BMC WEST CORP
10-K405/A, 1997-04-07
LUMBER & OTHER BUILDING MATERIALS DEALERS
Previous: PEOPLESOFT INC, PRE 14A, 1997-04-07
Next: MONEY STORE INC /NJ, 424B2, 1997-04-07



<PAGE>

                          SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C.  20549
                                    FORM 10-K/A
                                  AMENDMENT NO. 1
                                           
(X)  Annual report under Section 13 or 15 (d) of the Securities Exchange Act of
1934.  For the fiscal year period ended December 31, 1996 or
( )  Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934.  For the Transition period from ________ to _______

Commission file number 0-19335.

                                 BMC WEST CORPORATION
     Incorporated in the State of Delaware    I.R.S. Employer Number 94-3050454

                                 BMC WEST CORPORATION
                        1475 Tyrell Lane,  Boise, Idaho  83706
                              Telephone:  (208) 331-4410

Securities registered pursuant to Section 12(b) of the Act:  None
Securities registered pursuant to Section 12(g) of the Act:

                            Common Stock, $.001 par value
                         ------------------------------
                                    Title of class

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.
                                 Yes   X    No
                                     -----     ------

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K/A or any amendment to
this Form 10-K/A.     X
                  ----------

The aggregate market value of the voting stock held by non-affiliates of the
registrant, computed by reference to the price at which the stock was sold, or
the average bid and asked prices of such stock, as of the close of business on
March 17, 1997 was $115,793,700.*

*   Excludes 2,557,917 shares of Common Stock held by directors, officers, and
    holders of more than 5% of the Company's shares outstanding at March 17,
    1997.  Exclusion of shares held by any person should not be construed to
    indicate that such person possesses the power, direct or indirect, to
    direct or cause the direction of the management or policies of the
    Registrant, or that such person is controlled by or under common control
    with the Registrant.
                                                 Shares Outstanding
              Class                              as of March 17, 1997
               -----                              --------------------
              Common Stock                       
              $.001 par value                              11,821,413     

                         Documents Incorporated by reference
                      ------------------------------------

Listed hereunder are the documents any portions of which are incorporated by
reference and the Parts of this Form 10-K/A into which such portions are
incorporated:
1.  The registrant's annual report for the fiscal year ended December 31, 1996,
    portions of which are incorporated by reference into Parts II and IV of 
    this Form 10-K/A, and
2.  The registrant's definitive proxy statement dated March 28, 1997, for use 
    in connection with the annual meeting of shareholders to be held on May 13,
    1997, portions of which are incorporated by reference into Part III of this
    Form 10-K/A.


<PAGE>

                                 BMC WEST CORPORATION

                                     FORM 10-K/A
                                   AMENDMENT NO. 1


    BMC West Corporation (the "Corporation") hereby amends its Annual Report on
Form 10-K for the year ended December 31, 1996 (the "Form 10-K"), previously
filed with the Securities and Exchange Commission on March 31, 1997.  The sole
purpose of the amendment is to correct a reference to the Corporation contained
in the footnotes to the audited financial statements of the Corporation for the
year ended December 31, 1996, which reference incorrectly identified the name of
the Corporation.  Such financial statements and accompanying footnotes were
incorporated by reference into and filed with the Form 10-K and the corrected
financial statements and accompanying footnotes filed herewith are incorporated
by reference into and filed with this Form 10-K/A.


<PAGE>

                                      SIGNATURES
                                           
Pursuant to the requirements of the Securities Exchange Act of 1934, the

Registrant has duly caused this Amendment No. 1 to Form 10-K to be signed on its

behalf by the undersigned, thereunto duly authorized, in the City of Boise,

County of Ada, State of Idaho, on the 2nd day of April, 1997.


                                       BMC WEST CORPORATION

                                       By /s/ Ellis C. Goebel
                                              ---------------
                                                 Ellis C. Goebel
                                                 Vice President & Treasurer

         Pursuant to the requirement of the Securities Act of 1934, this
Registration Statement has been signed below by the following persons in the
capacities and on the dates indicated.

(i) Principal Executive Officer:                 (iv) Directors:


/s/ Donald S. Hendrickson*                       /s/ George E. McCown*
- --------------------------                       ----------------------
Donald S. Hendrickson                            George E. McCown
President, Chief Executive                       Chairman of the Board
Officer and Director                             of Directors
March 17, 1997                                   March 17, 1997


(ii) Principal Financial Officer:                /s/ Donald S. Hendrickson*
                                                 --------------------------
                                                 Donald S. Hendrickson
                                                 March 17, 1997           
/s/ Ellis C. Goebel     
- -------------------
Ellis C. Goebel                                  /s/ Alec F. Beck*
Vice President and Treasurer                     -----------------
March 17, 1997                                   Alec F. Beck
                                                 March 17, 1997
    
                                                 /s/ H. James Brown*
                                                 -------------------
(iii) Principal Accounting Officer:              H. James Brown
                                                 March 17, 1997
    
                                                 /s/ Wilbur J. Fix*
                                                 ------------------
/s/  Robert L. Becci*                            Wilbur J. Fix
- ---------------------                            March 17, 1997
Robert L. Becci
Vice President & Controller                      /s/ Robert V. Hansberger*
March 17, 1997                                   -------------------------
                                                 Robert V. Hansberger
                                                 March 17, 1997


<PAGE>

                                                 /s/ Guy O. Mabry*
                                                 -----------------
                                                 Guy O. Mabry
                                                 March 17, 1997

                                                 /s/ Robert E. Mellor*
                                                 ---------------------
                                                 Robert E. Mellor
                                                 March 17, 1997

                                                 /s/ Peter S. O'Neill*
                                                 ---------------------
                                                 Peter S. O'Neill
                                                 March 17, 1997
*By /s/ Ellis C. Goebel
    -------------------
      Ellis C. Goebel
      Attorney-in-Fact
    

<PAGE>

                                 BMC WEST CORPORATION
                                                                              17
                                  FINANCIAL CONTENTS








         FINANCIAL REVIEW                                            18

         STATEMENTS OF INCOME                                        20

         BALANCE SHEETS                                              21

         STATEMENTS OF STOCKHOLDERS' EQUITY                          22

         STATEMENTS OF CASH FLOWS                                    23

         NOTES TO THE FINANCIAL STATEMENTS                           24

         REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS                    30


<PAGE>

                                 BMC WEST CORPORATION
18
                                   FINANCIAL REVIEW


  This financial review covers management's discussion and analysis of financial
condition and operating results. The building materials industry historically
has been subject to substantial cyclical variation. The Company's operations
have reflected fluctuations from period to period as a consequence of various
factors, including general economic conditions, prices of commodity wood
products, levels of building activity, interest rates,  the availability of
credit, and weather conditions.

