XML 25 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
SEGMENT AND GEOGRAPHICAL INFORMATION
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segment and Geographical Information
SEGMENT AND GEOGRAPHICAL INFORMATION
Sales between operating segments are made based on estimated fair market value and intercompany sales, purchases and profits (losses) are eliminated in consolidation. The Company evaluates financial performance based on segment operating income and Adjusted EBITDA. Asset information is not reported by segment, as the Company does not produce asset information by segment internally.
Operating income as presented in the Consolidated Statements of Income and Comprehensive Income (Loss) is equal to segment income. Certain income (loss) items in the Consolidated Statements of Income and Comprehensive Income (Loss) are not allocated to segments. These items, which include gains (losses) from certain asset dispositions, interest income (expense), miscellaneous income (expense) and income tax (expense) benefit, are not considered by management to be part of segment operations and are included under “Corporate and other” or “unallocated interest expense and other.”
The following tables summarize the segment information for the three and nine months ended September 30, 2016 and 2015:
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
SALES
2016
 
2015
 
2016
 
2015
Southern Timber

$27,826

 

$34,797

 

$102,205

 

$103,009

Pacific Northwest Timber
16,139

 
21,549

 
52,316

 
57,805

New Zealand Timber
42,179

 
41,065

 
125,951

 
121,482

Real Estate (a)
60,626

 
35,232

 
211,296

 
65,968

Trading
24,651

 
19,014

 
76,046

 
59,500

Total

$171,421

 

$151,657

 

$567,814

 

$407,764

 
 
 
 
 

(a)
The nine months ended September 30, 2016 include $129.5 million from the Washington disposition.
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
OPERATING INCOME (LOSS)
2016
 
2015
 
2016
 
2015
Southern Timber

$8,183

 

$10,504

 

$34,976

 

$34,694

Pacific Northwest Timber
(3,293
)
 
3,081

 
(874
)
 
7,356

New Zealand Timber
6,613

 
(915
)
 
21,385

 
3,834

Real Estate (a)
43,078

 
20,001

 
152,997

 
34,004

Trading
481

 
428

 
1,456

 
614

Corporate and other
(5,373
)
 
(5,320
)
 
(15,687
)
 
(18,452
)
Total Operating Income
49,689

 
27,779

 
194,253

 
62,050

Unallocated interest expense and other
(8,286
)
 
(9,139
)
 
(24,718
)
 
(28,858
)
Total Income before Income Taxes

$41,403

 

$18,640

 

$169,535

 

$33,192

 
 
 
 
 
(a)
The nine months ended September 30, 2016 include $101.3 million from the Washington disposition.
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
DEPRECIATION, DEPLETION AND
AMORTIZATION
2016
 
2015
 
2016
 
2015
Southern Timber

$9,988

 

$14,404

 

$37,102

 

$41,356

Pacific Northwest Timber
6,668

 
4,189

 
14,978

 
10,920

New Zealand Timber
5,956

 
7,021

 
17,252

 
22,207

Real Estate (a)
9,260

 
6,269

 
35,988

 
11,087

Trading

 

 

 

Corporate and other
106

 
75

 
298

 
214

Total

$31,978

 

$31,958

 

$105,618

 

$85,784

 
 
 
 
 
(a)
The nine months ended September 30, 2016 include $21.9 million from the Washington disposition.
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT
2016
 
2015
 
2016
 
2015
Southern Timber

 

 

 

Pacific Northwest Timber

 

 

 

New Zealand Timber

 

 
1,824

 

Real Estate (a)
4,336

 
4,594

 
10,092

 
9,532

Trading

 

 

 

Corporate and other

 

 

 

Total

$4,336

 

$4,594

 

$11,916

 

$9,532

 
 
 
 
 
(a)
The nine months ended September 30, 2016 include $1.8 million from the Washington disposition.