XML 45 R31.htm IDEA: XBRL DOCUMENT v3.24.0.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2023
Segment Reporting [Abstract]  
Summary of Revenues by Major Product

The following table represents our revenues by major product:

 

 

 

Year Ended December 31,

 

(in thousands)

 

2023

 

 

2022

 

 

2021

 

Timberlands

 

 

 

 

 

 

 

 

 

Northern region

 

 

 

 

 

 

 

 

 

Sawlogs

 

$

174,498

 

 

$

286,970

 

 

$

299,330

 

Pulpwood

 

 

1,247

 

 

 

2,038

 

 

 

1,134

 

Other

 

 

1,445

 

 

 

1,131

 

 

 

993

 

Total Northern revenues

 

 

177,190

 

 

 

290,139

 

 

 

301,457

 

 

 

 

 

 

 

 

 

 

 

Southern region

 

 

 

 

 

 

 

 

 

Sawlogs

 

 

121,940

 

 

 

106,582

 

 

 

83,836

 

Pulpwood

 

 

68,104

 

 

 

60,363

 

 

 

45,957

 

Stumpage

 

 

27,206

 

 

 

13,903

 

 

 

7,533

 

Other

 

 

16,637

 

 

 

14,603

 

 

 

10,664

 

Total Southern revenues

 

 

233,887

 

 

 

195,451

 

 

 

147,990

 

 

 

 

 

 

 

 

 

 

 

Total Timberlands revenues

 

 

411,077

 

 

 

485,590

 

 

 

449,447

 

 

 

 

 

 

 

 

 

 

 

Wood Products

 

 

 

 

 

 

 

 

 

Lumber

 

 

498,308

 

 

 

744,139

 

 

 

816,149

 

Residuals and Panels

 

 

137,364

 

 

 

168,473

 

 

 

172,739

 

Total Wood Products revenues

 

 

635,672

 

 

 

912,612

 

 

 

988,888

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

 

 

 

 

 

Rural real estate

 

 

54,542

 

 

 

48,039

 

 

 

37,622

 

Development real estate

 

 

20,582

 

 

 

33,561

 

 

 

16,751

 

Other

 

 

12,864

 

 

 

9,891

 

 

 

9,440

 

Total Real Estate revenues

 

 

87,988

 

 

 

91,491

 

 

 

63,813

 

 

 

 

 

 

 

 

 

 

 

Total segment revenues

 

 

1,134,737

 

 

 

1,489,693

 

 

 

1,502,148

 

Intersegment Timberlands revenues1

 

 

(110,656

)

 

 

(158,913

)

 

 

(164,713

)

Other intersegment revenues

 

 

(6

)

 

 

 

 

 

 

Total consolidated revenues

 

$

1,024,075

 

 

$

1,330,780

 

 

$

1,337,435

 

 

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)

 

2023

 

 

2022

 

 

2021

 

Adjusted EBITDDA:

 

 

 

 

 

 

 

 

 

Timberlands

 

$

151,321

 

 

$

249,373

 

 

$

262,944

 

Wood Products

 

 

20,487

 

 

 

290,907

 

 

 

393,858

 

Real Estate

 

 

67,775

 

 

 

73,258

 

 

 

47,457

 

Corporate

 

 

(45,406

)

 

 

(49,314

)

 

 

(47,393

)

Eliminations and adjustments

 

 

6,057

 

 

 

9,931

 

 

 

(3,995

)

Total Adjusted EBITDDA

 

 

200,234

 

 

 

574,155

 

 

 

652,871

 

Interest expense, net1

 

 

(24,218

)

 

 

(27,400

)

 

 

(29,275

)

Depreciation, depletion and amortization

 

 

(119,518

)

 

 

(96,700

)

 

 

(75,633

)

Basis of real estate sold

 

 

(31,392

)

 

 

(29,921

)

 

 

(27,360

)

Environmental charge

 

 

 

 

 

(5,550

)

 

 

 

CatchMark merger-related expenses

 

 

(2,453

)

 

 

(27,325

)

 

 

 

Gain on fire damage

 

 

39,436

 

 

 

34,505

 

 

 

3,361

 

Pension settlement charge

 

 

 

 

 

(14,165

)

 

 

 

Non-operating pension and other postretirement employee benefits

 

 

(914

)

 

 

(8,138

)

 

 

(13,227

)

Loss on fixed assets

 

 

(557

)

 

 

(82

)

 

 

(1,721

)

Other

 

 

1,267

 

 

 

(67

)

 

 

 

Income before income taxes

 

$

61,885

 

 

$

399,312

 

 

$

509,016

 

 

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)

 

2023

 

 

2022

 

 

2021

 

Depreciation, depletion and amortization:

 

 

 

 

 

 

 

 

 

Timberlands

 

$

75,009

 

 

$

59,532

 

 

$

45,403

 

Wood Products

 

 

43,506

 

 

 

35,953

 

 

 

28,802

 

Real Estate

 

 

526

 

 

 

695

 

 

 

640

 

Corporate

 

 

477

 

 

 

520

 

 

 

788

 

 

 

 

119,518

 

 

 

96,700

 

 

 

75,633

 

Bond discount and deferred loan fees1

 

 

1,636

 

 

 

1,534

 

 

 

1,792

 

Total depreciation, depletion and amortization

 

$

121,154

 

 

$

98,234

 

 

$

77,425

 

Basis of real estate sold:

 

 

 

 

 

 

 

 

 

Real Estate

 

$

31,431

 

 

$

29,932

 

 

$

27,381

 

Elimination and adjustments

 

 

(39

)

 

 

(11

)

 

 

(21

)

Total basis of real estate sold

 

$

31,392

 

 

$

29,921

 

 

$

27,360

 

Assets:

 

 

 

 

 

 

 

 

 

Timberlands2

 

$

2,476,147

 

 

$

2,545,608

 

 

$

1,713,582

 

Wood Products

 

 

498,782

 

 

 

441,196

 

 

 

435,300

 

Real Estate3

 

 

74,242

 

 

 

71,949

 

 

 

81,561

 

 

 

 

3,049,171

 

 

 

3,058,753

 

 

 

2,230,443

 

Corporate

 

 

382,085

 

 

 

491,802

 

 

 

304,772

 

Total consolidated assets

 

$

3,431,256

 

 

$

3,550,555

 

 

$

2,535,215

 

Capital Expenditures:4

 

 

 

 

 

 

 

 

 

Timberlands

 

$

23,922

 

 

$

17,752

 

 

$

16,163

 

Wood Products

 

 

94,688

 

 

 

55,913

 

 

 

38,360

 

Real Estate5

 

 

12,187

 

 

 

8,757

 

 

 

9,798

 

 

 

 

130,797

 

 

 

82,422

 

 

 

64,321

 

Corporate

 

 

486

 

 

 

374

 

 

 

256

 

Total capital expenditures

 

$

131,283

 

 

$

82,796

 

 

$

64,577

 

 

1

Included within interest expense, net in the Consolidated Statements of Operations.

2

We do not report rural real estate separately 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 $11.5 million, $8.1 million and $9.2 million for the years ended December 31, 2023, 2022 and 2021, respectively.