OPERATING RESULTS

  The following table sets forth for the years ended December 31, 1996, 1995 and
1994, the percentage relationship to net sales of certain costs, expenses and
income items. The table and subsequent discussion should be read in conjunction
with the financial statements and the notes thereto appearing elsewhere in this
annual report.

- --------------------------------------------------------------------------------
                                                 1996        1995        1994
- --------------------------------------------------------------------------------
Net sales                                       100.0%      100.0%      100.0%
Gross profit                                     22.1        21.9        21.8
Selling, general and
  administrative expense                         18.3        18.5        16.7
Other income                                      0.2         0.3         0.3
Income from operations                            4.0         3.7         5.4
Interest expense                                  1.5         1.7         1.2
Income taxes                                      1.0         0.8         1.6
Net income                                        1.5         1.2         2.6
- --------------------------------------------------------------------------------

1996 OPERATIONS COMPARED WITH 1995

  Net sales for 1996 were $718.0 million, an increase of 14% or $87.8 million
from 1995. Increases in new home construction, as well as higher commodity wood
product prices, contributed to a increase of 13.7% for same-store sales. The
strongest year-over-year sales results were from units in Texas, Utah and
Colorado, with Texas reporting 31% higher same-store sales. On an overall basis,
sales prices for the Company's products increased about 3% for the year. This
price increase was primarily due to higher prices for commodity wood products.

  Gross profit increased to 22.1% of net sales in 1996 from 21.9% in 1995. This
increase reflects favorable inventory shrinkage results and the ongoing efforts
of the Company to improve margins through its increased focus on value-added
products, such as roof trusses, pre-hung doors, pre-assembled windows, and
increased sales to the service-oriented consumer, all of which traditionally
have higher margins.

  During 1996, selling, general and administrative expenses, as a percentage of
net sales, decreased to 18.3% in 1996 from 18.5% in 1995. This decrease was due
in part to favorable same-store sales increases and costs reductions associated
with integrating the 14 building materials centers acquired in 1994 and 1995.

  Interest expense decreased to $10.5 million in 1996 from $10.7 million in
1995. The decrease was due to a reduction in the Company's outstanding debt with
the proceeds of the common stock offering in the second quarter of 1996.

  The provision for income taxes increased 40.8% to $6.9 million in 1996 from
$4.9 million in 1995. The effective income tax rate was 38.7%. The increase in
the provision  for income taxes was a result of increased income from
operations.

  As a result of the foregoing factors, net income before an extraordinary item
in 1996 increased by $3.2 million or 42% to $11.0 million, or 1.5% of net sales,
as compared to $7.8 million, or 1.2% of net sales, in the prior year.

  The Company retired all $20 million of the 10% unsecured senior subordinated
notes and reduced debt outstanding under the revolving credit agreement with the
net proceeds of the recent equity offering. In connection with this retirement,
the Company took a non-cash after-tax extraordinary charge of $342,000 or $.03
per share to write off the related deferred loan costs and unamortized debt
discount.

1995 OPERATIONS COMPARED WITH 1994

  Net sales for 1995 were $630.2 million, an increase of 15% or $83.1 million
from 1994. The sales increase reflects $71.1 million attributable to 1995
acquisitions and $52.6 million for a full year of sales for acquisitions made in
1994. Decline in new home construction, as well as lower commodity wood product
prices, contributed to a decrease of $40.6 million, or nearly 8% for same-store
sales. (Excluding price deflation, same-store sales were down 1%). On an overall
basis, sales prices for the Company's products declined about 7%, causing a
reduction in sales of approximately $47.4 million. This decrease was due
primarily to lower prices for commodity wood products, which were approximately
14% lower in 1995 than in 1994.

  Gross profit increased to 21.9% of net sales in 1995 from 21.8 % in 1994. This
slight increase reflects the ongoing efforts of the Company to improve margins
through its training programs as well as its increased focus on value-added
products, such as roof trusses, pre-hung doors, pre-assembled windows, and
increased sales to the service-oriented consumer, all of which generally have
higher margins.

  During 1995, selling, general and administrative expenses, as a percentage of
net sales, increased to 18.5% in 1995 from 16.7% in 1994. This increase was
attributable primarily to costs incurred integrating locations acquired in 1994
and 1995. These costs included, but were not limited to, the conversion of
computerized point-of-sale systems, marketing and sales programs, employee
training and upgrading of equipment and facilities to improve operational
efficiencies.

  In March 1995, the Company issued $50.0 million of 9.18% unsecured senior
notes. The proceeds from these notes were used to support the Company's capital
expenditure and acquisition activities and increased working capital levels.
Primarily due to the issuance of these notes, interest expense increased to
$10.7 million in 1995 from $6.5 million in 1994.

  Income taxes were provided at an annual effective tax rate


<PAGE>

                                                                              19

of 38.7% in 1995 and 38.0% in 1994, respectively. The increase in the
effective tax rate was the result of the income tax impact of acquisitions in
1993 and 1994.

  As a result of the foregoing factors, net income in 1995 decreased by $6.5
million or 45.5% to $7.8 million, or 1.2% of net sales, as compared to $14.3
million, or 2.6% of net sales, in the prior year.

LIQUIDITY AND CAPITAL RESOURCES

  The Company's primary need for capital resources are for acquisitions and
capital expenditures as well as to finance its working capital which has been
increasing as the Company has grown in recent years. In 1996 and recent years,
the Company's capital sources have grown through earnings growth, increased
borrowing capacity and new equity offerings.

  The Company had $90.2 million of long-term debt outstanding as of December 31,
1996 consisting principally of $14.1 million of variable rate borrowings under
its revolver and $76.1 million of fixed rate borrowings under various credit
facilities. More details with respect to these borrowings are discussed in Note
3 to the financial statements.

  OPERATIONS

  The Company generated $16.9 million of cash from operating activities
comprised primarily of net income plus depreciation and amortization charges.
Working capital at year-end 1996 was $110.5 million compared with $100.2 million
at the 1995 year-end. This increase in working capital was driven by increases
in receivables and inventories as a result of four acquisitions in 1996.

