XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT AND GEOGRAPHICAL INFORMATION
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
SEGMENT AND GEOGRAPHICAL INFORMATION
SEGMENT AND GEOGRAPHICAL INFORMATION
Management has changed how it internally evaluates the business performance of its New Zealand Timber segment. In order to align segment reporting, the Company has reclassified New Zealand timberland sales from the New Zealand Timber segment to the Real Estate segment. All prior period amounts previously reported have been reclassified to reflect the realigned segments.
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 nine months ended September 30, 2018 and 2017:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
SALES
2018
 
2017
 
2018
 
2017
Southern Timber

$39,662

 

$37,301

 

$131,298

 

$111,967

Pacific Northwest Timber
27,815

 
19,097

 
91,402

 
65,480

New Zealand Timber
66,265

 
70,095

 
188,882

 
163,980

Real Estate (a)
36,168

 
17,240

 
122,092

 
121,460

Trading
31,010

 
40,686

 
116,383

 
116,987

Intersegment Eliminations
(30
)
 

 
(66
)
 

Total

$200,890

 

$184,419

 

$649,991

 

$579,874

 
 
 
 
 

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

$9,183

 

$11,436

 

$37,061

 

$35,031

Pacific Northwest Timber
1,911

 
1,134

 
12,209

 
(1,278
)
New Zealand Timber
16,416

 
19,280

 
50,141

 
41,510

Real Estate (a)
24,726

 
11,437

 
71,645

 
72,052

Trading
304

 
1,142

 
680

 
3,380

Corporate and other
(6,162
)
 
(5,158
)
 
(16,639
)
 
(15,269
)
Total Operating Income
46,378

 
39,271

 
155,097

 
135,426

Unallocated interest expense and other
(7,343
)
 
(7,425
)
 
(19,972
)
 
(23,950
)
Total Income before Income Taxes

$39,035

 

$31,846

 

$135,125

 

$111,476

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

$13,672

 

$12,736

 

$44,591

 

$37,092

Pacific Northwest Timber
7,802

 
6,481

 
26,687

 
23,766

New Zealand Timber
7,544

 
8,478

 
21,287

 
20,477

Real Estate (a)
5,491

 
735

 
22,296

 
22,902

Trading

 

 

 

Corporate and other
297

 
277

 
865

 
469

Total

$34,806

 

$28,707

 

$115,726

 

$104,706

 
 
 
 
 
(a)    The nine months ended September 30, 2017 includes $8.1 million from Large Dispositions.
NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT
Three Months Ended September 30,
 
Nine Months Ended September 30,
2018
 
2017
 
2018
 
2017
Southern Timber

 

 

 

Pacific Northwest Timber

 

 

 

New Zealand Timber

 

 

 

Real Estate (a)
2,115

 
1,272

 
17,051

 
14,374

Trading

 

 

 

Total

$2,115

 

$1,272

 

$17,051

 

$14,374

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