Exhibit 99.1
Plum Creek Timber Company, Inc. 999 Third Avenue, Suite 4300 Seattle, WA 98104 206 467 3600 |  |
News Release
| For more information contact: | |
| For immediate release | Investors: John Hobbs 1-800-858-5347 |
| July 30, 2012 | Media: Kathy Budinick 1-888-467-3751 |
Plum Creek Timber Company, Inc. Reports Results for Second Quarter 2012
SEATTLE - Plum Creek Timber Company, Inc. (NYSE: PCL) today announced second quarter earnings of $36 million, or $0.22 per diluted share, on revenues of $294 million. Earnings for the second quarter of 2011 were $44 million, or $0.27 per diluted share, on revenues of $284 million.
Earnings for the first six months of 2012 were $65 million, or $0.40 per diluted share, on revenues of $631 million. Earnings for the first six months of 2011 were $82 million, or $0.50 per diluted share, on revenues of $559 million.
Adjusted EBITDA, a non-GAAP measure of operating performance, for the first six months of 2012 was $234 million, up from $209 million in the same period of 2011. The company ended the quarter with $260 million in cash and cash equivalents. A reconciliation of adjusted EBITDA to net income and cash flow from operations is provided as an attachment to this release.
“Earnings in our timber and manufacturing businesses improved over the past year,” said Rick Holley, Plum Creek's president and chief executive officer. “Improving demand for our lumber and panels drove a $4 million improvement in our Manufacturing segment's second quarter profit compared to 2011. In our resources segments, higher harvest volumes, supplemented by volume from our recent timber deed acquisition, helped drive $8 million of profit growth and a $15 million increase in adjusted EBITDA. In our Real Estate segment, last year's second quarter sales were anchored by a couple of large conservation transactions making for a challenging comparison. However, our Real Estate segment revenues for this second quarter of $47 million were a bit higher than we initially anticipated. We continue to be on track to grow our adjusted EBITDA by approximately $50 million this year.”
Review of Operations
The Northern Resources segment reported operating income of $4 million for the quarter, up $1 million from the second quarter of 2011. As expected, good harvesting conditions throughout much of the quarter allowed the company to bring more timber to market than the previous year. The sawlog harvest increased approximately 160,000 tons, or 34 percent, and the pulpwood harvest increased approximately 70,000 tons, or 29 percent. Sawlog prices of $71 per ton approximated second quarter of 2011 levels. Average pulpwood prices of $42 per ton were about $2 per ton higher than the same period of 2011.
(more)
Exhibit 99.1
Operating income in the Southern Resources segment was $22 million, an increase of $7 million from the $15 million reported during the second quarter of 2011. Both sawlog and pulpwood prices were slightly higher (approximately $1 per ton) than the levels reported for the second quarter of 2011. As planned, harvest volumes in 2012 were higher than those in the same period of 2011. The company's harvest continues to emphasize pulpwood and smaller diameter sawlogs to maximize long-term value of the forest. Pulpwood volumes were up 341,000 tons, or 21%, higher compared to the second quarter of 2011. The sawlog harvest was 406,000 tons, or 36%, higher, than the same period of 2011.
The Real Estate segment reported total revenue of $47 million and operating income of $29 million. Second quarter 2011 Real Estate segment revenue was $79 million, primarily consisting of $62 million of conservation transactions in the South. The second quarter 2011 operating income was $50 million. The 2012 sales consisted of $37 million of smaller rural land sales across the company's holdings and the completion of a $10 million conservation easement in the state of Maine as part of its Moosehead Lake Concept Plan.
The Manufacturing segment reported $9 million of operating income for the second quarter, compared to the $5 million operating income reported for the second quarter of 2011. Profitability in each of the product lines improved on higher prices and sales volumes. Sales volumes for plywood and medium density fiberboard (MDF) increased 15 percent and 22 percent respectively. Lumber sales volume increased 2 percent and lumber prices increased approximately 4 percent. Plywood prices increased 7 percent and MDF prices improved 2 percent.
Outlook
Business conditions in most of the company's business segments have improved slowly over the past year. The company expects a slow pace of recovery to continue through the remainder of the year.
The company expects its full-year harvest to approximate 17.5 million tons, including approximately 700,000 tons from our recent timber deed acquisition. This is at the high end of the company's original harvest projection of 16.5 to 17.5 million tons for 2012. The increase is comprised of pulpwood, primarily the result of increased yields from the thinning of young timber stands.
During the third quarter, harvests in the Northern Resources segment are expected to increase seasonally from their second quarter low while the Southern harvest is expected to be similar to the second quarter's level.
Third quarter Real Estate segment sales are expected to be between $90 million and $100 million. The company expects full-year Real Estate segment sales to be between $275 million and $325 million.
Manufacturing results are expected to decline slightly from the second quarter's level.
“Our operations are performing well and we look forward to continued growth in the second half of the year, but believe a stronger recovery in the nation's economy is more likely in 2013,” continued Holley. “We're maintaining our earnings guidance for the year at $1.00 to $1.25 per share. We expect to report third quarter earnings between $0.32 and $0.37 per share.
“We continue to manage the company to maximize the long-term value of our shareholders' investment. To accomplish this, nothing is more important than continued disciplined capital allocation. We will continue to evaluate all our opportunities to maximize shareholder value through share repurchase, debt reduction, or timberland acquisition; whatever creates the most value for our shareholders,” concluded
(more)
Exhibit 99.1
Holley.
Earnings Conference Call and Supplemental Information
Plum Creek will hold a conference call today, Jul. 30, at 5:00 p.m. ET (2:00 p.m. PT). A live webcast of the conference call may be accessed through Plum Creek's Internet site at www.plumcreek.com by clicking on the “Investors” link.
Investors without Internet access should dial 1-800-572-9852 at least 10 minutes prior to the start of the call, referencing Plum Creek's earnings conference call. Those wishing to access the call from outside the United States and Canada should dial 1-706-645-9676, also referencing Plum Creek's earnings conference call. Replay of the call will be available for 48 hours after completion of the live call and can be accessed at 1-855-859-2056 or 1-404-537-3406 (international calls), using the code 21136767.
Supplemental financial information for Plum Creek operations, including statistical data and reconciliations to non-GAAP measures is available in the Investors section of Plum Creek's website at www.plumcreek.com.
###
Plum Creek is the largest and most geographically diverse private landowner in the nation with approximately 6.5 million acres of timberlands in major timber producing regions of the United States and wood products manufacturing facilities in the Northwest. For more information, visit www.plumcreek.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Litigation Reform Act of 1995 as amended. Some of these forward-looking statements can be identified by the use of forward-looking words such as "believes," "expects," "may," "will," "should," "seek," "approximately," "intends," "plans," "estimates," or "anticipates," or the negative of those words or other comparable terminology. The accuracy of such statements is subject to a number of risks, uncertainties and assumptions including, but not limited to, the cyclical nature of the forest products industry, our ability to harvest our timber, our ability to execute our acquisition strategy, the market for and our ability to sell or exchange non-strategic timberlands and timberland properties that have higher and better uses, and various regulatory constraints. These and other risks, uncertainties and assumptions are detailed from time to time in our filings with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended, and the Securities Act of 1933, as amended. It is likely that if one or more of the risks materializes, or if one or more assumptions prove to be incorrect, the current expectations of Plum Creek and its management will not be realized. Forward-looking statements are not guarantees of performance, and speak only as of the date made, and neither Plum Creek nor its management undertakes any obligation to update or revise any forward-looking statements.
(more)
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
| (In Millions, Except Per Share Amounts) | Six Months Ended June 30, | |||||||
| 2012 | 2011 | |||||||
REVENUES: | ||||||||
| Timber | $ | 312 | $ | 267 | ||||
| Real Estate | 147 | 141 | ||||||
| Manufacturing | 161 | 141 | ||||||
| Other | 11 | 10 | ||||||
| Total Revenues | 631 | 559 | ||||||
COSTS AND EXPENSES: | ||||||||
| Cost of Goods Sold: | ||||||||
| Timber | 244 | 208 | ||||||
| Real Estate | 84 | 49 | ||||||
| Manufacturing | 143 | 128 | ||||||
| Other | 1 | 1 | ||||||
| Total Cost of Goods Sold | 472 | 386 | ||||||
| Selling, General and Administrative | 55 | 53 | ||||||
| Total Costs and Expenses | 527 | 439 | ||||||
| Other Operating Income (Expense), net | 1 | 3 | ||||||
| Operating Income | 105 | 123 | ||||||
| Equity Earnings from Timberland Venture | 28 | 30 | ||||||
| Interest Expense, net: | ||||||||
| Interest Expense (Debt Obligations to Unrelated Parties) | 40 | 41 | ||||||
| Interest Expense (Note Payable to Timberland Venture) | 29 | 29 | ||||||
| Total Interest Expense, net | 69 | 70 | ||||||
| Income before Income Taxes | 64 | 83 | ||||||
| Provision (Benefit) for Income Taxes | (1 | ) | 1 | |||||
| Net Income | $ | 65 | $ | 82 | ||||
PER SHARE AMOUNTS: | ||||||||
| Net Income per Share – Basic | $ | 0.40 | $ | 0.51 | ||||
| Net Income per Share – Diluted | $ | 0.40 | $ | 0.50 | ||||
| Weighted-Average Number of Shares Outstanding | ||||||||
| – Basic | 161.4 | 161.9 | ||||||
| – Diluted | 161.7 | 162.2 | ||||||
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
| (In Millions, Except Per Share Amounts) | Quarter Ended June 30, | |||||||
| 2012 | 2011 | |||||||
REVENUES: | ||||||||
| Timber | $ | 157 | $ | 126 | ||||
| Real Estate | 47 | 79 | ||||||
| Manufacturing | 85 | 74 | ||||||
| Other | 5 | 5 | ||||||
| Total Revenues | 294 | 284 | ||||||
COSTS AND EXPENSES: | ||||||||
| Cost of Goods Sold: | ||||||||
| Timber | 123 | 101 | ||||||
| Real Estate | 16 | 27 | ||||||
| Manufacturing | 73 | 67 | ||||||
| Other | 1 | 1 | ||||||
| Total Cost of Goods Sold | 213 | 196 | ||||||
| Selling, General and Administrative | 27 | 25 | ||||||
| Total Costs and Expenses | 240 | 221 | ||||||
| Other Operating Income (Expense), net | 1 | — | ||||||
| Operating Income | 55 | 63 | ||||||
| Equity Earnings from Timberland Venture | 15 | 16 | ||||||
| Interest Expense, net: | ||||||||
| Interest Expense (Debt Obligations to Unrelated Parties) | 19 | 20 | ||||||
| Interest Expense (Note Payable to Timberland Venture) | 15 | 15 | ||||||
| Total Interest Expense, net | 34 | 35 | ||||||
| Income before Income Taxes | 36 | 44 | ||||||
| Provision (Benefit) for Income Taxes | — | — | ||||||
| Net Income | $ | 36 | $ | 44 | ||||
PER SHARE AMOUNTS: | ||||||||
| Net Income per Share – Basic | $ | 0.22 | $ | 0.27 | ||||
| Net Income per Share – Diluted | $ | 0.22 | $ | 0.27 | ||||
| Weighted-Average Number of Shares Outstanding | ||||||||
| – Basic | 161.5 | 162.0 | ||||||
| – Diluted | 161.7 | 162.3 | ||||||
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
| (In Millions, Except Per Share Amounts) | June 30, 2012 | December 31, 2011 | ||||||
ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and Cash Equivalents | $ | 260 | $ | 254 | ||||
| Accounts Receivable | 36 | 28 | ||||||
| Inventories | 46 | 48 | ||||||
| Deferred Tax Asset | 6 | 6 | ||||||
| Assets Held for Sale | 76 | 103 | ||||||
| Other Current Assets | 15 | 15 | ||||||
| 439 | 454 | |||||||
| Timber and Timberlands, net | 3,431 | 3,377 | ||||||
| Property, Plant and Equipment, net | 131 | 138 | ||||||
| Equity Investment in Timberland Venture | 201 | 201 | ||||||
| Deferred Tax Asset | 18 | 17 | ||||||
| Investment in Grantor Trusts (at Fair Value) | 37 | 36 | ||||||
| Other Assets | 37 | 36 | ||||||
| Total Assets | $ | 4,294 | $ | 4,259 | ||||
LIABILITIES | ||||||||
| Current Liabilities: | ||||||||
| Current Portion of Long-Term Debt | $ | 176 | $ | 352 | ||||
| Line of Credit | 451 | 348 | ||||||
| Accounts Payable | 24 | 25 | ||||||
| Interest Payable | 26 | 26 | ||||||
| Wages Payable | 11 | 20 | ||||||
| Taxes Payable | 13 | 9 | ||||||
| Deferred Revenue | 36 | 27 | ||||||
| Other Current Liabilities | 8 | 8 | ||||||
| 745 | 815 | |||||||
| Long-Term Debt | 1,467 | 1,290 | ||||||
| Note Payable to Timberland Venture | 783 | 783 | ||||||
| Other Liabilities | 97 | 108 | ||||||
| Total Liabilities | 3,092 | 2,996 | ||||||
| Commitments and Contingencies | ||||||||
STOCKHOLDERS’ EQUITY | ||||||||
| Preferred Stock, $0.01 Par Value, Authorized Shares – 75.0, Outstanding – None | — | — | ||||||
| Common Stock, $0.01 Par Value, Authorized Shares – 300.6, Outstanding (net of Treasury Stock) – 161.5 at June 30, 2012 and 161.3 at December 31, 2011 | 2 | 2 | ||||||
| Additional Paid-In Capital | 2,269 | 2,261 | ||||||
| Retained Earnings (Accumulated Deficit) | (99 | ) | (28 | ) | ||||
| Treasury Stock, at Cost, Common Shares – 26.9 at June 30, 2012 and 26.9 at December 31, 2011 | (938 | ) | (937 | ) | ||||
| Accumulated Other Comprehensive Income (Loss) | (32 | ) | (35 | ) | ||||
| Total Stockholders’ Equity | 1,202 | 1,263 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 4,294 | $ | 4,259 | ||||
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Six Months Ended June 30, | ||||||||
| (In Millions) | 2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | $ | 65 | $ | 82 | ||||
| Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
| Depreciation, Depletion and Amortization | 56 | 44 | ||||||
| Basis of Real Estate Sold | 75 | 43 | ||||||
| Equity Earnings from Timberland Venture | (28 | ) | (30 | ) | ||||
| Distributions from Timberland Venture | 28 | 28 | ||||||
| Deferred Income Taxes | (1 | ) | 4 | |||||
| Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (5 | ) | 12 | |||||
| Timber Deed Acquired | (98 | ) | — | |||||
| Pension Plan Contributions | (7 | ) | — | |||||
| Working Capital Changes Impacting Cash Flow: | ||||||||
| Like-Kind Exchange Funds | — | (35 | ) | |||||
| Other Working Capital Changes | (2 | ) | 4 | |||||
| Other | 6 | 5 | ||||||
| Net Cash Provided By Operating Activities | 89 | 157 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditures (Excluding Timberland Acquisitions) | (35 | ) | (28 | ) | ||||
| Timberlands and Minerals Acquired | (13 | ) | (12 | ) | ||||
| Other | (1 | ) | — | |||||
| Net Cash Used In Investing Activities | (49 | ) | (40 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Dividends | (136 | ) | (136 | ) | ||||
| Borrowings on Line of Credit | 1,129 | 555 | ||||||
| Repayments on Line of Credit | (1,026 | ) | (494 | ) | ||||
| Debt Issuance Costs | (3 | ) | — | |||||
| Principal Payments and Retirement of Long-Term Debt | — | (49 | ) | |||||
| Proceeds from Stock Option Exercises | 3 | 9 | ||||||
| Acquisition of Treasury Stock | (1 | ) | (1 | ) | ||||
| Net Cash Used In Financing Activities | (34 | ) | (116 | ) | ||||
| Increase (Decrease) In Cash and Cash Equivalents | 6 | 1 | ||||||
| Cash and Cash Equivalents: | ||||||||
| Beginning of Period | 254 | 252 | ||||||
| End of Period | $ | 260 | $ | 253 | ||||
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Quarter Ended June 30, | ||||||||
| (In Millions) | 2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | $ | 36 | $ | 44 | ||||
| Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
| Depreciation, Depletion and Amortization | 29 | 22 | ||||||
| Basis of Real Estate Sold | 12 | 24 | ||||||
| Equity Earnings from Timberland Venture | (15 | ) | (16 | ) | ||||
| Deferred Income Taxes | — | 1 | ||||||
| Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (3 | ) | 5 | |||||
| Pension Plan Contributions | (7 | ) | — | |||||
