pch-10q_20180930.htm

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒

Indicate by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

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).

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). ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange act).

The number of shares of common stock of the registrant outstanding as of October 29, 2018 was 62,754,582.

	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)	2018			2017			2018			2017
Revenues	$	289,199		$	190,441		$	757,329		$	503,351
Costs and expenses:
Cost of goods sold		195,584			124,727			515,645			348,581
Selling, general and administrative expenses		14,901			13,240			45,449			37,687
Deltic merger-related costs		972			27			21,245			27
Environmental charges for Avery Landing		—			4,978			—			4,978
Loss (gain) on lumber price swap		—			2,080			—			(1,185	)
		211,457			145,052			582,339			390,088
Operating income		77,742			45,389			174,990			113,263
Interest expense, net		(10,109	)		(7,336	)		(25,125	)		(19,654	)
Non-operating pension and other postretirement employee benefit costs		(1,942	)		(1,596	)		(5,707	)		(4,788	)
Income before income taxes		65,691			36,457			144,158			88,821
Income taxes		(5,355	)		(2,757	)		(23,077	)		(13,956	)
Net income	$	60,336		$	33,700		$	121,081		$	74,865

Net income per share:
Basic	$	0.96		$	0.83		$	2.06		$	1.83
Diluted	$	0.93		$	0.82		$	2.03		$	1.82
Dividends per share	$	0.40		$	0.375		$	1.20		$	1.125
Weighted-average shares outstanding (in thousands):
Basic		62,986			40,829			58,765			40,814
Diluted		64,722			41,250			59,542			41,183

The accompanying notes are an integral part of these condensed consolidated financial statements.

	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			2018			2017
Net income	$	60,336		$	33,700		$	121,081		$	74,865
Other comprehensive income, net of tax:
Pension and other postretirement employee benefits:
Amortization of prior service credit included in net income, net of tax benefit of $(565), $(838), $(1,695) and $(2,513)		(1,608	)		(1,309	)		(4,824	)		(3,929	)
Amortization of actuarial loss included in net income, net of tax expense of $1,164, $1,562, $3,491 and $4,686		3,311			2,443			9,934			7,330
Cash flow hedge, net of tax expense (benefit) of $166, $0, $386 and $(87)		1,591			—			1,850			(137	)
Other comprehensive income, net of tax		3,294			1,134			6,960			3,264
Comprehensive income	$	63,630		$	34,834		$	128,041		$	78,129

The accompanying notes are an integral part of these condensed consolidated financial statements.

(Dollars in thousands)	September 30, 2018			December 31, 2017
ASSETS
Current assets:
Cash and cash equivalents	$	137,535		$	120,457
Customer receivables, net		39,029			11,240
Inventories		73,864			50,132
Other current assets		18,988			11,478
Total current assets		269,416			193,307
Property, plant and equipment, net		340,146			77,229
Investment in real estate held for development and sale		76,523			—
Timber and timberlands, net		1,684,049			654,476
Deferred tax assets, net		—			19,796
Trade name and customer relationships intangibles, net		19,241			—
Other long-term assets		23,696			8,271
Total assets	$	2,413,071		$	953,079

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Distribution payable	$	222,000		$	—
Accounts payable and accrued liabilities		80,258			55,201
Current portion of long-term debt		—			14,263
Current portion of pension and other postretirement employee benefits		6,088			5,334
Total current liabilities		308,346			74,798
Long-term debt		783,899			559,056
Pension and other postretirement employee benefits		89,035			103,524
Deferred tax liabilities, net		38,575			—
Other long-term obligations		14,147			15,159
Total liabilities		1,234,002			752,537
Commitments and contingencies
Stockholders' equity:
Common stock, $1 par value		62,755			40,612
Additional paid-in capital		1,483,750			359,144
Accumulated deficit		(256,280	)		(104,363	)
Accumulated other comprehensive loss		(111,156	)		(94,851	)
Total stockholders’ equity		1,179,069			200,542
Total liabilities and stockholders' equity	$	2,413,071		$	953,079

The accompanying notes are an integral part of these condensed consolidated financial statements.

	Nine Months Ended September 30,
(Dollars in thousands)	2018			2017
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	121,081		$	74,865
Adjustments to reconcile net income to net cash from operating activities:
Depreciation, depletion and amortization		53,685			21,908
Basis of real estate sold		10,673			6,351
Change in deferred taxes		13,879			(925	)
Pension and other postretirement employee benefits		12,221			9,863
Equity-based compensation expense		6,518			3,536
Other, net		(1,220	)		(1,467	)
Change in working capital and operating-related activities, net		(13,289	)		20,489
Real estate development expenditures		(3,081	)		—
Funding of qualified pension plans		(52,099	)		(5,275	)
Net cash from operating activities		148,368			129,345

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, plant and equipment		(18,496	)		(9,445	)
Timberlands reforestation and roads		(12,464	)		(11,577	)
Acquisition of timber and timberlands		(166	)		(22,033	)
Other, net		655			(106	)
Cash and cash equivalents acquired in Deltic merger		3,419			—
Net cash from investing activities		(27,052	)		(43,161	)

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends to common stockholders		(75,305	)		(45,686	)
Proceeds from Potlatch revolving line of credit		100,000			—
Repayment of Potlatch revolving line of credit		(100,000	)		—
Revolving line of credit repayment attributable to Deltic		(106,000	)		—
Proceeds from issue of long-term debt		100,000			—
Repayment of long-term debt		(14,250	)		(5,000	)
Debt issuance costs		(2,434	)		—
Other, net		(2,541	)		(1,279	)
Net cash from financing activities		(100,530	)		(51,965	)
Change in cash, cash equivalents and restricted cash		20,786			34,219
Cash, cash equivalents and restricted cash at beginning of period		120,457			82,584
Cash, cash equivalents and restricted cash at end of period	$	141,243		$	116,803

SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid during the period for:
Interest, net of amounts capitalized	$	23,183		$	17,381
Income taxes, net	$	10,335		$	13,923

NONCASH INVESTING AND FINANCING ACTIVITIES
Equity issued as consideration for our merger with Deltic	$	1,142,775		$	—
Earnings and profits distribution payable	$	222,000		$	—

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the Condensed Consolidated Balance Sheets that sum to the total of the same such amounts shown in the Condensed Consolidated Statements of Cash Flows.

The accompanying notes are an integral part of these condensed consolidated financial statements.

For purposes of this report, any reference to “PotlatchDeltic,” “Potlatch,” “the company,” “we,” “us” and “our” means PotlatchDeltic Corporation and all of its wholly-owned subsidiaries, except where the context indicates otherwise.

We are a leading timberland real estate investment trust (REIT) with operations in seven states where we own nearly 2 million acres of timberland, six sawmills, an industrial grade plywood mill, a medium density fiberboard (MDF) plant and real estate development projects.

Our unaudited condensed consolidated financial statements provide an overall view of our results and financial condition and include the results of Deltic Timber Corporation (Deltic) beginning February 21, 2018, the first full business day following the merger of Deltic into Portland Merger, LLC, a wholly-owned subsidiary of Potlatch. See Note 3: Merger with Deltic. Potlatch was renamed PotlatchDeltic Corporation immediately after consummation of the merger.

The accompanying unaudited Condensed Consolidated Financial Statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods presented. Except as otherwise disclosed in these Notes to Condensed Consolidated Financial Statements, such adjustments are of a normal, recurring nature. The Condensed Consolidated Financial Statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission pertaining to interim financial statements. Certain disclosures normally provided in accordance with accounting principles generally accepted in the United States have been omitted. This Quarterly Report on Form 10-Q should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the Securities and Exchange Commission on February 16, 2018. Results of operations for interim periods should not be regarded as necessarily indicative of the results that may be expected for the full year.

Components of prior year pension plan and other postretirement benefit plan costs were reclassified to non-operating pension and other postretirement benefit costs to conform to the 2018 presentation. See Note 2: Recent Accounting Pronouncements.

In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014‑09, Revenue from Contracts with Customers: Topic 606, which requires an entity to recognize revenue when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. ASU No. 2014-09 also included other guidance, including the presentation of a gain or loss recognized on the sale of a long-lived asset or a nonfinancial asset. We adopted ASU No. 2014-09 on January 1, 2018 using the cumulative effect method. There was no adjustment to accumulated deficit upon adoption. Adoption of this ASU resulted in expanded disclosures, but did not have a material impact on our condensed consolidated financial statements, processes or internal controls. See Note 5: Revenue Recognition for our expanded disclosures.

In March 2017, the FASB issued ASU No. 2017-07, Compensation – Retirement Benefits (Topic 715), Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires an entity to present service cost within compensation expense and the other components of net benefit cost outside of income from operations. We adopted this ASU retrospectively on January 1, 2018, and have reclassified non-service costs from operating income to non-operating costs. There was no change to income before income taxes. The adjustments made to the Condensed Consolidated Statements of Income for the three and nine months ended September 30, 2017 are as follows:

In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, which reduces the complexity in the accounting standards by allowing the recognition of current and deferred income taxes for an intra-entity asset transfer, other than inventory, when the transfer occurs. We adopted this ASU on January 1, 2018 on a modified retrospective basis through a $1.3 million cumulative-effect adjustment directly to accumulated deficit as of January 1, 2018.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (Topic 230) Restricted Cash, which requires entities to include in their cash and cash-equivalent balances in the statement of cash flows those amounts that are deemed to be restricted cash and restricted cash equivalents. The ASU does not define the terms restricted cash and restricted cash equivalents. The amendments are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The company adopted ASU 2016-18 during the first quarter of 2018, applying the standard retrospectively to all periods presented. The adoption of this standard did not have an impact on our historical condensed consolidated financial statements. At September 30, 2018 we had restricted cash of $3.7 million included in other long-term assets related to proceeds held by a qualified intermediary that are intended to be reinvested in timberlands.

In January 2017, the FASB issued ASU No. 2017-1, Business Combinations (Topic 805): Clarifying the Definition of a Business. The standard provides guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or a business. We adopted this ASU on January 1, 2018 and accounted for the merger with Deltic as an acquisition of a business.

In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities, which amends and simplifies existing guidance to allow companies to more accurately present the economic effects of risk management activities in the financial statements. ASU 2017-12 requires that when a hedge is deemed effective, hedge accounting must be applied to the entire change in fair value of the hedging instrument eliminating the notion of ineffective portions of the hedge relationship. The entire change in the fair value of the hedging instrument will be recorded in the same income statement line item as the hedged item and the ineffective portion will no longer be separately recognized in earnings. This ASU is effective for public entities for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted in any interim period. ASU 2017-12 is required to be adopted using a modified retrospective approach with the presentation and disclosure requirements only required on a prospective basis. We adopted ASU 2017-12 effective April 1, 2018, which resulted in no material impact to our condensed consolidated financial statements.

In February 2018, the FASB issued ASU No. 2018-2, Income Statement – Reporting Comprehensive Income (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the December 22, 2017, H.R. 1, Tax Cuts and Jobs Act (the Act). This ASU is effective for us on January 1, 2019, with early adoption permitted. We adopted this ASU on January 1, 2018 and reclassified the income tax effects of the Act on pension and other postretirement employee benefits and a cash flow hedge within accumulated other comprehensive loss to accumulated deficit. In future periods, our accounting policy will be to release income tax rate change effects from accumulated other comprehensive loss to accumulated deficit. Upon adoption, accumulated other comprehensive loss was increased by $23.3 million, with a corresponding decrease to accumulated deficit. See Note 11: Components of Accumulated Other Comprehensive Loss.

In August 2018, the FASB issued ASU No. 2018-15 Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract, which clarifies the accounting for implementation costs in cloud computing arrangements. ASU 2018-15 is effective for fiscal years after December 15, 2019, including interim periods within those years; early application is permitted. We expect to adopt the standard on January 1, 2020 and are currently evaluating the impact of the standard on our consolidated financial statements.

