XML 33 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information
6 Months Ended
Jun. 30, 2018
Segment Reporting [Abstract]  
Segment Information

NOTE 17. SEGMENT INFORMATION

Our businesses are organized into three reportable operating segments: Resource, Wood Products and Real Estate. Management activities in the Resource segment include planting and harvesting trees and building and maintaining roads. The Resource segment also generates revenues from non-timber resources such as hunting leases, recreation permits and leases, mineral rights leases, oil and gas royalties, biomass production and carbon sequestration. The Wood Products segment manufactures and markets lumber, plywood and MDF. The business of our Real Estate segment includes the sale of land holdings deemed non-strategic or identified as having higher and better use alternatives. The Real Estate segment also engages in master planned communities and development activities.

Effective February 20, 2018, we changed our operating segment disclosures in order to reflect the new measure of operating profit discussed below that management uses to allocate resources and assess performance. Management adopted the new measure due to the merger with Deltic. The significant increase in the company’s post-merger assets and the related fair value purchase accounting adjustments to acquired Deltic assets created a lack of comparability associated with the historical performance measures. This change has been reflected in the segment information for the three and six months ended June 30, 2018. The segment information presented for comparative purposes for the three and six months ended June 30, 2017 has also been revised to reflect this change.

The reporting segments follow the same accounting policies used for our Condensed Consolidated Financial Statements, with the exception of the valuation of inventories. All segment inventories are reported using the average cost method and the LIFO reserve is recorded at the corporate level. Management primarily evaluates the performance of its segments and allocates resources to them based upon Adjusted EBITDDA. EBITDDA is calculated as net income (loss) before interest expense, income taxes, basis of real estate sold, depreciation, depletion and amortization. Adjusted EBITDDA excludes certain specific items that are considered to hinder comparison of the performance of our businesses either year-on-year or with other businesses. Although Adjusted EBITDDA is not a measure of financial condition or performance determined in accordance with GAAP, the company uses Adjusted EBITDDA to compare the operating performance of its segments on a consistent basis and to evaluate the performance and effectiveness of its operational strategies. The company’s calculation of Adjusted EBITDDA may not be comparable to that reported by other companies.  

The following table summarizes information on revenues, Adjusted EBITDDA, depreciation, depletion and amortization and basis of real estate sold for each of the company’s reportable segments and includes a reconciliation of total Adjusted EBITDDA to income before income taxes:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(Dollars in thousands)

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource

 

$

92,511

 

 

$

55,924

 

 

$

169,017

 

 

$

107,692

 

Wood Products

 

 

193,585

 

 

 

114,529

 

 

 

333,400

 

 

 

210,121

 

Real Estate

 

 

16,431

 

 

 

8,136

 

 

 

26,986

 

 

 

22,640

 

 

 

 

302,527

 

 

 

178,589

 

 

 

529,403

 

 

 

340,453

 

Intersegment Resource revenues1

 

 

(34,294

)

 

 

(15,360

)

 

 

(61,273

)

 

 

(27,543

)

Consolidated revenues

 

$

268,233

 

 

$

163,229

 

 

$

468,130

 

 

$

312,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource

 

$

43,691

 

 

$

23,823

 

 

$

81,388

 

 

$

43,166

 

Wood Products

 

 

51,566

 

 

 

23,496

 

 

 

80,516

 

 

 

34,265

 

Real Estate

 

 

12,300

 

 

 

6,779

 

 

 

20,302

 

 

 

20,239

 

Corporate

 

 

(11,264

)

 

 

(9,009

)

 

 

(19,980

)

 

 

(16,701

)

Eliminations and adjustments

 

 

(2,085

)

 

 

988

 

 

 

(3,286

)

 

 

2,028

 

Total Adjusted EBITDDA

 

 

94,208

 

 

 

46,077

 

 

 

158,940

 

 

 

82,997

 

Basis of real estate sold

 

 

(2,820

)

 

 

(982

)

 

 

(6,425

)

 

 

(5,772

)

Depreciation, depletion and amortization

 

 

(20,950

)

 

 

(6,271

)

 

 

(33,146

)

 

 

(12,600

)

Interest expense, net

 

 

(9,356

)

 

 

(7,348

)

 

 

(15,016

)

 

 

(12,318

)

Non-operating pension and other postretirement employee benefits

 

 

(1,908

)

 

 

(1,286

)

 

 

(3,765

)

 

 

(3,192

)

Gain (loss) on fixed assets

 

 

(3

)

 

 

(30

)

 

 

1

 

 

 

(16

)

Gain on lumber price swap

 

 

 

 

 

3,265

 

 

 

 

 

 

3,265

 

Inventory purchase price adjustment in cost of goods sold2

 

 

 

 

 

 

 

 

(1,849

)

 

 

 

Deltic merger-related costs3

 

 

(1,018

)

 

 

 

 

 

(20,273

)

 

 

 

Income before income taxes

 

$

58,153

 

 

$

33,425

 

 

$

78,467

 

 

$

52,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource

 

$

14,598

 

 

$

4,274

 

 

$

23,244

 

 

$

8,658

 

Wood Products

 

 

6,069

 

 

 

1,839

 

 

 

9,423

 

 

 

3,666

 

Real Estate

 

 

77

 

 

 

 

 

 

117

 

 

 

1

 

Corporate

 

 

206

 

 

 

158

 

 

 

362

 

 

 

275

 

 

 

 

20,950

 

 

 

6,271

 

 

 

33,146

 

 

 

12,600

 

Bond discounts and deferred loan fees4

 

 

655

 

 

 

370

 

 

 

1,094

 

 

 

743

 

Total depreciation, depletion and amortization

 

$

21,605

 

 

$

6,641

 

 

$

34,240

 

 

$

13,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis of real estate sold:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

$

2,896

 

 

$

1,047

 

 

$

6,619

 

 

$

5,856

 

Eliminations and adjustments

 

 

(76

)

 

 

(65

)

 

 

(194

)

 

 

(84

)

Total basis of real estate sold

 

$

2,820

 

 

$

982

 

 

$

6,425

 

 

$

5,772

 

1

Intersegment revenues are based on prevailing market prices of logs sold by our Resource segment to the Wood Products segment.

2

The effect on cost of goods sold for fair value adjustments to the carrying amounts of inventory acquired in business combinations.

3

For integration and restructuring costs related to the merger with Deltic see Note 14: Merger, Integration and Other Costs.

4

Bond discounts and deferred loan fees are reported within interest expense, net on the Condensed Consolidated Statement of Income.


A reconciliation of our business segment total assets to total assets in the Condensed Consolidated Balance Sheet is as follows:

(Dollars in thousands)

 

June 30, 2018

 

 

December 31, 2017

 

Total assets:

 

 

 

 

 

 

 

 

Resource1

 

$

1,725,559

 

 

$

670,240

 

Wood Products

 

 

457,370

 

 

 

154,479

 

Real Estate2

 

 

89,595

 

 

 

 

 

 

 

2,272,524

 

 

 

824,719

 

Corporate

 

 

124,625

 

 

 

128,360

 

Total consolidated assets

 

$

2,397,149

 

 

$

953,079

 

 

 

 

 

 

 

 

 

 

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

2          Real Estate assets primarily consist of real estate development acquired with the Deltic merger.