0001564590-19-001874.txt : 20190205 0001564590-19-001874.hdr.sgml : 20190205 20190204200436 ACCESSION NUMBER: 0001564590-19-001874 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190204 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190205 DATE AS OF CHANGE: 20190204 FILER: COMPANY DATA: COMPANY CONFORMED NAME: POTLATCHDELTIC CORP CENTRAL INDEX KEY: 0001338749 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 820156045 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32729 FILM NUMBER: 19565934 BUSINESS ADDRESS: STREET 1: 601 WEST FIRST AVENUE STREET 2: SUITE 1600 CITY: SPOKANE STATE: WA ZIP: 99201 BUSINESS PHONE: (509) 835-1500 MAIL ADDRESS: STREET 1: 601 WEST FIRST AVENUE STREET 2: SUITE 1600 CITY: SPOKANE STATE: WA ZIP: 99201 FORMER COMPANY: FORMER CONFORMED NAME: POTLATCH CORP DATE OF NAME CHANGE: 20060206 FORMER COMPANY: FORMER CONFORMED NAME: Potlatch Holdings, Inc. DATE OF NAME CHANGE: 20050914 8-K 1 pch-8k_20181231.htm 8-K pch-8k_20181231.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report: February 4, 2019 (Date of earliest event reported)

 

PotlatchDeltic Corporation

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

001-32729

 

82-0156045

(State or Other Jurisdiction

of Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer

Identification Number)

 

 

 

 

 

601 W. First Avenue, Suite 1600,

Spokane WA

 

 

 

99201

(Address of principal executive offices)

 

 

 

(Zip Code)

509-835-1500

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act).    

 

 

 

 

 


 

Item 2.02   Results of Operations and Financial Condition

On February 4, 2019, PotlatchDeltic Corporation announced its results of operations and financial condition for the fourth quarter and full year ended December 31, 2018. The press release containing this announcement is furnished as Exhibit 99.1 hereto.

The information in this Form 8-K and the Exhibits attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

Item 9.01   Financial Statements and Exhibits

 

(d) The following items are furnished as exhibits to this report.

 

 

 

 

2


 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: February 4, 2019

 

PotlatchDeltic Corporation

 

 

 

By:

 

/s/ Lorrie D. Scott

 

 

Lorrie D. Scott

 

 

Vice President, General Counsel and Corporate Secretary

 

3


 

EXHIBIT INDEX

 

 

 

4

EX-99.1 2 pch-ex991_6.htm EX-99.1 pch-ex991_6.htm

 

 

Exhibit 99.1

 

News Release

For immediate release:

 

Contact:

(Investors)

(Media)

 

 

Jerry Richards

Anna Torma

 

 

509.835.1521

509.835.1558

 

 

PotlatchDeltic Corporation Reports Fourth Quarter and Full Year 2018 Results

SPOKANE, Wash., February 4, 2019 (GLOBE NEWSWIRE) – PotlatchDeltic Corporation (Nasdaq:PCH) today reported net income of $1.8 million, or $0.03 per diluted share, on revenues of $217.3 million for the quarter ended December 31, 2018. Excluding after-tax special items consisting of Deltic merger-related costs, adjusted net income was $2.7 million, or $0.04 per diluted share for the fourth quarter of 2018. Net income was $11.6 million, or $0.28 per diluted share, on revenues of $175.2 million in the quarter ended December 31, 2017. Excluding after-tax special items, consisting primarily of a charge related to tax legislation and Deltic merger-related costs, adjusted net income was $25.7 million, or $0.62 per diluted share for the fourth quarter of 2017.

Net income for the full year 2018 was $122.9 million, or $1.99 per diluted share, on revenues of $974.6 million. Excluding after-tax special items, consisting primarily of a tax benefit related to contributions made to our qualified pension plans, and Deltic merger-related costs, adjusted net income was $141.4 million, or $2.28 per diluted share for 2018. Net income was $86.5 million, or $2.10 per diluted share for the full year 2017. Excluding after-tax special items, consisting primarily of a charge related to tax legislation, Deltic merger-related costs and environmental charges for Avery Landing, adjusted net income was $103.6 million, or $2.51 per diluted share for 2017.

Highlights

 

Generated $297 million of Adjusted EBITDDA in 2018

 

Completed $222 million Deltic earnings and profits special distribution in Q4 2018, consisting of $44.4 million of cash and 4.8 million shares

 

Increased regular, quarterly dividend payout 7.7% effective Q4 2018

 

Announced agreement to sell the legacy Deltic MDF facility for $92 million; transaction scheduled to close later this month

 

Refinanced $150 million of 7.5% debt last week, reducing annual interest expense run rate over $5 million

“2018 was a very successful year by every measure,” said Mike Covey, chairman and chief executive officer. “We grew meaningfully by merging with Deltic Timber Corporation early in the year, generated $297 million of Adjusted EBITDDA and returned $147 million of cash to shareholders.  These accomplishments are a tribute to the hard work and dedication of our employees,” stated Mr. Covey.

 

 

 

 

1

 


 

 

 

 

Financial Highlights

 

($ in millions, except per share data - unaudited)

 

Q4 2018

 

 

Q3 2018

 

 

Q4 2017

 

 

Revenues

 

$

217.3

 

 

$

289.2

 

 

$

175.2

 

 

Net income

 

$

1.8

 

 

$

60.4

 

 

$

11.6

 

 

Weighted average shares outstanding, diluted (in thousands)

 

 

68,110

 

 

 

64,722

 

 

 

41,301

 

 

Net income per diluted share

 

$

0.03

 

 

$

0.93

 

 

$

0.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

2.7

 

 

$

56.3

 

 

$

25.7

 

 

Adjusted net income per diluted share

 

$

0.04

 

 

$

0.87

 

 

$

0.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDDA

 

$

36.4

 

 

$

101.8

 

 

$

50.5

 

 

Distributions per share

 

$

3.94

 

 

$

0.40

 

 

$

0.40

 

 

Net cash from operations

 

$

30.5

 

 

$

53.0

 

 

$

33.3

 

 

Cash and cash equivalents

 

$

76.6

 

 

$

137.5

 

 

$

120.5

 

 

 

Consolidated results include Deltic Timber beginning February 21, 2018. The financial statements included within this release do not include Deltic Timber’s financial results for any period prior to the merger date.

Business Performance: Q4 2018 vs. Q3 2018

Resource

Fourth Quarter 2018 Highlights

 

Northern harvest volumes declined seasonally

 

Northern sawlog prices decreased 32% driven by lower lumber index pricing

 

Southern harvest volumes were constrained by unseasonably wet weather

 

Southern sawlog prices decreased 8% due primarily to a lower mix of hardwood sawlogs

 

Log & haul costs decreased due to lower harvest volumes

 

($ in millions - unaudited)

 

Q4 2018

 

 

Q3 2018

 

 

$ Change

 

Segment Revenues

 

$

74.5

 

 

$

111.4

 

 

$

(36.9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDDA

 

$

29.8

 

 

$

58.7

 

 

$

(28.9

)

 

Wood Products

Fourth Quarter 2018 Highlights

 

Lumber price realizations declined 24%

 

Lumber shipments decreased 20 MMBF

 

($ in millions - unaudited)

 

Q4 2018

 

 

Q3 2018

 

 

$ Change

 

Segment Revenues

 

$

148.5

 

 

$

199.0

 

 

$

(50.5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDDA

 

$

3.6

 

 

$

46.5

 

 

$

(42.9

)

 

 

2

 


 

 

Real Estate

Fourth Quarter 2018 Highlights

 

Sold 2,566 acres of rural real estate at an average price of $2,449 per acre

 

Sold commercial land in the Chenal master plan community in Little Rock, AR for $4.5 million

 

Unseasonably wet weather delayed completion of lots expected to be sold Q4 2018

 

($ in millions - unaudited)

 

Q4 2018

 

 

Q3 2018

 

 

$ Change

 

Segment Revenues

 

$

16.4

 

 

$

11.2

 

 

$

5.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDDA

 

$

12.6

 

 

$

7.4

 

 

$

5.2

 

 

Outlook

“As we look to 2019, we remain optimistic that lumber prices will continue a slow steady increase as the building season begins in earnest later in the first quarter.  We expect U.S. housing starts to be modestly higher this year while repair and remodel markets remain strong.  We plan to harvest just over 6 million tons in our Resource segment, ship 1.1 billion board feet of lumber and sell approximately 20,000 acres and 150 residential lots in our Real Estate segment in 2019,” concluded Mr. Covey.

 

Non-GAAP Measures

This press release includes certain non-GAAP financial measures, which management believes are useful to investors, securities analysts and other interested parties. These non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP.

 

Management uses Adjusted EBITDDA to evaluate the performance of the company. This is a non-GAAP measure that represents EBITDDA before certain items that impact comparison of the performance of our business either period-over-period or with other businesses.

 

Adjusted Net Income and Adjusted Net Income Per Diluted Share are non-GAAP measures that represent GAAP net income and GAAP net earnings per diluted share before certain items that impact the ability of investors, securities analysts and other interested parties to compare the performance of our business, either period-over-period or with other businesses.

 

Reconciliations to GAAP are set forth in the accompanying schedules.

Conference Call Information

A live conference call and webcast will be held Tuesday, February 5, 2019, at 9:00 a.m. Pacific Time (12:00 p.m. Eastern Time). Investors may access the webcast at www.potlatchdeltic.com by clicking on the Investor Resources link or by conference call at 1-877-823-6919 for U.S./Canada and 1-647-689-5576 for international callers. Participants will be asked to provide conference I.D. number 9649607. Supplemental materials that will be discussed during the call are available on the website.

A replay of the conference call will be available two hours following the call until February 12, 2019 by calling

1-800-585-8367 for U.S./Canada or 1-416-621-4642 for international callers. Callers must enter conference I.D. number 9649607 to access the replay.

About PotlatchDeltic

PotlatchDeltic (NASDAQ:PCH) is a leading Real Estate Investment Trust (REIT) that owns nearly 2 million acres of timberlands in Alabama, Arkansas, Idaho, Louisiana, Minnesota and Mississippi. Through its taxable REIT subsidiary, the

 

3

 


 

 

company also operates six sawmills, an industrial-grade plywood mill, a medium density fiberboard plant, a residential and commercial real estate development business and a rural timberland sales program. PotlatchDeltic, a leader in sustainable forest practices, is dedicated to long-term stewardship and sustainable management of its timber resources. More information can be found at www.potlatchdeltic.com.

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Litigation Reform Act of 1995 as amended, including without limitation, our expectations regarding the U.S. housing market; strong repair and remodel market; lumber demand and pricing; 2019 lumber shipments; Northern and Southern log and pulpwood sales and pricing; 2019 timber harvest; real estate sales and cost basis; the direction of our business markets; business conditions; the closing of the sale of our MDF business to Roseburg Forest Products, estimated proceeds of sale and expected cash balance after closing of the sale; the reduction of interest expense as a result of Farm Credit patronage; 2019 capital expenditures; 2019 interest expense per quarter; 2019 corporate expense; 2019 income tax; dividend payout ratio; and similar matters. You should carefully read forward-looking statements, including statements that contain these words, because they discuss the future expectations or state other “forward-looking” information about PotlatchDeltic. A number of important factors could cause actual results or events to differ materially from those indicated by such forward-looking statements, many of which are beyond PotlatchDeltic’s control, including the U.S. housing market; changes in timberland values; changes in timber harvest levels on the company's lands; changes in timber prices; changes in policy regarding governmental timber sales; availability of logging contractors and shipping capacity; changes in the United States and international economies; changes in interest rates; changes in the level of construction activity; changes in Asia demand; changes in tariffs, quotas and trade agreements involving wood products; currency fluctuation; changes in demand for our products; changes in production and production capacity in the forest products industry; competitive pricing pressures for our products; unanticipated manufacturing disruptions; changes in general and industry-specific environmental laws and regulations; unforeseen environmental liabilities or expenditures; weather conditions; restrictions on harvesting due to fire danger; changes in raw material, fuel and other costs; share price; the successful execution of the company’s strategic plans; the company’s ability to meet expectations; the company’s ability to complete the sale of the MDF business to Roseburg Forest Products or to satisfy the conditions to the closing of the transaction; and the other factors described in PotlatchDeltic’s Annual Report on Form 10-K and in the company’s other filings with the SEC. PotlatchDeltic assumes no obligation to update the information in this communication, except as otherwise required by law. Readers are cautioned not to place undue reliance on these forward-looking statements, all of which speak only as of the date hereof.

 

 

4

 


 

 

 

PotlatchDeltic Corporation

Condensed Consolidated Statements of Income

Unaudited

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

(Dollars in thousands, except per share amount)

 

2018

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

$

217,250

 

 

$

289,199

 

 

$

175,244

 

 

$

974,579

 

 

$

678,595

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

192,000

 

 

 

195,584

 

 

 

120,812

 

 

 

707,645

 

 

 

469,393

 

Selling, general and administrative expenses

 

 

14,412

 

 

 

14,901

 

 

 

12,309

 

 

 

59,861

 

 

 

49,996

 

Environmental charges for Avery Landing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,978

 

Deltic merger-related costs

 

 

874

 

 

 

972

 

 

 

3,382

 

 

 

22,119

 

 

 

3,409

 

Loss (gain) on lumber price swap

 

 

 

 

 

 

 

 

97

 

 

 

 

 

 

(1,088

)

 

 

 

207,286

 

 

 

211,457

 

 

 

136,600

 

 

 

789,625

 

 

 

526,688

 

Operating income

 

 

9,964

 

 

 

77,742

 

 

 

38,644

 

 

 

184,954

 

 

 

151,907

 

Interest expense, net

 

 

(10,102

)

 

 

(10,109

)

 

 

(7,395

)

 

 

(35,227

)

 

 

(27,049

)

Non-operating pension and other postretirement costs1

 

 

(1,941

)

 

 

(1,942

)

 

 

(1,596

)

 

 

(7,648

)

 

 

(6,384

)

Income (loss) before income taxes

 

 

(2,079

)

 

 

65,691

 

 

 

29,653

 

 

 

142,079

 

 

 

118,474

 

Income tax (provision) benefit

 

 

3,878

 

 

 

(5,355

)

 

 

(18,065

)

 

 

(19,199

)

 

 

(32,021

)

Net income

 

$

1,799

 

 

$

60,336

 

 

$

11,588

 

 

$

122,880

 

 

$

86,453

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

0.96

 

 

$

0.28

 

 

$

2.03

 

 

$

2.12

 

Diluted

 

$

0.03

 

 

$

0.93

 

 

$

0.28

 

 

$

1.99

 

 

$

2.10

 

Regular dividends per share

 

$

0.40

 

 

$

0.40

 

 

$

0.40

 

 

$

1.60

 

 

$

1.525

 

Special distribution per share2

 

$

3.54

 

 

$

 

 

$

 

 

$

3.54

 

 

$

 

Weighted-average shares outstanding (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

65,486

 

 

 

62,986

 

 

 

40,839

 

 

 

60,534

 

 

 

40,824

 

Diluted

 

 

68,110

 

 

 

64,722

 

 

 

41,301

 

 

 

61,814

 

 

 

41,227

 

1

We adopted ASU No. 2017-07, Compensation – Retirement Benefits (Topic 715), Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, retrospectively on January 1, 2018 and have reclassified non-service costs from operating expenses to non-operating costs. There was no change to income (loss) before income taxes.

2

Deltic earnings and profit special distribution of $222 million, paid on November 15, 2018.

 

 

 

5

 


 

 

 

PotlatchDeltic Corporation

Condensed Consolidated Balance Sheets

Unaudited

 

 

 

 

At December 31,

 

 

 

2018

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

76,639

 

 

$

120,457

 

Customer receivables, net

 

 

21,405

 

 

 

11,240

 

Inventories, net

 

 

60,805

 

 

 

50,132

 

Other current assets

 

 

22,675

 

 

 

11,478

 

Assets held for sale

 

 

80,674

 

 

 

 

Total current assets

 

 

262,198

 

 

 

193,307

 

Property, plant and equipment, net

 

 

272,193

 

 

 

77,229

 

Investment in real estate held for development and sale

 

 

79,537

 

 

 

 

Timber and timberlands, net

 

 

1,673,573

 

 

 

654,476

 

Deferred tax assets, net

 

 

 

 

 

19,796

 

Intangible assets, net

 

 

17,828

 

 

 

 

Other long-term assets

 

 

21,281

 

 

 

8,271

 

Total assets

 

$

2,326,610

 

 

$

953,079

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

60,993

 

 

$

55,201

 

Current portion of long-term debt

 

 

39,973

 

 

 

14,263

 

Current portion of pension and other postretirement employee benefits

 

 

5,997

 

 

 

5,334

 

Liabilities held for sale

 

 

29,321

 

 

 

 

Total current liabilities

 

 

136,284

 

 

 

74,798

 

Long-term debt

 

 

715,391

 

 

 

559,056

 

Pension and other postretirement employee benefits

 

 

110,659

 

 

 

103,524

 

Deferred tax liabilities, net

 

 

32,767

 

 

 

 

Other long-term obligations

 

 

16,730

 

 

 

15,159

 

Total liabilities

 

 

1,011,831

 

 

 

752,537

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock, $1 par value

 

 

67,570

 

 

 

40,612

 

Additional paid-in capital

 

 

1,659,031

 

 

 

359,144

 

Accumulated deficit1

 

 

(282,391

)

 

 

(104,363

)

Accumulated other comprehensive loss

 

 

(129,431

)

 

 

(94,851

)

Total stockholders’ equity

 

 

1,314,779

 

 

 

200,542

 

Total liabilities and stockholders' equity

 

$

2,326,610

 

 

$

953,079

 

1

A special distribution of $222 million was paid on November 15, 2018.  The special distribution represents the accumulated earnings and profits of Deltic Timber Corporation as of February 20, 2018, the date Deltic merged into a wholly-owned subsidiary of PotlatchDeltic.  $44.4 million of the special distribution was paid in cash, while the remaining balance was paid in shares of PotlatchDeltic’s common stock.

 

6

 


 

 

 

PotlatchDeltic Corporation

Condensed Consolidated Statements of Cash Flows

Unaudited

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31, 2018

 

 

September 30, 2018

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2017

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,799

 

 

$

60,336

 

 

$

11,588

 

 

$

122,880

 

 

$

86,453

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

19,476

 

 

 

19,445

 

 

 

8,004

 

 

 

73,161

 

 

 

29,912

 

Basis of real estate sold

 

 

6,025

 

 

 

4,248

 

 

 

476

 

 

 

16,698

 

 

 

6,827

 

Change in deferred taxes

 

 

(1,718

)

 

 

11,081

 

 

 

16,289

 

 

 

12,161

 

 

 

15,364

 

Employee benefit plans

 

 

4,222

 

 

 

4,222

 

 

 

3,288

 

 

 

16,443

 

 

 

13,151

 

Equity-based compensation expense

 

 

1,688

 

 

 

1,629

 

 

 

1,186

 

 

 

8,206

 

 

 

4,722

 

Other, net

 

 

 

 

 

(549

)

 

 

(405

)

 

 

(1,221

)

 

 

(1,872

)

Change in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables, net

 

 

17,893

 

 

 

4,301

 

 

 

9,779

 

 

 

2,822

 

 

 

3,602

 

Inventories, net

 

 

5,595

 

 

 

(9,215

)

 

 

2,690

 

 

 

273

 

 

 

2,490

 

Other assets

 

 

(5,739

)

 

 

(1,484

)

 

 

(15,751

)

 

 

(3,996

)

 

 

(15

)

Accounts payable and accrued liabilities

 

 

(12,992

)

 

 

4,573

 

 

 

(11,884

)

 

 

(5,212

)

 

 

11,591

 

Other liabilities

 

 

(3,756

)

 

 

(158

)

 

 

8,054

 

 

 

(6,173

)

 

 

(4,291

)

Real estate development expenditures

 

 

(1,968

)

 

 

(1,416

)

 

 

 

 

 

(5,049

)

 

 

 

Funding of qualified pension plans

 

 

 

 

 

(44,000

)

 

 

 

 

 

(52,099

)

 

 

(5,275

)

Net cash from operating activities

 

 

30,525

 

 

 

53,013

 

 

 

33,314

 

 

 

178,894

 

 

 

162,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

 

(11,384

)

 

 

(7,123

)

 

 

(3,410

)

 

 

(29,880

)

 

 

(12,855

)

Timberlands reforestation and roads

 

 

(4,914

)

 

 

(5,345

)

 

 

(3,631

)

 

 

(17,378

)

 

 

(15,207

)

Acquisition of timber and timberlands

 

 

(4,712

)

 

 

(3

)

 

 

(9

)

 

 

(4,877

)

 

 

(22,043

)

Cash and cash equivalents acquired in merger

 

 

 

 

 

 

 

 

 

 

 

3,419

 

 

 

 

Transfer from company owned life insurance (COLI)

 

 

226

 

 

 

378

 

 

 

287

 

 

 

1,796

 

 

 

1,278

 

Transfer to COLI

 

 

(114

)

 

 

(227

)

 

 

(169

)

 

 

(1,027

)

 

 

(1,324

)

Other, net

 

 

41

 

 

 

(27

)

 

 

73

 

 

 

38

 

 

 

131

 

Net cash from investing activities

 

 

(20,857

)

 

 

(12,347

)

 

 

(6,859

)

 

 

(47,909

)

 

 

(50,020

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to common stockholders

 

 

(71,462

)

 

 

(25,102

)

 

 

(16,245

)

 

 

(146,768

)

 

 

(61,931

)

Proceeds from Potlatch revolving line of credit

 

 

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

Repayment of Potlatch revolving line of credit

 

 

 

 

 

 

 

 

 

 

 

(100,000

)

 

 

 

Repayment of Deltic revolving line of credit

 

 

 

 

 

 

 

 

 

 

 

(106,000

)

 

 

 

Proceeds from issue of long-term debt

 

 

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

Repayment of long-term debt

 

 

 

 

 

 

 

 

(6,000

)

 

 

(14,250

)

 

 

(11,000

)

Other, net

 

 

(8

)

 

 

(40

)

 

 

(556

)

 

 

(4,983

)

 

 

(1,835

)

Net cash from financing activities

 

 

(71,470

)

 

 

(25,142

)

 

 

(22,801

)

 

 

(172,001

)

 

 

(74,766

)

Change in cash and cash equivalents

 

 

(61,802

)

 

 

15,524

 

 

 

3,654

 

 

 

(41,016

)

 

 

37,873

 

Cash and cash equivalents at beginning of period

 

 

141,243

 

 

 

125,719

 

 

 

116,803

 

 

 

120,457

 

 

 

82,584

 

Cash and cash equivalents at end of period1

 

$

79,441

 

 

$

141,243

 

 

$

120,457

 

 

$

79,441

 

 

$

120,457

 

 

1

Amounts included in restricted cash represent proceeds held by a qualified intermediary that are intended to be reinvested in timber and timberlands. Restricted cash for the periods noted above were $2.8 million as of December 31, 2018, $3.7 million as of September 30, 2018 and $0 as of December 31, 2017.

 

 

 

7

 


 

 

 

PotlatchDeltic Corporation

Segment Information

Unaudited

 

 

 

 

 

Three months ended

 

 

Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

(Dollars in thousands)

 

2018

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource

 

$

74,512

 

 

$

111,421

 

 

$

75,802

 

 

$

354,950

 

 

$

278,199

 

Wood Products

 

 

148,506

 

 

 

199,025

 

 

 

114,549

 

 

 

680,931

 

 

 

441,157

 

Real Estate

 

 

16,347

 

 

 

11,233

 

 

 

4,733

 

 

 

54,566

 

 

 

30,655

 

 

 

 

239,365

 

 

 

321,679

 

 

 

195,084

 

 

 

1,090,447

 

 

 

750,011

 

Intersegment Resource revenues

 

 

(22,115

)

 

 

(32,480

)

 

 

(19,840

)

 

 

(115,868

)

 

 

(71,416

)

Consolidated revenues

 

$

217,250

 

 

$

289,199

 

 

$

175,244

 

 

$

974,579

 

 

$

678,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDDA1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource

 

$

29,766

 

 

$

58,680

 

 

$

35,507

 

 

$

169,834

 

 

$

126,707

 

Wood Products

 

 

3,621

 

 

 

46,446

 

 

 

21,964

 

 

 

130,583

 

 

 

80,624

 

Real Estate

 

 

12,535

 

 

 

7,467

 

 

 

3,387

 

 

 

40,304

 

 

 

25,720

 

Corporate

 

 

(8,816

)

 

 

(8,989

)

 

 

(8,493

)

 

 

(37,785

)

 

 

(34,302

)

Eliminations and adjustments

 

 

(663

)

 

 

(1,794

)

 

 

(1,840

)

 

 

(5,743

)

 

 

(2,992

)

Total Adjusted EBITDDA

 

 

36,443

 

 

 

101,810

 

 

 

50,525

 

 

 

297,193

 

 

 

195,757

 

Basis of real estate sold

 

 

(6,025

)

 

 

(4,248

)

 

 

(476

)

 

 

(16,698

)

 

 

(6,827

)

Depreciation, depletion and amortization

 

 

(18,866

)

 

 

(18,836

)

 

 

(7,636

)

 

 

(70,848

)

 

 

(28,432

)

Interest expense, net

 

 

(10,102

)

 

 

(10,109

)

 

 

(7,395

)

 

 

(35,227

)

 

 

(27,049

)

Non-operating pension and other postretirement employee benefits

 

 

(1,941

)

 

 

(1,942

)

 

 

(1,596

)

 

 

(7,648

)

 

 

(6,384

)

(Loss) on fixed assets

 

 

(714

)

 

 

(12

)

 

 

(188

)

 

 

(725

)

 

 

(204

)

Lumber price swap2

 

 

 

 

 

 

 

 

(199

)

 

 

 

 

 

 

Inventory purchase price adjustment in cost of goods sold

 

 

 

 

 

 

 

 

 

 

 

(1,849

)

 

 

 

Environmental charges for Avery Landing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,978

)

Deltic merger-related costs

 

 

(874

)

 

 

(972

)

 

 

(3,382

)

 

 

(22,119

)

 

 

(3,409

)

Income (loss) before income taxes

 

$

(2,079

)

 

$

65,691

 

 

$

29,653

 

 

$

142,079

 

 

$

118,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resource

 

$

12,227

 

 

$

12,730

 

 

$

5,611

 

 

$

48,201

 

 

$

20,476

 

Wood Products

 

 

6,166

 

 

 

5,827

 

 

 

1,860

 

 

 

21,416

 

 

 

7,347

 

Real Estate

 

 

220

 

 

 

81

 

 

 

1

 

 

 

418

 

 

 

2

 

Corporate

 

 

253

 

 

 

198

 

 

 

164

 

 

 

813

 

 

 

607

 

 

 

 

18,866

 

 

 

18,836

 

 

 

7,636

 

 

 

70,848

 

 

 

28,432

 

Bond discounts and deferred loan fees3

 

 

610

 

 

 

609

 

 

 

368

 

 

 

2,313

 

 

 

1,480

 

Total depreciation, depletion and amortization

 

$

19,476

 

 

$

19,445

 

 

$

8,004

 

 

$

73,161

 

 

$

29,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis of real estate sold

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

$

6,068

 

 

$

4,267

 

 

$

640

 

 

$

16,954

 

 

$

7,114

 

Eliminations and adjustments

 

 

(43

)

 

 

(19

)

 

 

(164

)

 

 

(256

)

 

 

(287

)

Total basis of real estate sold

 

$

6,025

 

 

$

4,248

 

 

$

476

 

 

$

16,698

 

 

$

6,827

 

 

 

1

Management uses adjusted EBITDDA to evaluate company and segment performance. See the reconciliation of consolidated Adjusted EBITDDA on page 9, Reconciliations.

 

2

For Q4 2017, loss includes change in unrealized (gain) loss and $0.1 million in cash settlements. For full year 2017, total cash settlements totaled $1.1 million.

 

3

Bond discounts and deferred loan fees are included in interest expense, net in the Consolidated Statements of Income.

 

8

 


 

 

 

PotlatchDeltic Corporation

Reconciliations

Unaudited

 

 

 

 

Three months ended

 

 

Year ended

 

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

(Dollars in thousands)

 

2018

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Adjusted EBITDDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

1,799

 

 

$

60,336

 

 

$

11,588

 

 

$

122,880

 

 

$

86,453

 

Interest, net

 

 

10,102

 

 

 

10,109

 

 

 

7,395

 

 

 

35,227

 

 

 

27,049

 

Income tax provision (benefit)

 

 

(3,878

)

 

 

5,355

 

 

 

18,065

 

 

 

19,199

 

 

 

32,021

 

Depreciation, depletion and amortization

 

 

18,866

 

 

 

18,836

 

 

 

7,636

 

 

 

70,848

 

 

 

28,432

 

Basis of real estate sold

 

 

6,025

 

 

 

4,248

 

 

 

476

 

 

 

16,698

 

 

 

6,827

 

Non-operating pension and other postretirement benefit costs

 

 

1,941

 

 

 

1,942

 

 

 

1,596

 

 

 

7,648

 

 

 

6,384

 

Deltic merger-related costs

 

 

874

 

 

 

972

 

 

 

3,382

 

 

 

22,119

 

 

 

3,409

 

Inventory purchase price adjustment in cost of goods sold

 

 

 

 

 

 

 

 

 

 

 

1,849

 

 

 

 

Lumber price swap1

 

 

 

 

 

 

 

 

199

 

 

 

 

 

 

 

Environmental charge for Avery Landing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,978

 

Loss on fixed assets

 

 

714

 

 

 

12

 

 

 

188

 

 

 

725

 

 

 

204

 

Adjusted EBITDDA

 

$

36,443

 

 

$

101,810

 

 

$

50,525

 

 

$

297,193

 

 

$

195,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

1,799

 

 

$

60,336

 

 

$

11,588

 

 

$

122,880

 

 

$

86,453

 

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deltic merger-related costs, after tax

 

 

874

 

 

 

972

 

 

 

3,382

 

 

 

22,119

 

 

 

3,409

 

Inventory purchase price adjustment in cost of goods sold, after tax

 

 

 

 

 

 

 

 

 

 

 

1,368

 

 

 

 

Tax adjustments2

 

 

 

 

 

(5,015

)

 

 

10,669

 

 

 

(5,015

)

 

 

10,669

 

Environmental charge for Avery Landing, after tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,037

 

Lumber price swap, after tax1

 

 

 

 

 

 

 

 

147

 

 

 

 

 

 

 

Adjusted net income

 

$

2,673

 

 

$

56,293

 

 

$

25,786

 

 

$

141,352

 

 

$

103,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per diluted share (GAAP)

 

$

0.03

 

 

$

0.93

 

 

$

0.28

 

 

$

1.99

 

 

$

2.10

 

Special items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deltic merger-related costs, after tax

 

 

0.01

 

 

 

0.02

 

 

 

0.08

 

 

 

0.36

 

 

 

0.08

 

Inventory purchase price adjustment in cost of goods sold, after tax

 

 

 

 

 

 

 

 

 

 

 

0.02

 

 

 

 

Tax adjustments2

 

 

 

 

 

(0.08

)

 

 

0.26

 

 

 

(0.09

)

 

 

0.26

 

Environmental charge for Avery Landing, after tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.07

 

Lumber price swap, after tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per diluted share

 

$

0.04

 

 

$

0.87

 

 

$

0.62

 

 

$

2.28

 

 

$

2.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Adjustment includes change in unrealized (gain) loss and $0.1 million in cash settlements.

 

2

During the third quarter 2018, we recorded a tax benefit primarily related to deducting contributions to our qualified pension plans at the higher 2017 income tax rate. Due to tax reform in December 2017, we recorded a tax charge of $10.7 million related to net deferred tax assets.

 

9

 

GRAPHIC 3 gamovxcmv4kh000001.jpg GRAPHIC begin 644 gamovxcmv4kh000001.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_VP!# @&!@<&!0@'!P<)"0@*#!0-# L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ P$! 0$! M 0$! 0 $" P0%!@<("0H+_\0 M1$ @$"! 0#! <%! 0 0)W $" M Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O 58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H # ,! (1 Q$ /P#WVN!^)GC# M^Q--_LJREQJ%VGS,IYAC/!/U/0?B:[R21(HVDD941 69F. .I->36Z6OB77 MM4UNVM8FM+M+BPAW@L[R"+>)#GID# '&!4R?0Y<5.2CR0>K-WX:>,/[;T[^R MKV3.H6B?*S'F:,< _4=#^!KOJ\.LK&'P7XN@U%XCZ('U&QC=DDO;9'4X*M* MH(/YT^&ZMKG/D7$4NWKY;AL?E7B2:'9^(?B[J6G7OF""2XF9C&0&R!D4_92F 'A=E)!. M#]W@\BGS(Z'BJ2O9ZH]"DDCAC,DKK&B]6C(P(_,5XE MH^L+=?"OQ!I<@G>>+$YDDY4JSH 24(\ /S,54H<+G&,\T.:*GC:44FG?6Q[C4 M6.),XW.P49_&N.U_XE:;HFJ/IL=G=7MS$/WHA PG&<9[D#KZ5SGCKQ-IWBKX M>)=6.\>7?1K+%*,,AVM^GO0Y(JIBJ<5+E=VNAZLCI(BO&ZNC#(93D$5%->VM MLX2>YAB8C($D@4D?C7F>C?$S2]#T+2+"2RO)4CMT22=$ 4,!R%S]['?%9/Q0 M^SZEXPT5E;?!,BJ?-#5Z:>I[#%?V<\@CANX)'/14 ME4G\@:L5XMX\\!6/A33;;5=(N+E66<1N'<$J2"0RD $5<[D5P M6&/45QVB_$[3-4U6'3KBRN[":*=1FC=X[ M=+EV6,98CS5Z4A[,>!D\ =2:B@NK>Y#&WGBE"]?+<-C\J\: M^&6MJNKZC8W9NI?ML1V'=N"!0['.3QD=*W_ 6I>%M'T/6=0TYM0BM(#&UP;P M(23@[0H7UZ?B*%*XJ6+C447M>_X'I=%>>VOQ=TB:ZC2XL+VVMI&VK<. 5^IP M>GKC->@@A@"""",@CO333V.BG6A4^!W.3^(VHV-AX2G2]:1C<'RXH(Y-AE;T M)'.T=3^7>L/X?Z7N\.:7- "%G8R2.JYV312M@GV9"5/T%9?C#PCXQ\4:[)=M M:P+;1YCMHSOU/4_EVKIOAYI.O\ AZRFTS5;2,6ID< NVS)/7EGS6#X48KX?\ &\8X3[)G'T+UT%KX<\8^#MAJ[X8\!:E9>%==@OFBCU#5(C&J[MP3 .- MQ'J3VJ4GL<\*52T8:I+2;UW<@], M+WJ#4/AYKL_@?2[1(HC?V,TS-")1\RN0<@],C X]Z-1^ MU_4WTF]UFSBLH) WV2W3[RKER^L?_HHTS7O"WCGQ3%8 MW6H6MFDMN#&L"2!2!P2Q.2,G'0'M6CXH\*^)G\#0'^+GB#?SQH^%O%.A^,;[6O#UM#=1WH?(=P"F_E@02.A&015" M+X:ZY#X+N+4)"VH75W%*T/FC"(BL.6Z$Y;M19[6!PGRNGR:^]KZ]O4;XO1%^ M$/AG"@8:/H/6-B:S_%O_ "%O!W_8-M/_ $*NO\1>$=8U'X>:)H]M#$U[:%#* MIE PC X/?DBLWQ/X(\1:A/H4UA!"7L=/AAO4=*&F%6C4UM%[1_ M W/BXP'@L ]6NXP/R8UYIK E31O!P1 \GV=V1&Z,3,2!^/%=7J7A/Q]XJGMX M-;N;6*UC;=E67"^IVKU./6MGQEX"N+[3=)_L(H+C2T$21R,!O48P<],@C//7 M)IM-ZE5J=2LY5%%K1+SW.>UC2O&WB+7M-O[_ $.*W:U= ##*@^4.&RY_]&BI/^$9\7>*_%.GW_B&UM[*WLRN?+_7T]#G?A3]_Q+_P!< M5_\ 9ZYC2R1\.-?P>MU:@_F:[?PEX1\3^'-?O8WAMVTVZ1UEF$@); ;9@9R. M2,\5#H?PZU=?"&MZ5?K#!<7+Q26["0,NY,GG'0=OQI69G&C4<(QY7=*7XES3 MM$T#6?AQX?CUV]%I%&KM&WGK%N8DYY;K7HMI''%9P10OOB2-51LYRH'!SWXK MQQ_!GC35M.TW0;VSM[>QL7;;<&13PQY)P23CG& *]0CEU:SC6U@TF*2&%1'& M_P!K W*. <8XXJHG;AI-;QMHEMN;-%%%6=IS^O2MHMW#KZ*S6R+Y%^JC)\G. M5DQW*$G_ ("S5NPS1W$*30R+)%(H9'4Y# ]"#5;5_P#D"W__ %[2?^@FETK_ M )!%E_UP3_T$4NIFM)M%NBBBF:!1110 4444 %%%% !1110 4444 %%%% !1 -110 4444 %%%% '_V0$! end