XML 44 R37.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Information (Summary of Information by Business Segment) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Segment Reporting Information [Line Items]        
Revenues $ 274,985 $ 320,671 $ 543,245 $ 548,798
Basis of real estate sold 11,481 56,525 21,348 60,617
Cost of goods sold 239,332 282,473 459,737 494,633
Segment selling, general and administrative expenses 21,807 20,752 41,662 41,479
Segment operating income (loss) 13,846 17,446 41,356 12,686
Depreciation, depletion and amortization 26,751 29,674 52,537 60,476
Loss (gain) on disposal of assets (328) 66 (424) 71
Adjusted EBITDDA 52,025 103,173 115,392 132,895
Timberlands [Member]        
Segment Reporting Information [Line Items]        
Revenues 74,070 71,360 150,094 139,782
Wood Products [Member]        
Segment Reporting Information [Line Items]        
Revenues 171,819 153,579 336,464 302,177
Real Estate Segment [Member]        
Segment Reporting Information [Line Items]        
Revenues 29,096 95,732 56,687 106,839
Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Revenues 302,579 348,113 597,266 600,768
Fiber costs 80,373 75,583 156,529 149,043
Freight, logging and hauling 70,183 72,382 141,560 138,820
Manufacturing costs 64,269 60,111 122,318 117,820
Finished goods inventory change 244 389 (4,823) (3,944)
Depreciation, depletion and amortization 25,699 29,153 51,353 59,432
Basis of real estate sold 11,486 56,528 21,354 60,622
Other 15,856 14,270 26,311 25,321
Cost of goods sold 268,110 307,960 513,692 546,200
Segment selling, general and administrative expenses 8,427 8,881 15,929 16,827
Segment operating income (loss) 26,042 31,272 67,645 37,741
Depreciation, depletion and amortization 26,153 28,697 50,443 58,518
Loss (gain) on disposal of assets 328 (66) 424 (71)
Adjusted EBITDDA 64,009 116,887 140,776 157,724
Operating Segments [Member] | Timberlands [Member]        
Segment Reporting Information [Line Items]        
Revenues 101,664 98,802 204,115 191,752
Fiber costs 0 0 0 0
Freight, logging and hauling 48,556 51,992 99,506 100,329
Manufacturing costs 0 0 0 0
Finished goods inventory change 0 0 0 0
Depreciation, depletion and amortization 15,172 16,790 31,005 34,415
Basis of real estate sold 0 0 0 0
Other 10,945 9,989 17,879 17,763
Cost of goods sold 74,673 78,444 147,735 151,852
Segment selling, general and administrative expenses 2,924 3,024 5,448 5,443
Segment operating income (loss) 24,067 17,334 50,932 34,457
Depreciation, depletion and amortization 15,499 16,463 30,350 33,760
Loss (gain) on disposal of assets 0 0 0 0
Adjusted EBITDDA 39,566 34,124 81,937 68,872
Operating Segments [Member] | Wood Products [Member]        
Segment Reporting Information [Line Items]        
Revenues 171,819 153,579 336,464 302,177
Fiber costs 80,373 75,583 156,529 149,043
Freight, logging and hauling 21,627 20,390 42,054 38,491
Manufacturing costs 64,269 60,111 122,318 117,820
Finished goods inventory change 244 389 (4,823) (3,944)
Depreciation, depletion and amortization 10,388 12,227 20,048 24,743
Basis of real estate sold 0 0 0 0
Other 414 25 597 118
Cost of goods sold 177,315 168,617 336,508 326,055
Segment selling, general and administrative expenses 3,604 3,928 7,065 7,745
Segment operating income (loss) (9,100) (18,966) (7,109) (31,623)
Depreciation, depletion and amortization 10,495 12,119 19,833 24,527
Loss (gain) on disposal of assets 328 (66) 424 (64)
Adjusted EBITDDA 1,723 (6,805) 13,363 (6,944)
Operating Segments [Member] | Real Estate Segment [Member]        
Segment Reporting Information [Line Items]        
Revenues 29,096 95,732 56,687 106,839
Fiber costs 0 0 0 0
Freight, logging and hauling 0 0 0 0
Manufacturing costs 0 0 0 0
Finished goods inventory change 0 0 0 0
Depreciation, depletion and amortization 139 136 300 274
Basis of real estate sold 11,486 56,528 21,354 60,622
Other 4,497 4,256 7,835 7,440
Cost of goods sold 16,122 60,899 29,449 68,293
Segment selling, general and administrative expenses 1,899 1,929 3,416 3,639
Segment operating income (loss) 11,075 32,904 23,822 34,907
Depreciation, depletion and amortization 159 115 260 231
Loss (gain) on disposal of assets 0 0 0 (7)
Adjusted EBITDDA 22,720 89,568 45,476 95,796
Corporate [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDDA [1] (13,164) (11,756) (25,313) (24,421)
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Revenues [2] (27,594) (27,442) (54,021) (51,970)
Basis of real estate sold (5) (3) (6) (5)
Adjusted EBITDDA [3] 1,180 (1,958) (71) (408)
Intersegment Eliminations [Member] | Timberlands [Member]        
Segment Reporting Information [Line Items]        
Revenues (27,594) (27,442) (54,021) (51,970)
Intersegment Eliminations [Member] | Wood Products [Member]        
Segment Reporting Information [Line Items]        
Revenues 0 0 0 0
Intersegment Eliminations [Member] | Real Estate Segment [Member]        
Segment Reporting Information [Line Items]        
Revenues $ 0 $ 0 $ 0 $ 0
[1] Corporate Adjusted EBITDDA includes costs specifically not allocated to the segments including, but not limited to, certain corporate department direct expenses and employee wages and benefits. Corporate Adjusted EBITDDA is regularly provided to the CODM.
[2] Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.
[3] Includes elimination of intersegment profit in ending Wood Products inventory for logs purchased from our Timberlands segment and LIFO adjustments.