  CAPITAL INVESTMENT AND ACQUISITIONS

  Capital expenditures, exclusive of acquisitions, totaled $14.4 million in
1996. The principal property and equipment expenditures in 1996 included the
completion of the purchase of land at the Issaquah and Lewiston centers,
expansion and replacement of rolling stock and enhancements in the management
information systems.

  Cash used for business acquisitions totaled $8.4 million in 1996, as the
Company completed four acquisitions in 1996 involving one building materials
center and three value-added facilities. In 1995, the Company used $36.4 million
in cash to complete two acquisitions involving four building materials centers.

  FINANCING

  In the second quarter of 1996, the Company sold 2,300,000 shares of common
stock. The proceeds of this offering, less underwriting and other issuance
costs, was approximately $38.5 million. The proceeds were used to retire the 
$20 million of 10% unsecured senior subordinated notes and reduce debt 
outstanding under the revolving credit agreement.

  The borrowings under the revolver decreased to $14.1 million at year-end from
$26.1 million at year-end 1995 primarily due to proceeds of the stock offering.

  The various agreements related to long-term borrowings contain financial
covenants and restrictions. These covenants require the Company to maintain
minimum financial measures as well as limiting additional debt, stock
repurchases, dividend payments, capital asset additions, liens on assets and
business combinations. These covenants and restrictions have not materially
hampered the Company's operations. At December 31, 1996, these agreements limit
the amount of dividends payable from retained earnings to $42.1 million of which
$2.7 million may be paid in fiscal year 1996.

  Based on its ability to generate cash from operations and the  borrowing
capacity at year-end of $70 million under the revolver, the Company believes it
will have sufficient funds to meet its currently anticipated requirements.

QUARTERLY RESULTS AND SEASONALITY

  The Company's first and fourth quarters historically are adversely affected by
weather patterns in the Company's markets which result in decreases in levels of
building and construction activity. In addition, quarterly results do reflect,
and are expected in the future to reflect, fluctuation from period to period as
a consequence of the impact of various other factors, including general economic
conditions, consumer confidence, levels of building activity, interest rates and
the availability of credit.

  The composition and level of working capital has typically changed with the
level of sales, with the Company requiring additional working capital during
periods of rapidly increasing sales as the Company carries more inventories and
receivables. Working capital levels (receivables and inventories) typically
increase in the second and third quarter of the year due to higher sales during
the peak building and construction season. These increases have historically
resulted in negative operating cash flows during this peak season, which have
been generally financed through the revolver. Collection of receivables and
reduction in inventory levels following the peak of the building and
construction season have more than offset this negative cash flow in recent
years. The Company believes it will continue to generate positive annual cash
flows from operating activities.


<PAGE>

                                 BMC WEST CORPORATION
20
                                 STATEMENTS OF INCOME


                (FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994)

<TABLE>
<CAPTION>
 
- -------------------------------------------------------------------------------------------------
                                               (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
- -------------------------------------------------------------------------------------------------
                                                            1996           1995           1994
- -------------------------------------------------------------------------------------------------
<S>                                                    <C>            <C>            <C>

Net sales                                                $ 718,024         $ 630,201         $ 547,109

Cost of sales                                              559,408           492,028           427,951
- ------------------------------------------------------------------------------------------------------

Gross profit                                               158,616           138,173           119,158

Selling, general and administrative expense                131,462           116,353            91,203

Other income                                                 1,268             1,601             1,529
- ---------------------------------------------------------------------------------------------------------

Income from operations                                      28,422            23,421            29,484

Interest expense                                            10,496            10,746             6,486
- ---------------------------------------------------------------------------------------------------------

Income before income taxes                                  17,926            12,675            22,998

Income taxes                                                 6,935             4,910             8,739
- ---------------------------------------------------------------------------------------------------------

Income before extraordinary item                            10,991             7,765            14,259

Extraordinary item, net of tax                                (342)             -                 -
- ---------------------------------------------------------------------------------------------------------

Net income                                             $    10,649       $     7,765       $    14,259
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------

Net income per common and common equivalent share

Income before extraordinary item                       $         1.00    $          .79    $         1.62

Extraordinary item, net of tax                                   (.03)          -                 -
- ---------------------------------------------------------------------------------------------------------

Net income per common and common equivalent share      $          .97    $          .79    $         1.62
- ---------------------------------------------------------------------------------------------------------

Weighted average number of common and common            10,998,135         9,751,547         8,798,374
  equivalent shares
- ---------------------------------------------------------------------------------------------------------

</TABLE>


<PAGE>
                             BMC WEST CORPORATION
                                BALANCE SHEETS
                                                                             21
<TABLE>
<CAPTION>

                                       (AT DECEMBER 31)

- ------------------------------------------------------------------------------------------------------
                                                                               (DOLLARS IN THOUSANDS)
- ------------------------------------------------------------------------------------------------------
                                                                                1996           1995
- ------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>
ASSETS
Current assets
  Cash                                                                     $   7,066      $   6,004
  Receivables, net                                                            70,184         65,820
  Inventories                                                                 76,415         66,506
  Deferred income tax benefit                                                  1,743          1,668
Prepaid expenses                                                               1,874          1,275
- ------------------------------------------------------------------------------------------------------
    Total current assets                                                     157,282        141,273
Property and equipment, net                                                  103,921         96,403
Deferred loan costs                                                            1,438          2,440
Goodwill, net                                                                 19,679         18,421
Other                                                                          6,049          6,433
- ------------------------------------------------------------------------------------------------------
Total assets                                                               $ 288,369      $ 264,970
- ------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------------------------------------------------------------------------
Current liabilities
  Current portion of long-term debt                                        $     568      $     129
  Current redemption requirement on Class B preferred stock                    1,994          1,000
  Accounts payable                                                            33,954         29,383
  Accrued compensation expense                                                 3,908          4,205
  Sales tax payable                                                            2,589          2,657
  Other accrued expenses                                                       3,802          3,703
- ------------------------------------------------------------------------------------------------------
    Total current liabilities                                                 46,815         41,077
Long-term debt, net of current portion                                        90,203        121,120
Deferred income taxes                                                          4,368          3,161
Other long-term liabilities                                                    1,895          1,725

Class B preferred stock, mandatory redemption requirements
  of $1,000,000 in 1996 and $2,000,000 in 1997                                     -          1,960

Stockholders' equity
  Common stock, $.001 par value, 20,000,000 shares authorized;
    11,825,106 and 9,483,229 shares outstanding at
    December 31, 1996 and 1995, respectively                                      12              9
  Additional paid-in capital                                                  97,731         59,188
  Retained earnings                                                           47,345         36,730
- ------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                   145,088         95,927
- ------------------------------------------------------------------------------------------------------
Total liabilities, redeemable preferred stock and stockholders' equity     $ 288,369      $ 264,970
- ------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------

</TABLE>
 
The accompanying notes are an integral part of these financial statements.


<PAGE>

                                 BMC WEST CORPORATION
22
                          STATEMENTS OF STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
 
                        (FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994)

- --------------------------------------------------------------------------------------------------------
                                                                                 (AMOUNTS IN THOUSANDS)
- --------------------------------------------------------------------------------------------------------
                                                 Common Stock       Additional
                                            ---------------------    Paid-In     Retained
                                            Shares         Amount    Capital     Earnings     Total
- --------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>       <C>          <C>       <C>
Balance, December 28, 1993                   7,848         $  8      $ 34,728    $ 14,774  $  49,510

Net income                                       -            -             -      14,259     14,259
Accretion of redeemable preferred stock          -            -             -         (34)       (34)
Accrual of stock option compensation             -            -           216           -        216
Stock issued for acquisitions                1,242            -        22,955           -     22,955
Stock options exercised                         22            1            95           -         96
- --------------------------------------------------------------------------------------------------------

Balance, December 31, 1994                   9,112            9        57,994      28,999     87,002

Net income                                       -            -             -       7,765      7,765
Accretion of redeemable preferred stock          -            -             -         (34)       (34)
Accrual of stock option compensation             -            -           213           -        213
Stock issued for acquisitions                  365            -           938           -        938
Stock options exercised                          6            -            43           -         43
- --------------------------------------------------------------------------------------------------------

Balance, December 31, 1995                   9,483            9        59,188      36,730     95,927

NET INCOME                                       -            -             -      10,649     10,649
ACCRETION OF REDEEMABLE PREFERRED STOCK          -            -             -         (34)       (34)
NET PROCEEDS FROM PUBLIC STOCK OFFERING      2,300            2        38,486           -     38,488
STOCK OPTIONS EXERCISED AND OTHER               42            1            57           -         58
- --------------------------------------------------------------------------------------------------------

BALANCE, DECEMBER 31, 1996                  11,825         $ 12      $ 97,731    $ 47,345  $ 145,088
- --------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------

</TABLE>
 
The accompanying notes are an integral part of these financial statements.


<PAGE>

                                 BMC WEST CORPORATION
                                                                              23
                               STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
 
                     (FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994)

- ------------------------------------------------------------------------------------------------------
                                                                               (DOLLARS IN THOUSANDS)
- ------------------------------------------------------------------------------------------------------
                                                                      1996        1995        1994
- ------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES
- ------------------------------------------------------------------------------------------------------
<S>                                                               <C>         <C>         <C>
Net income                                                        $ 10,649    $  7,765    $ 14,259
Adjustments to reconcile net income to cash
  provided by operating activities:
    Depreciation and amortization                                   10,300       9,192       5,551
    Deferred income taxes                                              (75)       (361)        135
    Gain on sale of assets                                            (449)        (40)       (133)
    Stock option compensation                                           68         213         216
    Provision for other long-term liabilities                          313         398         332
    Extraordinary item, net of tax                                     342           -           -
Changes in working capital items net of effects
  of acquisitions and divestitures                                  (3,312)      5,099        (766)
Other                                                                 (912)     (1,007)     (1,636)
- ------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                           16,924      21,259      17,958
- ------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------
 CASH FLOWS FROM INVESTING ACTIVITIES
- ------------------------------------------------------------------------------------------------------

Purchase of property and equipment                                 (14,424)    (16,856)    (15,072)
Payment for acquisitions                                            (8,426)    (36,363)    (21,515)
Sale of property and equipment                                       1,822         400         285
- ------------------------------------------------------------------------------------------------------
Net cash used in investing activities                              (21,028)    (52,819)    (36,302)
- ------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
- ------------------------------------------------------------------------------------------------------

Borrowings under revolving credit agreements                       222,810     223,360     186,144
Repayments under revolving credit agreements                      (234,850)   (228,470)   (162,874)
Issuance of common stock, net of expense                            38,486           -           -
Repayment of 10% unsecured senior subordinated notes               (20,000)          -           -
Issuance of debt                                                     1,685      50,000           -
Principal payments on debt                                          (2,712)    (11,665)     (1,081)
Financing costs                                                       (190)       (795)       (208)
Capital lease payments                                                (123)        (83)       (136)
Other                                                                   60          44          95
- ------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                            5,166      32,391      21,940
- ------------------------------------------------------------------------------------------------------
Net increase in cash                                                 1,062         831       3,596
Cash, beginning of period                                            6,004       5,173       1,577
- ------------------------------------------------------------------------------------------------------
Cash, end of period                                               $  7,066    $  6,004    $  5,173
- ------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------
SUPPLEMENTAL CASH FLOW INFORMATION
- ------------------------------------------------------------------------------------------------------
Cash paid during the year for--
  Interest, net of interest capitalized                           $ 10,444    $  9,238    $  6,358
  Income taxes                                                       8,070       3,224      10,659

</TABLE>
 
The accompanying notes are an integral part of these financial statements.


<PAGE>

                                 BMC WEST CORPORATION
24
                           NOTES TO THE FINANCIAL STATEMENTS


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  NATURE OF OPERATIONS

  BMC West Corporation is a regional distributor and retailer of building
materials in the Western United States, selling primarily to professional
contractors, as well as to advanced, service-oriented consumers. The Company
also conducts value-added conversion activities which include pre-hung doors,
fabricated roof trusses, pre-assembled windows and pre-cut lumber to meet
customer specifications. The Company has 53 building materials centers located
in Arizona, California, Colorado, Idaho, Montana, Nevada, Oregon, Texas, 
Utah, and Washington.

  USE OF ESTIMATES

  The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during
the reporting period.

  NET INCOME PER COMMON SHARE

  Net income per common share is determined by dividing net income, after
deducting the accretion of the discount on redeemable preferred stock, by the
weighted average of common and common equivalent shares. The weighted average
number of common and common equivalent shares include shares issued, shares
issuable under dilutive stock options and shares contingently issuable in
connection with acquisitions. At December 31, 1996, there were no contingently
issuable shares.

