XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT AND GEOGRAPHICAL INFORMATION
6 Months Ended
Jun. 30, 2018
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 is equal to segment income. Certain income (loss) items in the Consolidated Statements of Income and Comprehensive Income are not allocated to segments. These items, which include interest expense, interest and other miscellaneous income and income tax expense, 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 six months ended June 30, 2018 and 2017:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
SALES
2018
 
2017
 
2018
 
2017
Southern Timber

$48,047

 

$35,528

 

$91,635

 

$74,666

Pacific Northwest Timber
32,213

 
20,457

 
63,587

 
46,382

New Zealand Timber
69,653

 
77,322

 
122,617

 
118,196

Real Estate (a)
49,860

 
25,620

 
85,924

 
79,909

Trading
46,162

 
42,037

 
85,373

 
76,302

Intersegment Eliminations
(29
)
 

 
(35
)
 

Total

$245,906

 

$200,964

 

$449,101

 

$395,455

 
 
 
 
 

(a)
The six months ended June 30, 2017 includes $42.0 million of Large Dispositions.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
OPERATING INCOME (LOSS)
2018
 
2017
 
2018
 
2017
Southern Timber

$15,651

 

$9,655

 

$27,878

 

$23,594

Pacific Northwest Timber
5,625

 
(1,535
)
 
10,299

 
(2,413
)
New Zealand Timber
17,768

 
26,804

 
33,725

 
37,046

Real Estate (a)
18,864

 
16,133

 
46,918

 
45,798

Trading
227

 
1,141

 
376

 
2,239

Corporate and other
(6,490
)
 
(5,305
)
 
(10,476
)
 
(10,110
)
Total Operating Income
51,645

 
46,893

 
108,720

 
96,154

Unallocated interest expense and other
(5,197
)
 
(8,627
)
 
(12,630
)
 
(16,524
)
Total Income before Income Taxes

$46,448

 

$38,266

 

$96,090

 

$79,630

 
 
 
 
 
(a)
The six months ended June 30, 2017 includes $28.2 million of Large Dispositions.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
DEPRECIATION, DEPLETION AND AMORTIZATION
2018
 
2017
 
2018
 
2017
Southern Timber

$14,940

 

$11,904

 

$30,919

 

$24,356

Pacific Northwest Timber
9,381

 
7,075

 
18,885

 
17,285

New Zealand Timber (a)
8,026

 
15,456

 
13,743

 
20,863

Real Estate (b)
13,739

 
2,596

 
16,805

 
13,303

Trading

 

 

 

Corporate and other
297

 
92

 
568

 
192

Total

$46,383

 

$37,123

 

$80,920

 

$75,999

 
 
 
 
 
(a)
The three and six months ended June 30, 2017 includes $8.9 million of timber cost basis expensed in conjunction with a timberland sale.
(b)
The six months ended June 30, 2017 includes $8.1 million from Large Dispositions.    
NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT
Three Months Ended June 30,
 
Six Months Ended June 30,
2018
 
2017
 
2018
 
2017
Southern Timber

 

 

 

Pacific Northwest Timber

 

 

 

New Zealand Timber

 
128

 

 
128

Real Estate (a)
13,312

 
2,752

 
14,936

 
12,974

Trading

 

 

 

Total

$13,312

 

$2,880

 

$14,936

 

$13,102

 
 
 
 
 
(a)
The six months ended June 30, 2017 includes $5.7 million from Large Dispositions.