XML 44 R28.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Summary of Revenues by Major Product

The following table represents our revenues by major product:

 

 

 

Year Ended December 31,

 

(in thousands)

 

2021

 

 

2020

 

 

2019

 

Timberlands

 

 

 

 

 

 

 

 

 

Northern region

 

 

 

 

 

 

 

 

 

Sawlogs

 

$

299,330

 

 

$

213,030

 

 

$

161,570

 

Pulpwood

 

 

1,134

 

 

 

4,502

 

 

 

5,767

 

Stumpage

 

 

 

 

 

316

 

 

 

109

 

Other

 

 

993

 

 

 

1,581

 

 

 

1,970

 

Total Northern revenues

 

 

301,457

 

 

 

219,429

 

 

 

169,416

 

 

 

 

 

 

 

 

 

 

 

Southern region

 

 

 

 

 

 

 

 

 

Sawlogs

 

 

83,836

 

 

 

93,828

 

 

 

88,048

 

Pulpwood

 

 

45,957

 

 

 

49,084

 

 

 

53,315

 

Stumpage

 

 

7,533

 

 

 

4,077

 

 

 

1,666

 

Other

 

 

10,664

 

 

 

10,101

 

 

 

10,248

 

Total Southern revenues

 

 

147,990

 

 

 

157,090

 

 

 

153,277

 

 

 

 

 

 

 

 

 

 

 

Total Timberlands revenues

 

 

449,447

 

 

 

376,519

 

 

 

322,693

 

 

 

 

 

 

 

 

 

 

 

Wood Products

 

 

 

 

 

 

 

 

 

Lumber

 

 

816,149

 

 

 

573,069

 

 

 

396,648

 

Residuals and Panels

 

 

172,739

 

 

 

125,336

 

 

 

143,760

 

Total Wood Products revenues

 

 

988,888

 

 

 

698,405

 

 

 

540,408

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

 

 

 

 

 

Rural real estate

 

 

37,622

 

 

 

81,979

 

 

 

49,675

 

Development real estate

 

 

16,751

 

 

 

14,979

 

 

 

22,363

 

Other

 

 

9,440

 

 

 

7,458

 

 

 

6,834

 

Total Real Estate revenues

 

 

63,813

 

 

 

104,416

 

 

 

78,872

 

 

 

 

 

 

 

 

 

 

 

Total segment revenues

 

 

1,502,148

 

 

 

1,179,340

 

 

 

941,973

 

Intersegment Timberlands revenues1

 

 

(164,713

)

 

 

(138,410

)

 

 

(114,875

)

Total consolidated revenues

 

$

1,337,435

 

 

$

1,040,930

 

 

$

827,098

 

 

1

Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.

Summary of Information by Business Segment

The following table summarizes information for each of the company’s reportable segments and includes a reconciliation of Total Adjusted EBITDDA to income before income taxes. Corporate information is included to reconcile segment data to the Consolidated Financial Statements.

 

 

 

Year Ended December 31,

 

(in thousands)

 

2021

 

 

2020

 

 

2019

 

Adjusted EBITDDA:

 

 

 

 

 

 

 

 

 

Timberlands

 

$

262,944

 

 

$

182,802

 

 

$

133,987

 

Wood Products

 

 

393,858

 

 

 

176,095

 

 

 

12,901

 

Real Estate

 

 

47,457

 

 

 

86,476

 

 

 

62,650

 

Corporate

 

 

(47,393

)

 

 

(48,451

)

 

 

(36,257

)

Eliminations and adjustments

 

 

(3,995

)

 

 

(14,694

)

 

 

5,662

 

Total Adjusted EBITDDA

 

 

652,871

 

 

 

382,228

 

 

 

178,943

 

Interest expense, net1

 

 

(29,275

)

 

 

(29,463

)

 

 

(30,361

)

Depreciation, depletion and amortization

 

 

(75,633

)

 

 

(76,261

)

 

 

(70,417

)

Basis of real estate sold

 

 

(27,360

)

 

 

(25,348

)

 

 

(20,554

)

Net gain on fire damage

 

 

3,361

 

 

 

 

 

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

(5,512

)

Pension settlement charge

 

 

 

 

 

(42,988

)

 

 

 

Non-operating pension and other postretirement employee benefits

 

 

(13,227

)

 

 

(14,226

)

 

 

(3,739

)

(Loss) gain on fixed assets

 

 

(1,721

)

 

 

11

 

 

 

(865

)

Gain on sale of facility

 

 

 

 

 

 

 

 

9,176

 

Income before income taxes

 

$

509,016

 

 

$

193,953

 

 

$

56,671

 

 

1

Includes amortization of bond discounts and deferred loan fees.

 

The following table summarizes additional reportable segment financial information:

 

 

 

Year Ended December 31,

 

(in thousands)

 

2021

 

 

2020

 

 

2019

 

Depreciation, depletion and amortization:

 

 

 

 

 

 

 

 

 

Timberlands

 

$

45,403

 

 

$

51,047

 

 

$

46,601

 

Wood Products

 

 

28,802

 

 

 

23,611

 

 

 

22,059

 

Real Estate

 

 

640

 

 

 

620

 

 

 

678

 

Corporate

 

 

788

 

 

 

983

 

 

 

1,079

 

 

 

 

75,633

 

 

 

76,261

 

 

 

70,417

 

Bond discount and deferred loan fees1

 

 

1,792

 

 

 

1,624

 

 

 

1,688

 

Total depreciation, depletion and amortization

 

$

77,425

 

 

$

77,885

 

 

$

72,105

 

Basis of real estate sold:

 

 

 

 

 

 

 

 

 

Real Estate

 

$

27,381

 

 

$

25,990

 

 

$

20,749

 

Elimination and adjustments

 

 

(21

)

 

 

(642

)

 

 

(195

)

Total basis of real estate sold

 

$

27,360

 

 

$

25,348

 

 

$

20,554

 

Assets:

 

 

 

 

 

 

 

 

 

Timberlands2

 

 

1,713,582

 

 

 

1,617,809

 

 

 

1,655,407

 

Wood Products

 

 

435,300

 

 

 

421,066

 

 

 

398,465

 

Real Estate3

 

 

81,561

 

 

 

89,509

 

 

 

87,421

 

 

 

 

2,230,443

 

 

 

2,128,384

 

 

 

2,141,293

 

Corporate

 

 

304,772

 

 

 

252,681

 

 

 

93,766

 

Total consolidated assets

 

$

2,535,215

 

 

$

2,381,065

 

 

$

2,235,059

 

Capital Expenditures:4

 

 

 

 

 

 

 

 

 

Timberlands

 

$

16,163

 

 

$

16,252

 

 

$

17,500

 

Wood Products

 

 

38,360

 

 

 

21,565

 

 

 

37,232

 

Real Estate5

 

 

9,798

 

 

 

7,088

 

 

 

8,053

 

 

 

 

64,321

 

 

 

44,905

 

 

 

62,785

 

Corporate

 

 

256

 

 

 

728

 

 

 

1,317

 

Total capital expenditures

 

$

64,577

 

 

$

45,633

 

 

$

64,102

 

 

1

Included within interest expense in the Consolidated Statements of Operations.

2

We do not report rural real estate separate from Timberlands as we do not report these assets separately to management.

3

Real Estate assets primarily consist of the master planned community development and a country club, both located in Arkansas.

4

Does not include the acquisition of timber and timberlands, all of which were acquired by our Timberlands segment.

5

Real Estate capital expenditures include development expenditures of $9.2 million, $6.7 million and $7.3 million for the years ended December 31, 2021, 2020 and 2019, respectively.