In August 2018, the FASB issued ASU 2018-14, Compensation—Retirement Benefits—Defined Benefit Plans—General (Topic 715-20): Disclosure Framework—Changes to the Disclosure Requirements for Defined Benefit Plans, which modifies the disclosure requirements for defined benefit pension plans and other postretirement plans. ASU 2018-14 is effective for fiscal years after December 15, 2020, including interim periods within those years; early application is permitted. We expect to adopt the standard on January 1, 2021 and are currently evaluating the impact of the standard on our consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement, which modifies the disclosure requirements on fair value

measurements. ASU 2018-13 is effective for fiscal years after December 15, 2019, including interim periods within those years; early application is permitted. We expect to adopt the standard on January 1, 2020 and are currently evaluating the impact of the standard on our consolidated financial statements.

In June 2018, the FASB issued ASU 2018-07 Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting, which simplifies the accounting for share-based payments to nonemployees by aligning it with the accounting for share-based payments to employees, with certain exceptions. ASU 2018-07 is effective for fiscal years after December 15, 2018, including interim periods within those years. Early application of the amendment is permitted. We expect to adopt the standard on January 1, 2019. We are currently evaluating the impact of our pending adoption of ASU 2018-07 on our consolidated financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The objective of the new standard is to establish principles for lessees and lessors to report information about the amount, timing and uncertainty of cash flows arising from a lease and disclose key information about leasing arrangements. The new standard establishes a right-of-use model (ROU) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. For leases with a term of 12 months or less, the lessee is permitted to make an accounting policy election by class of underlying asset to not recognize lease assets and lease liabilities. The standard, along with subsequent amendments, is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years; early application is permitted. A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application. An entity may choose to use either (1) its effective date or (2) the beginning of the earliest comparable period presented in the financial statements as its date of initial application.

We expect to adopt ASU 2016-02, along with subsequent amendments, on January 1, 2019 and use the effective date as our date of initial application. Consequently, financial information will not be updated, and the disclosures required under the new standard will not be provided for dates and periods before January 1, 2019. The new standard provides several optional practical expedients in transition and for an entity’s ongoing accounting. We continue to assess and document the effect of this ASU and subsequent amendments either made or being contemplated by the FASB. This assessment and documentation includes reviewing all forms of leases, performing a completeness assessment over our lease population and analyzing the practical expedients. We currently expect to elect the short-term lease recognition exemption for all leases that qualify. This means, for those leases that qualify, we will not recognize ROU assets and lease liabilities, which includes not recognizing ROU assets or lease liabilities for short-term leases of those assets in transition.

We expect the adoption of this ASU will result in minor refinements to our controls over financial reporting and will significantly expand financial statement disclosures as we have operating leases covering office space, equipment and vehicles expiring at various dates through 2033. We currently expect our right-of use assets and lease liabilities recorded upon adoption will approximate the present value of our current future minimum lease payments required under our operating leases in effect upon adoption. Lease costs will generally continue to be recognized on a straight-line basis. As of December 31, 2017, the undiscounted cash flows of our operating leases were $14.4 million.

On February 20, 2018 (merger date), Deltic Timber Corporation (Deltic) merged into Portland Merger, LLC, a wholly-owned subsidiary of Potlatch. Deltic owned approximately 530,000 acres of timberland, operated two sawmills and a medium density fiberboard plant and was engaged in real estate development primarily in Arkansas. The merger creates a combined company with a diversified timberland base of nearly 2 million acres, including approximately 930,000 acres in Arkansas. It uniquely positions us to expand our integrated model of timberland ownership and lumber manufacturing, provide significant tax savings on Deltic’s timber harvest earnings and increase our exposure to the fast-growing Texas housing market.

Under the merger agreement, each issued and outstanding share of Deltic common stock was exchanged for 1.80 shares of Potlatch common stock, with cash paid in lieu of any fractional shares. Upon consummation of the merger, all outstanding Deltic stock options (which fully vested as of the merger date) and restricted stock units (RSUs) were converted into Potlatch stock options and RSUs, after giving effect to the 1.80 exchange ratio. Because the Deltic stock options are fully vested and relate to services rendered to Deltic prior to the merger, the replacement stock options are also fully vested and their fair value is included in the consideration transferred. A portion of the replacement RSUs relate to services to be performed post-merger and therefore are not included in consideration transferred. See additional details about replacement share-based payment awards in Note 12: Equity-Based Compensation.

The following table summarizes the total consideration transferred in the merger:

On August 30, 2018, the board of directors approved a special distribution of $222.0 million, payable on November 15, 2018, to stockholders of record on September 27, 2018. The special distribution amount equals the company’s determination of the accumulated earnings and profits of Deltic as of merger date and must be distributed by the company prior to December 31, 2018 in order to maintain the company’s qualification as a REIT for U.S. federal income tax purposes. Common stockholders can elect to receive payment of the special distribution in the form of stock or cash, with the total cash payment to all stockholders limited to no more than 20%, or $44.4 million (Cash Amount), of the total distribution. If the aggregate amount of stockholder cash elections exceeds the Cash Amount, then the payment of such cash elections will be made on a pro rata basis to stockholders who made the cash election such that the aggregate amount paid in cash to such stockholders equals the Cash Amount, with the balance paid in shares of common stock. The declaration of this special distribution created a $222.0 million unconditional obligation for the company as of August 30, 2018 which is recorded as distribution payable on the Condensed Consolidated Balance Sheets at September 30, 2018. See Note: 3 Earnings Per Share for further discussion on the impact of the special distribution on diluted earnings per share.

The company entered into a two-year consulting agreement for $1.85 million with Deltic’s former Chief Executive Officer. While the agreement was terminated in the first quarter of 2018, payments are required to be made through the end of the two year term. This agreement was considered a separate transaction from the business combination, therefore the $1.85 million was recorded as merger costs in the first quarter of 2018.

We expensed approximately $1.0 million and $21.2 million of merger-related costs during the three and nine months ended September 30, 2018, respectively. See Note 13: Merger, Integration and other Costs for the components of merger-related costs. These costs are included in Deltic merger-related costs in our Condensed Consolidated Statements of Income.

The amount of revenue and income before income taxes from acquired Deltic operations included in our Condensed Consolidated Statement of Income for February 21, 2018 through September 30, 2018 are as follows:

Summarized unaudited pro forma information that presents combined amounts as if this merger occurred at the beginning of 2017 is as follows:

Pro forma net earnings attributable to PotlatchDeltic common shareholders excludes $1.0 million and $26.7 million of non-recurring merger-related costs incurred by both companies during the three and nine months ended September 30, 2018, respectively, of which $5.4 million were incurred by Deltic prior to the merger.

Pro forma basic and diluted earnings per share assumes issuance of approximately 22.0 million shares that were issued at the merger date as of the beginning of 2017. Pro forma basic and diluted earnings per share also assumes the issuance of 4.2 million shares as of the beginning of 2017, which is the estimated number of shares from the special distribution required to settle the estimated stock portion of the liability at September 30, 2018. Pro forma data may not be indicative of the results that would have been obtained had these events occurred at the beginning of the periods presented, nor is it intended to be a projection of future results.

PotlatchDeltic has accounted for the merger transaction as the acquirer and has applied the acquisition method of accounting. Under the acquisition method, the assets acquired and liabilities assumed from Deltic were generally recorded as of the date of the merger at their respective estimated fair values.

Our September 30, 2018 Condensed Consolidated Balance Sheet includes the assets and liabilities of Deltic, which have been measured at fair value as of the merger date. The fair values of the assets acquired and liabilities assumed were preliminarily determined using the income, cost and market approaches, as applicable. The fair value measurements were generally based on significant inputs that are not observable in the market and thus represent Level 3 measurements as defined in ASC 820, Fair Value Measurements and Disclosures, except for certain long-term debt instruments assumed in the acquisition that can be valued using observable market inputs and are therefore Level 2 measurements. The income approach and cost approach were primarily used to value acquired timber and timberlands. The income approach was primarily used to value the acquired real estate held for development and sale. The income approach estimates fair value for an asset based on the present value of cash flow projected to be generated by the asset. Projected cash flows are discounted at rates of return that reflect the relative risk of achieving the cash flows and the time value of money. The cost approach, which estimates value by determining the current cost of replacing an asset with another of equivalent economic utility, was used, as appropriate, for property and equipment. The cost to replace a given asset reflects the estimated reproduction or replacement cost for the property, less an allowance for loss in value due to depreciation. The market approach was primarily used to value long-term debt instruments. The market approach estimates fair value for an asset based on values of recent comparable transactions.

The following table summarizes the preliminary fair value measurements of assets acquired and liabilities assumed as of merger date:

(Dollars in thousands)	February 20, 2018		Measurement Period Adjustments			As Adjusted February 20, 2018
ASSETS
Cash and cash equivalents	$	3,419	$	—		$	3,419
Customer receivables, net		12,709		—			12,709
Inventories		17,316		—			17,316
Other current assets		8,276		524			8,800
Real estate held for development and sale		79,000		(2,000	)		77,000
Property, plant and equipment		265,901		(5,132	)		260,769
Timber and timberlands		1,060,000		913			1,060,913
Mineral rights		—		6,236			6,236
Trade name and customer relationships intangibles		19,000		500			19,500
Other long-term assets		2,010		1,546			3,556
Total assets acquired		1,467,631		2,587			1,470,218
LIABILITIES
Accounts payable and accrued liabilities		12,604		3,418			16,022
Current portion of pension and other postretirement employee benefits		754		—			754
Long-term debt		229,968		—			229,968
Pension and other postretirement employee benefits		36,155		—			36,155
Deferred tax liabilities, net		44,439		(831	)		43,608
Other long-term liabilities		936		—			936
Total liabilities assumed		324,856		2,587			327,443
Net assets acquired	$	1,142,775	$	—		$	1,142,775

The real estate held for development and sale adjustment of $2.0 million was based on continued refinement of information as of the merger date factored into the valuation. The property, plant and equipment adjustment of $ 5.1 million related to further refinement and review of the inputs associated with valuation of the acquired buildings and equipment including items such as estimated useful lives, maintenance expenditures and market comparables. The $ 0.9 million adjustment to timber and timberlands is a combination of the separation of the mineral rights value previously included in the timber and timberlands, offset by further revisions to the underlying valuation assumptions. The mineral rights measurement period adjustment of $6.2 million related to certain oil and gas royalty payments from third party extractive activities on the acquired land. This amount is included in other long-term assets in the Condensed Consolidated Balance Sheets. The other long-term asset measurement period adjustment of $1.5 million was related to sales and use tax credits from the State of Arkansas. The accounts payable and accrued liabilities measurement period adjustment of $3.4 million was primarily for estimated 2017 Deltic taxes payable estimated at merger date and adjusted with the 2017 tax return filing. Other measurement changes were not significant and mainly a result of continued refinement of information as of the merger date that have been factored into the valuation. As a result of these adjustments, during the three and nine months ended September 30, 2018 we recorded approximately $0 and $0.2 million, respectively, of additional depreciation, depletion and amortization expense as measurement period adjustments.

These estimated fair values are preliminary in nature and subject to adjustments, which could be material. We have not identified any material unrecorded pre-merger contingencies where the related asset, liability or impairment is probable and the amount can be reasonably estimated. We are currently in the process of finalizing our valuations related to the following:

Our valuations will be finalized when certain information arranged to be obtained has been received, our review of that information has been completed and our review of the underlying assumptions within the valuation models has been completed. Prior to the finalization of the purchase price allocation, if information becomes available that would indicate it is probable that such events had occurred and the amounts can be reasonably estimated, such items will be included in the final purchase price allocation.

The following table reconciles the number of shares used in calculating basic and diluted earnings per share:

	Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)	2018		2017		2018		2017
Net income	$	60,336	$	33,700	$	121,081	$	74,865

Basic weighted-average shares outstanding		62,985,517		40,829,399		58,765,381		40,814,135
Incremental shares due to:
Performance shares		269,998		378,149		262,648		331,082
Restricted stock units		37,535		42,909		32,736		37,578
Stock portion of earnings and profits distribution		1,428,607		—		481,435		—
Diluted weighted-average shares outstanding		64,721,657		41,250,457		59,542,200		41,182,795

Basic net income per share	$	0.96	$	0.83	$	2.06	$	1.83
Diluted net income per share	$	0.93	$	0.82	$	2.03	$	1.82

In February 2018 we issued 22.0 million shares in connection with the Deltic merger. Further, on August 30, 2018, the board of directors approved a special distribution of $222.0 million to be paid on November 15, 2018 in connection with the acquisition in order to maintain the company’s qualification as a REIT. Using a volume weighted average price of our common stock for final three trading days in September, we estimated 4.2 million shares would be required to settle the 80% stock portion of the $222.0 million special distribution accrual at September 30, 2018. The weighted average shares for the dilutive effect on earnings per share from the stock portion of the special distribution was based on the August 30, 2018 declaration date. See Note 3: Merger with Deltic for further discussion on the merger.

For the three and nine months ended September 30, 2018, there were 15,966 and 38,320 stock-based awards that were excluded from the calculation of diluted earnings per share because they were anti-dilutive. Anti-dilutive stock-based awards could be dilutive in future periods. For the three and nine months ended September 30, 2017, there were 0 and 167 stock-based awards that were excluded from the calculation of diluted earnings per share because they were anti-dilutive.

The majority of our revenues are derived from the sale of delivered logs, manufactured wood products, residual wood product by-products and real estate. We recognize revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers.

A performance obligation, as defined in ASC 606, is a promise in a contract to transfer a distinct good or service to a customer. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue at the point in time, or over the period, in which the performance obligation is satisfied.

Performance obligations associated with delivered log and residual sales are typically satisfied when the logs and residuals are delivered to our customers’ mills. Performance obligations associated with the sale of wood products are typically satisfied when the products are shipped (FOB shipping point) or upon delivery to our customer (FOB destination) depending on the terms of the customer contract. Shipping and handling costs for all wood product and residual sales are accounted for as cost of goods sold.

ASC Topic 606 requires entities to consider significant financing components of contracts with customers, but allows for the use of a practical expedient when the period between satisfaction of a performance obligation and payment receipt is one year or less. Given the nature of our revenue transactions, we have elected to utilize this practical expedient.

Substantially all of our performance obligations are satisfied as of a point in time. We have also elected to use the practical expedient to not disclose unsatisfied or partially satisfied performance obligations as all unsatisfied contracts are expected to be satisfied in less than one year.

Performance obligations associated with real estate sales are generally satisfied at a point in time when all conditions of closing have been met.

The transaction price for log and residual sales is determined using contractual rates applied to delivered volumes. The contractual rates are generally based on prevailing market prices and payment is generally due from customers within one month or less of delivery. For log and residual sales subject to long-term supply agreements, the transaction price is variable but is known at the time of delivery. For wood products sales, the transaction price is generally the amount billed to the customer based on the prevailing market price for the products shipped but may be reduced slightly for estimated cash discounts.

There are no significant contract estimates related to the real estate business.

In general, a customer receivable is recorded as we ship and/or deliver wood products, logs and residuals. We generally receive payment shortly after products have been received by our customers. As of September 30, 2018 and December 31, 2017 we recorded $4.7 million and $1.7 million, respectively, for contract liabilities related to hunting lease rights. These contract liabilities are being amortized over the term of the contracts, which is typically less than twelve months. Other contract asset and liability balances, such as prepayments, are immaterial. For real estate sales, we typically receive the entire consideration in cash at closing.

The following table represents our revenues by major product. For additional information regarding our segments, see Note 16: Segment Information.

	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			2018			2017
Resource
Northern region
Sawlogs	$	69,658		$	68,699		$	168,869		$	139,043
Pulpwood		1,575			1,272			4,654			4,718
Stumpage		39			11			175			153
Other		765			292			1,233			798
		72,037			70,274			174,931			144,712
Southern region
Sawlogs		21,974			13,314			61,194			29,547
Pulpwood		13,700			9,938			36,138			24,892
Stumpage		653			191			2,106			420
Other		3,057			988			6,069			2,826
		39,384			24,431			105,507			57,685
Total Resource revenues		111,421			94,705			280,438			202,397

Wood Products
Lumber		138,281			84,233			367,062			230,807
Panels		36,655			17,945			106,785			54,923
Residuals		24,089			14,309			58,578			40,878
Total Wood Products revenues		199,025			116,487			532,425			326,608

Real Estate
Rural real estate		8,238			3,282			29,740			25,922
Development real estate		1,287			—			4,249			—
Other		1,708			—			4,230			—
Total Real Estate revenues		11,233			3,282			38,219			25,922

Total segment revenues		321,679			214,474			851,082			554,927

Intersegment Resource revenues¹		(32,480	)		(24,033	)		(93,753	)		(51,576	)
Total consolidated revenues	$	289,199		$	190,441		$	757,329		$	503,351

¹ Intersegment revenues are based on prevailing market prices of logs sold by our Resource segment to the Wood Products segment.

We repaid $14.3 million of our medium-term notes during the nine months ended September 30, 2018. The remaining $3.0 million medium-term notes have a fixed interest rate of 8.75% and mature in 2022.

We assumed the obligations relating to the Letter of Credit supporting Deltic’s $29.0 million Union County, Arkansas Taxable Industrial Revenue Bonds 1998 Series due October 1, 2027. Neither the State of Arkansas nor Union County, Arkansas has any liability under the bonds. Contemporaneously with the issuance of the bonds, Deltic’s subsidiary (Del-Tin) and Union County entered into a lease agreement that obligated Del-Tin to make lease payments in an amount necessary to fund the debt service on the bonds. Under the terms of the lease agreement, a standby letter of credit to benefit the holders of the bonds is required. The irrevocable standby letter of credit was amended and re-issued on February 20, 2018, in the amount of $29.7 million, expiring April 13, 2023. These bonds bear interest at a variable rate determined weekly by the remarketing agent. Interest is payable monthly.

On March 22, 2018, we entered into a Second Amended and Restated Term Loan Agreement, which amended the existing term loan agreement dated December 14, 2014. The agreement includes an additional $100 million of new loans used to refinance Deltic’s $106 million credit facility and a $100 million loan assumed in connection with the Deltic merger. The interest coverage ratio and leverage ratio financial covenants are unchanged (at least 3.00 to 1.00 and no more than 40%, respectively). The limitation on timberland acre sales was eliminated. As of September 30, 2018, we were in compliance with all covenants under our debt agreements.

The $100 million repayment of Deltic’s credit facility funded by a $100 million borrowing under our revolving credit facility was subsequently refinanced with two tranches of term loans aggregating $100 million under the Second Amended and Restated Term Loan Agreement.

The following summarizes the three term loan tranches added in the first quarter of 2018:

The $65 million and $35 million tranches added in the first quarter of 2018 were hedged to yield a fixed-rate of 4.80%. There were no additional term loan tranches added in the third quarter of 2018. See Note 8: Derivative Instruments.

Pricing is set according to the type of borrowing. LIBOR Loans are issued at a rate equal to the LIBOR Rate, while Base Rate Loans are issued at a rate equal to the Base Rate, which is a fluctuating rate per annum equal to the highest of (a) the Federal Funds Rate plus 1/2 of 1.00%, (b) the rate of interest in effect for such day as publicly announced from time to time by KeyBank as its prime rate and (c) the sum of the LIBOR that would apply to a one month Interest Period plus 1.00%. The interest rates we pay for borrowings under either type of loan include an additional Applicable Rate, which can range from 0.875% to 1.70% for LIBOR loans and from 0% to 0.70% for Base Rate loans, depending on our current credit rating. As of September 30, 2018, we were able to borrow under the bank credit facility with the additional applicable rate of 1.30% for LIBOR Loans and 0.30% for Base Rate Loans, with facility fees of 0.20% on the $380 million of the bank credit facility.

The interest coverage ratio and leverage ratio financial covenants are unchanged (at least 3.00 to 1.00 and no more than 40%, respectively). The limitation on timberland acre sales was eliminated. As of September 30, 2018, we were in compliance with all covenants under our credit agreements.

As of September 30, 2018, there were no borrowings under the revolving line of credit and approximately $1.0 million of the $380 million credit facility is utilized by outstanding letters of credit.

From time to time, we enter into derivative financial instruments to manage certain cash flow and fair value risks. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset or liability to a particular risk, such as interest rate risk, are considered fair value hedges. We had three fair value interest rate swaps with notional amounts totaling $14.3 million, which matured during the first quarter of 2018. A $50 million notional fair value swap associated with our senior notes was terminated in December 2017 at a cost of $0.4 million. The termination cost has been recorded as a reduction to the carrying value of our long-term debt and will be amortized to earnings through the original maturity date of November 2019. Approximately $0.2 million will be recorded as interest expense over the next twelve months.

Derivatives designated and qualifying as a hedge of the exposure to variability in the cash flows of a specific asset or liability that is attributable to a particular risk, such as interest rate risk, are considered cash flow hedges. We have four interest rate swaps to convert variable-rate debt, comprised of 1-month and 3-month LIBOR plus a spread, to fixed-rate debt. Our cash flow hedges are expected to be highly effective in achieving offsetting cash flows attributable to the hedged interest rate risk through the term of the swaps. Therefore, changes in fair value are recorded as a component of other comprehensive income and will be recognized in earnings when the hedged interest rates affect earnings. The amounts paid or received on the swaps will be recognized as adjustments to interest expense. As of September 30, 2018, the amount of net losses expected to be reclassified into earnings in the next 12 months is $0.1 million.

The following table presents the gross fair values of derivative instruments on our Condensed Consolidated Balance Sheets:

The following table details the effect of derivatives on our Consolidated Statements of Income:

		Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands)	Location	2018			2017			2018			2017
Derivatives designated in fair value hedging relationships:
Interest rate contracts
Realized gain (loss) on interest rate contracts¹	Interest expense	$	(52	)	$	76		$	(138	)	$	366

Derivatives designated in cash flow hedging relationships:
Interest rate contracts
Gain (loss) recognized in other comprehensive income, net of tax		$	1,330		$	(30	)	$	1,394		$	(258	)
Loss reclassified from accumulated other comprehensive income¹	Interest expense	$	(261	)	$	(30	)	$	(456	)	$	(121	)

Derivatives not designated as hedging instruments:
Lumber price contracts
Realized gain on lumber price swap		$	—		$	986		$	—		$	986
Unrealized gain (loss) on lumber price swap	Gain (loss) on lumber price swap	$	—		$	(3,067	)	$	—		$	199
Net gain (loss) on lumber price contracts		$	—		$	(2,081	)	$	—		$	1,185

Interest expense, net		$	10,109		$	7,336		$	25,125		$	19,654

The following table presents the estimated fair values of our financial instruments:

	September 30, 2018						December 31, 2017
(Dollars in thousands)	Carrying Amount			Fair Value			Carrying Amount			Fair Value
Cash, cash equivalents and restricted cash (Level 1)	$	141,243		$	141,243		$	120,457		$	120,457

Derivative assets related to interest rate swaps (Level 2)	$	3,392		$	3,392		$	1,169		$	1,169

Long-term debt, including current portion (Level 2):
Term loans	$	(539,007	)	$	(536,158	)	$	(343,500	)	$	(345,222	)
Senior notes		(149,721	)		(156,375	)		(149,528	)		(161,063	)
Revenue bonds		(94,735	)		(93,539	)		(65,735	)		(63,967	)
Medium-term notes		(3,000	)		(3,456	)		(17,250	)		(18,227	)
Total long-term debt¹	$	(786,463	)	$	(789,528	)	$	(576,013	)	$	(588,479	)

Company owned life insurance asset (COLI) (Level 3)	$	2,741		$	2,741		$	1,996		$	1,996

For cash, cash equivalents, restricted cash and any revolving line of credit borrowings, the carrying amount approximates fair value due to the short-term nature of these financial instruments.

The fair value of interest rate swaps are determined using discounted cash flow analysis on the expected cash flows of each derivative. The analysis reflects the contractual terms of the derivatives, including the period to maturity and uses observable market-based inputs, including interest rate forward curves.

