XML 104 R76.htm IDEA: XBRL DOCUMENT v3.25.0.1
SEGMENT AND GEOGRAPHICAL INFORMATION - Schedule of Segment Reporting Information (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
a
Dec. 31, 2023
USD ($)
a
Dec. 31, 2022
USD ($)
a
Segment Reporting Information [Line Items]      
Sales $ 1,262,997 $ 1,056,933 $ 909,072
Costs and Expenses (784,833) (762,570) (688,284)
OPERATING INCOME (402,466) (211,284) (165,822)
Costs related to disposition initiatives (1,597) 0 0
Restructuring charges (1,139) 0 0
Depreciation, depletion and amortization 140,249 158,231 147,339
Add: Non-cash cost of land and improved development (44,409) (29,768) (28,374)
Reconciliation of segment results to consolidated income before taxes      
Income Before Income Taxes 376,033 183,617 132,180
Income tax expense (7,050) (5,122) (9,389)
NET INCOME 368,983 178,495 122,791
Interest rate swaps | Derivatives Designated as Cash Flow Hedges | Designated as Hedging Instrument      
Reconciliation of segment results to consolidated income before taxes      
Gain on derivative, net 1,600    
Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
Gain on sale of large disposition of timberlands (291,078) (105,078) (16,606)
Large Dispositions | Large Disposition Of Timberlands      
Reconciliation of segment results to consolidated income before taxes      
Threshold for large dispositions $ 20,000 $ 20,000 $ 20,000
Disposal Group, Disposed of by Sale, Not Discontinued Operations      
Reconciliation of segment results to consolidated income before taxes      
Sale of land (in acres) | a 200,000 55,000 11,000
Sale of land consideration $ 495,000 $ 242,200 $ 30,500
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Southeast Oklahoma      
Reconciliation of segment results to consolidated income before taxes      
Sale of land (in acres) | a 91,000    
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Washington      
Reconciliation of segment results to consolidated income before taxes      
Sale of land (in acres) | a 109,000    
Real Estate | Large Dispositions      
Segment Reporting Information [Line Items]      
Depreciation, depletion and amortization   (156,000) (37,600)
Real Estate | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
Sales $ 495,000 242,200 30,500
Depreciation, depletion and amortization (156,000) (91,100) (8,300)
Non-Cash Cost of Land and Improved Development (37,600) (43,700) (4,600)
Operating Segments      
Segment Reporting Information [Line Items]      
Sales 1,262,997 1,056,933 909,072
Depreciation, depletion and amortization (296,205) (249,361) (155,669)
Non-Cash Cost of Land and Improved Development (82,003) (73,458) (32,934)
Other costs and expenses (210,062) (233,114) (197,322)
OPERATING INCOME (402,466) (211,284) (165,822)
Costs related to disposition initiatives (1,597)    
Restructuring charges (1,139)    
Depreciation, depletion and amortization 140,249 158,231 147,339
Gain on sale of large disposition of timberlands     (11,480)
Add: Non-cash cost of land and improved development (44,409) (29,768) (28,374)
Add: Timber write-offs resulting from casualty events   2,302 729
Adjusted EBITDA 298,782 296,507 314,178
Operating Segments | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME (291,078) (105,078) (16,606)
Operating Segments | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (181,762) (200,365) (225,936)
Operating Segments | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (90,499) (89,351) (131,389)
Operating Segments | Southern Timber      
Segment Reporting Information [Line Items]      
Sales 250,419 264,128 264,201
Depreciation, depletion and amortization (73,409) (79,974) (60,298)
Non-Cash Cost of Land and Improved Development 0 0 0
Other costs and expenses (45,655) (45,391) (36,474)
OPERATING INCOME (77,902) (76,256) (96,616)
Costs related to disposition initiatives 0    
Restructuring charges 0    
Depreciation, depletion and amortization 73,409 79,974 60,298
Gain on sale of large disposition of timberlands     0
Add: Non-cash cost of land and improved development 0 0 0
Add: Timber write-offs resulting from casualty events   0 0
Adjusted EBITDA 151,311 156,230 156,914
Operating Segments | Southern Timber | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME 0 0 0
Operating Segments | Southern Timber | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (51,041) (57,964) (63,977)
Operating Segments | Southern Timber | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (2,412) (4,543) (6,836)
Operating Segments | Pacific Northwest Timber      
Segment Reporting Information [Line Items]      
Sales 100,786 124,145 162,237
Depreciation, depletion and amortization (31,668) (36,924) (48,024)
Non-Cash Cost of Land and Improved Development 0 0 0
Other costs and expenses (31,600) (34,481) (33,487)
OPERATING INCOME 6,311 8,998 (15,192)
Costs related to disposition initiatives 0    
Restructuring charges 0    
Depreciation, depletion and amortization 31,668 36,924 48,024
Gain on sale of large disposition of timberlands     0
Add: Non-cash cost of land and improved development 0 0 0
Add: Timber write-offs resulting from casualty events   0 729
Adjusted EBITDA 25,357 27,926 63,945
Operating Segments | Pacific Northwest Timber | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME 0 0 0
Operating Segments | Pacific Northwest Timber | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (42,001) (56,565) (62,731)
Operating Segments | Pacific Northwest Timber | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (1,828) (5,173) (2,803)
Operating Segments | New Zealand Timber      
Segment Reporting Information [Line Items]      
Sales 238,624 235,481 274,076
Depreciation, depletion and amortization (20,317) (21,666) (23,876)
Non-Cash Cost of Land and Improved Development 0 0 0
Other costs and expenses (24,032) (38,408) (31,265)
OPERATING INCOME (33,470) (26,045) (30,621)
Costs related to disposition initiatives 0    
Restructuring charges 0    
Depreciation, depletion and amortization 20,317 21,666 23,876
Gain on sale of large disposition of timberlands     0
Add: Non-cash cost of land and improved development 0 0 0
Add: Timber write-offs resulting from casualty events   2,302 0
Adjusted EBITDA 53,787 50,013 54,497
Operating Segments | New Zealand Timber | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME 0 0 0
Operating Segments | New Zealand Timber | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (85,460) (84,537) (94,253)
Operating Segments | New Zealand Timber | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (75,345) (64,825) (94,061)
Operating Segments | Real Estate      
Segment Reporting Information [Line Items]      
Sales 643,769 389,963 138,008
Depreciation, depletion and amortization (169,020) (109,085) (22,216)
Non-Cash Cost of Land and Improved Development (82,003) (73,458) (32,934)
Other costs and expenses (52,361) (50,815) (24,363)
OPERATING INCOME (340,385) (156,605) (58,495)
Costs related to disposition initiatives 0    
Restructuring charges 0    
Depreciation, depletion and amortization 13,064 17,955 13,886
Gain on sale of large disposition of timberlands     (11,480)
Add: Non-cash cost of land and improved development (44,409) (29,768) (28,374)
Add: Timber write-offs resulting from casualty events   0 0
Adjusted EBITDA 106,780 99,250 72,669
Operating Segments | Real Estate | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME (291,078) (105,078) (16,606)
Operating Segments | Real Estate | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses 0 0 0
Operating Segments | Real Estate | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses 0 0 0
Operating Segments | Trading      
Segment Reporting Information [Line Items]      
Sales 29,631 43,684 70,952
Depreciation, depletion and amortization 0 0 0
Non-Cash Cost of Land and Improved Development 0 0 0
Other costs and expenses (15,512) (27,083) (37,906)
OPERATING INCOME 55 (492) (382)
Costs related to disposition initiatives 0    
Restructuring charges 0    
Depreciation, depletion and amortization 0 0 0
Gain on sale of large disposition of timberlands     0
Add: Non-cash cost of land and improved development 0 0 0
Add: Timber write-offs resulting from casualty events   0 0
Adjusted EBITDA (55) 492 382
Operating Segments | Trading | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME 0 0 0
Operating Segments | Trading | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (3,260) (1,299) (4,975)
Operating Segments | Trading | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses (10,914) (14,810) (27,689)
Corporate and other      
Segment Reporting Information [Line Items]      
Sales (232) (468) (402)
Depreciation, depletion and amortization (1,791) (1,712) (1,255)
Non-Cash Cost of Land and Improved Development 0 0 0
Other costs and expenses (40,902) (36,936) (33,827)
OPERATING INCOME 42,925 39,116 35,484
Costs related to disposition initiatives (1,597)    
Restructuring charges (1,139)    
Depreciation, depletion and amortization 1,791 1,712 1,255
Gain on sale of large disposition of timberlands     0
Add: Non-cash cost of land and improved development 0 0 0
Add: Timber write-offs resulting from casualty events   0 0
Adjusted EBITDA (38,398) (37,404) (34,229)
Corporate and other | Large Dispositions | Large Disposition Of Timberlands      
Segment Reporting Information [Line Items]      
OPERATING INCOME 0 0 0
Corporate and other | Cut & haul costs      
Segment Reporting Information [Line Items]      
Costs and Expenses 0 0 0
Corporate and other | Port / freight costs      
Segment Reporting Information [Line Items]      
Costs and Expenses 0 0 0
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment      
Segment Reporting Information [Line Items]      
Depreciation, depletion and amortization (140,249) (158,231) (147,339)
OPERATING INCOME (291,078) (105,078) (16,606)
Costs related to disposition initiatives (1,597)    
Restructuring charges (1,139)    
Gain on sale of large disposition of timberlands     (11,480)
Add: Non-cash cost of land and improved development (44,409) (29,768) (28,374)
Add: Timber write-offs resulting from casualty events   2,302 (729)
Reconciliation of segment results to consolidated income before taxes      
Interest, net and miscellaneous income (27,708) (45,945) (33,194)
Non-operating income $ 1,275 $ 18,278 $ (448)