XML 42 R37.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information (Summary of Information by Business Segment) (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Segment Reporting Information [Line Items]    
Revenues $ 268,260 $ 228,127
Cost of goods sold 220,405 212,160
Segment selling, general and administrative expenses 19,855 20,727
Segment operating income (loss) 27,510 (4,760)
Depreciation, depletion and amortization 25,786 30,802
Adjusted EBITDDA 63,367 29,722
Interest expense, net (1,492) 282
Depreciation, depletion and amortization [1] (25,404) (30,395)
Environmental charge (490) 0
Basis of real estate sold (9,867) (4,092)
Non-operating pension and other postretirement employee benefits (351) 201
Gain (loss) on disposal of assets (96) 5
Other (206) (145)
Income (loss) before income taxes 25,461 (4,422)
Timberlands [Member]    
Segment Reporting Information [Line Items]    
Revenues 76,024 68,422
Wood Products [Member]    
Segment Reporting Information [Line Items]    
Revenues 164,645 148,598
Real Estate Segment [Member]    
Segment Reporting Information [Line Items]    
Revenues 27,591 11,107
Operating Segments [Member]    
Segment Reporting Information [Line Items]    
Revenues 294,687 252,655
Fiber costs [2] 76,156 73,460
Freight, logging and hauling [2] 71,377 66,438
Manufacturing costs [2],[3] 58,049 57,709
Finished goods inventory change [2] (5,067) (4,333)
Depreciation, depletion and amortization [2] 24,746 29,821
Other [4] 10,453 11,050
Cost of goods sold 245,582 238,239
Segment selling, general and administrative expenses [5] 7,501 7,946
Segment operating income (loss) 41,604 6,470
Depreciation, depletion and amortization [6] 25,200 30,279
Adjusted EBITDDA 76,767 40,837
Depreciation, depletion and amortization (25,404) (30,395)
Basis of real estate sold [2] (9,868) (4,094)
Gain (loss) on disposal of assets 95 (6)
Operating Segments [Member] | Timberlands [Member]    
Segment Reporting Information [Line Items]    
Revenues 102,451 92,950
Fiber costs [2] 0 0
Freight, logging and hauling [2] 50,950 48,337
Manufacturing costs [2],[3] 0 0
Finished goods inventory change [2] 0 0
Depreciation, depletion and amortization [2] 15,179 17,297
Other [4] 6,934 7,774
Cost of goods sold 73,063 73,408
Segment selling, general and administrative expenses [5] 2,524 2,419
Segment operating income (loss) 26,864 17,123
Depreciation, depletion and amortization [6] 15,506 17,625
Adjusted EBITDDA 42,370 34,748
Depreciation, depletion and amortization (15,506) (17,625)
Basis of real estate sold [2] 0 0
Gain (loss) on disposal of assets 0 0
Operating Segments [Member] | Wood Products [Member]    
Segment Reporting Information [Line Items]    
Revenues 164,645 148,598
Fiber costs [2] 76,156 73,460
Freight, logging and hauling [2] 20,427 18,101
Manufacturing costs [2],[3] 58,049 57,709
Finished goods inventory change [2] (5,067) (4,333)
Depreciation, depletion and amortization [2] 9,446 12,408
Other [4] 182 91
Cost of goods sold 159,193 157,436
Segment selling, general and administrative expenses [5] 3,460 3,817
Segment operating income (loss) 1,992 (12,655)
Depreciation, depletion and amortization [6] 9,553 12,516
Adjusted EBITDDA 11,640 (139)
Depreciation, depletion and amortization (9,553) (12,516)
Basis of real estate sold [2] 0 0
Gain (loss) on disposal of assets 95 0
Operating Segments [Member] | Real Estate Segment [Member]    
Segment Reporting Information [Line Items]    
Revenues 27,591 11,107
Fiber costs [2] 0 0
Freight, logging and hauling [2] 0 0
Manufacturing costs [2],[3] 0 0
Finished goods inventory change [2] 0 0
Depreciation, depletion and amortization [2] 121 116
Other [4] 3,337 3,185
Cost of goods sold 13,326 7,395
Segment selling, general and administrative expenses [5] 1,517 1,710
Segment operating income (loss) 12,748 2,002
Depreciation, depletion and amortization [6] 141 138
Adjusted EBITDDA 22,757 6,228
Depreciation, depletion and amortization (141) (138)
Basis of real estate sold [2] (9,868) (4,094)
Gain (loss) on disposal of assets 0 (6)
Corporate [Member]    
Segment Reporting Information [Line Items]    
Adjusted EBITDDA [7] (12,148) (12,665)
Depreciation, depletion and amortization (204) (116)
Intersegment Eliminations [Member]    
Segment Reporting Information [Line Items]    
Revenues [8],[9] (26,427) (24,528)
Adjusted EBITDDA [10] (1,252) 1,550
Basis of real estate sold 1 2
Intersegment Eliminations [Member] | Timberlands [Member]    
Segment Reporting Information [Line Items]    
Revenues [8] (26,427) (24,528)
Intersegment Eliminations [Member] | Wood Products [Member]    
Segment Reporting Information [Line Items]    
Revenues [8] 0 0
Intersegment Eliminations [Member] | Real Estate Segment [Member]    
Segment Reporting Information [Line Items]    
Revenues [8] $ 0 $ 0
[1] Excludes amortization of bond discounts and deferred loan fees which are reported within interest expense, net on the Condensed Consolidated Statements of Operations.
[2] Significant expense categories align with the segment-level information that is regularly provided to the CODM. Intersegment expenses are included with the amounts shown.
[3] Manufacturing costs include, but are not limited to, wages, benefits, repairs, maintenance, supplies, heat/power, electricity and other utilities, depreciation and amortization, and membership dues.
[4] Includes, but is not limited to, the following:

Timberlands - forest management, roads, employee wages and benefits and property taxes.

Wood Products - pension and other post-retirement benefit plan service costs for active plan participants.

Real Estate - land sale commissions, land sale closing costs, property taxes, and costs from the company-owned country club.
[5] Segment selling, general and administrative expenses includes depreciation and amortization.
[6] Includes depreciation and amortization classified as selling, general and administrative expenses.
[7] Corporate Adjusted EBITDDA includes costs specifically not allocated to the segments including, but not limited to, certain corporate department direct expenses and employee wages and benefits. Corporate Adjusted EBITDDA is regularly provided to the CODM.
[8] Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.
[9] Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.
[10] Includes elimination of intersegment profit in ending Wood Products inventory for logs purchased from our Timberlands segment and LIFO adjustments.