC (BZ Intermediate).

•

BZ Intermediate and its wholly owned subsidiaries, parent company to Boise Paper Holdings, L.L.C. (Boise Paper Holdings).

There are no significant differences between the results of operations, financial condition, and cash flows of Boise Inc. and those of BZ Intermediate other than income taxes. Unless the context indicates otherwise, the terms “Company,” “we,” “us,” “our,” or “Boise” refer to Boise Inc. and its consolidated subsidiaries, including BZ Intermediate.

The quarterly consolidated financial statements presented have not been audited by an independent registered public accounting firm but, in the opinion of management, include all adjustments, consisting of normal, recurring adjustments, necessary to present fairly the results for the periods presented. The preparation of the consolidated financial statements involves the use of estimates and accruals. Actual results may vary from those estimates. Quarterly results are not necessarily indicative of results that may be expected for the full year. These condensed notes to unaudited quarterly consolidated financial statements should be read in conjunction with our 2010 Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q, and the other reports we file with the Securities and Exchange Commission (SEC).

2. Acquisition of Tharco Packaging, Inc.

On March 1, 2011, our wholly owned subsidiary Boise Paper Holdings acquired 100% of the outstanding stock of Tharco Packaging, Inc. (Tharco) for a preliminary purchase price of $200.8 million plus or minus working capital adjustments (the Tharco Acquisition). We financed the acquisition with existing cash and $75 million in borrowings on our revolving credit facility, which is discussed further in Note 11, Debt. The acquisition expands and diversifies our presence in packaging markets; extends our geographical reach from the Pacific Northwest to California, Colorado, Arizona, and Georgia; and will increase our containerboard integration from approximately 70% to approximately 85%.

Our purchase price allocation is preliminary. Once fair values are finalized, we may have changes to the amounts we have included in our preliminary allocation. The stock purchase agreement provides for, among other terms, (1) an adjustment to the purchase price based on a final working capital true-up and (2) indemnification provisions for claims that may arise, including other third-party claims.

The following table summarizes our preliminary allocation of the purchase price to the assets acquired and liabilities assumed, based on our current estimates of the fair value at the date of the Tharco Acquisition (dollars in thousands):


	March 1, 2011 Fair Value

Current assets (a)	$	53,889
Property and equipment (b)		27,505
Intangible assets (c):
Customer relationships		61,200
Trademarks and trade name		10,900
Noncompete agreement		300
Goodwill (d)		103,280
Other long-term assets		476

Assets acquired		257,550


Current liabilities		21,625
Deferred tax liability		32,374
Unfavorable leases		2,583
Other long-term liabilities		136

Liabilities assumed		56,718



Net assets acquired	$	200,832

(a)	Includes $29.6 million of receivables and $20.7 million of inventories.

(b)	We are depreciating the property and equipment acquired on a straight-line basis over their estimated remaining lives, which range from one to 20 years.

(c)	We are amortizing the intangible assets on a straight-line basis over the following (in years):


Customer relationships			17
Trademarks and trade name			15
Noncompete agreement			2

(d)

The Tharco Acquisition resulted in $103.3 million of goodwill, which we recorded in our Packaging segment. Goodwill is the excess of purchase price over the fair value of tangible and identifiable intangible assets acquired and liabilities assumed. The goodwill recognized in the transaction is not deductible for income tax purposes. However, we assumed $12.9 million of goodwill in the transaction that Tharco had been amortizing in connection with previous acquisitions, which we will continue to amortize and deduct for income tax purposes.

We expensed $0.7 million of costs related to the Tharco Acquisition for legal, professional, and advisory services during the six months ended June 30, 2011. All costs were expensed as incurred and recorded in “Other (income) expense, net” in our Consolidated Statement of Income.

The six months ended June 30, 2011, included $92.8 million of net sales and $1.7 million of operating income from Tharco’s operations. Tharco’s operating income was negatively affected by $2.2 million of expense related to the inventory purchase price adjustments that were recognized in March 2011. These results are included in our Packaging segment.

The following pro forma financial information presents the combined results of operations as if Tharco had been combined with us on January 1, 2010. The pro forma results are intended for information purposes only and do not purport to represent what the combined companies’ results of operations would actually have been had the transaction in fact occurred on January 1, 2010. They also do not reflect any cost savings, operating synergies, or revenue enhancements that we may achieve or the costs necessary to achieve those cost savings, operating synergies, revenue enhancements, or integration efforts (dollars in thousands, except per-share amounts).


	Pro Forma
	Six Months Ended June 30, 2011		Year Ended December 31, 2010

Sales	$	1,213,549	$	2,355,737
Net income (a)		31,434		67,647
Net income per share—diluted		0.31		0.80

(a)

The June 30, 2011, pro forma financial information was adjusted to exclude $2.2 million of expense related to inventory purchase price adjustments and $3.4 million of expenses for legal, accounting, and other advisory-related services incurred by us, including costs incurred by Tharco prior to closing on March 1, 2011. The December 31, 2010, pro forma financial information was adjusted to include these charges. Pro forma net income for the year ended December 31, 2010, includes $22.2 million of noncash expense associated with refinancing our debt in 2010.

3. Net Income Per Common Share

For the three and six months ended June 30, 2011 and 2010, net income per common share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. Boise Inc.’s basic and diluted net income per share is calculated as follows (dollars and shares in thousands, except per-share data):


	Three Months Ended June 30				Six Months Ended June 30
	2011		2010		2011		2010

Net income	$	11,897	$	13,310	$	30,591	$	625

Weighted average number of common shares for basic net income per share (a)		106,754		80,624		93,928		80,214
Incremental effect of dilutive common stock equivalents:
Common stock warrants (a) (b)		2,513		—		4,464		—
Stock options		5		—		4		—
Restricted stock and restricted stock units		2,500		3,469		2,721		3,929

Weighted average number of shares for diluted net income per share		111,772		84,093		101,117		84,143


Net income per share:

Basic	$	0.11	$	0.17	$	0.33	$	0.01

Diluted (b)	$	0.11	$	0.16	$	0.30	$	0.01

(a)

During second quarter 2011, 40.3 million warrants were exercised, resulting in the issuance of 38.4 million additional common shares. For the three and six months ended June 30, 2011, the exercise added 25.3 million and 12.7 million, respectively, to the number of weighted average shares included in basic net income per share and an incremental 2.5 million and 4.5 million, respectively, to the weighted average diluted net income per share for the period the warrants were outstanding. Unexercised warrants expired on June 20, 2011.

(b)

For the three and six months ended June 30, 2010, warrants to purchase 44.4 million shares of common stock, which are accounted for under the treasury stock method, were not included in the computation of diluted net income per share, because the exercise price exceeded the average market price of our common stock.

Net income per common share is not applicable to BZ Intermediate, because it does not have common shares.

4. Income Taxes

For the three and six months ended June 30, 2011, Boise Inc. and BZ Intermediate recorded $6.5 million and $19.8 million of income tax expense, respectively. For the three and six months ended June 30, 2011, Boise Inc’s and BZ Intermediate’s effective tax rates were 35.4% and 39.3%, respectively, and in both periods, the primary reasons for the difference from the federal statutory income tax rate of 35.0% were the effects of state income taxes and discrete tax items.

For the three and six months ended June 30, 2010, Boise Inc. recorded $8.4 million and $1.8 million of income tax expense, respectively. For the three months ended June 30, 2010, Boise Inc.’s effective tax rate was 38.6%, and the primary reason for the difference from the federal statutory income tax rate of 35.0% was the effect of state income taxes and discrete tax items. For the six months ended June 30, 2010, Boise Inc.’s effective tax rate was not meaningful as a result of discrete tax items.

For the three and six months ended June 30, 2010, BZ Intermediate recorded $8.4 million and $0.9 million of income tax expense, respectively. For the three and six months ended June 30, 2010, BZ Intermediate’s effective tax rates were 38.6% and 38.4%, respectively, and the primary reason for the difference from the federal statutory income tax rate of 35.0% was the effect of state income taxes.

Uncertain Income Tax Positions

Both Boise Inc. and BZ Intermediate recognize interest and penalties related to uncertain tax positions as income tax expense in the Consolidated Statements of Income. Interest expense related to uncertain tax positions was nominal for the six months ended June 30, 2011 and 2010. We did not record any penalties associated with our uncertain tax positions during the six months ended June 30, 2011 and 2010.

Other

Due to Internal Revenue Code Section 382, changes in our ownership limit the amount of net operating losses that we may utilize in any one year. However, we believe it is more likely than not that our net operating losses will be fully realized before they expire in 2028 and 2029.

We file federal income tax returns in the U.S. and state income tax returns in various state jurisdictions. In the normal course of business, we are subject to examination by taxing authorities. BZ Intermediate is a wholly owned, consolidated entity of Boise Inc., and its tax return is filed under the consolidated tax return of Boise Inc. Open tax years for Boise Inc. are 2010, 2009, 2008, and 2007.

During the six months ended June 30, 2011, payments made for taxes, net of refunds received, were $1.7 million, and during the six months ended June 30, 2010, refunds received for taxes, net of payments made, were $0.1 million.

5. Transactions With Related Parties

For the period of February 22, 2008, through early March 2010, Boise Cascade Holdings, L.L.C. (Boise Cascade) held a significant equity interest in us, and our transactions with Boise Cascade were recorded as related-party transactions. In early March 2010, Boise Cascade sold all of its remaining investment in us, and accordingly, it is no longer a related party. As a result, beginning in March 2010, transactions (discussed below) of Louisiana Timber Procurement Company, L.L.C. (LTP) represent the only significant related-party activity recorded in our Consolidated Financial Statements.

Related-Party Sales

LTP is a variable-interest entity that is 50% owned by Boise Inc. and 50% owned by Boise Cascade. LTP procures saw timber, pulpwood, residual chips, and other residual wood fiber to meet the wood and fiber requirements of Boise Inc. and Boise Cascade. We are the primary beneficiary of LTP, as we have the power to direct the activities that most significantly affect the economic performance of LTP. Therefore, we consolidate LTP in our financial statements in our Packaging segment. At both June 30, 2011, and December 31, 2010, the carrying amounts of LTP’s assets and liabilities on our Consolidated Balance Sheets were $3.2 million and $2.1 million, and they related primarily to noninventory working capital items. During the three and six months ended June 30, 2011, we recorded $10.3 million and $18.8 million, respectively, of LTP sales to Boise Cascade in “Sales, Related parties” in the Consolidated Statements of Income and approximately the same amount in expenses. During the three and six months ended June 30, 2010, we recorded $10.5 million and $16.2 million, respectively, of LTP sales to Boise Cascade in “Sales, Related parties” in the Consolidated Statements of Income and approximately the same amount of expenses in “Materials, labor, and other operating expenses.” The sales were at prices designed to approximate market prices.

We have an outsourcing services agreement under which we provide a number of corporate staff services to Boise Cascade at our cost. These services include information technology, accounting, and human resource services. The agreement, as extended, expires on February 22, 2013. It will automatically renew for one-year terms unless either party provides notice of termination to the other party at least 12 months in advance of the expiration date. During the six months ended June 30, 2010, we recorded $2.3 million of revenues in “Sales, Related parties” in our Consolidated Statements of Income. We also provide transportation services to Boise Cascade at our cost. During the six months ended June 30, 2010, the costs and revenues associated with our transportation services to Boise Cascade were $0.3 million.

Related-Party Costs and Expenses

During the three and six months ended June 30, 2011, fiber purchases from related parties were $4.4 million and $8.8 million, respectively, and during the three and six months ended June 30, 2010, fiber purchases from related parties were $5.2 million and $15.0 million, respectively. In 2011, most of these purchases related to chip and log purchases by LTP from Boise Cascade’s wood products business. In 2010, the purchases included both direct chip and log purchases from Boise Cascade while they were a related party and LTP’s purchases from Boise Cascade. All of the costs associated with these purchases were recorded as “Fiber costs from related parties” in the Consolidated Statements of Income. Fiber purchases from Boise Cascade subsequent to February 2010 are recorded as “Materials, labor, and other operating expenses” in the Consolidated Statements of Income.

6. Leases

We lease our distribution centers, as well as other property and equipment, under operating leases including facilities and equipment acquired in the Tharco Acquisition. For purposes of determining straight-line rent expense, the lease term is calculated from the date of possession of the facility, including any periods of free rent and any renewal option periods that are reasonably assured of being exercised. Straight-line rent expense is also adjusted to reflect any allowances or reimbursements provided by the lessor. We had an insignificant amount of sublease rental income in the periods presented below. Accordingly, our future minimum lease payment requirements have not been reduced by sublease rental income. Rental expense for operating leases is as follows (dollars in thousands):


	Three Months Ended June 30				Six Months Ended June 30
	2011		2010		2011		2010

Rental expense	$	6,522	$	3,803	$	11,127	$	7,530

For noncancelable operating leases with remaining terms of more than one year, the minimum lease payment requirements are as follows (dollars in thousands):


	Remaining 2011		2012		2013		2014		2015		2016 & Thereafter

Minimum payment	$	10,425	$	20,539	$	16,441	$	12,485	$	10,175	$	18,731

Substantially all lease agreements have fixed payment terms based on the passage of time. Some lease agreements provide us with the option to purchase the leased property. Additionally, some agreements contain renewal options averaging approximately five years, with fixed payment terms similar to those in the original lease agreements.

7. Concentrations of Risk

Sales to OfficeMax represent a concentration in the volume of business transacted and in revenue generated from those transactions. Sales to OfficeMax were $118.0 million and $244.4 million, respectively, during the three and six months ended June 30, 2011, representing 20% and 21% of total sales for those periods. During the three and six months ended June 30, 2010, sales to OfficeMax were $126.7 million and $254.9 million, respectively, representing 24% and 25% of total sales for those periods. At June 30, 2011, and December 31, 2010, we had $34.2 million and $30.3 million, respectively, of accounts receivable due from OfficeMax. Pursuant to an agreement entered into in June 2011, we expect OfficeMax to continue to represent a concentration of our revenues and transacted business.

8. Inventories

The majority of our inventories are valued at the lower of cost or market, where cost is based on the average cost method of inventory valuation. Manufactured inventories include costs for materials, labor, and factory overhead. Other inventories are valued at the lower of either standard cost, which approximates cost based on actual first-in, first-out usage pattern, or market.

Inventories include the following (dollars in thousands):


	June 30, 2011		December 31, 2010

Finished goods	$	130,829	$	123,329
Work in process		34,295		34,906
Fiber		34,073		36,166
Other raw materials and supplies		72,562		67,070

	$	271,759	$	261,471

9. Property and Equipment

Property and equipment consist of the following asset classes (dollars in thousands):


	June 30, 2011			December 31, 2010

Land	$	31,845		$	31,875
Buildings and improvements		227,715			219,345
Machinery and equipment		1,317,513			1,260,265
Construction in progress		38,708			27,667

		1,615,781			1,539,152
Less accumulated depreciation		(402,424	)		(340,117	)

	$	1,213,357		$	1,199,035

Depreciation expense during the three and six months ended June 30, 2011, was $32.4 million and $63.7 million, respectively, and during the three and six months ended June 30, 2010, was $29.8 million and $59.6 million, respectively.

10. Goodwill and Intangible Assets

Goodwill represents the excess of the cost of an acquired business over the fair value of the identifiable tangible and intangible assets acquired and liabilities assumed in a business combination. At June 30, 2011, we had $103.3 million of goodwill recorded on our Consolidated Balance Sheet, all of which was recorded in connection with the Tharco Acquisition in our Packaging segment. For further information regarding the Tharco Acquisition, see Note 2, Acquisition of Tharco Packaging, Inc. At June 30, 2011, the net carrying amount of intangible assets with indefinite lives, which represents the trade names and trademarks acquired from Boise Cascade, L.L.C., in 2008, was $16.8 million, all of which is recorded in our Paper segment. All of our other intangible assets amortize based on their estimated useful lives.

We maintain two reporting units for purposes of our goodwill and intangible asset impairment testing, Paper and Packaging, which are the same as our operating segments discussed in Note 17, Segment Information. We test the goodwill and indefinite-lived intangible assets in each of our reporting units for impairment annually in the fourth quarter or sooner if events or changes in circumstances indicate that the carrying value of the asset may exceed fair value. Additionally, we evaluate the remaining useful lives of our finite-lived purchased intangible assets to determine whether any adjustments to the useful lives are necessary. There is currently no indication of goodwill and intangible asset impairment.

The following table sets forth our intangible asset amortization for the three and six months ended June 30, 2011 and 2010 (dollars in thousands):


	Three Months Ended June 30				Six Months Ended June 30
	2011		2010		2011		2010

Intangible asset amortization	$	1,797	$	689	$	2,876	$	1,377

Our estimated future amortization expense for the remainder of 2011 and each of the next five years is as follows (dollars in thousands):


	Remaining 2011		2012		2013		2014		2015		2016

Amortization expense	$	3,626	$	7,241	$	5,971	$	5,717	$	5,717	$	5,717

The gross carrying amount, accumulated amortization, and net carrying amount of our intangible assets at June 30, 2011, and December 31, 2010, were as follows (dollars in thousands):


	As of June 30, 2011
	Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount

Customer relationships	$	74,900	$	(5,767	)	$	69,133
Trademarks and trade names		27,700		(249	)		27,451
Technology and other		6,895		(4,601	)		2,295
Noncompete agreements		300		(50	)		250

	$	109,795	$	(10,667	)	$	99,129


	As of December 31, 2010
	Gross Carrying Amount		Accumulated Amortization			Net Carrying Amount

Trademarks and trade names	$	16,800	$	—		$	16,800
Customer relationships		13,700		(3,882	)		9,818
Technology and other		6,895		(3,908	)		2,987

	$	37,395	$	(7,790	)	$	29,605

11. Debt

At June 30, 2011, and December 31, 2010, our long-term debt and the interest rates on that debt were as follows (dollars in thousands):


	June 30, 2011						December 31, 2010
	Amount			Interest Rate			Amount			Interest Rate

Revolving credit facility, due 2013	$	—			—	%	$	—			—	%
Tranche A term loan, due 2013		163,081			2.94			181,831			3.06
9% senior notes, due 2017		300,000			9.00			300,000			9.00
8% senior notes, due 2020		300,000			8.00			300,000			8.00
Current portion of long-term debt		(76,563	)		2.94			(43,750	)		3.06

Long-term debt, less current portion		686,518			7.80			738,081			7.48
Current portion of long-term debt		76,563			2.94			43,750			3.06

	$	763,081			7.31	%	$	781,831			7.24	%

As of June 30, 2011, Boise Inc.’s and BZ Intermediate’s debt consisted of the following:

•

The Revolving Credit Facility: A five-year nonamortizing $250.0 million senior secured revolving credit facility with interest at either the London Interbank Offered Rate (LIBOR) plus an applicable margin, which is currently 275 basis points, or a calculated base rate plus an applicable margin, which is currently 175 basis points (collectively with the Tranche A term loan facility, the Amended Credit Facilities).

•

The Tranche A Term Loan Facility: A five-year amortizing senior secured loan facility with interest at LIBOR plus an applicable margin, which is currently 275 basis points, or a calculated base rate plus an applicable margin, which is currently 175 basis points. The Tranche A term loan facility was originally issued at $250.0 million.

•

The 9% Senior Notes: An eight-year nonamortizing $300.0 million senior unsecured debt obligation with annual interest at 9%.

•

The 8% Senior Notes: A ten-year nonamortizing $300.0 million senior unsecured debt obligation with annual interest at 8%.

In addition to paying interest, we pay a commitment fee to the lenders under the Revolving Credit Facility at a rate of 0.375% per annum (which shall be increased to 0.50% when the leverage ratio is more than 2.25:1.00) times the daily average undrawn portion of the Revolving Credit Facility (reduced by the amount of letters of credit issued and outstanding). We also pay letter of credit fees of 275 basis points times the average daily maximum outstanding amount of the letters of credit and a fronting fee of 15 basis points to the issuing bank of outstanding letters of credit. These fees are payable quarterly and in arrears.

The borrowings under the Revolving Credit Facility ranged from a low of zero to a high of $75.0 million during the six months ended June 30, 2011. The weighted average amount of borrowings outstanding under the Revolving Credit Facility during the six months ended June 30, 2011, was $22.7 million. At June 30, 2011, we had availability of $243.7 million, which is net of outstanding letters of credit of $6.3 million.

The Amended Credit Facilities and the senior note agreements contain certain restrictions relating to dividend payments, capital expenditures, financial ratios, guarantees, and the incurrence of additional indebtedness, which are discussed in Note 11, Debt, of the Notes to Consolidated Financial Statements in “Part II, Item 8. Financial Statements and Supplementary Data” in our 2010 Form 10-K.

Other Provisions

Subject to specified exceptions, the Amended Credit Facilities require that the proceeds from certain asset sales, casualty insurance, and certain debt issuances be used to pay down outstanding borrowings. As of June 30, 2011, required debt principal repayments were as follows (dollars in thousands):


	Remaining 2011		2012		2013		2014-2016		Thereafter

Required debt principal repayments	$	25,000	$	129,688	$	8,393	$	—	$	600,000

Other

At June 30, 2011, and December 31, 2010, we had $27.5 million and $30.4 million, respectively, of costs recorded in “Deferred financing costs” on our Consolidated Balance Sheet. The amortization of these costs is recorded in interest expense using the effective interest method over the life of the loans. For the three and six months ended June 30, 2011, we recorded $1.5 million and $3.0 million, respectively, of amortization expense in “Interest expense” in our Consolidated Statements of Income, and for the three and six months ended June 30, 2010, we recorded $1.5 million and $3.8 million, respectively.

For the six months ended June 30, 2011 and 2010, cash payments for interest were $29.4 million and $21.8 million, respectively.

12. Financial Instruments

Our primary objective in holding derivative financial instruments is to manage cash flow risk related to natural gas purchases and, to a lesser extent, interest rate risk. We do not use derivative instruments for speculative purposes.

Interest Rate Risk

With the exception of the Amended Credit Facilities, our debt is fixed-rate debt. At June 30, 2011, the book value of our fixed-rate debt was $600.0 million, and the fair value was estimated to be $657.0 million. The difference between the book value and fair value is due to the difference between the

period-end market interest rate and the stated rate of our fixed-rate, long-term debt. We estimated the fair value based on quoted market prices for our debt.

During first quarter 2011, we liquidated our certificates of deposit portfolio and recognized an insignificant loss upon liquidation. At December 31, 2010, the fair value of the certificates of deposit was $10.6 million, and they were valued using third-party valuations based on quoted market prices.

Energy Risk

We enter into transactions to hedge the variable cash flow risk of natural gas purchases. At June 30, 2011, these derivatives included caps, call spreads, swaps, and three-way collars. We have elected to account for these instruments as economic hedges. As of June 30, 2011, we had entered into derivative instruments related to the following approximate percentages of our forecasted natural gas purchases:


	July 2011 Through October 2011			November 2011 Through March 2012			April 2012 Through October 2013

Approximate percent hedged		45	%		43	%		38	%

Fair Value Measurements

The Fair Value Measurements and Disclosures Topic of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) establishes a fair value hierarchy, which prioritizes the inputs of valuation techniques used to measure fair value into three levels. The fair value hierarchy gives the highest priority to quoted market prices (Level 1) and the lowest priority to unobservable inputs (Level 3). In general, and where applicable, we use quoted prices in active markets for identical assets or liabilities to determine fair value (Level 1). If quoted prices in active markets for identical assets or liabilities are not available to determine fair value, we use quoted prices for similar assets and liabilities or inputs that are observable either directly or indirectly (Level 2). If quoted prices for identical or similar assets are not available or are unobservable, we may use internally developed valuation models, whose inputs include bid prices and third-party valuations utilizing underlying asset assumptions (Level 3). We enter into our hedges with large financial institutions, and we monitor credit ratings to consider the impact, if any, on the determination of fair value. No significant adjustments were made in any periods presented.

Fair Values of Derivative Instruments

At June 30, 2011, and December 31, 2010, the fair value of our financial instruments was determined based on applicable interest rates such as LIBOR, interest rate curves, and New York Mercantile Exchange (NYMEX) price quotations under the terms of the contracts, using current market information as of the reporting date. Interest rate contracts and energy derivatives were valued using third-party valuations based on quoted prices for similar assets and liabilities. Accordingly, all of our fair value measurements use Level 2 inputs.

The fair value of our derivative instruments as of June 30, 2011, and December 31, 2010, was as follows (dollars in thousands):


	Level 2: Significant Other Observable Inputs
	Assets				Liabilities
	June 30, 2011		December 31, 2010		June 30, 2011		December 31, 2010

Derivatives not designated as hedging instruments Energy derivatives (a)	$	—	$	—	$	1,372	$	2,056


Total derivatives not designated as hedging instruments		—		—		1,372		2,056

Total derivatives	$	—	$	—	$	1,372	$	2,056

(a)	Recorded in “Accrued liabilities, Other” on our Consolidated Balance Sheet.

Derivatives Not Designated as Hedging Instruments

The effects of derivative instruments not designated as hedging instruments in our Consolidated Statements of Income were as follows (dollars in thousands):


		Three Months Ended June 30						Six Months Ended June 30
Derivative	Location of Gain (Loss) Recognized in Income on Derivatives	2011			2010			2011		2010

Interest rate contracts	Interest expense	$	—		$	(13	)	$	—	$	(42	)
Energy derivatives	Materials, labor, and other operating expenses		(58	)		2,713			684		(617	)

		$	(58	)	$	2,700		$	684	$	(659	)

13. Retirement and Benefit Plans

The components of net periodic pension benefit costs are as follows (dollars in thousands):


	Three Months Ended June 30						Six Months Ended June 30
	2011			2010			2011			2010

Service cost	$	1,140		$	1,192		$	2,478		$	2,700
Interest cost		6,402			6,309			12,811			12,655
Expected return on plan assets		(6,125	)		(5,790	)		(12,223	)		(11,669	)
Amortization of actuarial loss		1,395			440			2,784			895
Amortization of prior service costs and other		12			13			25			26

Company-sponsored plans		2,824			2,164			5,875			4,607
Multiemployer plans		103			98			221			223

Net periodic benefit cost	$	2,927		$	2,262		$	6,096		$	4,830

Our funding policy for our pension plans is to contribute amounts sufficient to meet legal funding requirements, plus any additional amounts that we determine to be appropriate considering the funded status of the plan, tax deductibility, our cash flows from operations, and other factors. During the six months ended June 30, 2011, we contributed $25.5 million to our plans, which exceeds our 2011 estimated pension contribution requirements.

14. Stockholders’ Equity and Capital

Warrants. During second quarter 2011, Boise Inc. warrant holders exercised 40.3 million warrants, resulting in the issuance of 38.4 million additional common shares. There were approximately 4.0 million unexercised warrants on June 20, 2011, when the warrants expired. During 2011, we received cash proceeds of approximately $284.8 million, which primarily increased “Additional paid-in capital” on our Consolidated Balance Sheet at June 30, 2011, compared with December 31, 2010.

Special Dividend. On May 13, 2011, we paid a special cash dividend of $0.40 per share to Boise Inc. shareholders of record at the close of business on May 4, 2011. The total payout was approximately $47.9 million.

Share-based Compensation

Under the Boise Inc. Incentive and Performance Plan (the Plan), the compensation committee of our board of directors has the ability to authorize the grant of restricted stock, restricted stock units, performance awards payable in stock upon the attainment of specified performance goals, stock options, and other stock- and cash-based awards. Awards granted under the Plan vest and expire in accordance with terms established at the time of grant. Shares issued pursuant to awards under the Plan are from our authorized but unissued shares. A detailed discussion of previous grants made under the Plan is presented in Note 14, Stockholders’ Equity and Capital, of the Notes to Consolidated Financial

Statements in “Part II, Item 8. Financial Statements and Supplementary Data” in our 2010 Form 10-K. The discussion below focuses on material activity from January through June 30, 2011.

Share-based compensation costs in BZ Intermediate’s financial statements represent expenses for restricted stock of Boise Inc., which have been pushed down to BZ Intermediate for accounting purposes.

March 15, 2011, Equity Grants. Pursuant to the Plan, on March 15, 2011, we granted a combination of restricted stock, restricted stock units, stock options, and performance units to our directors and key employees as noted below. The 2011 restricted stock and performance unit awards are eligible to participate in dividends, which we accrue to be paid upon the vesting of those awards.

Restricted Stock Awards. We granted approximately 137,000 shares of restricted stock and approximately 103,000 restricted stock units (collectively restricted stock), the majority of which are subject to an EBITDA (earnings before interest, taxes, and depreciation, amortization, and depletion) goal and all of which are subject to time-based vesting restrictions. For members of management, 50% of the awards vest on March 15, 2013, and the remaining 50% vest on March 17, 2014, subject to the provisions of the award agreements. We also granted to our directors approximately 99,000 shares of restricted stock, which will vest on March 15, 2012. The fair values of these awards were based on the closing market price of our common stock on the date of grant, and compensation expense is recorded over the awards’ vesting periods.

Stock Option Awards. We granted approximately 359,000 nonqualified stock options to members of management. 50% of the option awards vest and become exercisable on March 15, 2013, and the remaining 50% vest and become exercisable on March 17, 2014. The stock options have a contractual term of ten years. The exercise price of these stock options is $8.55 per share, which was the closing market price of our common stock on the grant date. We recognize the grant date fair value of stock options as compensation expense over the awards’ vesting periods.

The fair value of the stock options granted on March 15, 2011, was $4.21. We calculated the fair value using a Black-Scholes-Merton option-pricing model based on the market price of our common stock at the grant date and the assumptions specific to the underlying options. We based the expected volatility assumption on our historic stock performance and the volatility of related industry stocks. As this is our first issuance of stock options and our equity shares have been traded for a relatively short period of time, we do not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected life. Therefore, we used the “simplified method” defined in SEC Staff Accounting Bulletin (SAB) No. 107 to determine the expected life assumption for the options. We based the risk-free interest rate upon yields of U.S. Treasury issues with terms similar to the expected life of the options.

The following table presents the assumptions used to calculate the fair value of stock options:


Black-Scholes-Merton assumptions:
Expected volatility	47.85	%
Expected life (years)	6.25
Risk-free interest rate	2.48	%
Expected dividend yield	—

Performance Unit Awards. We granted members of management approximately 200,000 performance units, subject to adjustment based on the achievement of defined percentages of the two-year average return on net operating assets (RONOA). Because the RONOA component contains a performance condition, we record compensation expense, net of estimated forfeitures, over the requisite service period based on the most probable number of awards expected to vest. If the RONOA performance criteria are met, 50% of the performance units will vest on March 15, 2013, and the remaining 50% will vest on March 17, 2014. Any shares not vested on or before March 17, 2014, will be forfeited. We based the fair value of this award on the closing market price of our common stock on the grant date, and we record compensation expense over the awards’ vesting periods.

Special Equity Award in Lieu of Special Dividend. In 2010, we declared a special cash dividend payable on December 3, 2010, to shareholders of record on November 17, 2010. On the record date, the executive officers held unvested restricted stock that, pursuant to the terms of their award agreements, did not accrue dividends. In February 2011, we approved a special equity award to our executive officers to align management and shareholder interests regarding dividend strategy. We awarded approximately

67,000 shares of restricted stock and approximately 27,000 restricted stock units to our executive officers, equivalent in value to the dividends the officer would have received on his or her restricted stock held as of the record date. These awards will vest on March 15, 2012. We calculated the number of shares awarded to each officer by using the company’s share price on February 28, 2011 (for restricted stock vesting on that date) or March 15, 2011 (for remaining restricted stock). We based the fair value of this award on the closing market price of our common stock on the grant date, and we record compensation expense on a straight-line basis over the awards’ vesting periods.

Compensation expense. Total recognized share-based compensation expense related to restricted stock, performance units, and stock options, net of estimated forfeitures, for the three and six months ended June 30, 2011 and 2010, is as follows (dollars in thousands):


	Three Months Ended June 30				Six Months Ended June 30
	2011 (a)		2010 (a)		2011 (a)		2010 (a)

Restricted stock and performance units	$	1,007	$	940	$	1,615	$	1,834
Stock options		116		—		156		—

Total share-based compensation expense	$	1,123	$	940	$	1,771	$	1,834

(a)	Most of these costs were recorded in “General and administrative expenses” in our Consolidated Statements of Income.

The unrecognized compensation expense related to restricted stock and performance units was $4.6 million at June 30, 2011, and is expected to be recognized over a weighted average period of 1.8 years. The unrecognized compensation expense related to stock options was $1.2 million at June 30, 2011, and is expected to be recognized over a weighted average period of 2.7 years.

15. New and Recently Adopted Accounting Standards

In June 2011, the FASB issued Accounting Standards Update (ASU) 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income, which amends current comprehensive income guidance. This ASU increases the prominence of other comprehensive income in financial statements. Under this ASU, we will have the option to present the components of net income and comprehensive income in either one or two consecutive financial statements. The ASU eliminates the option to present the components of other comprehensive income as part of the statement of equity. This guidance is to be applied retrospectively and will be effective for interim and annual periods beginning after December 15, 2011. Early adoption is permitted. We are currently evaluating the impact of ASU 2011-05 on our consolidated financial statements and associated disclosures; however, we do not believe the adoption of this guidance will have a material impact on our financial position and results of operations.

In May 2011, the FASB issued ASU 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and International Financial Reporting Standards (IFRS). This ASU was issued to provide largely identical guidance about fair value measurement and disclosure requirements for entities that disclose the fair value of an asset, a liability, or an instrument classified in shareholders’ equity in their consolidated financial statements as that provided in the International Accounting Standards Board’s new IFRS 13, Fair Value Measurement. This ASU does not extend the use of fair value but, rather, provides guidance about how fair value should be applied where it already is required or permitted under U.S. GAAP. This guidance is to be applied prospectively for interim and annual periods beginning after December 15, 2011. Early adoption is not permitted for public entities. In the period of adoption, a reporting entity will be required to disclose a change, if any, in valuation technique and related inputs that results from applying the ASU to quantify the total effect, if practicable. We are currently evaluating the impact that ASU 2011-04 will have on our financial statement disclosures.

In December 2010, the FASB issued ASU 2010-29, Business Combinations (Topic 805): Disclosure of Supplementary Pro Forma Information for Business Combinations (a consensus of the FASB Emerging Issues Task Force). This ASU addresses diversity in practice about the interpretation of the pro forma revenue and earnings disclosure requirements for business combinations. The ASU states that if a public entity presents comparative financial statements, the entity should disclose revenue and earnings of the combined entity as though the business combination(s) that occurred during the current

year had occurred as of the beginning of the comparable prior annual reporting period only. In addition, the ASU expands the supplemental pro forma disclosures under FASB Accounting Standards Codification (ASC) 805 to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination included in the reported pro forma revenue and earnings. We adopted this guidance on January 1, 2011, and the adoption did not have a material impact on our financial position or results of operations. See Note 2, Acquisition of Tharco Packaging, Inc., for our pro forma disclosures.

In January 2010, the FASB issued ASU 2010-06, Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements. This ASU amends FASB ASC 820, Fair Value Measurements and Disclosures, to require reporting entities to make new disclosures about recurring or nonrecurring fair value measurements, including significant transfers into and out of Level 1 and Level 2 fair value measurements and information about purchases, sales, issuances, and settlements on a gross basis in the reconciliation of Level 3 fair value measurements. The ASU also clarifies existing fair value measurement disclosure guidance about the level of disaggregation, inputs, and valuation techniques. We adopted this guidance on January 1, 2010, and the adoption did not have a material impact on our financial position or results of operations. The detailed Level 3 roll-forward disclosures were effective January 1, 2011. The Level 3 roll-forward disclosures did not have a material impact on our financial position or results of operations.

There were no other accounting standards recently issued that had or are expected to have a material impact on our financial position or results of operations.

16. Comprehensive Income

Comprehensive income includes the following (dollars in thousands):


	Boise Inc.
	Three Months Ended June 30				Six Months Ended June 30
	2011		2010		2011			2010

Net income	$	11,897	$	13,310	$	30,591		$	625
Other comprehensive income, net of tax:
Cash flow hedges		—		—		—			259
Unfunded accumulated benefit obligation		861		255		1,716			519
Unrealized gains (losses) on short-term investments		20		2		(1	)		5

Comprehensive income	$	12,778	$	13,567	$	32,306		$	1,408


	BZ Intermediate Holdings LLC
	Three Months Ended June 30				Six Months Ended June 30
	2011		2010		2011			2010

Net income	$	11,897	$	13,315	$	30,591		$	1,466
Other comprehensive income, net of tax:
Cash flow hedges		—		—		—			259
Unfunded accumulated benefit obligation		861		255		1,716			519
Unrealized gains (losses) on short-term investments		20		2		(1	)		5

Comprehensive income	$	12,778	$	13,572	$	32,306		$	2,249

17. Segment Information

There are no differences in our basis of segmentation or in our basis of measurement of segment profit or loss from those disclosed in Note 18, Segment Information, of the Notes to Consolidated Financial Statements in “Part II, Item 8. Financial Statements and Supplementary Data” in our 2010 Form 10-K. As discussed in Note 2, Acquisition of Tharco Packaging, Inc., we acquired $257.6 million of assets as part of the Tharco Acquisition on March 1, 2011. Tharco is included in the Packaging segment.

Segment operating results for Boise Inc. and BZ Intermediate are identical for all periods presented, except for insignificant differences in their income tax provisions. See below for a reconciliation of Boise Inc. and BZ Intermediate’s net income to EBITDA.

An analysis of operations by segment is as follows (dollars in millions):


	Sales										Income (Loss) Before			Depreciation, Amortization,		EBITDA (c)
Three Months Ended June 30, 2011	Trade		Related Parties		Inter- segment			Total			Income Taxes			and Depletion		EBITDA (c)

Paper	$	353.2	$	—	$	17.9		$	371.1		$	13.1		$	22.4	$	35.5
Packaging		231.9		10.3		1.1			243.3			27.5			12.8		40.3
Corporate and Other		7.7		—		8.9			16.6			(6.2	)		0.9		(5.3	)

		592.8		10.3		27.9			631.0			34.4			36.1		70.5

Intersegment eliminations		—		—		(27.9	)		(27.9	)		—			—		—
Interest expense		—		—		—			—			(16.1	)		—		—
Interest income		—		—		—			—			0.1			—		—

	$	592.8	$	10.3	$	—		$	603.1		$	18.4		$	36.1	$	70.5


	Sales										Income (Loss) Before			Depreciation, Amortization,		EBITDA (c)
Three Months Ended June 30, 2010	Trade		Related Parties		Inter- segment			Total			Income Taxes			and Depletion		EBITDA (c)

Paper	$	348.5	$	—	$	15.7		$	364.2		$	25.7	(b)	$	21.7	$	47.4	(b)
Packaging		155.0		10.5		0.6			166.2			17.1	(b)		9.6		26.7	(b)
Corporate and Other		7.5		—		8.9			16.4			(5.0	)		1.0		(4.0	)

		511.0		10.5		25.2			546.8			37.8			32.3		70.1

Intersegment eliminations		—		—		(25.2	)		(25.2	)		—			—		—
Interest expense		—		—		—			—			(16.2	)		—		—
Interest income		—		—		—			—			0.1			—		—

	$	511.0	$	10.5	$	—		$	521.6		$	21.7		$	32.3	$	70.1


Six Months Ended June 30, 2011	Sales										Income (Loss) Before			Depreciation, Amortization,		EBITDA (c)
Six Months Ended June 30, 2011	Trade		Related Parties		Inter- segment			Total			Income Taxes			and Depletion		EBITDA (c)

Paper	$	711.9	$	—	$	34.3		$	746.2		$	54.2		$	44.4	$	98.5
Packaging		426.3		18.8		1.6			446.7			41.1	(a)		23.8		64.9	(a)
Corporate and Other		14.9		—		17.9			32.8			(12.6	)		1.9		(10.7	)

		1,153.1		18.8		53.8			1,225.7			82.7			70.1		152.8

Intersegment eliminations		—		—		(53.8	)		(53.8	)		—			—		—
Interest expense		—		—		—			—			(32.4	)		—		—
Interest income		—		—		—			—			0.2			—		—

	$	1,153.1	$	18.8	$	—		$	1,171.9		$	50.4		$	70.1	$	152.8


Six Months Ended June 30, 2010	Sales										Income (Loss) Before			Depreciation, Amortization,		EBITDA (c)
Six Months Ended June 30, 2010	Trade		Related Parties		Inter- segment			Total			Income Taxes			and Depletion		EBITDA (c)

Paper	$	687.8	$	—	$	29.9		$	717.7		$	55.7		$	43.2	$	98.8
Packaging		296.9		16.2		1.2			314.3			11.3			19.3		30.6
Corporate and Other		12.2		2.6		18.2			33.0			(9.8	)		1.9		(7.9	)

		996.9		18.8		49.3			1,065.0			57.2			64.4		121.5

Intersegment eliminations		—		—		(49.3	)		(49.3	)		—			—		—
Loss on extinguishment of debt		—		—		—			—			(22.2	)(b)		—		(22.2	)(b)
Interest expense		—		—		—			—			(32.7	)		—		—
Interest income		—		—		—			—			0.1			—		—

	$	996.9	$	18.8	$	—		$	1,015.7		$	2.4		$	64.4	$	99.3

(a)	The six months ended June 30, 2011, included $2.2 million of expense related to inventory purchase price accounting adjustments.

(b)	The three months ended June 30, 2010, included $2.7 million of income related to the change in fair value of energy hedges, of which $2.3 million was recorded in the Paper segment and $0.4 million was recorded in the Packaging segment.

The six months ended June 30, 2010, included $22.2 million of noncash expense recorded in the Corporate and Other segment associated with the refinancing of our debt.

(c)

EBITDA represents income before interest (interest expense and interest income), income tax provision, and depreciation, amortization, and depletion. EBITDA is the primary measure used by our chief operating decision maker to evaluate segment operating performance and to decide how to allocate resources to segments. We believe EBITDA is useful to investors because it provides a means to evaluate the operating performance of our segments and our company on an ongoing basis using criteria that are used by our internal decision makers and because it is frequently used by investors and other interested parties in the evaluation of companies. We believe EBITDA is a meaningful measure because it presents a transparent view of our recurring operating performance and allows management to readily view operating trends, perform analytical comparisons, and identify strategies to improve operating performance. For example, we believe that the inclusion of items such as taxes, interest expense, and interest income distorts management’s ability to assess and view the core operating trends in our segments. EBITDA, however, is not a measure of our liquidity or financial performance under generally accepted accounting principles (GAAP) and should not be considered as an alternative to net income, income from operations, or any other performance measure derived in accordance with GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity. The use of EBITDA instead of net income or segment income (loss) has limitations as an analytical tool, including the inability to determine profitability; the exclusion of interest expense, interest income, and associated significant cash requirements; and the exclusion of depreciation, amortization, and depletion, which represent significant and unavoidable operating costs, given the level of our indebtedness and the capital expenditures needed to maintain our businesses. Management compensates for these limitations by relying on our GAAP results. Our measures of EBITDA are not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation.

The following is a reconciliation of net income to EBITDA (dollars in millions):


	Boise Inc.
	Three Months Ended June 30						Six Months Ended June 30
	2011			2010			2011			2010

Net income	$	11.9		$	13.3		$	30.6		$	0.6
Interest expense		16.1			16.2			32.4			32.7
Interest income		(0.1	)		(0.1	)		(0.2	)		(0.1	)
Income tax provision		6.5			8.4			19.8			1.8
Depreciation, amortization, and depletion		36.1			32.3			70.1			64.4

EBITDA	$	70.5		$	70.1		$	152.8		$	99.3


	BZ Intermediate Holdings LLC
	Three Months Ended June 30						Six Months Ended June 30
	2011			2010			2011			2010

Net income	$	11.9		$	13.3		$	30.6		$	1.5
Interest expense		16.1			16.2			32.4			32.7
Interest income		(0.1	)		(0.1	)		(0.2	)		(0.1	)
Income tax provision		6.5			8.4			19.8			0.9
Depreciation, amortization, and depletion		36.1			32.3			70.1			64.4

EBITDA	$	70.5		$	70.1		$	152.8		$	99.3

18. Commitments, Guarantees, and Legal Proceedings

Commitments

We have financial commitments for leases and long-term debt that are disclosed in Note 6, Leases, and Note 11, Debt. We are party to a number of wood fiber and utilities contracts that are discussed in Note 2, Summary of Significant Accounting Policies, of the Notes to Consolidated Financial Statements in “Part II, Item 8. Financial Statements and Supplementary Data” in our 2010 Form 10-K. In addition, we have other financial obligations that we enter into in the normal course of our business to purchase goods and services and to make capital improvements to our facilities. At June 30, 2011, there have been no material changes to our commitments outside of the normal course of business, except as disclosed in Note 2, Acquisition of Tharco Packaging, Inc.

Guarantees

We provide guarantees, indemnifications, and assurances to others in the normal course of our business. See Note 11, Debt, of the Notes to Consolidated Financial Statements in “Part II, Item 8. Financial Statements and Supplementary Data” in our 2010 Form 10-K for a description of the guarantees, including the approximate terms of the guarantees, how the guarantees arose, the events or circumstances that would require us to perform under the guarantees, and the maximum potential undiscounted amounts of future payments we could be required to make.

Legal Proceedings

We are a party to routine proceedings that arise in the course of our business. We are not currently a party to any legal proceedings or environmental claims that we believe would have a material adverse effect on our financial position, results of operations, or liquidity, either individually or in the aggregate.

19. Subsequent Event

In August, Boise Inc.’s board of directors authorized a program, effective immediately, to repurchase up to $75 million of Boise’s outstanding common stock. The timing and exact number of shares actually repurchased will be affected by several factors, including legal and regulatory requirements and changes in the market price of Boise Inc. stock. The program, which does not obligate us to repurchase any particular amount of common stock, may be modified or suspended at any time at the board’s discretion.

20. Consolidating Guarantor and Nonguarantor Financial Information

Our 9% and 8% senior notes are jointly and severally guaranteed on a senior unsecured basis by BZ Intermediate and each of its existing and future subsidiaries (other than: (i) the co-issuers, Boise Paper Holdings, Boise Co-Issuer Company, and Boise Finance Company; (ii) Louisiana Timber Procurement Company, L.L.C.; and (iii) our foreign subsidiaries). The following consolidating financial statements present the results of operations, financial position, and cash flows of (i) BZ Intermediate Holdings LLC (parent); (ii) co-issuers; (iii) guarantor subsidiaries; (iv) nonguarantor subsidiaries; and (v) eliminations to arrive at the information on a consolidated basis. Other than the consolidated financial statements and footnotes for Boise Inc. and BZ Intermediate, financial statements and other disclosures concerning the guarantors have not been presented because management believes that such information is not material to investors.

BZ Intermediate Holdings LLC and Subsidiaries

Consolidating Statements of Income (Loss)

For the Three Months Ended June 30, 2011

(unaudited, dollars in thousands)


	BZ Intermediate Holdings LLC (Parent)		Co-issuers			Guarantor Subsidiaries			Nonguarantor Subsidiaries			Eliminations			Consolidated
Sales
Trade	$	—	$	3,688		$	587,606		$	1,490		$	—		$	592,784
Intercompany		—		—			—			23,060			(23,060	)		—
Related parties		—		—			—			10,351			—			10,351

		—		3,688			587,606			34,901			(23,060	)		603,135


Costs and expenses
Materials, labor, and other operating expenses		—		3,492			469,668			34,901			(23,060	)		485,001
Fiber costs from related parties		—		—			4,383			—			—			4,383
Depreciation, amortization, and depletion		—		733			35,357			—			—			36,090
Selling and distribution expenses		—		—			29,425			58			—			29,483
General and administrative expenses		—		5,849			8,773			—			—			14,622
Other (income) expense, net		—		528			(1,276	)		(65	)		—			(813	)

		—		10,602			546,330			34,894			(23,060	)		568,766


Income (loss) from operations		—		(6,914	)		41,276			7			—			34,369


Foreign exchange gain (loss)		—		(59	)		114			—			—			55
Interest expense		—		(16,129	)		57			—			—			(16,072	)
Interest expense—intercompany		—		(49	)		—			(4	)		53			—
Interest income		—		72			2			—			—			74
Interest income—intercompany		—		4			49			—			(53	)		—

		—		(16,161	)		222			(4	)		—			(15,943	)


Income (loss) before income taxes and equity in net income (loss) of affiliates		—		(23,075	)		41,498			3			—			18,426
Income tax provision		—		(6,521	)		(8	)		—			—			(6,529	)


Income (loss) before equity in net income (loss) of affiliates		—		(29,596	)		41,490			3			—			11,897
Equity in net income (loss) of affiliates		11,897		41,493			—			—			(53,390	)		—


Net income (loss)	$	11,897	$	11,897		$	41,490		$	3		$	(53,390	)	$	11,897

BZ Intermediate Holdings LLC and Subsidiaries

Consolidating Statements of Income (Loss)

For the Three Months Ended June 30, 2010

(unaudited, dollars in thousands)


	BZ Intermediate Holdings LLC (Parent)		Co-issuers			Guarantor Subsidiaries			Nonguarantor Subsidiaries			Eliminations			Consolidated
Sales
Trade	$	—	$	3,557		$	505,822		$	1,633		$	—		$	511,012
Intercompany		—		—			—			27,625			(27,625	)		—
Related parties		—		—			—			10,549			—			10,549

		—		3,557			505,822			39,807			(27,625	)		521,561


Costs and expenses
Materials, labor, and other operating expenses		—		3,768			403,644			39,807			(27,625	)		419,594
Fiber costs from related parties		—		—			5,168			—			—			5,168
Depreciation, amortization, and depletion		—		856			31,411			—			—			32,267
Selling and distribution expenses		—		—			14,198			56			—			14,254
General and administrative expenses		—		4,080			8,489			—			—			12,569
Other income		—		—			(415	)		(30	)		—			(445	)

		—		8,704			462,495			39,833			(27,625	)		483,407


Income (loss) from operations		—		(5,147	)		43,327			(26	)		—			38,154


Foreign exchange loss		—		(69	)		(254	)		—			—			(323	)
Loss on extinguishment of debt		—		(28	)		—			—			—			(28	)
Interest expense		—		(16,178	)		—			—			—			(16,178	)
Interest expense—intercompany		—		(50	)		—			(4	)		54			—
Interest income		—		60			1			—			—			61
Interest income—intercompany		—		4			50			—			(54	)		—

		—		(16,261	)		(203	)		(4	)		—			(16,468	)


Income (loss) before income taxes and equity in net income (loss) of affiliates		—		(21,408	)		43,124			(30	)		—			21,686
Income tax provision		—		(8,370	)		(1	)		—			—			(8,371	)


Income (loss) before equity in net income (loss) of affiliates		—		(29,778	)		43,123			(30	)		—			13,315
Equity in net income (loss) of affiliates		13,315		43,093			—			—			(56,408	)		—


Net income (loss)	$	13,315	$	13,315		$	43,123		$	(30	)	$	(56,408	)	$	13,315

BZ Intermediate Holdings LLC and Subsidiaries

Consolidating Statements of Income (Loss)

For the Six Months Ended June 30, 2011

(unaudited, dollars in thousands)


	BZ Intermediate Holdings LLC (Parent)		Co-issuers			Guarantor Subsidiaries			Nonguarantor Subsidiaries			Eliminations			Consolidated
Sales
Trade	$	—	$	7,269		$	1,143,063		$	2,772		$	—		$	1,153,104
Intercompany		—		—			—			45,399			(45,399	)		—
Related parties		—		—			—			18,794			—			18,794

		—		7,269			1,143,063			66,965			(45,399	)		1,171,898


Costs and expenses
Materials, labor, and other operating expenses		—		6,900			905,604			66,966			(45,399	)		934,071
Fiber costs from related parties		—		—			8,823			—			—			8,823
Depreciation, amortization, and depletion		—		1,536			68,528			—			—			70,064
Selling and distribution expenses		—		—			48,695			161			—			48,856
General and administrative expenses		—		11,343			15,976			—			—			27,319
Other (income) expense, net		—		1,413			(974	)		(175	)		—			264

		—		21,192			1,046,652			66,952			(45,399	)		1,089,397


Income (loss) from operations		—		(13,923	)		96,411			13			—			82,501


Foreign exchange gain (loss)		—		81			106			—			—			187
Interest expense		—		(32,439	)		—			—			—			(32,439	)
Interest expense—intercompany		—		(93	)		—			(7	)		100			—
Interest income		—		148			4			—			—			152
Interest income—intercompany		—		7			93			—			(100	)		—

		—		(32,296	)		203			(7	)		—			(32,100	)


Income (loss) before income taxes and equity in net income (loss) of affiliates		—		(46,219	)		96,614			6			—			50,401
Income tax provision		—		(19,754	)		(56	)		—			—			(19,810	)


Income (loss) before equity in net income (loss) of affiliates		—		(65,973	)		96,558			6			—			30,591
Equity in net income (loss) of affiliates		30,591		96,564			—			—			(127,155	)		—


Net income (loss)	$	30,591	$	30,591		$	96,558		$	6		$	(127,155	)	$	30,591

BZ Intermediate Holdings LLC and Subsidiaries

Consolidating Statements of Income (Loss)

For the Six Months Ended June 30, 2010

(unaudited, dollars in thousands)


	BZ Intermediate Holdings LLC (Parent)		Co-issuers			Guarantor Subsidiaries			Nonguarantor Subsidiaries			Eliminations			Consolidated
Sales
Trade	$	—	$	4,771		$	989,267		$	2,825		$	—		$	996,863
Intercompany		—		—			—			54,388			(54,388	)		—
Related parties		—		2,364			332			16,107			—			18,803

		—		7,135			989,599			73,320			(54,388	)		1,015,666


Costs and expenses
Materials, labor, and other operating expenses		—		7,200			801,947			73,320			(54,388	)		828,079
Fiber costs from related parties		—		—			14,999			—			—			14,999
Depreciation, amortization, and depletion		—		1,680			62,718			—			—			64,398
Selling and distribution expenses		—		—			27,878			110			—			27,988
General and administrative expenses		—		9,394			14,634			—			—			24,028
Other (income) expense, net		—		17			(577	)		(60	)		—			(620	)

		—		18,291			921,599			73,370			(54,388	)		958,872


Income (loss) from operations		—		(11,156	)		68,000			(50	)		—			56,794


Foreign exchange gain		—		363			1			—			—			364
Loss on extinguishment of debt		—		(22,225	)		—			—			—			(22,225	)
Interest expense		—		(32,652	)		—			—			—			(32,652	)
Interest expense—intercompany		—		(99	)		—			(8	)		107			—
Interest income		—		95			3			—			—			98
Interest income—intercompany		—		8			99			—			(107	)		—

		—		(54,510	)		103			(8	)		—			(54,415	)


Income (loss) before income taxes and equity in net income (loss) of affiliates		—		(65,666	)		68,103			(58	)		—			2,379
Income tax provision		—		(874	)		(39	)		—			—			(913	)


Income (loss) before equity in net income (loss) of affiliates		—		(66,540	)		68,064