  Fully diluted net income per share is not presented as the dilution was not
dilutive in 1996 and 1994 and not significant in 1995.

  INCOME TAXES

  Deferred income taxes are provided to reflect temporary differences between
the financial and tax bases of assets and liabilities using presently enacted
tax rates and laws.

  EXTRAORDINARY ITEM

  In 1996, the Company repaid $20 million of 10% unsecured senior subordinated
notes prior to maturity. In connection with this early debt retirement, the
Company wrote off $565,000 of related deferred loan costs and unamortized debt
discount. These write-offs are included in 1996 consolidated statement of income
as an extraordinary item, net of $223,000 tax benefit.

  INVENTORIES

  Inventories consist principally of merchandise purchased for resale and are
stated at the lower of average cost or market.

  PROPERTY AND EQUIPMENT

  Property and equipment are recorded at cost. Major additions and improvements
are capitalized while maintenance and repairs which do not increase the useful
life of the property are expensed as incurred.

  The net book value of property sold or retired is removed from the asset and
related depreciation accounts, and the net gain or loss is included in the
determination of income or loss.

  The provision for depreciation is computed using the straight-line method. The
estimated useful lives are fifteen to thirty years for buildings and
improvements, seven to ten years for machinery and fixtures and three to seven
years for handling and delivery equipment.

  DEFERRED LOAN COSTS

  Loan costs are capitalized upon the issuance of long-term debt and amortized
over the life of the related debt using the effective interest rate method.
Interest expense includes amortization of deferred loan costs of $628,000 in
1996, $602,000 in 1995 and $530,000 in 1994.

  GOODWILL

  Goodwill is amortized on a straight-line basis over 30 years. Accumulated
amortization of goodwill is $1,605,000 at December 31, 1996, and $941,000 at
December 31, 1995.

  Annually, the Company reviews the recoverability of goodwill. The measurement
of possible impairment is based primarily on the ability to recover the balance
of the goodwill from expected future operating cash flows on an undiscounted
basis. In management's opinion, no such impairment existed at December 31, 1996.

  OTHER ASSETS

  The majority of other assets consist of non-compete covenants arising from
acquisitions and investments in cooperative supplier organizations. The
non-compete covenants are amortized over the life of related agreements (three
to five years).

  CASH AND CASH EQUIVALENTS

  For purpose of the statement of cash flows, the Company considers all highly
liquid debt instruments that had a maturity of three months or less at the date
of purchase to be cash equivalents.


<PAGE>

                                                                              25

2. ACQUISITIONS

  Businesses acquired in 1996, 1995 and 1994 were accounted for using the
purchase method of accounting. Under this accounting method, the value of the
consideration was allocated to the assets acquired and liabilities assumed based
on the estimated fair values at date of acquisition. Any excess of the purchase
price over the estimated fair value of the net assets acquired and liabilities
assumed was recorded as goodwill. Operating results of the acquired businesses
are included in the statements of income from date of acquisition.

  In 1996, the Company completed four acquisitions involving one building
materials center and three value-added facilities. These operations are located
in Ogden and Orem, Utah; and Austin and San Antonio, Texas. The aggregate
purchase price was $10,138,000 consisting of $8,426,000 cash and the assumption
of notes payable of $1,712,000. The notes payable were paid by the Company prior
to December 31, 1996.

  In 1995, the Company completed two acquisitions involving four building
materials centers. These centers are located in Abilene, New Braunfels, and two
in Austin, Texas. The aggregate purchase price for these centers was $36,363,000
consisting entirely of cash.

  In 1994, the Company completed eight acquisitions involving ten building
materials centers. These centers are located in Killeen and Hurst, Texas;
Vancouver, Washington; Phoenix, Arizona; Grand Junction, Denver, Greeley, Pueblo
and, Colorado Springs, Colorado; and Kent, Washington. The aggregate purchase
price for these centers was $55,135,000, consisting of $21,515,000 cash,
1,242,133 shares of the Company's common stock valued at $22,955,000 and notes
payable of $10,665,000 and the assumption of certain liabilities. The common
stock issued in connection with certain acquisitions was guaranteed by the
Company to retain a value of between $20 and $25.25 per share by specified
dates. In 1996 and 1995, shares issued in connection with prior year
acquisitions totaled 17,594 and 364,975, respectively.

  The following summarized unaudited pro forma results of operations assume the
acquisitions occurred as of the beginning of their respective acquisition year
and the immediately proceeding year. The pro forma data has been prepared for
comparative purposes only. It does not purport to be indicative of the results
of operations that would have resulted had the acquisitions been consummated at
the beginning of the years presented, or that may occur in the future.

- --------------------------------------------------------------------------------
                                                  1996           1995
- --------------------------------------------------------------------------------
   Net sales                                 $ 730,273      $ 683,416
   Net income                                   10,996          8,463
      Per share                                   1.00           0.87
- --------------------------------------------------------------------------------


3. LONG-TERM DEBT

  Long-term debt consisted of the following at December 31, (in thousands):

- --------------------------------------------------------------------------------
                                                  1996           1995
- --------------------------------------------------------------------------------
   Revolving credit
      agreement borrowings                    $ 14,080       $ 26,120
   8.10% unsecured senior notes                 25,000         25,000
   9.18% unsecured senior notes                 50,000         50,000
   10% unsecured senior
      subordinated notes                             -         20,000
   Capital lease obligations and other           1,691            129
- --------------------------------------------------------------------------------
                                                90,771        121,249
   Less current portion                            568            129
- --------------------------------------------------------------------------------
                                              $ 90,203       $121,120
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

  In 1996, the Company redeemed the 10% unsecured senior subordinated notes with
the net proceeds of the Company's equity offering.

  The Company's borrowing capacity under the revolving credit agreement is
$70,000,000, limited by eligible receivables and inventories. The agreement's
expiration date is 2000. Interest is due monthly at prime or LIBOR plus 1.25% -
1.50%. A fee of .25% - .375% per annum is charged on the unused portion of the
loan commitment. At year-end, the Company had $55,920,000 of unborrowed capacity
under this agreement.

