XML 61 R15.htm IDEA: XBRL DOCUMENT v3.19.3

Segment Information

9 Months Ended

Sep. 30, 2019

Segment Reporting [Abstract]

Segment Information

NOTE 6. SEGMENT INFORMATION

During the second quarter of 2019, we changed the name of our Resource segment to Timberlands.  There were no changes in the segment’s business activities, components or information provided to our chief operating decision makers as a result of the change.  

Our businesses are organized into three reportable operating segments: Timberlands, Wood Products and Real Estate.  Management activities in the Timberlands segment include planting and harvesting trees and building and maintaining roads. The Timberlands segment also generates revenues from non-timber resources such as hunting leases, recreation permits and leases, mineral rights contracts, oil and gas royalties, biomass production and carbon sequestration. The Wood Products segment manufactures and markets lumber and plywood. 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, development activities and includes the Chenal Country Club.

The reportable segments follow the same accounting policies used for our Condensed Consolidated Financial Statements, with the exception of the valuation of inventories. For most of our operations, we use the last-in, first-out (LIFO) method of valuing inventory. An actual valuation of inventory under the LIFO method can be made only at the end of each year based on the inventory levels and costs at that time. Interim LIFO calculations are based on management’s best estimates of expected year-end inventory levels and costs and are subject to the final year-end LIFO inventory valuation. Inventories not valued under LIFO are recorded at the lower of average cost or net realizable value. All segment inventories are reported using the average cost method. The LIFO reserve and intersegment eliminations are 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 further excludes certain specific items that are considered to hinder comparison of the performance of our businesses either year-on-year or with other businesses. Our calculation of Adjusted EBITDDA may not be comparable to that reported by other companies.

The following table summarizes information on revenues, intersegment eliminations, Adjusted EBITDDA, depreciation, depletion and amortization, basis of real estate sold and total assets for each of the company’s reportable segments and includes a reconciliation of Total Adjusted EBITDDA to income before income taxes. Corporate information is included to reconcile segment data to the Condensed Consolidated Financial Statements.

		Three Months Ended September 30,								Nine Months Ended September 30,
(in thousands)		2019				2018				2019				2018
Revenues:
Timberlands		$	98,809			$	111,421			$	233,848			$	280,438
Wood Products			143,643				199,025				413,979				532,425
Real Estate			18,863				11,233				61,459				38,219
			261,315				321,679				709,286				851,082
Intersegment Timberlands revenues1			(35,013	)			(32,480	)			(85,687	)			(93,753	)
Consolidated revenues		$	226,302			$	289,199			$	623,599			$	757,329
Adjusted EBITDDA:
Timberlands		$	42,996			$	58,680			$	95,977			$	140,068
Wood Products			5,903				46,446				11,058				126,962
Real Estate			14,678				7,467				48,697				27,769
Corporate			(6,930	)			(8,989	)			(26,930	)			(28,969	)
Eliminations and adjustments			(1,635	)			(1,794	)			3,542				(5,080	)
Total Adjusted EBITDDA			55,012				101,810				132,344				260,750
Basis of real estate sold			(5,228	)			(4,248	)			(14,211	)			(10,673	)
Depreciation, depletion and amortization			(18,786	)			(18,836	)			(51,310	)			(51,982	)
Interest expense, net2			(8,475	)			(10,109	)			(21,821	)			(25,125	)
Loss on extinguishment of debt			—				—				(5,512	)			—
Non-operating pension and other postretirement employee benefits			(935	)			(1,942	)			(2,804	)			(5,707	)
Gain (loss) on fixed assets			198				(12	)			260				(11	)
Gain on sale of facility			—				—				9,176				—
Inventory purchase price adjustment in cost of goods sold3			—				—				—				(1,849	)
Deltic merger-related costs4			—				(972	)			—				(21,245	)
Income before income taxes		$	21,786			$	65,691			$	46,122			$	144,158
Depreciation, depletion and amortization:
Timberlands		$	12,627			$	12,730			$	33,361			$	35,974
Wood Products			5,763				5,827				16,666				15,250
Real Estate			152				81				508				198
Corporate			244				198				775				560
			18,786				18,836				51,310				51,982
Bond discounts and deferred loan fees2			392				609				1,279				1,703
Total depreciation, depletion and amortization		$	19,178			$	19,445			$	52,589			$	53,685
Basis of real estate sold:
Real Estate		$	5,283			$	4,267			$	14,326			$	10,886
Eliminations and adjustments			(55	)			(19	)			(115	)			(213	)
Total basis of real estate sold		$	5,228			$	4,248			$	14,211			$	10,673

^{1 Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.}

^{2 Bond discounts and deferred loan fees are reported within interest expense, net on the Condensed Consolidated Statements of Income.}

^{3 The effect on cost of goods sold for fair value adjustments to the carrying amounts of inventory acquired in the Deltic merger.}

^{4 For integration and restructuring costs related to the merger with Deltic see Note 3: Merger with Deltic.}

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

(in thousands)		September 30, 2019				December 31, 2018
Total assets:
Timberlands1		$	1,675,064			$	1,693,162
Wood Products			385,792				456,306
Real Estate2			95,804				93,208
			2,156,660				2,242,676
Corporate			100,394				83,176
Total consolidated assets		$	2,257,054			$	2,325,852

^{1 We do not report rural real estate separate from Timberlands 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.}

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://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-URI http://asc.fasb.org/topic&trid=2134510

+ Details

Name:	us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration