Segment Information | NOTE 17. SEGMENT INFORMATION 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 discussed below 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 six months ended June 30, 2018. The segment information presented for comparative purposes for the three and six months ended June 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 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 June 30, Six Months Ended June 30, (Dollars in thousands) 2018 2017 2018 2017 Revenues: Resource $ 92,511 $ 55,924 $ 169,017 $ 107,692 Wood Products 193,585 114,529 333,400 210,121 Real Estate 16,431 8,136 26,986 22,640 302,527 178,589 529,403 340,453 Intersegment Resource revenues 1 (34,294 ) (15,360 ) (61,273 ) (27,543 ) Consolidated revenues $ 268,233 $ 163,229 $ 468,130 $ 312,910 Adjusted EBITDDA: Resource $ 43,691 $ 23,823 $ 81,388 $ 43,166 Wood Products 51,566 23,496 80,516 34,265 Real Estate 12,300 6,779 20,302 20,239 Corporate (11,264 ) (9,009 ) (19,980 ) (16,701 ) Eliminations and adjustments (2,085 ) 988 (3,286 ) 2,028 Total Adjusted EBITDDA 94,208 46,077 158,940 82,997 Basis of real estate sold (2,820 ) (982 ) (6,425 ) (5,772 ) Depreciation, depletion and amortization (20,950 ) (6,271 ) (33,146 ) (12,600 ) Interest expense, net (9,356 ) (7,348 ) (15,016 ) (12,318 ) Non-operating pension and other postretirement employee benefits (1,908 ) (1,286 ) (3,765 ) (3,192 ) Gain (loss) on fixed assets (3 ) (30 ) 1 (16 ) Gain on lumber price swap — 3,265 — 3,265 Inventory purchase price adjustment in cost of goods sold 2 — — (1,849 ) — Deltic merger-related costs 3 (1,018 ) — (20,273 ) — Income before income taxes $ 58,153 $ 33,425 $ 78,467 $ 52,364 Depreciation, depletion and amortization: Resource $ 14,598 $ 4,274 $ 23,244 $ 8,658 Wood Products 6,069 1,839 9,423 3,666 Real Estate 77 — 117 1 Corporate 206 158 362 275 20,950 6,271 33,146 12,600 Bond discounts and deferred loan fees 4 655 370 1,094 743 Total depreciation, depletion and amortization $ 21,605 $ 6,641 $ 34,240 $ 13,343 Basis of real estate sold: Real Estate $ 2,896 $ 1,047 $ 6,619 $ 5,856 Eliminations and adjustments (76 ) (65 ) (194 ) (84 ) Total basis of real estate sold $ 2,820 $ 982 $ 6,425 $ 5,772 1 Intersegment revenues are based on prevailing market prices of logs sold by our Resource segment to the Wood Products segment. 2 The effect on cost of goods sold for fair value adjustments to the carrying amounts of inventory acquired in business combinations. 3 For integration and restructuring costs related to the merger with Deltic see Note 14: Merger, Integration and Other Costs. 4 Bond discounts and deferred loan fees are reported within interest expense, net on the Condensed Consolidated Statement of Income A reconciliation of our business segment total assets to total assets in the Condensed Consolidated Balance Sheet (Dollars in thousands) June 30, 2018 December 31, 2017 Total assets: Resource 1 $ 1,725,559 $ 670,240 Wood Products 457,370 154,479 Real Estate 2 89,595 — 2,272,524 824,719 Corporate 124,625 128,360 Total consolidated assets $ 2,397,149 $ 953,079 1 We do not report rural real estate separate from Resource as we do not report these assets separately to management. 2 |