Segment Information | NOTE 6. SEGMENT INFORMATION During the second quarter of 2019, we changed the name of our Resource segment to Timberlands. There were no changes in the segment’s business activities, components or information provided to our chief operating decision makers as a result of the change. Our businesses are organized into three reportable operating segments: Timberlands, Wood Products and Real Estate. Management activities in the Timberlands segment include planting and harvesting trees and building and maintaining roads. The Timberlands segment also generates revenues from non-timber resources such as hunting leases, recreation permits and leases, mineral rights contracts, oil and gas royalties, biomass production and carbon sequestration. The Wood Products segment manufactures and markets lumber and plywood. 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, development activities and includes the Chenal Country Club. The reportable segments follow the same accounting policies used for our Condensed Consolidated Financial Statements nventories not valued under LIFO are recorded at the lower of average cost or net realizable value. 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 further excludes certain specific items that are considered to hinder comparison of the performance of our businesses either year-on-year or with other businesses. Our calculation of Adjusted EBITDDA may not be comparable to that reported by other companies. The following table summarizes information on revenues, intersegment eliminations, Adjusted EBITDDA, depreciation, depletion and amortization, basis of real estate sold and total assets for each of the company’s reportable segments and includes a reconciliation of Total Adjusted EBITDDA to income before income taxes. Corporate information is included to reconcile segment data to the Condensed Consolidated Financial Statements . Three Months Ended June 30, Six Months Ended June 30, (in thousands) 2019 2018 2019 2018 Revenues: Timberlands $ 66,881 $ 92,511 $ 135,039 $ 169,017 Wood Products 138,030 193,585 270,336 333,400 Real Estate 36,432 16,431 42,596 26,986 241,343 302,527 447,971 529,403 Intersegment Timberlands revenues 1 (25,762 ) (34,294 ) (50,674 ) (61,273 ) Consolidated revenues $ 215,581 $ 268,233 $ 397,297 $ 468,130 Adjusted EBITDDA: Timberlands $ 26,131 $ 43,691 $ 52,981 $ 81,388 Wood Products (2,071 ) 51,566 5,155 80,516 Real Estate 31,316 12,300 34,019 20,302 Corporate (9,346 ) (11,264 ) (20,000 ) (19,980 ) Eliminations and adjustments 3,050 (2,085 ) 5,177 (3,286 ) Total Adjusted EBITDDA 49,080 94,208 77,332 158,940 Basis of real estate sold (7,427 ) (2,820 ) (8,983 ) (6,425 ) Depreciation, depletion and amortization (16,727 ) (20,950 ) (32,524 ) (33,146 ) Interest expense, net 2 (7,882 ) (9,356 ) (13,346 ) (15,016 ) Loss on extinguishment of debt — — (5,512 ) — Non-operating pension and other postretirement employee benefits (889 ) (1,908 ) (1,869 ) (3,765 ) Gain (loss) on fixed assets 30 (3 ) 62 1 Gain on sale of facility — — 9,176 — Inventory purchase price adjustment in cost of goods sold 3 — — — (1,849 ) Deltic merger-related costs 4 — (1,018 ) — (20,273 ) Income before income taxes $ 16,185 $ 58,153 $ 24,336 $ 78,467 Depreciation, depletion and amortization: Timberlands $ 10,469 $ 14,598 $ 20,734 $ 23,244 Wood Products 5,861 6,069 10,903 9,423 Real Estate 147 77 356 117 Corporate 250 206 531 362 16,727 20,950 32,524 33,146 Bond discounts and deferred loan fees 2 410 655 887 1,094 Total depreciation, depletion and amortization $ 17,137 $ 21,605 $ 33,411 $ 34,240 Basis of real estate sold: Real Estate $ 7,455 $ 2,896 $ 9,043 $ 6,619 Eliminations and adjustments (28 ) (76 ) (60 ) (194 ) Total basis of real estate sold $ 7,427 $ 2,820 $ 8,983 $ 6,425 1 2 Condensed Consolidated Statements of Income 3 4 Note 3: Merger with Deltic. A reconciliation of our business segment total assets to total assets in the Condensed Consolidated Balance Sheets (in thousands) June 30, 2019 December 31, 2018 Total assets: Timberlands 1 $ 1,680,766 $ 1,693,162 Wood Products 379,370 456,306 Real Estate 2 93,519 93,208 2,153,655 2,242,676 Corporate 105,286 83,176 Total consolidated assets $ 2,258,941 $ 2,325,852 1 We do not report rural real estate separate from Timberlands as we do not report these assets separately to management. 2 |