  The 8.10% unsecured senior notes issued in 1993 require annual principal
payments beginning in 1998 through 2000. The notes may be redeemed, in whole or
in part, at the option of the Company, at anytime at the principal amount plus
accrued interest and a make-whole payment. The make-whole payment is due only if
the interest rate (as measured by agreement with the creditor) at the date of
redemption is less than 8.10%. Interest is payable semi-annually on April 30 and
October 31. In connection with the extension of the revolving credit agreement,
the collateral for the 8.10% senior notes was eliminated in March 1995.

<PAGE>

26

  The 9.18% unsecured senior notes issued in 1995 are due in 2006. The notes
require annual principal payments beginning in 2001 through 2006. The notes may
be redeemed, in whole or in part, at the option of the Company at anytime, at
the principal amount plus accrued interest and a make-whole payment. The
make-whole payment is due only if the interest rate (as measured by agreement
with the creditor) at the date of redemption is less than 9.18%. Interest is
payable semi-annually on April 30 and October 31.

  The scheduled principal payments of long-term debt are $568,000 in 1997,
$22,975,000 in 1998, $8,895,000 in 1999, $8,333,000 in 2000, $8,333,000 in 2001
and $41,667,000 thereafter.

  The agreements related to the above borrowings contain financial covenants and
restrictions which require the Company to maintain a minimum net worth, debt-
service coverage, debt-to-equity ratio and current ratio, as well as limiting
additional debt, stock repurchases, dividend payments, capital asset additions
and retirements, liens on assets, stock ownership changes and business
combinations. Currently, $42,087,000 of retained earnings is available for the
payment of common dividends under these agreements of which a maximum of
$2,662,000 may be paid in 1997.

4. CLASS B PREFERRED STOCK

  In 1987, the Company authorized and issued 50,000 shares of Class B preferred
stock with a total mandatory redemption requirement of $5,000,000, due
$1,000,000 annually through 1996 and $2,000,000 in 1997. As of December 31,
1996, 20,000 shares of Class B preferred stock remain outstanding.

  Class B preferred stock has a preference in liquidation of $100 per share,
$2,000,000 in the aggregate at December 31, 1996. The difference between the
carrying value of the preferred stock and its redemption value is being added to
the preferred stock account ratably to 1997 through a charge to retained
earnings.

5. INCOME TAXES

  Income taxes for the years ended December 31, 1996, 1995 and 1994 consisted of
the following (in thousands):

- -------------------------------------------------------
                 1996           1995           1994
- -------------------------------------------------------
  Current
    Federal   $  5,611       $  4,648       $  7,710
    State          837            727          1,156
- -------------------------------------------------------
                 6,448          5,375          8,866
- -------------------------------------------------------
  Deferred
    Federal        423           (404)          (110)
    State           64            (61)           (17)
- -------------------------------------------------------
                   487           (465)          (127)
- -------------------------------------------------------
              $  6,935       $  4,910       $  8,739
- -------------------------------------------------------
- -------------------------------------------------------

  A reconciliation of the statutory Federal income tax rate to the rate provided
in the statements of income follows:

   ------------------------------------------------------
                             1996      1995      1994
   ------------------------------------------------------
    Statutory rate           35.0%     35.0%     35.0%
    State income taxes        3.3       3.3       3.3
    Other                      .4        .4       (.3)
   ------------------------------------------------------
                             38.7%     38.7%     38.0%
   ------------------------------------------------------
   ------------------------------------------------------

  The components of deferred income taxes included in the Company's year-end
balance sheets were as follows (expressed in thousands):

- --------------------------------------------------------------
                                  1996           1995
- --------------------------------------------------------------
  Deferred tax assets
    Property and equipment            $   30         $  877
    Inventories                        1,734          1,392
    Reserves                           1,175          1,099
    Other                              2,086            716
- --------------------------------------------------------------
    Total deferred tax assets          5,025          4,084
    Less valuation allowance            (563)          (877)
- --------------------------------------------------------------
                                       4,462          3,207
- --------------------------------------------------------------
  Deferred tax liabilities
    Property and equipment             6,062          4,105
    Deferred charges                   1,025            595
- --------------------------------------------------------------
    Total deferred tax liabilities     7,087          4,700
- --------------------------------------------------------------
                                     $(2,625)       $(1,493)
- --------------------------------------------------------------
- --------------------------------------------------------------

  Classified as
    Deferred income tax benefit
     (current assets)               $  1,743       $  1,668
    Deferred income taxes
     (long-term liabilities)          (4,368)        (3,161)
- --------------------------------------------------------------
                                     $(2,625)       $(1,493)
- --------------------------------------------------------------
- --------------------------------------------------------------

<PAGE>
                                                                            27


  The valuation allowance relates to the difference in tax and book basis of the
land acquired in conjunction with the initial acquisition of the Company.

6. STOCKHOLDERS' EQUITY

   PUBLIC STOCK OFFERING

   In the second quarter of 1996, the Company issued 2,300,000 shares of common
stock at $18.00 per share. The proceeds from this offering, less underwriting
and other issuance costs, of $38.5 million were used principally to reduce debt.

  STOCK SPLIT

  In February 1994, the Company declared a three-for-two stock split, effected
in the form of a stock dividend, paid March 4, 1994 to shareholders of record as
of February 25, 1994. All per share amounts and weighted average number of
common and common equivalent shares presented in this report reflect the effect
of the stock split. The stock split has been reflected as a 1993 transaction in
the statement of stockholders' equity.

  SHAREHOLDERS' RIGHTS PLAN

  Under the shareholder rights plan adopted in July 1993, holders of common
stock received a distribution of one right to purchase common stock for each
common share held. The rights will generally become exercisable ten days after a
person or group acquires 15% of the Company's  outstanding voting securities or
ten business days after a person or group commences or announces an intention to
commence a tender or exchange offer that could result in the acquisition of 15%
of these securities. Ten days after a person acquires 15% or more of the
Company's outstanding voting securities (unless this time period is extended by
the board of directors) each right would, subject to certain adjustments and
alternatives, entitle the rightholder to purchase common stock of the Company or
the acquiring company having a market value of twice the $33.33 exercise price
of the right (except that the acquiring person or group and other related
holders would not be able to purchase common stock of the company on these
terms). The rights are nonvoting, expire in 2003 and may be redeemed by the
Company at a price of two-thirds of a cent per right at any time prior to the
tenth day after an individual or group acquired 15% of the Company's voting
stock, unless extended. Additional details are set forth in the Rights Plan
filed with the Securities and Exchange Commission on August 3, 1993.

  STOCK OPTION PLAN


  The Company has four stock option plans, the 1991 Senior Shareholders
Management and Field Management Plan, and 1992 Non-Qualified Stock Option Plan,
the 1993 Employee Stock Option Plan and the 1993 Non-Employee Stock Option Plan
(the Stock Option Plans). A total of 990,000 shares of common stock have been
reserved for potential grants under the Stock Option Plans. The Company accounts
for these plans under APB Opinion No. 25. Under this opinion, the only
compensation cost recognized is for options granted at an exercise price below
the options fair market value on the date the option is granted.

  Had compensation cost for these plans been determined consistent with SFAS
Statement No. 123, the Company's pro forma 1996 net income would have been
reduced by $204,000 and pro forma earnings per share would have been reduced by
$.02. The 1995 pro forma impact was not material to the Company's net income.

  Because SFAS Statement No. 123 method of accounting has not been applied to
options granted prior to January 1, 1995, the resulting pro forma compensation
cost may not be representative of that to be expected in future years.

  The 1991 Senior Shareholders Management and Field Management Plan provides for
the granting of options to purchase shares of the Company's common stock at
exercise prices below fair market value. The difference is being recognized
ratably over the vesting period as compensation expense and was $68,000 in 1996,
$213,000 in 1995 and $216,000 in 1994. At December 31, 1996, options to purchase
222,887 remain outstanding that were granted at less than fair market value.

  The 1992 Non-Qualified Stock Option Plan and the 1993 Employee Stock Option
Plan provides for the granting of options, at the discretion of the Board of
Directors, to purchase shares of the Company's common stock. The exercise price
is equal to the fair market value of the Company's common stock on the date the
options were granted. Options vest over five years and expire at the end of ten
years if unexercised.

  The 1993 Non-Employee Stock Option Plan is available only to nonemployee
directors. Options granted under this plan are equal to the fair market value of
the Company's common stock on the date the options were granted. The options are
exercisable one year following the date of grant and expire at the end of ten
years if unexercised.

<PAGE>

28


  A summary of the status of the Stock Option Plans at December 31, 1996, 1995
and 1994, and changes during the years then ended is presented in the table and
narrative below (shares expressed in thousands):

- --------------------------------------------------------------------------------
                             1996                1995            1994
- --------------------------------------------------------------------------------
                                  Wtd. Avg.          Wtd. Avg.
                          Shares  Ex. Price  Shares   Ex. Price  Shares
- --------------------------------------------------------------------------------
  Balance at
    beginning of year   542,286   $  8.96   472,482   $  8.49   427,241
  Options granted        94,055     19.39    79,385     14.12    88,415
  Options exercised     (24,283)     2.44    (5,837)     4.14   (21,410)
  Options forfeited      (8,998)    15.27    (3,744)    13.21   (21,764)
- --------------------------------------------------------------------------------
                        603,060    $10.76   542,286   $  8.96   472,482
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
  Exerciseable at
    end of the year     455,437     $8.58   403,160     $7.35   283,635
  Weighted average
    fair value of
    options granted       $9.49               $7.30                 N/A

  The following table summarizes information about fixed stock options
outstanding at December 31, 1996:

<TABLE>
<CAPTION>
 
                                       Options Outstanding
                 ------------------------------------------------------------------
                   Number                                  Number
                 Outstanding   Wtd. Avg.                 Exercisable
 Range Of            At        Remaining      Wtd.           At            Wtd.
 Exercise         Dec. 31,   Contractural     Avg.        Dec. 31,         Avg.
  Prices            1996         Life       Ex. Price       1996         Ex. Price
- ------------------------------------------------------------------------------------
<S>               <C>          <C>           <C>          <C>            <C>
$1.21 to $5.67     286,021      4.5 Yrs.     $  2.95       282,421        $  2.97
$8.67 to $17.00    192,309      7.0            14.94       128,702          14.88
$19.50 to $29.75   124,730      8.3            22.21        44,314          26.24
- ------------------------------------------------------------------------------------
$1.21 to $29.75    603,060      6.1           $10.76       455,437          $8.58
- ------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------

</TABLE>
 

  Beginning in 1995, the fair value of each option grant is estimated on the
date of grant using the Black-Scholes option pricing model with the following
weighted average assumptions used for grants in 1996 and 1995 risk-free interest
rates of 6.2% and 6.8%; estimated life of 5.7 years for both years; and expected
stock price volatility of 41.2% and 44.4%.

7. RETIREMENT PLANS

  The Company has a Savings and Retirement Plan for its salaried and certain of
its hourly employees whereby the eligible employees may contribute a percentage
of their salaries to a trust, i.e. a 401(k) plan. The Company also makes
contributions to the trust based on a percentage of the contributions made by
the participating employees. The Company's contributions are charged against
operations and were $826,000 in 1996, $703,000 in 1995, and $544,000 in 1994.

  In 1993, the Company established a supplemental retirement plan for selected
key management employees and directors. The cost is based on the Company
achieving certain operating earnings levels. The Company charged operations for
$313,000 in 1996, $414,000 in 1995, and $597,000 in 1994 pursuant to this plan.
In 1994, the Company purchased company-owned life insurance on the participants
in order to have a funding mechanism for this Plan. Retirement payments will be
paid to the participants or their beneficiary over a 15-year period subsequent
to retirement or death.

  The Company does not provide any other postretirement benefits for its
employees.

8. RELATED PARTY TRANSACTIONS

  The Company pays a management fee to MDC Management Company (MDC), the general
partner of the Chairman of the Board of Directors. These management fees were
$100,000 in 1996, $155,000 in 1995, and $195,000 in 1994.

9. COMMITMENTS AND CONTINGENCIES

   OPERATING LEASES

   The Company leases real property, vehicles and office equipment under
operating leases. Rental expense was $4,162,000 in 1996, $3,871,000 in 1995, and
$2,496,000 in 1994. Certain of the leases are noncancellable and have minimum
lease payment requirements of $2,246,000 in 1997, $1,442,000 in 1998, $1,019,000
in 1999 and $798,000 in 2000 and $532,000 in 2001.

  LEGAL PROCEEDINGS

  The Company is involved in litigation and other legal matters arising in the
normal course of business. In the opinion of management, the Company's recovery
or liability, if any, under any of these matters will not have a material effect
on the Company's financial position, liquidity or results of operations.

  CONCENTRATIONS OF CREDIT RISK

  The Company sells building materials, primarily to professional contractors,
as well as to advanced, service oriented consumers through its 53 building
materials centers located in ten western states. No one customer exceeds 2% of
net sales. Because the customers are disbursed amongst the Company's various
markets, the Company's credit risk to any one customer or state economy is not
considered significant. The Company performs ongoing credit evaluations of its
customers and provides an allowance for doubtful accounts.

<PAGE>
                                                                              29


10. OTHER DATA

    Other income consisted of the following (in thousands):

- ------------------------------------------------------------------
                                    1996       1995      1994
- ------------------------------------------------------------------
Interest income, primarily
    from outstanding accounts
    receivable                    $  1,351  $  1,251  $  1,159
Gain on sale of assets                 449        40       133
Other income (expense)                (532)      310       237
- ------------------------------------------------------------------
                                  $  1,268  $  1,601  $  1,529
- ------------------------------------------------------------------
- ------------------------------------------------------------------

  Receivables consisted of the following at December 31, (in thousands):

- ------------------------------------------------------------------
                                        1996         1995
- ------------------------------------------------------------------
Trade receivables                   $  67,970    $  64,613
Allowance for doubtful accounts        (1,231)      (1,426)
- ------------------------------------------------------------------
                                       66,739       63,187
Other                                   3,445        2,633
- ------------------------------------------------------------------
                                    $  70,184    $  65,820
- ------------------------------------------------------------------
- ------------------------------------------------------------------

  Property and equipment consisted of the following at December 31, (in
thousands):

- ------------------------------------------------------------------
                                      1996           1995
- ------------------------------------------------------------------
Land                              $  29,845      $  23,898
Buildings and improvements           57,467         53,908
Machinery and fixtures               20,951         18,226
Handling and delivery equipment      21,457         18,981
Construction in progress              1,803          1,936
- ------------------------------------------------------------------
                                    131,523        116,949
Less accumulated depreciation       (27,602)       (20,546)
- ------------------------------------------------------------------
                                   $103,921      $  96,403
- ------------------------------------------------------------------
- ------------------------------------------------------------------

  Changes in working capital items, net of acquisitions
and divestitures, in the statement of cash flows is as follows (in thousands):

- ----------------------------------------------------------------------
                                          1996     1995       1994
- ----------------------------------------------------------------------
(Increase) decrease in receivables     $  (472)  $(4,316)  $  4,544
(Increase) decrease in inventories      (7,103)    9,994     (3,868)
(Increase) decrease in prepaid
  expenses                                (593)      229       (555)
Increase  (decrease) in accounts
  payable and accrued expenses           4,856      (808)      (887)
- ----------------------------------------------------------------------
                                       $(3,312)  $ 5,099    $  (766)
- ----------------------------------------------------------------------
- ----------------------------------------------------------------------

11. FINANCIAL INSTRUMENTS

  The book value compared with the fair value of financial instruments at
December 31 is as follows (in thousands):
- --------------------------------------------------------------------------------
                                      1996                      1995
- --------------------------------------------------------------------------------
                                BOOK        FAIR         Book          Fair
                                VALUE       VALUE        Value         Value
- --------------------------------------------------------------------------------
Cash and cash equivalents    $  7,066    $   7,066    $    6,004     $  6,004
- --------------------------------------------------------------------------------
Long-term debt:
Variable rate debt           $  14,080   $  14,080    $   26,120     $  26,120
Fixed rate debt                 76,691      77,653        95,000        95,037
- --------------------------------------------------------------------------------
                             $  90,771   $  91,733    $  121,120     $ 121,157
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

  The fair value of variable interest rate long-term debt is deemed to
approximate book value.

  The fair value of fixed rate debt has been estimated based upon relative
changes in the Company's variable borrowing rates since the date interest rates
were fixed. At December 31, 1996, the Company had no derivative financial
instruments.

12. SUBSEQUENT EVENTS

  On February 10, 1997, the Company announced plans to reorganize its existing
operations as a subsidiary of a newly-formed holding company. Upon completion
of the reorganization, the publicly traded securities will be listed under the
name of the new holding company.

13. RESULTS OF QUARTERLY OPERATIONS

  Unaudited operating results by quarter for 1996 and 1995 are as follows (in
thousands, except per share amounts):

- --------------------------------------------------------------------------------
                           First         Second          Third         Fourth
- --------------------------------------------------------------------------------
1996
- --------------------------------------------------------------------------------
NET SALES               $147,599       $193,022       $206,455       $170,948
GROSS PROFIT              33,084         42,250         44,361         38,921
INCOME FROM OPERATIONS     4,195          9,407          9,870          4,950
NET INCOME                   750          3,530(1)       4,560          1,809
NET INCOME PER SHARE(2)      .08            .35(1)         .38            .15
STOCK PRICES PER SHARE-
  HIGH                  $ 16 1/4      $  20 1/4      $  17 1/8      $  13 7/8
  LOW                     13             15 1/4         12 3/4         11 7/8
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

1995
- --------------------------------------------------------------------------------
Net Sales               $120,519       $166,167       $178,502       $165,013
Gross profit              27,237         37,224         39,304         34,408
Income from operations     2,786          7,042          8,491          5,102
Net income                   504          2,467          3,396          1,398
Net income per share(2)      .05            .25            .35            .14
Stock prices per share-
  High                 $  15 1/4       $ 17          $  15 1/2      $  14 3/4
  Low                    11 5/16         13 1/2         14             12 1/2
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

  (1) Includes a non-cash extraordinary loss of $342,000, net of tax or, $.03
per share, arising from the early retirement of debt. (2) Net income per share
calculations are based on the average common and common equivalent shares
outstanding for each period presented. Accordingly, the total of the per share
figures for the quarter may not equal the per share figures reported for the
year.

<PAGE>
30


                                 BMC WEST CORPORATION

                       REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


  To BMC West Corporation:

  We have audited the accompanying balance sheets of BMC West Corporation (a
Delaware corporation) as of December 31, 1996 and 1995, and the related
statements of income, stockholders' equity and cash flows each of the three
years ended December 31, 1996. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements based on our audits.

  We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

  In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of BMC West Corporation as of
December 31, 1996 and 1995, and the results of its operations and cash flows for
each of the three years ended December 31, 1996 in conformity with generally
accepted accounting principles.


Boise, Idaho
February 10, 1997


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission