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 September 30, Nine Months Ended September 30, (in thousands) 2019 2018 2019 2018 Revenues: Timberlands $ 98,809 $ 111,421 $ 233,848 $ 280,438 Wood Products 143,643 199,025 413,979 532,425 Real Estate 18,863 11,233 61,459 38,219 261,315 321,679 709,286 851,082 Intersegment Timberlands revenues 1 (35,013 ) (32,480 ) (85,687 ) (93,753 ) Consolidated revenues $ 226,302 $ 289,199 $ 623,599 $ 757,329 Adjusted EBITDDA: Timberlands $ 42,996 $ 58,680 $ 95,977 $ 140,068 Wood Products 5,903 46,446 11,058 126,962 Real Estate 14,678 7,467 48,697 27,769 Corporate (6,930 ) (8,989 ) (26,930 ) (28,969 ) Eliminations and adjustments (1,635 ) (1,794 ) 3,542 (5,080 ) Total Adjusted EBITDDA 55,012 101,810 132,344 260,750 Basis of real estate sold (5,228 ) (4,248 ) (14,211 ) (10,673 ) Depreciation, depletion and amortization (18,786 ) (18,836 ) (51,310 ) (51,982 ) Interest expense, net 2 (8,475 ) (10,109 ) (21,821 ) (25,125 ) Loss on extinguishment of debt — — (5,512 ) — Non-operating pension and other postretirement employee benefits (935 ) (1,942 ) (2,804 ) (5,707 ) Gain (loss) on fixed assets 198 (12 ) 260 (11 ) Gain on sale of facility — — 9,176 — Inventory purchase price adjustment in cost of goods sold 3 — — — (1,849 ) Deltic merger-related costs 4 — (972 ) — (21,245 ) Income before income taxes $ 21,786 $ 65,691 $ 46,122 $ 144,158 Depreciation, depletion and amortization: Timberlands $ 12,627 $ 12,730 $ 33,361 $ 35,974 Wood Products 5,763 5,827 16,666 15,250 Real Estate 152 81 508 198 Corporate 244 198 775 560 18,786 18,836 51,310 51,982 Bond discounts and deferred loan fees 2 392 609 1,279 1,703 Total depreciation, depletion and amortization $ 19,178 $ 19,445 $ 52,589 $ 53,685 Basis of real estate sold: Real Estate $ 5,283 $ 4,267 $ 14,326 $ 10,886 Eliminations and adjustments (55 ) (19 ) (115 ) (213 ) Total basis of real estate sold $ 5,228 $ 4,248 $ 14,211 $ 10,673 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) September 30, 2019 December 31, 2018 Total assets: Timberlands 1 $ 1,675,064 $ 1,693,162 Wood Products 385,792 456,306 Real Estate 2 95,804 93,208 2,156,660 2,242,676 Corporate 100,394 83,176 Total consolidated assets $ 2,257,054 $ 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 |