| Working Capital Changes Impacting Cash Flow: | ||||||||
| Like-Kind Exchange Funds | — | (35 | ) | |||||
| Other Working Capital Changes | 28 | 34 | ||||||
| Other | 3 | 2 | ||||||
| Net Cash Provided By Operating Activities | 83 | 81 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditures (Excluding Timberland Acquisitions) | (17 | ) | (16 | ) | ||||
| Timberlands and Minerals Acquired | (11 | ) | (12 | ) | ||||
| Net Cash Used In Investing Activities | (28 | ) | (28 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Dividends | (68 | ) | (68 | ) | ||||
| Borrowings on Line of Credit | 370 | 310 | ||||||
| Repayments on Line of Credit | (370 | ) | (298 | ) | ||||
| Proceeds from Stock Option Exercises | — | 2 | ||||||
| Net Cash Used In Financing Activities | (68 | ) | (54 | ) | ||||
| Increase (Decrease) In Cash and Cash Equivalents | (13 | ) | (1 | ) | ||||
| Cash and Cash Equivalents: | ||||||||
| Beginning of Period | 273 | 254 | ||||||
| End of Period | $ | 260 | $ | 253 | ||||
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
SEGMENT DATA
(UNAUDITED)
| Six Months Ended June 30, | ||||||||
| (In Millions) | 2012 | 2011 | ||||||
| Revenues: | ||||||||
| Northern Resources | $ | 120 | $ | 99 | ||||
| Southern Resources | 202 | 173 | ||||||
| Real Estate | 147 | 141 | ||||||
| Manufacturing | 161 | 141 | ||||||
| Other | 11 | 10 | ||||||
| Eliminations | (10 | ) | (5 | ) | ||||
| Total Revenues | $ | 631 | $ | 559 | ||||
| Operating Income (Loss): | ||||||||
| Northern Resources | $ | 10 | $ | 10 | ||||
| Southern Resources | 43 | 34 | ||||||
| Real Estate | 59 | 88 | ||||||
| Manufacturing | 13 | 9 | ||||||
Other (A) | 9 | 11 | ||||||
| Other Costs and Eliminations, net | (29 | ) | (29 | ) | ||||
| Total Operating Income | $ | 105 | $ | 123 | ||||
Adjusted EBITDA by Segment: (B) | ||||||||
| Northern Resources | $ | 23 | $ | 21 | ||||
| Southern Resources | 76 | 58 | ||||||
| Real Estate | 135 | 132 | ||||||
| Manufacturing | 20 | 15 | ||||||
Other | 9 | 11 | ||||||
| Other Costs and Eliminations, net | (29 | ) | (28 | ) | ||||
| Total | $ | 234 | $ | 209 | ||||
(A) During the first six months of 2011, the company received a payment of $2 million for the settlement of a dispute that related to certain mineral rights. This amount is reported as Other Operating Gain/(Loss) in our Other Segment and is included in Other Operating Income (Expense), net in the Consolidated Statements of Income.
(B) Refer to the separate schedule, "Segment Data - Adjusted EBITDA" for reconciliations of Adjusted EBITDA to operating income and net cash provided by operating activities.
Exhibit 99.1
PLUM CREEK TIMBER COMPANY, INC.
SEGMENT DATA
(UNAUDITED)
| Quarter Ended June 30, | ||||||||
| (In Millions) | 2012 | 2011 | ||||||
| Revenues: | ||||||||
| Northern Resources | $ | 56 | $ | 44 | ||||
| Southern Resources | 105 | 84 | ||||||
| Real Estate | 47 | 79 | ||||||
| Manufacturing | 85 | 74 | ||||||
| Other | 5 | 5 | ||||||
| Eliminations | (4 | ) | (2 | ) | ||||
| Total Revenues | $ | 294 | $ | 284 | ||||
| Operating Income (Loss): | ||||||||
| Northern Resources | $ | 4 | $ | 3 | ||||
| Southern Resources | 22 | 15 | ||||||
| Real Estate | 29 | 50 | ||||||
| Manufacturing | 9 | 5 | ||||||
Other | 4 | 4 | ||||||
| Other Costs and Eliminations, net | (13 | ) | (14 | ) | ||||
| Total Operating Income | $ | 55 | $ | 63 | ||||
Adjusted EBITDA by Segment: (A) | ||||||||
| Northern Resources | $ | 10 | $ | 8 | ||||
| Southern Resources | 40 | 27 | ||||||
| Real Estate | 42 | 75 | ||||||
| Manufacturing | 12 | 8 | ||||||
Other | 4 | 4 | ||||||
| Other Costs and Eliminations, net | (13 | ) | (13 | ) | ||||
| Total | $ | 95 | $ | 109 | ||||
(A) Refer to the separate schedule, "Segment Data - Adjusted EBITDA" for reconciliations of Adjusted EBITDA to operating income and net cash provided by operating activities.
Exhibit 99.1
Plum Creek Timber Company, Inc
Segment Data - Adjusted EBITDA
Reconciliation of Operating Income and Net Cash
Provided by Operating Activities
(Unaudited)
We define Adjusted EBITDA as earnings from continuing operations, excluding equity method earnings, and before interest, taxes, depreciation, depletion, amortization, and basis in lands sold. Adjusted EBITDA is not considered a measure of financial performance under U.S. generally accepted accounting principles (U.S. GAAP) and the items excluded from Adjusted EBITDA are significant components of our consolidated financial statements.
We present Adjusted EBITDA as a supplemental performance measure because we believe it facilitates operating performance comparisons from period to period, and each business segment’s contribution to that performance, by eliminating non-cash charges to earnings, which can vary significantly by business segment. These non-cash charges include timber depletion, depreciation of fixed assets and the basis in lands sold. We also use Adjusted EBITDA as a supplemental liquidity measure because we believe it is useful in measuring our ability to generate cash. In addition, we believe Adjusted EBITDA is commonly used by investors, lenders and rating agencies to assess our financial performance.
A reconciliation of Adjusted EBITDA to net income and net cash from operating activities, the most directly comparable U.S. GAAP performance and liquidity measures, is provided in the following schedules:
| Six Months Ended June 30, 2012 (In Millions) | ||||||||||||||||
| Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
| By Segment | ||||||||||||||||
| Northern Resources | $ | 10 | $ | 13 | $ | — | $ | 23 | ||||||||
| Southern Resources | 43 | 33 | — | 76 | ||||||||||||
| Real Estate | 59 | 1 | 75 | 135 | ||||||||||||
| Manufacturing | 13 | 7 | — | 20 | ||||||||||||
| Other | 9 | — | — | 9 | ||||||||||||
| Other Costs and Eliminations | (30 | ) | — | — | (30 | ) | ||||||||||
| Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
| Total | $ | 105 | $ | 54 | $ | 75 | $ | 234 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
| Interest Expense | (69 | ) | ||||||||||||||
| (Provision) / Benefit for Income Taxes | 1 | |||||||||||||||
| Equity Earnings from Timberland Venture | 28 | |||||||||||||||
| Net Income | $ | 65 | ||||||||||||||
| Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
| Net Cash Flows from Operations | $ | 89 | ||||||||||||||
| Interest Expense | 69 | |||||||||||||||
| Amortization of Debt Costs | (2 | ) | ||||||||||||||
| Provision / (Benefit) for Income Taxes | (1 | ) | ||||||||||||||
| Working Capital Changes | 2 | |||||||||||||||
| Distribution from Timberland Venture | (28 | ) | ||||||||||||||
| Deferred Income Taxes | 1 | |||||||||||||||
| Deferred Revenue from Long-Term Gas Leases | 5 | |||||||||||||||
| Timber Deed Acquired | 98 | |||||||||||||||
| Pension Plan Contributions | 7 | |||||||||||||||
| Other | (6 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 234 | ||||||||||||||
Exhibit 99.1
| Six Months Ended June 30, 2011 (In Millions) | ||||||||||||||||
| Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
| By Segment | ||||||||||||||||
| Northern Resources | $ | 10 | $ | 11 | $ | — | $ | 21 | ||||||||
| Southern Resources | 34 | 24 | — | 58 | ||||||||||||
| Real Estate | 88 | 1 | 43 | 132 | ||||||||||||
| Manufacturing | 9 | 6 | — | 15 | ||||||||||||
| Other | 11 | — | — | 11 | ||||||||||||
| Other Costs and Eliminations | (30 | ) | 1 | — | (29 | ) | ||||||||||
| Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
| Total | $ | 123 | $ | 43 | $ | 43 | $ | 209 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
| Interest Expense | (70 | ) | ||||||||||||||
| (Provision) / Benefit for Income Taxes | (1 | ) | ||||||||||||||
| Equity Earnings from Timberland Venture | 30 | |||||||||||||||
| Net Income | $ | 82 | ||||||||||||||
| Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
| Net Cash Flows from Operations | $ | 157 | ||||||||||||||
| Interest Expense | 70 | |||||||||||||||
| Amortization of Debt Costs | (1 | ) | ||||||||||||||
| Provision / (Benefit) for Income Taxes | 1 | |||||||||||||||
| Working Capital Changes | 31 | |||||||||||||||
| Distribution from Timberland Venture | (28 | ) | ||||||||||||||
| Deferred Income Taxes | (4 | ) | ||||||||||||||
| Deferred Revenue from Long-Term Gas Leases | (12 | ) | ||||||||||||||
| Other | (5 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 209 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes.
Exhibit 99.1
| Quarters Ended June 30, 2012 (In Millions) | ||||||||||||||||
| Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
| By Segment | ||||||||||||||||
| Northern Resources | $ | 4 | $ | 6 | $ | — | $ | 10 | ||||||||
| Southern Resources | 22 | 18 | — | 40 | ||||||||||||
| Real Estate | 29 | 1 | 12 | 42 | ||||||||||||
| Manufacturing | 9 | 3 | — | 12 | ||||||||||||
| Other | 4 | — | — | 4 | ||||||||||||
| Other Costs and Eliminations | (14 | ) | — | — | (14 | ) | ||||||||||
| Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
| Total | $ | 55 | $ | 28 | $ | 12 | $ | 95 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
| Interest Expense | (34 | ) | ||||||||||||||
| (Provision) / Benefit for Income Taxes | — | |||||||||||||||
| Equity Earnings from Timberland Venture | 15 | |||||||||||||||
| Net Income | $ | 36 | ||||||||||||||
| Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
| Net Cash Flows from Operations | $ | 83 | ||||||||||||||
| Interest Expense | 34 | |||||||||||||||
| Amortization of Debt Costs | (1 | ) | ||||||||||||||
| Provision / (Benefit) for Income Taxes | — | |||||||||||||||
| Working Capital Changes | (28 | ) | ||||||||||||||
| Deferred Revenue from Long-Term Gas Leases | 3 | |||||||||||||||
| Pension Plan Contributions | 7 | |||||||||||||||
| Other | (3 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 95 | ||||||||||||||
| Quarters Ended June 30, 2011 (In Millions) | ||||||||||||||||
| Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
| By Segment | ||||||||||||||||
| Northern Resources | $ | 3 | $ | 5 | $ | — | $ | 8 | ||||||||
| Southern Resources | 15 | 12 | — | 27 | ||||||||||||
| Real Estate | 50 | 1 | 24 | 75 | ||||||||||||
| Manufacturing | 5 | 3 | — | 8 | ||||||||||||
| Other | 4 | — | — | 4 | ||||||||||||
| Other Costs and Eliminations | (14 | ) | 1 | — | (13 | ) | ||||||||||
| Other Unallocated Operating Income (Expense), net | — | — | — | — | ||||||||||||
| Total | $ | 63 | $ | 22 | $ | 24 | $ | 109 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
| Interest Expense | (35 | ) | ||||||||||||||
| (Provision) / Benefit for Income Taxes | — | |||||||||||||||
| Equity Earnings from Timberland Venture | 16 | |||||||||||||||
| Net Income | $ | 44 | ||||||||||||||
| Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
| Net Cash Flows from Operations | $ | 81 | ||||||||||||||
| Interest Expense | 35 | |||||||||||||||
| Provision / (Benefit) for Income Taxes | — | |||||||||||||||
| Working Capital Changes | 1 | |||||||||||||||
| Deferred Income Taxes | (1 | ) | ||||||||||||||
| Deferred Revenue from Long-Term Gas Leases | (5 | ) | ||||||||||||||
| Other | (2 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 109 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes.