Exhibit 99.1
Pope Resources Reports Second Quarter Net Income of $3.5 Million
POULSBO, Wash.--(BUSINESS WIRE)--July 26, 2006--Pope Resources
(Nasdaq:POPEZ) reported net income of $3.5 million, or 74 cents per
diluted ownership unit, on revenues of $15.6 million for the second
quarter ended June 30, 2006. This compares to net income of $4.1
million, or 86 cents per diluted ownership unit, on revenues of $16.1
million for the comparable period in 2005.
Net income for the six months ended June 30, 2006, totaled $8.8
million, or $1.86 per diluted ownership unit, on revenues of $31.7
million. Net income for the corresponding period in 2005 totaled $8.7
million, or $1.83 per diluted ownership unit, on revenues of $32.8
million.
Earnings before interest, taxes, depreciation, depletion, and
amortization (EBITDDA) for the quarter ended June 30, 2006, were $6.0
million, compared to $8.4 million for the second quarter of 2005. For
the six months ended June 30, 2006, EBITDDA was $14.9 million,
compared to $17.9 million for year-to-date 2005 results.
"Our second quarter 2006 results were lower based primarily on our
planned reduction in harvest volume for 2006, as a result of which we
experienced a 26% lower harvest volume compared to last year," said
David L. Nunes, President and CEO. "Notwithstanding the impact to
earnings from this reduction in harvest volume, second quarter results
were buoyed by a 5% increase in log prices over the same period last
year, and by $4.4 million of real estate sales which contributed $0.6
million of operating income."
For the first six months of 2006 log sales volumes for our Fee
Timber segment decreased 15% compared to the same period in 2005, from
45 million board feet (MMBF) in 2005 to 39 MMBF in 2006. This decline
is in line with our previously announced reduction in annual harvest
volume, from 74 MMBF in 2005 to 57 MMBF for 2006. Comparing the same
six-month periods, average log prices were up $28 per thousand board
feet (MBF), or 5%, compared to last year. Year-to-date Fee Timber
operating income increased slightly in 2006 inasmuch as the 2005
results included a heavier component of harvest from high depletion
rate lands acquired in late-2004.
Our Timberland Management & Consulting segment posted year-to-date
operating income of $1.3 million in 2006, compared to $1.7 million for
the first six months of 2005. The decline in operating income from
this segment is the result of fewer assets under management in 2006
offset only in part by earned property disposition fees.
Operating income for our Real Estate segment declined from $0.8
million for the first six months of 2005 to $0.2 million for the
comparable period in 2006 due to higher cost basis in lands sold in
2006 versus 2005. Over the balance of 2006, we anticipate closings
from both our Gig Harbor and Bremerton projects that will cause this
segment's operating income to exceed 2005 levels.
About Pope Resources
Pope Resources, a publicly traded limited partnership, and its
subsidiaries Olympic Resource Management and Olympic Property Group,
own or manage nearly 410,000 acres of timberland and development
property in Washington and Oregon. In addition, we provide forestry
consulting and timberland investment management services to
third-party owners and managers of timberland in Washington, Oregon,
and California. The company and its predecessor companies have owned
and managed timberlands and development properties for more than 150
years. Additional information on the company can be found at
www.poperesources.com. The contents of our website are not
incorporated into this release or into our filings with the Securities
and Exchange Commission.
This press release contains a number of projections and statements
about our expected financial condition, operating results, business
plans and objectives. These statements reflect management's estimates
based on current goals and its expectations about future developments.
Because these statements describe our goals, objectives, and
anticipated performance, they are inherently uncertain, and some or
all of these statements may not come to pass. Accordingly, they should
not be interpreted as promises of future management actions or
financial performance. Our future actions and actual performance will
vary from current expectations and under various circumstances the
results of these variations may be material and adverse. Some of the
factors that may cause actual operating results and financial
condition to fall short of expectations include factors that affect
our ability to anticipate and respond adequately to fluctuations in
the market prices for our products; factors that affect the amount,
timing and certainty of our expected real estate sales; environmental
and land use regulations that limit our ability to harvest timber and
develop property; labor, equipment and transportation costs that
affect our fee timber income; our ability to discover and to
accurately estimate liabilities associated with our properties; and
economic conditions that affect consumer demand for our products and
the prices we receive for them. Other factors are set forth in that
part of our Annual Report on Form 10-K entitled "Risk Factors." Other
issues that may have an adverse and material impact on our business,
operating results, and financial condition include those risks and
uncertainties discussed in our other filings with the Securities and
Exchange Commission. Forward-looking statements in this release are
made only as of the date shown above, and we cannot undertake to
update these statements.
Management considers earnings (net income or loss) before interest
expense, income taxes, depreciation, depletion and amortization
(EBITDDA) to be an important measure of operating profitability,
particularly when comparing results between different timber-owning
companies because there are varying methods of calculating depletion
expense under GAAP. With different issuers employing various
calculation methodologies, disclosure of EBITDDA can make it easier
for the reader to make meaningful comparisons between the operating
results and cash-generating capabilities of different timber
companies.
Pope Resources, A Delaware Limited Partnership
Unaudited
CONSOLIDATED STATEMENTS OF OPERATIONS
(all amounts in $000's, except per unit amounts)
Three months ended Six months ended
June 30, June 30,
2006 2005 2006 2005
Revenues $15,610 $ 16,131 $ 31,693 $ 32,787
Costs and expenses:
Cost of sales (8,414) (7,410) (14,839) (15,214)
Operating expenses (3,461) (3,626) (6,934) (6,807)
------- -------- -------- --------
Operating income 3,735 5,095 9,920 10,766
Interest, net (217) (635) (526) (1,352)
------- -------- -------- --------
Income before income taxes and
minority interest 3,518 4,460 9,394 9,414
Income tax provision 8 (263) (437) (510)
------- -------- -------- --------
Income before minority interest 3,526 4,197 8,957 8,904
Minority interest 14 (128) (119) (229)
------- -------- -------- --------
Net income $ 3,540 $ 4,069 $ 8,838 $ 8,675
======= ======== ======== ========
Average units outstanding --
Basic 4,641 4,596 4,638 4,578
======= ======== ======== ========
Average units outstanding --
Diluted 4,753 4,757 4,750 4,740
======= ======== ======== ========
Basic net income per unit $ 0.76 $ 0.89 $ 1.91 $ 1.89
======= ======== ======== ========
Diluted net income per unit $ 0.74 $ 0.86 $ 1.86 $ 1.83
======= ======== ======== ========
CONSOLIDATED BALANCE SHEETS
(all amounts in $000's)
June 30,
2006 2005
-------- --------
Assets:
Cash $ 2,679 $ 1,574
Short term investments 20,000 8,007
Other current assets 6,948 4,517
Roads and timber 48,714 57,977
Properties and equipment 30,559 26,981
Other assets 1,124 989
-------- --------
Total $110,024 $100,045
======== ========
Liabilities and partners' capital:
Current liabilities $ 5,404 $ 3,976
Long-term debt, excluding current portion 30,919 32,497
Other long-term liabilities 321 211
Total liabilities 36,644 36,684
Partners' capital 73,380 63,361
-------- --------
Total $110,024 $100,045
======== ========
RECONCILIATION BETWEEN NET INCOME AND EBITDDA
(all amounts in $000's)
Three months ended Six months ended
June 30, June 30,
2006 2005 2006 2005
Net income $ 3,540 $ 4,069 $ 8,838 $ 8,675
Added back:
Interest, net 217 635 526 1,352
Depletion 2,119 3,223 4,692 7,066
Depreciation and amortization 175 167 359 319
Income tax expense (8) 263 437 510
------- ------- ------- -------
EBITDDA $ 6,043 $ 8,357 $14,852 $17,922
======= ======= ======= =======
RECONCILIATION BETWEEN CASH FROM OPERATIONS AND EBITDDA
(all amounts in $000's)
Three months ended Six months ended
June 30, June 30,
2006 2005 2006 2005
Cash from operations $ 7,858 $ 5,921 $12,313 $12,814
Added back:
Change in working capital 1,522 734 5,682 2,727
Interest 217 635 526 1,352
Deferred profit - 837 - 685
Minority interest 13 - - -
Deferred taxes 36 - 19 -
Income tax provision - 263 437 510
Less:
Deferred profit (666) - (941) -
Cost of land sold (2,856) (32) (2,869) (166)
Equity based compensation (72) - (195) -
Minority interest - - (120) -
Income tax provision (8) (1) - -
Other (1) - - -
------- ------- ------- --------
EBITDDA $ 6,043 $ 8,357 $14,852 $17,922
======= ======= ======= =======
SEGMENT INFORMATION
(all amounts in $000's)
Three months ended Six months ended
June 30, June 30,
2006 2005 2006 2005
Revenues:
Fee Timber $10,449 $13,220 $24,173 $26,883
Timberland Management &
Consulting (TM&C) 544 1,843 2,568 3,457
Real Estate 4,617 1,068 4,952 2,447
------- ------- ------- -------
Total 15,610 16,131 31,693 32,787
EBITDDA:
Fee Timber 6,195 8,090 15,071 17,001
TM&C 71 719 1,250 1,481
Real Estate 629 330 324 1,001
General & administrative (852) (782) (1,793) (1,561)
------- ------- ------- -------
Total 6,043 8,357 14,852 17,922
Depreciation, depletion and
amortization:
Fee Timber 2,181 3,160 4,825 7,029
TM&C 20 27 36 48
Real Estate 43 138 77 174
General & administrative 50 65 113 134
------- ------- ------- -------
Total 2,294 3,390 5,051 7,385
Operating income/(loss):
Fee Timber 4,014 4,930 10,246 9,972
TM&C 37 820 1,333 1,662
Real Estate 586 192 247 827
General & administrative (902) (847) (1,906) (1,695)
------- ------- ------- -------
Total $ 3,735 $ 5,095 $ 9,920 $10,766
======= ======= ======= =======
SELECTED STATISTICS
Three months ended Six months ended
30-Jun-06 30-Jun-05 30-Jun-06 30-Jun-05
Log sale volumes (thousand
board feet):
Sawlogs
Douglas-fir 11,842 12,195 28,282 25,876
Whitewood 1,149 4,113 3,145 7,528
Cedar 227 1,730 586 3,208
Hardwood 1,144 1,299 1,706 2,788
Pulp
All species 2,288 3,026 4,964 5,963
-------- -------- -------- --------
Total 16,650 22,363 38,683 45,363
======== ======== ======== ========
Average price realizations
(per thousand board feet):
Sawlogs
Douglas-fir 665 644 675 644
Whitewood 452 487 410 480
Cedar 1,182 981 993 943
Hardwood 670 563 646 597
Pulp
All species 260 205 255 212
Overall 603 577 606 578
Owned timber acres 114,440 115,103 114,440 115,103
Acres under management 291,925 527,316 291,925 527,316
Capital expenditures ($000's) $ 2,713 $ 744 $ 4,148 $ 1,691
Depletion ($000's) $ 2,119 $ 3,223 $ 4,692 $ 7,066
Depreciation ($000's) $ 175 $ 167 $ 359 $ 319
Debt to total capitalization 31% 35% 31% 35%
QUARTER TO QUARTER COMPARISONS
(Amounts in $000's except per unit data)
Q2 2006 Q2 2006
vs. vs.
Q2 2005 Q1 2006
Total Total
Net income:
2nd Quarter 2006 $ 3,540 $ 3,540
1st Quarter 2006 5,298
2nd Quarter 2005 4,069
------- --------
Variance $ (529) $(1,758)
Detail of earnings variance:
Fee Timber
Log price realizations (A) $ 433 $ (83)
Log volumes (B) (3,296) (3,273)
Depletion 1,005 454
Production costs 862 579
Other Fee Timber 80 105
Timberland Management & Consulting
Management fee changes (673) (314)
Disposition fee changes - (1,343)
Other Timberland Mgmnt & Consulting (110) 398
Real Estate
Environmental remediation liability 108 -
Land sales 707 1,274
Depletion 99 -
Other Real Estate (520) (349)
General & administrative costs (55) 102
Interest expense 240 59
Other (taxes, minority int., interest inc.) 591 633
------- -------
Total change in earnings $ (529) $(1,758)
======= =======
(A) Price variance calculated by extending the change in average
realized price by current period volume.
(B) Volume variance calculated by extending change in sales volume by
the average log sales price for the comparison period.
CONTACT: Pope Resources, Poulsbo
Tom Ringo, 360-697-6626
Fax: 360-697-1156