Segment Information | NOTE 16. 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 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 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 revenues 1 (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 swap 2 — (3,066 ) — 199 Inventory purchase price adjustment in cost of goods sold 3 — — (1,849 ) — Environmental charges for Avery Landing — (4,978 ) — (4,978 ) Deltic merger-related costs 4 (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 fees 5 609 369 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 1 Intersegment revenues are based on prevailing market prices of logs sold by our Resource segment to the Wood Products segment. 2 Includes change in unrealized (gain) loss and $1 million in cash settlements. 3 The effect on cost of goods sold for fair value adjustments to the carrying amounts of inventory acquired in business combinations. 4 For integration and restructuring costs related to the merger with Deltic see Note 13: Merger, Integration and Other Costs. 5 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) September 30, 2018 December 31, 2017 Total assets: Resource 1 $ 1,719,703 $ 670,240 Wood Products 468,622 154,479 Real Estate 2 89,190 — 2,277,515 824,719 Corporate 135,556 128,360 Total consolidated assets $ 2,413,071 $ 953,079 1 We do not report rural real estate separate from Resource as we do not report these assets separately to management. 2 |