The fair value of our long-term debt is estimated based upon quoted market prices for similar debt issues or estimated based on average market prices for comparable debt when there is no quoted market price.

The contract value of our company owned life insurance is based on the amount at which it could be redeemed and, accordingly, approximates fair value.

The following tables detail the components of net periodic cost (benefit) of our pension plans and other postretirement employee benefits (OPEB):

	Three Months Ended September 30,
	Pension						OPEB
(Dollars in thousands)	2018			2017			2018			2017
Service cost	$	2,181		$	1,688		$	99		$	3
Interest cost		4,344			4,024			391			316
Expected return on plan assets		(5,095	)		(4,601	)		—			—
Amortization of prior service cost (credit)		46			72			(2,219	)		(2,219	)
Amortization of actuarial loss		4,148			3,621			327			384
Net periodic cost (benefit)	$	5,624		$	4,804		$	(1,402	)	$	(1,516	)

	Nine Months Ended September 30,
	Pension						OPEB
(Dollars in thousands)	2018			2017			2018			2017
Service cost	$	6,272		$	5,065		$	242		$	10
Interest cost		12,648			12,072			1,091			947
Expected return on plan assets		(14,938	)		(13,805	)		—			—
Amortization of prior service cost (credit)		139			216			(6,658	)		(6,658	)
Amortization of actuarial loss		12,442			10,863			983			1,153
Net periodic cost (benefit)	$	16,563		$	14,411		$	(4,342	)	$	(4,548	)

The following tables detail the pension and OPEB changes in accumulated other comprehensive loss on our Condensed Consolidated Balance Sheets, net of tax:

	Three Months Ended September 30, 2018
(Dollars in thousands)	Pension			OPEB			Total
Balance at June 30, 2018	$	118,191		$	(2,627	)	$	115,564
Amortization of defined benefit items, net of tax:¹
Prior service credit (cost)		(34	)		1,642			1,608
Actuarial loss		(3,069	)		(242	)		(3,311	)
Total reclassification for the period		(3,103	)		1,400			(1,703	)
Balance at September 30, 2018	$	115,088		$	(1,227	)	$	113,861


	Three Months Ended September 30, 2017
(Dollars in thousands)	Pension			OPEB			Total
Balance at June 30, 2017	$	116,121		$	(6,943	)	$	109,178
Amortization of defined benefit items, net of tax:¹
Prior service credit (cost)		(44	)		1,353			1,309
Actuarial loss		(2,209	)		(234	)		(2,443	)
Total reclassification for the period		(2,253	)		1,119			(1,134	)
Balance at September 30, 2017	$	113,868		$	(5,824	)	$	108,044

	Nine Months Ended September 30, 2018
(Dollars in thousands)	Pension			OPEB			Total
Balance at December 31, 2017	$	100,611		$	(5,055	)	$	95,556
Amortization of defined benefit items, net of tax:¹
Prior service credit (cost)		(103	)		4,927			4,824
Actuarial loss		(9,207	)		(727	)		(9,934	)
Total reclassification for the period		(9,310	)		4,200			(5,110	)
Amortization reclassified from AOCL²		23,787			(372	)		23,415
Balance at September 30, 2018	$	115,088		$	(1,227	)	$	113,861


	Nine Months Ended September 30, 2017
(Dollars in thousands)	Pension			OPEB			Total
Balance at December 31, 2016	$	120,627		$	(9,182	)	$	111,445
Amortization of defined benefit items, net of tax:¹
Prior service credit (cost)		(132	)		4,061			3,929
Actuarial loss		(6,627	)		(703	)		(7,330	)
Total reclassification for the period		(6,759	)		3,358			(3,401	)
Balance at September 30, 2017	$	113,868		$	(5,824	)	$	108,044

¹Amortization of prior service credit (cost) and amortization of actuarial loss are included in the computation of net periodic cost (benefit).

² See Note 2: Recent Accounting Pronouncements discussing the $23.3 million reclassification from AOCL to accumulated deficit.

Consistent with accounting for the merger as the acquirer in a business combination, pension assets acquired and benefit obligations assumed were remeasured to reflect their funded status as of the date of the acquisition of Deltic. See Note 3: Merger with Deltic. This included updating asset values and updating discount rates to reflect market conditions as of the date of the merger. The funded status of plan assets and the benefit obligations as of February 20, 2018 were as follows:

During the nine months ended September 30, 2018 and 2017, we paid non-qualified supplemental pension benefits of $1.3 million and $1.2 million, and OPEB benefits of $2.6 million and $2.6 million, respectively. During the nine months ended September 30, 2018 we made qualified pension benefit contributions of $52.1 million, of which $44.0 million were voluntary contributions. The $52.1 million contributions were designated for and included as deductions on our 2017 income tax return which allowed us to deduct those amounts at a higher rate. During the nine months ended September 30, 2017 we made qualified pension benefit contributions of $5.3 million.

The following table details the changes in our accumulated other comprehensive loss (AOCL) on our Condensed Consolidated Balance Sheets for the nine months ended September 30, 2018, net of tax.

Amounts reclassified from AOCL to accumulated deficit reflect the adoption of ASU No. 2018-2, Income Statement – Reporting Comprehensive Income (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. See Note 2: Recent Accounting Pronouncements. See also Note 8: Derivative Instruments and Note 10: Pension and Other Postretirement Employee Benefits for additional information regarding amounts arising during the period.

As of September 30, 2018, we had three shareholder approved stock incentive plans under which performance shares, restricted stock units (RSUs) and deferred compensation stock equivalent units were outstanding. We were originally authorized to issue up to 1.6 million shares and 1.0 million shares under our 2005 Stock Incentive Plan and 2014 Stock Incentive Plan, respectively. At September 30, 2018, approximately 0.4 million shares were authorized for future use under those plans. Upon closing of the merger with Deltic, we assumed Deltic’s stockholder-approved 2002 Incentive Plan and reserved 0.25 million shares for issuance under the plan. We issue new shares of common stock to settle performance shares, restricted stock units and deferred compensation stock equivalent units.

The following table details equity-based compensation expense and the related income tax benefit:

	Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	2018		2017		2018		2017
Employee equity-based compensation expense:
Performance shares	$	1,074	$	905	$	3,084	$	2,678
Restricted stock units		536		283		1,470		858
Accelerated share-based termination benefits in connection with the merger		3		—		1,767		—
Total employee equity-based compensation expense	$	1,613	$	1,188	$	6,321	$	3,536

Deferred compensation stock equivalent units expense	$	16	$	166	$	197	$	488

Total tax benefit recognized for share-based expense	$	74	$	95	$	258	$	284

Employee equity-based compensation expense includes restricted stock unit awards issued to directors.

The following table presents the key inputs used in the Monte Carlo simulation to calculate the fair value of the performance share awards in 2018 and 2017:

The following table summarizes outstanding performance share awards as of September 30, 2018 and changes during the nine months ended September 30, 2018:

As of September 30, 2018, there was $5.8 million of unrecognized compensation cost related to unvested performance share awards, which is expected to be recognized over a weighted-average period of 1.0 years.

The following table summarizes outstanding RSU awards as of September 30, 2018 and changes during the nine months ended September 30, 2018:

The fair value of each RSU equaled our common share price on the date of grant. As of September 30, 2018, there was $2.0 million of total unrecognized compensation cost related to unvested RSU awards, which is expected to be recognized over a weighted-average period of 1.0 years.

Through December 31, 2017, a long-term incentive award was granted annually to our directors and payable upon a director's separation from service. Effective May 2018, directors received restricted stock unit awards that may be deferred. Directors may also elect to defer their quarterly retainers, which may be payable in the form of stock. All stock unit equivalent accounts are credited with dividend equivalents. As of September 30, 2018, there were 146,502 shares outstanding that will be distributed in the future to directors as common stock.

Issuance of restricted stock units awarded to certain officers and select employees may also be deferred. All stock unit equivalent accounts are credited with dividend equivalents. As of September 30, 2018, there were 74,989 RSUs which had vested, but issuance of the related stock had been deferred.

The replacement RSUs issued as a result of the merger with Deltic have four-year vesting terms. During the vesting period, the grantee may vote and receive dividends on the shares, but the shares are subject to transfer restrictions and are all, or partially, forfeited if a grantee terminates employment. Expense for replacement RSUs will continue to be recognized over the remaining service period unless a qualifying termination occurs. A qualifying termination of an

awardee will result in acceleration of vesting and expense recognition in the period that the qualifying termination occurs. Qualifying terminations during the nine months ended September 30, 2018 resulted in accelerated vesting of approximately 35,000 replacement RSUs and recognition of $1.8 million of expense. This accelerated expense recognition is included in merger-related integration costs as described in Note 13: Merger, Integration and other Costs.

In connection with the merger with Deltic, we incurred costs such as advisory, legal, accounting, valuation and other professional or consulting fees. Restructuring costs relate to termination benefits and integration costs to combine business processes and locations.

During the nine months ended September 30, 2018, we incurred termination benefits, which included accelerated share-based payment costs, for qualifying terminations. Employee termination benefits considered postemployment benefits are accrued when the obligation is probable and estimable, such as benefits stipulated by human resource policies. If the employee must provide future service greater than 60 days, such benefits are expensed ratably over the future service period. Accrued termination benefits are recorded in accrued payroll and benefits within accounts payable and accrued liabilities as detailed in Note 6: Certain Balance Sheet Components. Accrued termination benefits at September 30, 2018 are expected to be paid within one year.

As a real estate investment trust (REIT), we generally are not subject to federal and state corporate income taxes on income of the REIT that we distribute to our shareholders. We conduct certain activities through our taxable REIT subsidiaries (TRS), which are subject to corporate level federal and state income taxes. These taxable activities are principally comprised of our wood products manufacturing operations and certain real estate investments. Therefore, income tax expense or benefit is primarily due to income or loss of the TRS, as well as permanent book versus tax differences.

Deltic’s REIT qualifying activities were also not subject to federal and state corporate income taxes commencing on the date of the merger. Deltic’s wood products manufacturing operations and real estate activities, which are conducted through TRS subsidiaries, are subject to corporate level federal and state income taxes.

On December 22, 2017, H.R. 1, commonly known as the Tax Cuts and Jobs Act (the Tax Act), was enacted. The Tax Act contained significant changes to corporate taxation, including the reduction of the corporate tax rate from 35 percent to 21 percent, effective January 1, 2018. The primary impact of the Tax Act provisions in 2018 was a reduction in our TRS’s effective tax, resulting in $3.9 million and $10.4 million in lower taxes during the three and nine months ended September 30, 2018, respectively.

In addition, during third quarter of 2018 we recorded a tax benefit of $5.3 million primarily related to deducting contributions to our qualified pension plans on our 2017 federal tax returns at the higher 2017 income tax rate. See Note:10 Pension and Other Postretirement Employee Benefits.

In January 2007, the Environmental Protection Agency (EPA) notified us that we were a potentially responsible party under the Comprehensive Environmental Response, Compensation and Liability Act of 1980 (CERCLA) and the Clean Water Act for cleanup of a site known as Avery Landing in northern Idaho. We owned a portion of the land at the Avery Landing site, which we acquired in 1980 from the Milwaukee Railroad. The land we owned at the site and adjacent properties were contaminated with petroleum as a result of the Milwaukee Railroad's operations at the site prior to 1980. Our remediation was completed in October 2013. In 2016, the EPA confirmed that Potlatch had completed the cleanup and subsequent monitoring required by the unilateral order. On September 25, 2015, the EPA sent us a letter asserting that the EPA and the Department of Transportation (the current owner of a portion of the adjacent property remediated by the EPA) (DOT) had incurred $9.8 million in unreimbursed response costs associated with the site and that we were liable for such costs. We executed six tolling agreements with the EPA and DOT suspending the statute of limitations on the claim until March 31, 2018 in order to facilitate negotiations of a final settlement. On December 22, 2017, we sold the land at Avery Landing. On April 10, 2018, the United States District Court for the District of Idaho entered a Consent Decree negotiated by the parties releasing us and our affiliates from any further liability for past response costs incurred by the United States Government in exchange for a final settlement payment of $6 million, which was paid in April 2018.

At any given time we are subject to claims and actions incidental to the operations of our business. Based on information currently available, we do not expect that any sums we may receive or have to pay in connection with any legal proceeding would have a materially adverse effect on our consolidated financial position or net cash flow.

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

Effective February 20, 2018, we changed our operating segment disclosures in order to reflect the new measure of operating profit that management uses to allocate resources and assess performance. Management adopted the new measure due to the merger with Deltic. The significant increase in the company’s post-merger assets and the related fair value purchase accounting adjustments to acquired Deltic assets created a lack of comparability associated with the historical performance measures. This change has been reflected in the segment information for the three and nine months ended September 30, 2018. The segment information presented for comparative purposes for the three and nine months ended September 30, 2017 has also been revised to reflect this change.

The reporting segments follow the same accounting policies used for our Condensed Consolidated Financial Statements, with the exception of the valuation of inventories. All segment inventories are reported using the average cost method and the LIFO reserve is 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 excludes certain specific items that are considered to hinder comparison of the performance of our businesses either year-on-year or with other businesses. Although Adjusted EBITDDA is not a measure of financial condition or performance determined in accordance with GAAP, the company uses Adjusted EBITDDA to compare the operating performance of its segments on a consistent basis and to evaluate the performance and effectiveness of its operational strategies. The company’s calculation of Adjusted EBITDDA may not be comparable to that reported by other companies.

The following table summarizes information on revenues, Adjusted EBITDDA, depreciation, depletion and amortization and basis of real estate sold for each of the company’s reportable segments and includes a reconciliation of total Adjusted EBITDDA to income before income taxes:

	Three Months Ended September 30,						Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			2018			2017
Revenues:
Resource	$	111,421		$	94,705		$	280,438		$	202,397
Wood Products		199,025			116,487			532,425			326,608
Real Estate		11,233			3,282			38,219			25,922
		321,679			214,474			851,082			554,927
Intersegment Resource revenues¹		(32,480	)		(24,033	)		(93,753	)		(51,576	)
Consolidated revenues	$	289,199		$	190,441		$	757,329		$	503,351

Adjusted EBITDDA:
Resource	$	58,680		$	48,034		$	140,068		$	91,200
Wood Products		46,446			24,395			126,962			58,660
Real Estate		7,467			2,094			27,769			22,333
Corporate		(8,989	)		(9,108	)		(28,969	)		(25,809	)
Eliminations and adjustments		(1,794	)		(3,180	)		(5,080	)		(1,152	)
Total Adjusted EBITDDA		101,810			62,235			260,750			145,232
Basis of real estate sold		(4,248	)		(579	)		(10,673	)		(6,351	)
Depreciation, depletion and amortization		(18,836	)		(8,196	)		(51,982	)		(20,796	)
Interest expense, net		(10,109	)		(7,336	)		(25,125	)		(19,654	)
Non-operating pension and other postretirement employee benefits		(1,942	)		(1,596	)		(5,707	)		(4,788	)
Gain (loss) on fixed assets		(12	)		—			(11	)		(16	)
Lumber price swap²		—			(3,066	)		—			199
Inventory purchase price adjustment in cost of goods sold³		—			—			(1,849	)		—
Environmental charges for Avery Landing		—			(4,978	)		—			(4,978	)
Deltic merger-related costs⁴		(972	)		(27	)		(21,245	)		(27	)
Income before income taxes	$	65,691		$	36,457		$	144,158		$	88,821

Depreciation, depletion and amortization:
Resource	$	12,730		$	6,207		$	35,974		$	14,865
Wood Products		5,827			1,821			15,250			5,487
Real Estate		81			—			198			1
Corporate		198			168			560			443
		18,836			8,196			51,982			20,796
Bond discounts and deferred loan fees⁵		609			369			1,703			1,112
Total depreciation, depletion and amortization	$	19,445		$	8,565		$	53,685		$	21,908

Basis of real estate sold:
Real Estate	$	4,267		$	618		$	10,886		$	6,474
Eliminations and adjustments		(19	)		(39	)		(213	)		(123	)
Total basis of real estate sold	$	4,248		$	579		$	10,673		$	6,351

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

¹We do not report rural real estate separate from Resource as we do not report these assets separately to management.

²Real Estate assets primarily consist of real estate development acquired with the Deltic merger.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This report contains, in addition to historical information, certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including without limitation, expected $50 million in annual synergies and operational improvements by 2019, fair value of hedging instruments and swaps, expected return on pension assets, recognition of compensation costs relating to our performance shares and RSUs, the distribution of Deltic’s earnings and profits prior to December 31, 2018, required contributions to pension plans, expected amortization of unrecognized compensation cost of performance share awards and RSUs, payment of accrued termination benefits within one year, the U.S. housing market, the lumber and log markets, expected decrease in SG&A expense when Deltic’s integration is complete, sufficiency of cash to meet operating requirements, and similar matters. Words such as “anticipate,” “expect,” “will,” “intend,” “plan,” “target,” “project,” “believe,” “seek,” “schedule,” “estimate,” “could,” “can,” “may” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements reflect our current views regarding future events based on estimates and assumptions and are therefore subject to known and unknown risks and uncertainties and are not guarantees of future performance. Our actual results of operations could differ materially from our historical results or those expressed or implied by forward-looking statements contained in this report. Important factors that could cause or contribute to such differences include, but are not limited to, the following:

For a discussion of some of the factors that may affect our business, results and prospects and a nonexclusive listing of forward-looking statements, refer to Cautionary Statement Regarding Forward-Looking Information on page 1 and Risk Factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017.

Forward-looking statements contained in this report present our views only as of the date of this report. Except as required under applicable law, we do not intend to issue updates concerning any future revisions of our views to reflect events or circumstances occurring after the date of this report.

To supplement our financial statements presented in accordance with generally accepted accounting principles in the United States (GAAP), we use certain non-GAAP measures on a consolidated basis, including Cash Available for Distribution, (CAD) and Adjusted EBITDDA, which are defined and further explained in Liquidity and Performance Measures below. A reconciliation of such measures to the nearest GAAP measures can also be found in Liquidity and Performance Measures below. Refer to Note 16: Segment Information of the condensed consolidated financial statements for information related to the use of segment Adjusted EBITDDA and a reconciliation of such measures as required by GAAP. Our definitions of these non-GAAP measures may differ from similarly titled measures used by others. These non-GAAP measures should be considered supplemental to and not a substitute for, financial information prepared in accordance with GAAP.

We are a leading timberland real estate investment trust (REIT) with operations in seven states where we own nearly two million acres of timberland, six sawmills, an industrial grade plywood mill, a medium density fiberboard plant and real estate development projects. Our business is organized into three business segments: Resource, Wood Products and Real Estate. Our Resource segment supplies our Wood Products segment with a portion of its wood fiber needs. These intersegment revenues are based on prevailing market prices and typically represent a significant portion of the Resource segment’s total revenues. Our other segments generally do not generate intersegment revenues.

In our discussions of consolidated results of operations, our revenues are reported after elimination of intersegment revenues. In our discussion by business segment, each segment's revenues are presented before the elimination of intersegment revenues.

The operating results of our Resource, Wood Products and Real Estate business segments have been and will continue to be influenced by a variety of factors, including cyclical fluctuations in the forest products industry, changes in timber prices and in harvest levels from our timberlands, weather conditions, competition, timberland valuations, demand for our non-strategic timberland for higher and better use purposes, changes in lumber and panel prices, the efficiency and level of capacity utilization of our wood products manufacturing operations, changes in our principal expenses such as log costs, asset or business acquisitions or dispositions and other factors.

On October 22, 2017, Potlatch, Portland Merger, LLC, a wholly owned subsidiary of Potlatch and Deltic Timber Corporation (Deltic) entered into an Agreement and Plan of Merger (Merger Agreement). At the effective time on February 20, 2018, Deltic merged into Portland Merger, LLC, with Portland Merger, LLC continuing as the surviving entity. Following the merger, Potlatch Corporation was renamed PotlatchDeltic Corporation (PotlatchDeltic). See Note 3: Merger with Deltic for additional details surrounding the merger.

PotlatchDeltic has identified a target of $50 million in annual CAD synergies arising from the merger with Deltic. The $50 million annual synergy run rate was achieved by the end of the third quarter 2018. Synergies are being tracked in four categories: 1) increased sustainable harvest; 2) expanded lumber production; 3) REIT tax savings; and 4) lower selling, general and administrative expenses and other improvements. The following table summarizes the target savings:

The demand for timber is directly affected by the underlying demand for lumber and other wood-products, as well as by the demand for pulp, paper and packaging. Our Resource and Wood Products segments are impacted by demand for new homes in the United States housing market and by repair and remodeling activity.

During the third quarter of 2018, new home demand and repair and remodeling activity continued to reflect moderate improvement supported by low unemployment, wage growth, household formation and consumer confidence. The millennial generation has started to form households and have children, which combined with the favorable economic backdrop, should support an ongoing recovery in new single-family home construction.

Increased lumber demand coupled with transportation issues pushed lumber prices higher through the first half of 2018 and contributed to our strong results in Wood Products. After reaching an all-time record high in early June, lumber prices declined significantly through the end of the third quarter and into October. The price decline was due to increased shipments by Canadian lumber manufacturers as they work to clear the backlog caused by transportation issues, which

occurred during a seasonally slower period of demand that was exacerbated by torrential rain in Texas, the largest homebuilding market in the U.S. and two major hurricanes.

We index a significant portion of our Idaho sawlogs to the price of lumber under long-term supply agreements. The Northern region of the Resource segment experienced favorable log pricing as a result of the strength in lumber markets. The Southern region of the Resource segment has seen pine sawlog prices remain at relatively low levels as markets continue to have ample log availability to meet growing demand.

The following table sets forth changes in our Consolidated Statements of Income. Our Business Segment Results provide a more detailed discussion of our segments:

	Three Months Ended September 30,									Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			$ Change			2018			2017			$ Change
Revenues	$	289,199		$	190,441		$	98,758		$	757,329		$	503,351		$	253,978
Costs and expenses:
Cost of goods sold		195,584			124,727			70,857			515,645			348,581			167,064
Selling, general and administrative expenses		14,901			13,240			1,661			45,449			37,687			7,762
Deltic merger-related costs		972			27			945			21,245			27			21,218
Environmental charge for Avery Landing		—			4,978			(4,978	)		—			4,978			(4,978	)
Loss (gain) on lumber price swap		—			2,080			(2,080	)		—			(1,185	)		1,185
		211,457			145,052			66,405			582,339			390,088			192,251
Operating income		77,742			45,389			32,353			174,990			113,263			61,727
Interest expense, net		(10,109	)		(7,336	)		(2,773	)		(25,125	)		(19,654	)		(5,471	)
Non-operating pension and other postretirement benefit costs		(1,942	)		(1,596	)		(346	)		(5,707	)		(4,788	)		(919	)
Income before income taxes		65,691			36,457			29,234			144,158			88,821			55,337
Income tax provision		(5,355	)		(2,757	)		(2,598	)		(23,077	)		(13,956	)		(9,121	)
Net income	$	60,336		$	33,700		$	26,636		$	121,081		$	74,865		$	46,216
Adjusted EBITDDA¹	$	101,810		$	62,235		$	39,575		$	260,750		$	145,232		$	115,518

Revenues were $289.2 million, an increase of $98.8 million, or 51.9%, compared with the same period in 2017. Of this increase, $83.3 million was attributable to acquired Deltic operations. In addition, lumber pricing increased year over year for legacy Potlatch operations. These increases were offset by a decrease in harvest volumes in the North due to deferrals of harvesting efforts and in the South due to wet weather during the quarter impacting harvest efforts. In addition, we sold approximately 390 acres in Arkansas for $3.7 million to a local water utility for conservation, compared to no similar sales in the third quarter of 2017.

Cost of goods sold increased $70.9 million, or 56.8%, compared with the same period in 2017, primarily due to the addition of the Deltic operations that were not present in the prior comparable period.

Depletion, depreciation and amortization increased primarily due to the following:

Selling, general and administrative (SG&A) expenses for third quarter 2018 were $14.9 million compared with $13.2 million during the same period in 2017. The increase includes $2.1 million of SG&A expenses attributable to acquired Deltic operations as well as a $0.4 million increase in professional fees predominantly associated with supporting the integration of Deltic that are expected to decline once the integration is complete. These costs are partly offset by decreases in the annual incentive plan accrual during the quarter to reflect year-to-date results.

Merger-related costs for the third quarter of 2018 were $1.0 million. This included $0.9 million in merger costs for various professional fees including legal fees, accounting and appraisal fees. Restructuring costs were $0.1 million, consisting primarily of costs associated with systems integration.

During the third quarter of 2017, we accrued $5.0 million related to Avery Landing which was settled in April 2018. See Note 15: Commitments and Contingencies.

In April 2017, we entered into a lumber price swap to fix the price on a total of 36 million board feet (mmbf) of southern yellow pine with an effective date of July 1, 2017 and a termination date of December 31, 2017. Under the contract, beginning in July, cash settlement on 6 mmbf occurred each month. Changes in the fair value of the derivative was recorded directly into income as it was not designated as a hedging relationship. At June 30, 2017, the estimated fair value of the contract was $3.3 million, which was recognized as an unrealized gain in the Condensed Consolidated Statement of Income. During the three months ended September 30, 2017 we received cash settlements of approximately $1 million for the swap. At September 30, 2017, the estimated fair value on the remaining term of the contract was $0.2 million, resulting in a $2.1 million change that was reflected as a loss on the lumber price swap for the three months ended September 30, 2017. There were no similar swaps during the three months ended September 30, 2018. See Note 8: Derivative Instruments.

Interest expense was $10.1 million, compared with $7.3 million for the same period in 2017. The $2.8 million increase was primarily due to the $230 million in long-term debt assumed or refinanced in connection with the Deltic merger. Refer to Note 7: Debt for a more detailed discussion of our borrowings.

Provision for income taxes for the third quarter 2018 was $5.4 million compared with $2.8 million for the prior year period. Income taxes are primarily due to income or loss from our taxable REIT subsidiaries (TRS). For the three months ended September 30, 2018, the TRS’s income before income tax was $41.5 million. For the same time last year, the TRS’s income before income tax was $8.8 million. The increase in the TRS’s income before income tax was primarily the result of higher lumber prices and the acquired Deltic Wood Products operations. On December 22, 2017, the Tax Act was enacted, which contained significant changes to corporate taxation, including the reduction of the corporate tax rate from 35 percent to 21 percent, effective January 1, 2018. The primary impact of the Tax Act provisions in 2018 was a reduction to our TRS’s effective tax rate, resulting in $3.9 million in lower taxes in the third quarter of 2018. In addition, during the third quarter of 2018, we recorded a tax benefit of $5.3 million primarily related to deducting contributions to our qualified pension plans at the higher 2017 income tax rate.

Adjusted EBITDDA for third quarter 2018 was $101.8 million, an increase of $39.6 million or 63.6% compared with the same period in 2017. The increase in Adjusted EBITDDA was driven primarily by increased lumber pricing year over year and higher realizations on sawlogs due to the effect of higher lumber prices on indexed Idaho sawlogs, higher lumber and log volumes. Refer to the Business Segments Results below for further discussions on activities for each of our segments.

See Liquidity and Performance Measures for a reconciliation of Adjusted EBITDDA to net income, the closest comparable GAAP measure, for each of the periods presented.

Revenues were $757.3 million, an increase of $254.0 million, or 50.5%, compared with the same period in 2017. Of this increase, $192.2 million was attributable to acquired Deltic operations. The remaining increase was primarily attributable to increased pricing in legacy Potlatch Wood Products along with increases in both Northern sawlog volume and pricing as the Northern markets experienced significant price increases for the first half of the year. These increases were offset by a decline in Southern harvest volumes on legacy Potlatch land as we shifted focus to harvesting more valuable large diameter Deltic sawlogs.

In addition, consolidated rural real estate sales increased $3.8 million compared with the same period in 2017. This increase is mainly a result of 8,000 acres of non-strategic timberlands in Minnesota sold during the second quarter of 2018 to a conservation entity for $900 per acre.

Cost of goods sold increased $167.1 million, or 47.9%, compared with the same period in 2017, primarily due to the addition of the Deltic operations that were not present in the prior comparable period.

Depletion, depreciation and amortization increased primarily due to the following:

SG&A expenses for the nine months ended September 30, 2018 were $45.4 million compared with $37.7 million during the same period in 2017. The increase includes $6.8 million of SG&A expenses attributable to acquired Deltic operations and $0.9 million attributable to higher consulting costs as part of the integration, which are expected to decline once the integration is complete. These costs are partly offset by decreases in the annual incentive plan accrual during the quarter to reflect year-to-date results.

Merger-related costs for the nine months ended September 30, 2018 were $21.2 million. This included $11.5 million in merger costs for investment banking fees, legal fees, accounting and appraisal fees and other costs related to filing the joint proxy/prospectus for the merger. Restructuring costs were $9.7 million, consisting primarily of termination benefits, which included accelerated share-based payment costs for qualifying terminations.

Interest expense was $25.1 million, compared with $19.7 million for the same period in 2017. The $5.5 million increase was primarily due to the $230 million in long-term debt assumed or refinanced in connection with the Deltic merger. Refer to Note 7: Debt for a more detailed discussion of our borrowings.

Provision for income taxes for the nine months ended September 30, 2018 was $23.1 million compared with $14.0 million for the prior year period. Income taxes are primarily due to income or loss from our taxable REIT subsidiaries (TRS). For the nine months ended September 30, 2018, the TRS’s income before income tax was $110.6 million. For the same time last year, the TRS’s income before income tax was $40.4 million. The increase in the TRS’s income before income tax

was primarily the result of higher lumber prices and the acquired Deltic wood products operations. On December 22, 2017, the Tax Act was enacted, which contained significant changes to corporate taxation, including the reduction of the corporate tax rate from 35 percent to 21 percent, effective January 1, 2018. The primary impact of the Tax Act provisions in 2018 was a reduction to our TRS’s effective tax rate, resulting in $10.4 million in lower taxes in the nine months ended September 30, 2018. In addition, during the third quarter of 2018, we recorded a tax benefit of $5.3 million primarily related to deducting contributions to our qualified pension plans at the higher 2017 income tax rate.

Adjusted EBITDDA for nine months ended September 30, 2018 was $260.8 million, an increase of $115.5 million or 79.5% compared with the same period in 2017. The increase in Adjusted EBITTDA was driven primarily by increased Southern harvests and Wood Products volumes due to the addition of Deltic operations, higher lumber pricing and higher realization on Northern sawlogs. Refer to the Business Segments Results below for further discussions on activities for each of our segments.

See Liquidity and Performance Measures for a reconciliation of Adjusted EBITDDA to net income, the closest comparable GAAP measure, for each of the periods presented.

	Three Months Ended September 30,									Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			$ Change			2018			2017			$ Change
Revenues¹	$	111,421		$	94,705		$	16,716		$	280,438		$	202,397		$	78,041
Costs and expenses:
Logging and hauling		(42,077	)		(37,446	)		(4,631	)		(111,282	)		(85,918	)		(25,364	)
Other		(8,497	)		(7,311	)		(1,186	)		(23,222	)		(20,192	)		(3,030	)
Selling, general and administrative expenses		(2,167	)		(1,914	)		(253	)		(5,866	)		(5,087	)		(779	)
Adjusted EBITDDA²	$	58,680		$	48,034		$	10,646		$	140,068		$	91,200		$	48,868

The following table summarizes Adjusted EBITDDA variances for three and nine months ended September 30, 2018, compared with the three and nine months ended September 30, 2017:

Upon our merger with Deltic, we acquired approximately 530,000 acres of timberland, primarily in Arkansas. The revenues and Adjusted EBITDDA associated with these additional acres from the merger date through the end of third quarter 2018 are included in the results of our Resource segment. Results include other ancillary benefits from land ownership, such as revenues from hunting leases and oil and gas royalties.

Segment Adjusted EBITDDA for the third quarter of 2018 was $58.7 million, an increase of $10.6 million, or 22.2%, compared with the same period in 2017. The increase in Adjusted EBITDDA is primarily the result of the following:

These increases were partially offset by logging and hauling costs increasing $4.6 million primarily due to the higher harvest volumes in the South and higher fuel costs as well as other forestry costs increasing $1.2 million primarily due to the addition of the Deltic operations.

Adjusted EBITDDA for the nine months ended September 30, 2018 was $140.1 million, an increase of $48.9 million, or 53.6% compared with the same period in 2017. The increase in Adjusted EBITDDA is primarily the result of the following:

These increases were partially offset by logging and hauling costs increasing $25.4 million primarily due to the higher harvest volumes along with increased fuel prices as well as forestry costs increasing $3.0 million primarily due to the addition of the Deltic operations.

	Three Months Ended September 30,							Nine Months Ended September 30,
Harvest Volumes (in tons)	2018		2017		Change			2018		2017		Change
Northern region
Sawlog		500,138		559,580		(59,442	)		1,326,556		1,247,610		78,946
Pulpwood		37,953		33,742		4,211			114,770		121,581		(6,811	)
Stumpage		3,210		1,434		1,776			13,268		12,127		1,141
Total		541,301		594,756		(53,455	)		1,454,594		1,381,318		73,276

Southern region
Sawlog		469,336		290,362		178,974			1,399,216		698,850		700,366
Pulpwood		446,914		334,399		112,515			1,185,018		833,565		351,453
Stumpage		61,690		14,024		47,666			187,010		29,480		157,530
Total		977,940		638,785		339,155			2,771,244		1,561,895		1,209,349

Total harvest volume		1,519,241		1,233,541		285,700			4,225,838		2,943,213		1,282,625

Sales Price/Unit ($ per ton)
Northern region¹
Sawlog	$	139	$	123	$	16		$	127	$	111	$	16
Pulpwood	$	42	$	38	$	4		$	41	$	39	$	2
Stumpage	$	12	$	7	$	5		$	13	$	13	$	—

Southern region¹
Sawlog	$	47	$	46	$	1		$	44	$	42	$	2
Pulpwood	$	31	$	30	$	1		$	31	$	30	$	1
Stumpage	$	11	$	14	$	(3	)	$	11	$	14	$	(3	)

	Three Months Ended September 30,									Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			$ Change			2018			2017			$ Change
Revenues	$	199,025		$	116,487		$	82,538		$	532,425		$	326,608		$	205,817
Costs and expenses¹
Fiber costs		(74,233	)		(46,776	)		(27,457	)		(208,197	)		(135,380	)		(72,817	)
Freight, logging and hauling		(25,664	)		(12,786	)		(12,878	)		(61,282	)		(37,509	)		(23,773	)
Manufacturing costs		(50,902	)		(33,198	)		(17,704	)		(137,970	)		(91,247	)		(46,723	)
Finished goods inventory change		368			(983	)		1,351			8,318			687			7,631
Selling, general and administrative expenses		(2,160	)		(1,415	)		(745	)		(6,340	)		(4,320	)		(2,020	)
Loss (Gain) on lumber price swap²		—			3,066			(3,066	)		—			(199	)		199
Other		12			—			12			8			20			(12	)
Adjusted EBITDDA³	$	46,446		$	24,395		$	22,051		$	126,962		$	58,660		$	68,302

The following table summarizes Adjusted EBITDDA variances for the three and nine months ended September 30, 2018 compared with the three and nine months ended September 30, 2017:

Upon the merger with Deltic, we acquired two sawmills and one medium density fiberboard (MDF) plant in Arkansas. The sales and Adjusted EBITDDA of these facilities from the merger date to the end of the third quarter 2018 are included in the results of our Wood Products segment.

Adjusted EBITDDA for third quarter 2018 was $46.4 million, an increase of $22.1 million, or 90.4%, compared with the prior year period. The increase in Adjusted EBITDDA is primarily the result of the following:

These increases were partially offset by costs incurred by the sawmills for logs and freight, logging and hauling which increased $21.5 million and $9.5 million, respectively, primarily due to Deltic. In addition, other lumber costs of sales increased $10.5 million primarily due to the addition of the two Deltic sawmills.

Adjusted EBITDDA for the nine months ended September 30, 2018 was $127.0 million, an increase of $68.3 million, or 116.4%, compared with the prior year period. The increase in Adjusted EBITDDA is primarily the result of the following:

These increases were partially offset by costs incurred by the sawmills for logs and freight, logging and hauling increasing $55.4 million and $17.7 million, respectively, primarily due to the addition of the two Deltic lumber mills. In addition, other lumber costs of sales increased $29.8 million due primarily to the addition of the two Deltic sawmills during 2018.

	Three Months Ended September 30,									Nine Months Ended September 30,
(Dollars in thousands)	2018			2017			$ Change			2018			2017			$ Change
Revenues	$	11,233		$	3,282		$	7,951		$	38,219		$	25,922		$	12,297
Costs and expenses
Costs of goods sold		(2,578	)		(548	)		(2,030	)		(7,189	)		(1,555	)		(5,634	)
Selling, general and administrative expenses		(1,188	)		(640	)		(548	)		(3,261	)		(2,034	)		(1,227	)
Adjusted EBITDDA¹	$	7,467		$	2,094		$	5,373		$	27,769		$	22,333		$	5,436

The following table summarizes Adjusted EBITDDA variances for the three and nine months ended September 30, 2018 compared with the three and nine months ended September 30, 2017:

Upon the Deltic merger, we acquired an established real estate development project in Little Rock, Arkansas known as Chenal Valley. The revenues and Adjusted EBITDDA of this operation from the merger date to the end of the third quarter are included in the results of our Real Estate segment.

Adjusted EBITDDA for the third quarter of 2018 was $7.5 million, an increase of $ 5.4 million compared with the same period in 2017. The increase in Adjusted EBITDDA is primarily the result of the following:

These increases were partially offset by increased selling, general and administrative expenses and other expenses primarily due to the addition of the real estate development and Chenal Country Club activities in 2018 following the Deltic merger.

Adjusted EBITDDA for the nine months ended 2018 was $27.8 million compared with $22.3 million for the same period in 2017. The increase in Adjusted EBITDDA is primarily the result of the following:

Rural Real Estate	Three Months Ended September 30,
	2018				2017
	Acres Sold		Average Price/Acre		Acres Sold		Average Price/Acre
Higher and better use (HBU)		1,136	$	4,615		628	$	2,278
Recreation real estate		2,024	$	1,480		1,207	$	1,375
Non-strategic timberland		—	$	—		191	$	1,007
Total		3,160	$	2,608		2,026	$	1,620


Development Real Estate	Three Months Ended September 30, 2018
	Lots or Acres Sold		Average $/ Lot
Residential lots	9		$	143,000

Rural Real Estate	Nine Months Ended September 30,
	2018				2017
	Acres Sold		Average Price/Acre		Acres Sold		Average Price/Acre
Higher and better use (HBU)		4,065	$	2,937		5,956	$	2,503
Recreation real estate		7,765	$	1,244		7,470	$	1,395
Non-strategic timberland		9,045	$	900		574	$	1,033
Total		20,875	$	1,425		14,000	$	1,852

Development Real Estate	Nine Months Ended September 30, 2018
	Lots or Acres Sold		Average $/ Lot
Residential Lots		34	$	101,100

As of September 30, 2018, our cash and cash equivalents were $137.5 million, an increase of $17.1 million from December 31, 2017. The increase in cash and cash equivalents was primarily the result of an increase in cash generated by operations due to stronger lumber prices, partially offset by debt repayments, funding of qualified pension plans and higher dividend payments.

On August 30, 2018, the board of directors approved a special distribution of approximately $222.0 million, payable on November 15, 2018, to stockholders of record on September 27, 2018. The special distribution amount equals the company’s determination of the accumulated earnings and profits of Deltic as of merger date and must be distributed by the company prior December 31, 2018 in order to maintain the company’s qualification as a REIT for U.S. federal income tax purposes. Common stockholders can elect to receive payment of the special distribution in the form of stock or cash, with the total cash payment to all stockholders limited to no more than 20%, or $44.4 million (Cash Amount), of the total distribution. If the aggregate amount of stockholder cash elections exceeds the Cash Amount, then the payment of such cash elections will be made on a pro rata basis to stockholders who made the cash election such that the aggregate amount paid in cash to such stockholders equals the Cash Amount, with the balance paid in shares of common stock.

Net cash provided from operating activities was $148.4 million for the first nine months of 2018, compared with $129.3 million for the first nine months of 2017. This $19.1 million increase in cash provided by operations was primarily attributable to increased cash receipts from customers of $245.4 million, partially offset by increased vendor payments of $158.1 million. These increases are primarily related to the increased transaction volumes associated with the Deltic merger. See Business Segment Results for additional information.

In addition to increases in customer receipts and vendor payments in 2018 compared to 2017, cash provided by operating activities in 2018 was affected by:

Net cash used in investing activities was $27.1 million for the nine months ended September 30, 2018, compared with $43.2 million used in 2017.

Net cash used in financing activities was $100.5 million and $52.0 million for the nine months ended September 30, 2018 and 2017, respectively.

The discussion below is presented to enhance the reader’s understanding of our operating performance, ability to generate cash and satisfy rating agency and creditor requirements. This information includes two measures: Adjusted EBITDDA and Cash Available for Distribution (CAD). These measures are not defined by GAAP and the discussion of Adjusted EBITDDA and CAD is not intended to conflict with or change any of the GAAP disclosures described herein.

We define CAD as cash provided by operating activities adjusted for capital spending for purchases of property, plant and equipment, timberlands reforestation and roads and acquisition of timber and timberlands. Management believes CAD is a useful indicator of the company’s overall liquidity, as it provides a measure of cash generated that is available for dividends to common stockholders (an important factor in maintaining our REIT status), repurchase of the company’s common shares, debt repayment, acquisitions and other discretionary and nondiscretionary activities. Our definition of CAD is limited in that it does not solely represent residual cash flows available for discretionary expenditures since the measure does not deduct the payments required for debt service and other contractual obligations. Therefore, we believe it is important to view CAD as a measure that provides supplemental information to our Condensed Consolidated Statements of Cash Flows. Our definition of CAD may be different from similarly titled measures reported by other companies, including those in our industry. CAD is not necessarily indicative of the CAD that may be generated in future periods.

Management uses Adjusted EBITDDA as a performance measure. Adjusted EBITDDA is a non-GAAP measure that management uses to allocate resources between segments and to evaluate performance about the business and that investors can use to evaluate the operational performance of the assets under management. It removes the impact of specific items that management believes do not directly reflect the core business operations on an ongoing basis. This measure should not be considered in isolation from and is not intended to represent an alternative to, our results reported in accordance with GAAP. Management believes that this non-GAAP measure, when read in conjunction with our GAAP financial statements, provides useful information to investors by facilitating the comparability of our ongoing operating results over the periods presented, the ability to identify trends in our underlying business and the comparison of our operating results against analyst financial models and operating results of other public companies that supplement their GAAP results with non-GAAP financial measures.

Our definition of Adjusted EBITDDA may be different from similarly titled measures reported by other companies. We define Adjusted EBITDDA as earnings before interest, taxes, depreciation, depletion, amortization, the basis of real estate sold, non-operating pension and other postretirement benefit costs, gains and losses on disposition of fixed assets, acquisition costs included in cost of goods sold, environmental charges, Deltic merger-related costs, non-cash impairments and other special items.

We reconcile Adjusted EBITDDA to net income for the consolidated company as it is the most comparable GAAP measures. See Note 16: Segment Information to the Condensed Consolidated Financial Statements included herein for the reconciliation required by GAAP for our segments.

The following table provides a reconciliation of net income to Adjusted EBITDDA for the respective periods:

	Three Months Ended September 30,				Nine Months Ended September 30,
(Dollars in thousands)	2018		2017		2018		2017
Net income	$	60,336	$	33,700	$	121,081	$	74,865
Interest, net		10,109		7,336		25,125		19,654
Income tax		5,355		2,757		23,077		13,956
Depreciation, depletion and amortization		18,836		8,196		51,982		20,796
Basis of real estate sold		4,248		579		10,673		6,351
Non-operating pension and other postretirement benefit costs		1,942		1,596		5,707		4,788
Inventory purchase price adjustment in cost of goods sold¹		—		—		1,849		—
Environmental charges for Avery Landing		—		4,978		—		4,978
Deltic merger related costs²		972		27		21,245		27
Lumber price swap³		—		3,066		—		(199	)
(Gain)/loss on fixed assets		12		—		11		16
Consolidated Adjusted EBITDDA	$	101,810	$	62,235	$	260,750	$	145,232

The following table provides a reconciliation of Cash Provided by Operating Activities to CAD:

On February 14, 2018, we entered into a Second Amended and Restated Credit Agreement with an expiration date of April 13, 2023. The amended agreement increases our revolving line of credit to $380 million, which may be increased by up to an additional $420 million. It also includes a sublimit of $75 million for the issuance of standby letters of credit and a sublimit of $25 million for swing line loans. Usage under either or both subfacilities reduces availability under the revolving line of credit. Pricing is consistent with the 2014 amended and restated credit agreement. The limitation on timberland acre sales was eliminated. As of September 30, 2018, approximately $1.0 million of capacity under our credit agreement was utilized by outstanding letters of credit, resulting in $379.0 million available for additional borrowings.

On March 22, 2018, we entered into a Second Amended and Restated Term Loan Agreement, which amended the existing amended and restated term loan agreement dated December 14, 2014. The agreement includes an additional $100 million of new loans and a $100 million loan assumed in connection with the Deltic merger. The $100 million of new loans represent a refinancing of credit facility borrowings acquired from Deltic. The agreement also allows for incremental future borrowings in an amount not to exceed $150 million. The limitation on timberland acre sales was eliminated.

The following table sets forth the financial covenants in the credit and term loan agreements and our status with respect to these covenants as of September 30, 2018:

The Interest Coverage Ratio is EBITDDA, which is defined as net income adjusted for interest expense, income taxes, depreciation, depletion and amortization, the basis of real estate sold and non-cash equity compensation expense, divided by interest expense for the same period.

The Leverage Ratio is our Total Funded Indebtedness divided by our Total Asset Value. Our Total Funded Indebtedness consists of long-term debt, including any current portion of long-term debt, revolving line of credit borrowings and the amount outstanding under the letter of credit subfacility.

Total Asset Value (TAV) includes the estimated fair value of timberlands, the book basis of our Wood Products manufacturing facilities (limited to 10% of TAV), the book basis of Construction in Progress (limited to 10% of TAV), the book basis of the Pro Rata Share of Investment Affiliates (limited to 15% of TAV), cash and cash equivalents and company-owned life insurance (limited to 5% of TAV). Construction in Progress means, as of any date, (a) the construction of a new operating facility or (b) an expansion with greater than $10 million of capital expenditures to an existing facility. Investment Affiliate means any person in which any member of the Consolidated Parties, directly or indirectly, has an ownership interest, whose financial results are not consolidated into our financial statements.

The terms of our senior notes limit our ability and the ability of any subsidiary guarantors to enter into restricted transactions, which include the ability to borrow money, pay dividends, redeem or repurchase capital stock, enter into sale and leaseback transactions and create liens. However, such restricted transactions are permitted if the balance of our cumulative Funds Available for Distribution (FAD) and a FAD basket amount provide sufficient funds to cover such restricted payments. At September 30, 2018, our cumulative FAD was $313.4 million and the FAD basket was $90.1 million. FAD is defined as net income plus depreciation, depletion, amortization and basis of real estate sold, minus capital expenditures. Capital expenditures exclude timberland purchases greater than $5.0 million.

Other than debt assumed from the merger with Deltic described in Note 7: Debt in the Notes to Condensed Consolidated Financial Statements, which is incorporated herein by reference, there have been no material changes to our contractual obligations in the nine months ended September 30, 2018 outside the ordinary course of business.

Two major debt rating agencies routinely evaluate our debt and our cost of borrowing can increase or decrease depending on our credit rating. In April 2018, Moody’s upgraded our debt rating from 'Ba1' to ‘Baa3’, with a Stable outlook. In July 2018, Standard & Poor’s upgraded our debt rating from ‘BB+’ to ‘BBB-’, with a stable outlook. We are now investment-grade rated by both agencies.

We currently are not a party to off-balance sheet arrangements that would require disclosure under this section.

As a result of our merger with Deltic, we recognize identifiable assets acquired and liabilities assumed at their acquisition date fair value. Goodwill, if any, as of the acquisition date is measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed. While we use our best estimates and assumptions for the purchase price allocation process to value assets acquired and liabilities assumed at the acquisition date, our estimates are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, we record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill (or to earnings in the event that there is no goodwill) to the extent that we identify adjustments to the preliminary purchase price allocation. We will recognize measurement period adjustments and any resulting effect on earnings during the period in which the adjustment is identified. Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments will be recorded to our consolidated statement of operations.

Other than debt assumed from the merger with Deltic described in Note 7: Debt in the Notes to Condensed Consolidated Financial Statements, which is incorporated herein by reference, our exposures to market risk have not changed materially since December 31, 2017. For quantitative and qualitative disclosures about market risk, see Item 7A – Quantitative and Qualitative Disclosure about Market Risk in our 2017 Annual Report on Form 10-K.

The table below provides information about our outstanding long-term debt, weighted-average interest rates and interest rate swaps as of September 30, 2018. For debt obligations, the table presents principal cash flows and related weighted-average interest rates by expected maturity dates. For interest rate swaps, the table presents notional amounts and weighted-average interest rates by expected (contractual) maturity dates. Notional amounts are used to calculate the contractual payments to be exchanged under the contract. Weighted-average variable rates are based on implied forward rates in the yield curve.

	EXPECTED MATURITY DATE
(Dollars in thousands)	2018		2019			2020			2021			2022			THEREAFTER			TOTAL			FAIR VALUE
Variable rate debt:
Principal due	$	—	$	40,000		$	40,000		$	40,000		$	—		$	156,500		$	276,500		$	276,503
Average interest rate				4.50	%		4.90	%		4.93	%					4.61	%		4.68	%
Fixed rate debt:
Principal due	$	—	$	150,000		$	6,000		$	—		$	43,000		$	315,735		$	514,735		$	513,025
Average interest rate				7.50	%		3.70	%					4.60	%		4.04	%		5.09	%
Interest rate swaps:
Variable to fixed	$	—	$	—		$	40,000		$	40,000		$	—		$	127,500		$	207,500		$	3,392
Average pay rate							2.84	%		2.92	%					2.61	%		2.71	%
Average receive rate							3.00	%		3.03	%					2.99	%		3.00	%

We conducted an evaluation (pursuant to Rule 13a-15(b) of the Securities Exchange Act of 1934 (the Exchange Act)), under the supervision and with the participation of management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act) as of September 30, 2018. These disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports that are filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Our disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that this information is accumulated and communicated to management, including the principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Based on the evaluation, the CEO and CFO have concluded that these disclosure controls and procedures were effective as of September 30, 2018.

There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives.

As a result of our February 20, 2018 merger with Deltic, we implemented internal controls over significant processes specific to the acquisition that management believes are appropriate in consideration of related integration of operations, systems, control activities and accounting for the merger and merger-related transactions. As of the date of this Quarterly Report on Form 10-Q, we are in the process of further integrating the acquired Deltic operations into our overall internal controls over financial reporting.

Except as described above, no changes in our internal control over financial reporting occurred during the three and nine months ended September 30, 2018 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

We believe there is no pending or threatened litigation that could have a material adverse effect on our financial position, operations or liquidity.

There have been no material changes in the risk factors previously disclosed in Risk Factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017.

On April 26, 2016, the Company announced that its Board of Directors had authorized management to repurchase up to $60 million of common stock over a period of 24 months (the Repurchase Plan) expiring on April 30, 2018. In total, $6.0 million of common stock was repurchased under the Repurchase Plan prior to its expiration with no shares repurchased during 2018.

On August 30, 2018, the Company announced that its Board of Directors had authorized management to repurchase up to $100 million of common stock with no time limit set for the repurchase. No shares were repurchased in the quarter ended September 30, 2018.

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 thereunto duly authorized.

601 West First Avenue, Suite 1600
Spokane, Washington	99201
(Address of principal executive offices)	(Zip Code)

		Page Number
PART I. - FINANCIAL INFORMATION
ITEM 1.	Financial Statements (unaudited)
	Condensed Consolidated Statements of Income	2
	Condensed Consolidated Statements of Comprehensive Income	3
	Condensed Consolidated Balance Sheets	4
	Condensed Consolidated Statements of Cash Flows	5
	Notes to Condensed Consolidated Financial Statements	7
ITEM 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	27
ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	43
ITEM 4.	Controls and Procedures	43

PART II. - OTHER INFORMATION
ITEM 1.	Legal Proceedings	44
ITEM 1A.	Risk Factors	44
ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	44
ITEM 6.	Exhibits	45

SIGNATURE		46

(Dollars in thousands, except share and per share amounts)
Number of shares of Deltic common stock outstanding¹		12,121,223
Number of Deltic performance awards²		90,515
		12,211,738
Exchange ratio³		1.80
Potlatch shares issued		21,981,128
Price per Potlatch common share⁴	$	51.95
Aggregate value of Potlatch common shares issued	$	1,141,920
Cash paid in lieu of fractional shares	14
Fair value of stock options and RSUs⁵	841
Consideration transferred	$	1,142,775

	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)	2018		2017		2018		2017
Net sales	$	289,199	$	252,097	$	795,992	$	673,575
Net earnings attributable to PotlatchDeltic common shareholders	$	61,327	$	30,099	$	142,314	$	63,862
Basic earnings per share attributable to PotlatchDeltic common Shareholders	$	0.91	$	0.44	$	2.13	$	0.95
Diluted earnings per share attributable to PotlatchDeltic common shareholders	$	0.91	$	0.44	$	2.12	$	0.95

(Dollars in thousands)	September 30, 2018		December 31, 2017
Logs	$	22,096	$	20,133
Lumber, panels and veneer		38,067		20,889
Materials and supplies		13,701		9,110
Total inventories	$	73,864	$	50,132

Large accelerated filer		☒		Accelerated filer	☐
Non-accelerated filer		☐		Smaller reporting company	☐

(Dollars in thousands)	September 30, 2018		September 30, 2017
Cash and cash equivalents	$	137,535	$	116,803
Restricted cash included in other long-term assets¹		3,708		—
Total cash, cash equivalents, and restricted cash	$	141,243	$	116,803

		Asset Derivatives					Liability Derivatives
(Dollars in thousands)	Location	September 30, 2018		December 31, 2017		Location	September 30, 2018		December 31, 2017
Derivatives designated in fair value hedging relationships:
Interest rate contracts	Other assets, current	$	—	$	13		$	—	$	—

Derivatives designated in cash flow hedging relationships:
Interest rate contracts	Other assets, non-current	$	3,392	$	1,156		$	—	$	—

(Dollars in thousands)	Gains and losses on cash flow hedge			Pension Plans			OPEB			Total
Balance at December 31, 2017	$	(705	)	$	100,611		$	(5,055	)	$	94,851
Amounts arising during the period		(1,394	)		(9,310	)		4,200			(6,504	)
Amounts reclassified from AOCL to interest expense		(456	)		—			—			(456	)
Amounts reclassified from AOCL to accumulated deficit		(150	)		23,787			(372	)		23,265
Net change		(2,000	)		14,477			3,828			16,305
Balance at September 30, 2018	$	(2,705	)	$	115,088		$	(1,227	)	$	111,156

(Dollars in thousands, except grant date fair value)	Shares			Weighted-Avg. Grant Date Fair Value		Aggregate Intrinsic Value
Unvested shares outstanding at December 31, 2017		200,631		$	39.19
Granted		67,747		$	75.37
Forfeited		(5,082	)	$	47.90
Unvested shares outstanding at September 30, 2018		263,296		$	48.33	$	10,782

(Dollars in thousands)	For the Three Months Ended September 30, 2018		For the Nine Months Ended September 30, 2018
Merger costs	$	892	$	11,515
Restructuring costs:
Termination benefits		—		8,782
Professional services		23		678
Other		57		270
		80		9,730
Total merger and restructuring costs	$	972	$	21,245

(Dollars in thousands)
Accrued severance as of December 31, 2017	$	—
Charges		8,782
Payments		(8,375	)
Accrued severance as of September 30, 2018	$	407

(Dollars in millions)	Target Savings		Run Rate Savings to Date		Description
Sustainable harvest	$	10	$	11	Increased harvest to sustainable levels in line with industry standards
Expanded lumber production		18		16	Lumber production gains from capital investments in additional drying capacity, increased operating hours and additional improvements
REIT tax savings		7		7	Qualified Deltic assets taxed as a REIT
SG&A and other		15		17	Personnel reductions, system and process integration along with a number of small operational improvements
	$	50	$	51


(Dollars in thousands)	Three Months Ended			Nine Months Ended
Adjusted EBITDDA September 30, 2017	$	48,034		$	91,200
Volume - Northern		(7,126	)		8,550
Price / mix - Northern		8,400			21,235
Volume-Southern		12,198			42,352
Price / mix - Southern		686			2,227
Logging and hauling costs		(4,631	)		(25,363	)
Other forestry costs		(1,186	)		(3,031	)
Selling general and administrative expenses		(254	)		(780	)
Other costs, net		2,559			3,678
Adjusted EBITDDA September 30, 2018	$	58,680		$	140,068

	September 30,			December 31,
(Dollars in millions)	2018			2017
Long-term debt	$	783,899		$	573,319
Cash and cash equivalents		(137,535	)		(120,457	)
Net debt		646,364			452,862
Market capitalization¹		2,569,817			2,026,539
Enterprise value	$	3,216,181		$	2,479,401

Net debt to enterprise value		20.1	%		18.3	%
Dividend yield²		3.9	%		3.1	%
Weighted-average cost of debt, after tax³		4.2	%		4.3	%

EXHIBIT NUMBER	DESCRIPTION
(3)(a)*	Third Restated Certificate of Incorporation of the Registrant, effective February 20, 2018, filed as Exhibit 3.1 to the Current Report on Form 8-K filed by the Registrant on February 21, 2018.
(3)(b)*	Bylaws of the Registrant, as amended through February 18, 2009, filed as Exhibit (3)(b) to the Current Report on Form 8-K filed by the Registrant on February 20, 2009.
(4)	See Exhibits (3)(a) and (3)(b). The registrant undertakes to furnish to the Commission, upon request, any instrument defining the rights of holders of long-term debt.
(31)	Rule 13a-14(a)/15d-14(a) Certifications.
(32)	Furnished statements of the Chief Executive Officer and Chief Financial Officer under 18 U.S.C. Section 1350.
(101)	The following financial information from PotlatchDeltic Corporation’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2018, filed on October 31, 2018 formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Income (Loss) for the three and nine months ended September 30, 2018 and 2017, (ii) the Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2018 and 2017, (iii) the Condensed Consolidated Balance Sheets at September 30, 2018 and December 31, 2017, (iv) the Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2018 and 2017 and (v) the Notes to Condensed Consolidated Financial Statements.

		PotlatchDeltic Corporation
		(Registrant)

		By	/s/ JERALD W. RICHARDS
			Jerald W. Richards
			Vice President and Chief Financial Officer


Date:	October 31, 2018