XML 32 R20.htm IDEA: XBRL DOCUMENT
v3.25.3

SEGMENT AND GEOGRAPHICAL INFORMATION | 12 Months Ended
--- | ---
Dec. 31, 2024
Segment Reporting [Abstract] |
SEGMENT AND GEOGRAPHICAL INFORMATION | SEGMENT AND GEOGRAPHICAL INFORMATION As of December 31, 2024, and for all periods presented, we operated in three reportable segments: Southern Timber, Pacific Northwest Timber and Real Estate. On March 9, 2025, we entered into a purchase and sale agreement to sell our entire 77% interest in the New Zealand joint venture and as a result, the New Zealand operations are shown as discontinued operations for all periods presented. One June 30, 2025, we completed the sale. See Note 2 — Discontinued Operations for additional information. Effective with the third quarter of 2025, we realigned our reportable segments considering the economic characteristics of each business unit and the way the chief operating decision maker (“CODM”), the Chief Executive Officer, now internally evaluates business performance and makes capital allocation decisions. As part of the realignment, the previously reported Trading segment’s log trading activities conducted in the U.S. South and Pacific Northwest are now reported in the respective Southern Timber or Pacific Northwest Timber segments based on geographical location for all periods presented. Sales between operating segments are made based on estimated fair market value, and intercompany sales, purchases and profits (losses) are eliminated in consolidation. The CODM evaluates the operating performance of the Company’s segments based on Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”) to make decisions about allocating resources and assessing performance. Total assets by segment are not used by the CODM to assess the performance of, or allocate resources to, the Company’s segments, therefore total assets by segment are not disclosed. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, depletion, amortization, the non-cash cost of land and improved development, non-operating income and expense, income from operations of discontinued operations, costs related to disposition initiatives, restructuring charges, timber write-offs resulting from casualty events, gain associated with the multi-family apartment complex sale attributable to noncontrolling interests and Large Dispositions. We believe that Operating income, as defined by U.S. GAAP, is the most appropriate earnings measurement with which to reconcile Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to Operating income as determined in accordance with U.S. GAAP. Operating income as presented in the Consolidated Statements of Income and Comprehensive Income (Loss) is equal to segment income. The following tables summarize the segment information for the three years ended December 31:
Year Ended | Southern Timber |  | Pacific Northwest Timber |  | Real Estate |  | Total
December 31, 2024 |  |  |  |  |  |  |
Sales (a) | $251,642 |  |  | $108,019 |  |  | $628,268 |  |  | $987,929 |
Costs and Expenses |  |  |  |  |  |  |
Cut & haul costs | (51,041) |  |  | (42,001) |  |  | — |  |  | (93,042) |
Port / freight costs | (2,883) |  |  | (5,077) |  |  | — |  |  | (7,960) |
Depreciation, depletion and amortization (a) | (73,409) |  |  | (31,668) |  |  | (162,941) |  |  | (268,018) |
Non-cash cost of land and improved development (a) | — |  |  | — |  |  | (78,962) |  |  | (78,962) |
Other costs and expenses (b) | (46,406) |  |  | (35,569) |  |  | (51,243) |  |  | (133,218) |
Reportable segment operating income (loss) | $77,903 |  |  | ($6,296) |  |  | $335,122 |  |  | $406,729 |
Add: Depreciation, depletion and amortization (c) | 73,409 |  |  | 31,668 |  |  | 6,986 |  |  | 112,063 |
Add: Non-cash cost of land and improved development (c) | — |  |  | — |  |  | 41,368 |  |  | 41,368 |
Less: Large Dispositions (d) | — |  |  | — |  |  | (291,078) |  |  | (291,078) |
Reportable segment adjusted EBITDA | $151,312 |  |  | $25,372 |  |  | $92,398 |  |  | $269,082 |
Reconciliation of reportable segment results to consolidated income before taxes
All other EBITDA (e) | ($38,843) |
Interest, net and miscellaneous income (f) | (25,544) |
Depreciation, depletion and amortization (c) | (113,854) |
Non-cash cost of land and improved development (c) | (41,368) |
Non-operating income | 1,275 |
Costs related to disposition initiatives (g) | (849) |
Restructuring charges (h) | (1,139) |
Large Dispositions (d) | 291,078 |
Income from Continuing Operations Before Income Taxes | $339,838 |
Income tax benefit | 1,022 |
Income from Continuing Operations | $340,860 |
Income from operations of discontinued operations, net of tax | 28,123 |
Net Income | $368,983 |
(a)Real Estate segment sales, depreciation, depletion and amortization, and non-cash cost of land and improved development includes $495.0 million, $156.0 million, and $37.6 million, respectively, from Large Dispositions. (b)Other costs and expenses for each reportable segment primarily includes other direct and indirect cost of sales and selling and general expenses. (c)Excludes depreciation, depletion and amortization, and non-cash cost of land and improved development of $156.0 million, and $37.6 million, respectively, from Large Dispositions. (d)Large Dispositions are defined as transactions involving the sale of productive timberland assets that exceed $20 million in size and do not reflect a demonstrable premium relative to timberland value. The year ended December 31, 2024 includes the sale of approximately 200,000 acres for an aggregate sale price of $495.0 million. These dispositions consisted of approximately 91,000 acres in Southeast Oklahoma and 109,000 acres on the Olympic Peninsula in Northwest Washington. (e)All other EBITDA includes general corporate expenses. (f)Includes a $1.6 million gain from a terminated cash flow hedge. (g)Costs related to disposition initiatives include legal, advisory, and other due diligence costs incurred in connection with the Company’s asset disposition plan, which was announced in November 2023. Costs related to disposition initiatives are recorded within the Consolidated Statements of Income and Comprehensive Income (Loss) under the caption “Other operating (expense) income, net.” (h)Restructuring charges include severance costs related to workforce optimization initiatives. Restructuring charges are recorded within the Consolidated Statements of Income and Comprehensive Income (Loss) under the caption “Other operating (expense) income, net.”
Year Ended | Southern Timber |  | Pacific Northwest Timber |  | Real Estate |  | Total
December 31, 2023 |  |  |  |  |  |  |
Sales (a) | $265,134 |  |  | $133,276 |  |  | $389,963 |  |  | $788,373 |
Costs and Expenses |  |  |  |  |  |  |
Cut & haul costs | (57,964) |  |  | (56,565) |  |  | — |  |  | (114,529) |
Port / freight costs | (4,893) |  |  | (8,730) |  |  | — |  |  | (13,623) |
Depreciation, depletion and amortization (a) | (79,974) |  |  | (36,924) |  |  | (109,085) |  |  | (225,983) |
Non-cash cost of land and improved development (a) | — |  |  | — |  |  | (73,458) |  |  | (73,458) |
Other costs and expenses (b) | (45,968) |  |  | (39,725) |  |  | (50,815) |  |  | (136,508) |
Reportable segment operating income (loss) | $76,335 |  |  | ($8,668) |  |  | $156,605 |  |  | $224,272 |
Add: Depreciation, depletion and amortization (c) | 79,974 |  |  | 36,924 |  |  | 17,955 |  |  | 134,853 |
Add: Non-cash cost of land and improved development (c) | — |  |  | — |  |  | 29,768 |  |  | 29,768 |
Less: Large Dispositions (d) | — |  |  | — |  |  | (105,078) |  |  | (105,078) |
Reportable segment adjusted EBITDA | $156,309 |  |  | $28,256 |  |  | $99,250 |  |  | $283,815 |
Reconciliation of reportable segment results to consolidated income before taxes
All other EBITDA (e) | ($37,864) |
Interest, net and miscellaneous income | (43,367) |
Depreciation, depletion and amortization (c) | (136,565) |
Non-cash cost of land and improved development (c) | (29,768) |
Non-operating income | 18,278 |
Large Dispositions (d) | 105,078 |
Income from Continuing Operations Before Income Taxes | $159,607 |
Income tax expense | (293) |
Income from Continuing Operations | $159,314 |
Income from operations of discontinued operations, net of tax | 19,181 |
Net Income | $178,495 |
(a)Real Estate segment sales, depreciation, depletion and amortization, and non-cash cost of land and improved development includes $242.2 million, $91.1 million, and $43.7 million, respectively, from Large Dispositions. (b)Other costs and expenses for each reportable segment primarily includes other direct and indirect cost of sales and selling and general expenses. (c)Excludes depreciation, depletion and amortization, and non-cash cost of land and improved development of $91.1 million, and $43.7 million, respectively, from Large Dispositions. (d)Large Dispositions are defined as transactions involving the sale of productive timberland assets that exceed $20 million in size and do not reflect a demonstrable premium relative to timberland value. The year ended December 31, 2023 includes the sale of approximately 55,000 acres in Oregon for $242.2 million. (e)All other EBITDA includes general corporate expenses.
Year Ended | Southern Timber |  | Pacific Northwest Timber |  | Real Estate |  | Total
December 31, 2022 |  |  |  |  |  |  |
Sales (a) | $264,688 |  |  | $174,487 |  |  | $138,008 |  |  | $577,183 |
Costs and Expenses |  |  |  |  |  |  |
Cut & haul costs | (63,977) |  |  | (62,731) |  |  | — |  |  | (126,708) |
Port / freight costs | (7,034) |  |  | (6,037) |  |  | — |  |  | (13,071) |
Depreciation, depletion and amortization (a) | (60,298) |  |  | (48,024) |  |  | (22,216) |  |  | (130,538) |
Non-cash cost of land and improved development (a) | — |  |  | — |  |  | (32,934) |  |  | (32,934) |
Other costs and expenses (b) | (36,747) |  |  | (41,437) |  |  | (24,363) |  |  | (102,547) |
Reportable segment operating income | $96,632 |  |  | $16,258 |  |  | $58,495 |  |  | $171,385 |
Add: Depreciation, depletion and amortization (c) | 60,298 |  |  | 48,024 |  |  | 13,886 |  |  | 122,208 |
Add: Non-cash cost of land and improved development (c) | — |  |  | — |  |  | 28,374 |  |  | 28,374 |
Add: Timber write-offs resulting from casualty events (d) | — |  |  | 729 |  |  | — |  |  | 729 |
Less: Gain associated with the multi-family apartment complex sale attributable to NCI (e) | — |  |  | — |  |  | (11,480) |  |  | (11,480) |
Less: Large Dispositions (f) | — |  |  | — |  |  | (16,606) |  |  | (16,606) |
Reportable segment adjusted EBITDA | $156,930 |  |  | $65,011 |  |  | $72,669 |  |  | $294,610 |
Reconciliation of reportable segment results to consolidated income before taxes
All other EBITDA (g) | ($34,729) |
Interest, net and miscellaneous income | (30,537) |
Depreciation, depletion and amortization (c) | (123,463) |
Non-cash cost of land and improved development (c) | (28,374) |
Non-operating expense | (448) |
Timber write-offs resulting from casualty events (d) | (729) |
Gain associated with the multi-family apartment complex sale attributable to NCI (e) | 11,480 |
Large Dispositions (f) | 16,606 |
Income from Continuing Operations Before Income Taxes | $104,416 |
Income tax expense | (3,112) |
Income from Continuing Operations | $101,304 |
Income from operations of discontinued operations, net of tax | 21,487 |
Net Income | $122,791 |
(a)Real Estate segment sales, depreciation, depletion and amortization, and non-cash cost of land and improved development includes $30.5 million, $8.3 million, and $4.6 million, respectively from Large Dispositions. (b)Other costs and expenses for each reportable segment primarily includes other direct and indirect cost of sales and selling and general expenses. (c)Excludes depreciation, depletion, and amortization and non-cash cost of land and improved development of $8.3 million and $4.6 million. (d)Timber write-offs resulting from casualty events include the write-off and adjustments of merchantable and pre-merchantable timber volume damaged by casualty events that cannot be salvaged. Timber write-offs resulting from casualty events are recorded within the Consolidated Statements of Income and Comprehensive Income (Loss) under the caption “cost of sales.” (e)The gain associated with the multi-family apartment complex sale attributable to noncontrolling interests represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests. The gain associated with the multi-family apartment complex sale attributable to noncontrolling interest is recorded within the Consolidated Statements of Income and Comprehensive Income (Loss) under the caption “Other operating (expense) income, net.” (f)Large Dispositions are defined as transactions involving the sale of productive timberland assets that exceed $20 million in size and do not reflect a demonstrable premium relative to timberland value. The year ended December 31, 2022 includes the sale of approximately 11,000 acres in Washington for $30.5 million. (g)All other EBITDA includes general corporate expenses.
| Gross Capital Expenditures
| 2024 |  | 2023 |  | 2022
Capital Expenditures (a) |  |  |  |  |
Southern Timber | $48,398 |  |  | $46,506 |  |  | $39,301 |
Pacific Northwest Timber | 13,340 |  |  | 17,371 |  |  | 16,770 |
Real Estate | 323 |  |  | 302 |  |  | 285 |
Corporate and other | 33 |  |  | 605 |  |  | — |
Total capital expenditures | $62,094 |  |  | $64,784 |  |  | $56,356 |
Timberland Acquisitions |  |  |  |  |
Southern Timber | $22,753 |  |  | $10,471 |  |  | $457,770 |
Pacific Northwest Timber | — |  |  | 3,591 |  |  | 26 |
Total timberland acquisitions | $22,753 |  |  | $14,062 |  |  | $457,796 |
Total Gross Capital Expenditures | $84,847 |  |  | $78,846 |  |  | $514,152 |
(a)Excludes timberland acquisitions presented separately, in addition to real estate development investments of $25.8 million, $23.1 million and $13.7 million in the years ended December 31, 2024, 2023 and 2022, respectively.
| Geographical Operating Information (a)
| Sales |  | Operating Income |  | Identifiable Assets
| 2024 |  | 2023 |  | 2022 |  | 2024 |  | 2023 |  | 2022 |  | 2024 |  | 2023
United States | $987,929 |  |  | $788,373 |  |  | $577,183 |  |  | $364,107 |  |  | $184,696 |  |  | $135,401 |  |  | $2,998,500 |  |  | $3,098,555 |
Total | $987,929 |  |  | $788,373 |  |  | $577,183 |  |  | $364,107 |  |  | $184,696 |  |  | $135,401 |  |  | $2,998,500 |  |  | $3,098,555 |
(a)The geographical information presented above only reflects the results of the Company's continuing operations. Sales, Operating Income, and Identifiable Assets for the New Zealand operations have been retrospectively excluded from this table and are included in the disclosures for Discontinued Operations (see Note 2 — Discontinued Operations).

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 9: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 10: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 34 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-34 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26B Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-15 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/280/tableOfContent Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26 Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration