PotlatchDeltic Corporation Reports Third Quarter 2024 Results
Third Quarter 2024 Highlights
-
Generated Total Adjusted EBITDDA of
$45.9 million and Total Adjusted EBITDDA margin of 18% -
Completed construction on the
Waldo, Arkansas sawmill expansion and modernization project -
Repurchased 57,000 shares for
$2.4 million , or$42 per share -
Maintained strong liquidity of
$460 million as ofSeptember 30, 2024
“During the third quarter, our businesses delivered solid operational performance while navigating a challenging lumber market as well as the broader economic environment,” said
Financial Highlights
($ in millions, except per share data) |
|
Q3 2024 |
|
|
Q2 2024 |
|
|
Q3 2023 |
|
|||
Revenues |
|
$ |
255.1 |
|
|
$ |
320.7 |
|
|
$ |
265.5 |
|
Net income |
|
$ |
3.3 |
|
|
$ |
13.7 |
|
|
$ |
23.7 |
|
Weighted-average shares outstanding, diluted (in thousands) |
|
|
79,277 |
|
|
|
79,741 |
|
|
|
80,379 |
|
Net income per diluted share |
|
$ |
0.04 |
|
|
$ |
0.17 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|||
Adjusted Net Income1 |
|
$ |
3.3 |
|
|
$ |
13.7 |
|
|
$ |
11.4 |
|
Adjusted Net Income Per Diluted Share1 |
|
$ |
0.04 |
|
|
$ |
0.17 |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total Adjusted EBITDDA1 |
|
$ |
45.9 |
|
|
$ |
103.2 |
|
|
$ |
56.3 |
|
Total Adjusted EBITDDA Margin1 |
|
|
18.0 |
% |
|
|
32.2 |
% |
|
|
21.2 |
% |
Dividends per share |
|
$ |
0.45 |
|
|
$ |
0.45 |
|
|
$ |
0.45 |
|
Net cash from operations |
|
$ |
26.5 |
|
|
$ |
100.6 |
|
|
$ |
41.0 |
|
Cash and cash equivalents |
|
$ |
161.1 |
|
|
$ |
199.7 |
|
|
$ |
302.8 |
|
1 Adjusted Net Income, Adjusted Net Income Per Diluted Share, Total Adjusted EBITDDA and Total Adjusted EBITDDA Margin are non-GAAP measures. Refer to "Non-GAAP Measures" and Non-GAAP Reconciliations below for more information and reconciliations to GAAP, where applicable. |
Business Performance: Q3 2024 vs. Q2 2024
Timberlands
Third Quarter 2024 Highlights
-
Timberlands Adjusted EBITDDA increased
$1.6 million from Q2 2024 - Northern harvest volumes increased due to normal seasonality
- Northern sawlog prices decreased primarily due to lower indexed sawlog prices
- Southern sawlog and pulpwood prices were relatively stable
($ in millions) |
|
Q3 2024 |
|
|
Q2 2024 |
|
|
$ Change |
|
|||
Timberlands Revenues |
|
$ |
105.1 |
|
|
$ |
98.8 |
|
|
$ |
6.3 |
|
|
|
|
|
|
|
|
|
|
|
|||
Timberlands Adjusted EBITDDA1 |
|
$ |
35.8 |
|
|
$ |
34.2 |
|
|
$ |
1.6 |
|
1 Refer to Segment Information below for additional information. |
Wood Products
Third Quarter 2024 Highlights
-
Wood Products Adjusted EBITDDA decreased
$2.8 million from Q2 2024 -
Average lumber prices decreased 5% to
$402 per thousand board feet (MBF) in Q3 2024 -
Higher per-unit manufacturing costs primarily due to lower production from planned downtime and restart at the
Waldo sawmill related to the expansion and modernization project
($ in millions) |
|
Q3 2024 |
|
|
Q2 2024 |
|
|
$ Change |
|
|||
Wood Products Revenues |
|
$ |
139.4 |
|
|
$ |
153.6 |
|
|
$ |
(14.2 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Wood Products Adjusted EBITDDA1 |
|
$ |
(9.6 |
) |
|
$ |
(6.8 |
) |
|
$ |
(2.8 |
) |
1 Refer to Segment Information below for additional information. |
Real Estate
Third Quarter 2024 Highlights
-
Real Estate Adjusted EBITDDA decreased
$57.8 million from Q2 2024, which included a$57 million rural timberland sale in the South -
Sold 6,548 acres of rural land at an average price of
$3,727 per acre -
Sold 53 residential lots at an average price of
$204,851 per lot
($ in millions) |
|
Q3 2024 |
|
|
Q2 2024 |
|
|
$ Change |
|
|||
Real Estate Revenues |
|
$ |
38.7 |
|
|
$ |
95.7 |
|
|
$ |
(57.0 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Real Estate Adjusted EBITDDA1 |
|
$ |
31.8 |
|
|
$ |
89.6 |
|
|
$ |
(57.8 |
) |
1 Refer to Segment Information below for additional information. |
Non-GAAP Measures
This press release includes certain financial measures that are not in accordance with accounting principles generally accepted in
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Diluted Share are non-GAAP measures that represent GAAP net income (loss) and GAAP net income (loss) per diluted share before certain items, net of tax, that management believes impact the ability to compare the performance of our business, either period-over-period or with other businesses.
Total Adjusted EBITDDA and Total Adjusted EBITDDA Margin are non-GAAP measures that remove the impact of specific items that management believes do not directly reflect the core business operations on an ongoing basis and can be used to evaluate the operational performance of assets under management.
We define Total Adjusted EBITDDA Margin as Total Adjusted EBITDDA divided by Revenues.
Reconciliations of Total Adjusted EBITDDA, Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Per Diluted Share to their most comparable GAAP measures are set forth in the accompanying “Non-GAAP Reconciliations” at the end of this release.
Conference Call Information
A live conference call and webcast will be held
A replay of the conference call will be available two hours following the call until
About
Forward-Looking Statements
This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as amended, including without limitation, our expectations regarding the company’s revenues, costs, expenses and liquidity; disciplined and opportunistic capital allocation strategy; expected incremental EBITDDA generation as a result of the recently completed
|
|||||||||||||||||||
Condensed Consolidated Statements of Operations |
|||||||||||||||||||
Unaudited |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands, except per share amounts) |
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Revenues |
$ |
255,131 |
|
|
$ |
320,671 |
|
|
$ |
265,509 |
|
|
$ |
803,929 |
|
|
$ |
769,572 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Cost of goods sold |
|
227,556 |
|
|
|
282,473 |
|
|
|
226,303 |
|
|
|
722,189 |
|
|
|
665,716 |
|
Selling, general and administrative expenses |
|
20,403 |
|
|
|
20,752 |
|
|
|
19,303 |
|
|
|
61,882 |
|
|
|
55,118 |
|
CatchMark merger-related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,453 |
|
Gain on fire damage |
|
— |
|
|
|
— |
|
|
|
(16,326 |
) |
|
|
— |
|
|
|
(39,436 |
) |
|
|
247,959 |
|
|
|
303,225 |
|
|
|
229,280 |
|
|
|
784,071 |
|
|
|
683,851 |
|
Operating income |
|
7,172 |
|
|
|
17,446 |
|
|
|
36,229 |
|
|
|
19,858 |
|
|
|
85,721 |
|
Interest expense, net |
|
(9,635 |
) |
|
|
(8,696 |
) |
|
|
(7,971 |
) |
|
|
(18,049 |
) |
|
|
(15,783 |
) |
Non-operating pension and other postretirement employee benefits |
|
200 |
|
|
|
201 |
|
|
|
(228 |
) |
|
|
602 |
|
|
|
(685 |
) |
Other |
|
1,516 |
|
|
|
(23 |
) |
|
|
370 |
|
|
|
1,348 |
|
|
|
638 |
|
Income (loss) before income taxes |
|
(747 |
) |
|
|
8,928 |
|
|
|
28,400 |
|
|
|
3,759 |
|
|
|
69,891 |
|
Income taxes |
|
4,056 |
|
|
|
4,750 |
|
|
|
(4,725 |
) |
|
|
12,923 |
|
|
|
(7,650 |
) |
Net income |
$ |
3,309 |
|
|
$ |
13,678 |
|
|
$ |
23,675 |
|
|
$ |
16,682 |
|
|
$ |
62,241 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
0.04 |
|
|
$ |
0.17 |
|
|
$ |
0.30 |
|
|
$ |
0.21 |
|
|
$ |
0.78 |
|
Diluted |
$ |
0.04 |
|
|
$ |
0.17 |
|
|
$ |
0.29 |
|
|
$ |
0.21 |
|
|
$ |
0.78 |
|
Dividends per share |
$ |
0.45 |
|
|
$ |
0.45 |
|
|
$ |
0.45 |
|
|
$ |
1.35 |
|
|
$ |
1.35 |
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|||||||||||
Basic |
|
79,173 |
|
|
|
79,627 |
|
|
|
80,132 |
|
|
|
79,494 |
|
|
|
80,102 |
|
Diluted |
|
79,277 |
|
|
|
79,741 |
|
|
|
80,379 |
|
|
|
79,563 |
|
|
|
80,279 |
|
|
||||||||
Condensed Consolidated Balance Sheets |
||||||||
Unaudited |
||||||||
(in thousands, except per share amounts) |
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
161,131 |
|
|
$ |
230,118 |
|
Customer receivables, net |
|
|
29,550 |
|
|
|
21,892 |
|
Inventories, net |
|
|
79,894 |
|
|
|
78,665 |
|
Other current assets |
|
|
50,623 |
|
|
|
46,258 |
|
Total current assets |
|
|
321,198 |
|
|
|
376,933 |
|
Property, plant and equipment, net |
|
|
395,908 |
|
|
|
372,832 |
|
Investment in real estate held for development and sale |
|
|
51,769 |
|
|
|
56,321 |
|
Timber and timberlands, net |
|
|
2,375,157 |
|
|
|
2,440,398 |
|
Intangible assets, net |
|
|
14,306 |
|
|
|
15,640 |
|
Other long-term assets |
|
|
148,766 |
|
|
|
169,132 |
|
Total assets |
|
$ |
3,307,104 |
|
|
$ |
3,431,256 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
$ |
90,290 |
|
|
$ |
82,383 |
|
Current portion of long-term debt |
|
|
165,113 |
|
|
|
175,615 |
|
Current portion of pension and other postretirement employee benefits |
|
|
4,535 |
|
|
|
4,535 |
|
Total current liabilities |
|
|
259,938 |
|
|
|
262,533 |
|
Long-term debt |
|
|
869,486 |
|
|
|
858,113 |
|
Pension and other postretirement employee benefits |
|
|
64,902 |
|
|
|
67,856 |
|
Deferred tax liabilities, net |
|
|
23,936 |
|
|
|
36,641 |
|
Other long-term obligations |
|
|
36,817 |
|
|
|
35,015 |
|
Total liabilities |
|
|
1,255,079 |
|
|
|
1,260,158 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Stockholders' equity: |
|
|
|
|
|
|
||
Common stock, |
|
|
78,862 |
|
|
|
79,365 |
|
Additional paid-in capital |
|
|
2,312,586 |
|
|
|
2,303,992 |
|
Accumulated deficit |
|
|
(432,589 |
) |
|
|
(315,291 |
) |
Accumulated other comprehensive income |
|
|
93,166 |
|
|
|
103,032 |
|
Total stockholders’ equity |
|
|
2,052,025 |
|
|
|
2,171,098 |
|
Total liabilities and stockholders' equity |
|
$ |
3,307,104 |
|
|
$ |
3,431,256 |
|
|
|||||||||||||||||||
Condensed Consolidated Statements of Cash Flows |
|||||||||||||||||||
Unaudited |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands) |
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
$ |
3,309 |
|
|
$ |
13,678 |
|
|
$ |
23,675 |
|
|
$ |
16,682 |
|
|
$ |
62,241 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation, depletion and amortization |
|
25,893 |
|
|
|
29,674 |
|
|
|
30,658 |
|
|
|
86,369 |
|
|
|
90,327 |
|
Basis of real estate sold |
|
12,905 |
|
|
|
56,525 |
|
|
|
6,109 |
|
|
|
73,522 |
|
|
|
21,624 |
|
Change in deferred taxes |
|
(3,057 |
) |
|
|
(4,694 |
) |
|
|
(1,764 |
) |
|
|
(11,896 |
) |
|
|
(3,979 |
) |
Pension and other postretirement employee benefits |
|
1,143 |
|
|
|
1,145 |
|
|
|
1,610 |
|
|
|
3,431 |
|
|
|
4,833 |
|
Equity-based compensation expense |
|
2,946 |
|
|
|
2,962 |
|
|
|
2,616 |
|
|
|
8,468 |
|
|
|
6,472 |
|
Gain on fire damage |
|
— |
|
|
|
— |
|
|
|
(16,326 |
) |
|
|
— |
|
|
|
(39,436 |
) |
Interest received under swaps with other-than-insignificant financing element |
|
(7,536 |
) |
|
|
(7,509 |
) |
|
|
(6,884 |
) |
|
|
(22,503 |
) |
|
|
(18,651 |
) |
Other, net |
|
1,641 |
|
|
|
2,351 |
|
|
|
1,792 |
|
|
|
6,953 |
|
|
|
5,648 |
|
Change in working capital and operating-related activities, net |
|
(3,040 |
) |
|
|
9,256 |
|
|
|
(9,773 |
) |
|
|
(7,036 |
) |
|
|
(24,107 |
) |
Real estate development expenditures |
|
(2,583 |
) |
|
|
(1,587 |
) |
|
|
(2,939 |
) |
|
|
(5,305 |
) |
|
|
(7,243 |
) |
Funding of pension and other postretirement employee benefits |
|
(5,168 |
) |
|
|
(1,221 |
) |
|
|
128 |
|
|
|
(7,303 |
) |
|
|
(2,176 |
) |
Proceeds from insurance recoveries |
|
— |
|
|
|
— |
|
|
|
12,049 |
|
|
|
1,680 |
|
|
|
21,755 |
|
Net cash from operating activities |
|
26,453 |
|
|
|
100,580 |
|
|
|
40,951 |
|
|
|
143,062 |
|
|
|
117,308 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
||||||||||
Property, plant and equipment additions |
|
(25,575 |
) |
|
|
(21,608 |
) |
|
|
(17,933 |
) |
|
|
(52,178 |
) |
|
|
(28,068 |
) |
Timberlands reforestation and roads |
|
(6,476 |
) |
|
|
(4,940 |
) |
|
|
(6,299 |
) |
|
|
(19,290 |
) |
|
|
(17,013 |
) |
Acquisition of timber and timberlands |
|
(822 |
) |
|
|
(43 |
) |
|
|
(55 |
) |
|
|
(32,303 |
) |
|
|
(1,676 |
) |
Proceeds from property insurance |
|
— |
|
|
|
— |
|
|
|
1,356 |
|
|
|
— |
|
|
|
1,356 |
|
Interest received under swaps with other-than-insignificant financing element |
|
7,010 |
|
|
|
6,986 |
|
|
|
6,375 |
|
|
|
20,934 |
|
|
|
17,279 |
|
Other, net |
|
134 |
|
|
|
245 |
|
|
|
36 |
|
|
|
752 |
|
|
|
700 |
|
Net cash from investing activities |
|
(25,729 |
) |
|
|
(19,360 |
) |
|
|
(16,520 |
) |
|
|
(82,085 |
) |
|
|
(27,422 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
||||||||||
Distributions to common stockholders |
|
(35,486 |
) |
|
|
(35,677 |
) |
|
|
(35,960 |
) |
|
|
(106,942 |
) |
|
|
(107,880 |
) |
Repurchase of common stock |
|
(3,508 |
) |
|
|
(23,905 |
) |
|
|
(11,012 |
) |
|
|
(27,413 |
) |
|
|
(11,406 |
) |
Other, net |
|
(943 |
) |
|
|
(1,444 |
) |
|
|
(360 |
) |
|
|
(3,179 |
) |
|
|
(2,315 |
) |
Net cash from financing activities |
|
(39,937 |
) |
|
|
(61,026 |
) |
|
|
(47,332 |
) |
|
|
(137,534 |
) |
|
|
(121,601 |
) |
Change in cash, cash equivalents and restricted cash |
|
(39,213 |
) |
|
|
20,194 |
|
|
|
(22,901 |
) |
|
|
(76,557 |
) |
|
|
(31,715 |
) |
Cash, cash equivalents and restricted cash, beginning |
|
200,344 |
|
|
|
180,150 |
|
|
|
336,777 |
|
|
|
237,688 |
|
|
|
345,591 |
|
Cash, cash equivalents and restricted cash, ending1 |
$ |
161,131 |
|
|
$ |
200,344 |
|
|
$ |
313,876 |
|
|
$ |
161,131 |
|
|
$ |
313,876 |
|
1 |
Includes |
|
|||||||||||||||||||
Segment Information |
|||||||||||||||||||
Unaudited |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands) |
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
||||||||||
Timberlands |
$ |
105,132 |
|
|
$ |
98,802 |
|
|
$ |
109,808 |
|
|
$ |
296,884 |
|
|
$ |
313,663 |
|
Wood Products |
|
139,412 |
|
|
|
153,579 |
|
|
|
165,108 |
|
|
|
441,589 |
|
|
|
485,572 |
|
Real Estate |
|
38,701 |
|
|
|
95,732 |
|
|
|
19,152 |
|
|
|
145,540 |
|
|
|
60,079 |
|
|
|
283,245 |
|
|
|
348,113 |
|
|
|
294,068 |
|
|
|
884,013 |
|
|
|
859,314 |
|
Intersegment Timberlands revenues |
|
(28,114 |
) |
|
|
(27,442 |
) |
|
|
(28,559 |
) |
|
|
(80,084 |
) |
|
|
(89,736 |
) |
Other intersegment revenues |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6 |
) |
Consolidated revenues |
$ |
255,131 |
|
|
$ |
320,671 |
|
|
$ |
265,509 |
|
|
$ |
803,929 |
|
|
$ |
769,572 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDDA1 |
|
|
|
|
|
|
|
|
|
||||||||||
Timberlands |
$ |
35,824 |
|
|
$ |
34,124 |
|
|
$ |
42,062 |
|
|
$ |
104,696 |
|
|
$ |
118,017 |
|
Wood Products |
|
(9,581 |
) |
|
|
(6,805 |
) |
|
|
15,039 |
|
|
|
(16,525 |
) |
|
|
26,975 |
|
Real Estate |
|
31,861 |
|
|
|
89,568 |
|
|
|
14,165 |
|
|
|
127,657 |
|
|
|
45,867 |
|
Corporate |
|
(12,203 |
) |
|
|
(11,756 |
) |
|
|
(11,696 |
) |
|
|
(36,624 |
) |
|
|
(32,958 |
) |
Eliminations and adjustments |
|
1 |
|
|
|
(1,958 |
) |
|
|
(3,292 |
) |
|
|
(407 |
) |
|
|
1,599 |
|
Total Adjusted EBITDDA |
|
45,902 |
|
|
|
103,173 |
|
|
|
56,278 |
|
|
|
178,797 |
|
|
|
159,500 |
|
Interest expense, net2 |
|
(9,635 |
) |
|
|
(8,696 |
) |
|
|
(7,971 |
) |
|
|
(18,049 |
) |
|
|
(15,783 |
) |
Depreciation, depletion and amortization |
|
(25,487 |
) |
|
|
(29,268 |
) |
|
|
(30,248 |
) |
|
|
(85,150 |
) |
|
|
(89,099 |
) |
Basis of real estate sold |
|
(12,905 |
) |
|
|
(56,525 |
) |
|
|
(6,109 |
) |
|
|
(73,522 |
) |
|
|
(21,624 |
) |
CatchMark merger-related expenses |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,453 |
) |
Gain on fire damage |
|
— |
|
|
|
— |
|
|
|
16,326 |
|
|
|
— |
|
|
|
39,436 |
|
Non-operating pension and other postretirement employee benefits |
|
200 |
|
|
|
201 |
|
|
|
(228 |
) |
|
|
602 |
|
|
|
(685 |
) |
Gain (loss) on disposal of assets |
|
(338 |
) |
|
|
66 |
|
|
|
(18 |
) |
|
|
(267 |
) |
|
|
(39 |
) |
Other |
|
1,516 |
|
|
|
(23 |
) |
|
|
370 |
|
|
|
1,348 |
|
|
|
638 |
|
Income (loss) before income taxes |
$ |
(747 |
) |
|
$ |
8,928 |
|
|
$ |
28,400 |
|
|
$ |
3,759 |
|
|
$ |
69,891 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation, depletion and amortization |
|
|
|
|
|
|
|
|
|
||||||||||
Timberlands |
$ |
16,778 |
|
|
$ |
16,790 |
|
|
$ |
19,267 |
|
|
$ |
51,193 |
|
|
$ |
55,623 |
|
Wood Products |
|
8,395 |
|
|
|
12,227 |
|
|
|
10,740 |
|
|
|
33,138 |
|
|
|
32,723 |
|
Real Estate |
|
138 |
|
|
|
136 |
|
|
|
120 |
|
|
|
412 |
|
|
|
397 |
|
Corporate |
|
176 |
|
|
|
115 |
|
|
|
121 |
|
|
|
407 |
|
|
|
356 |
|
|
|
25,487 |
|
|
|
29,268 |
|
|
|
30,248 |
|
|
|
85,150 |
|
|
|
89,099 |
|
Bond discounts and deferred loan fees2 |
|
406 |
|
|
|
406 |
|
|
|
410 |
|
|
|
1,219 |
|
|
|
1,228 |
|
Total depreciation, depletion and amortization |
$ |
25,893 |
|
|
$ |
29,674 |
|
|
$ |
30,658 |
|
|
$ |
86,369 |
|
|
$ |
90,327 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basis of real estate sold |
|
|
|
|
|
|
|
|
|
||||||||||
Real Estate |
$ |
12,908 |
|
|
$ |
56,528 |
|
|
$ |
6,111 |
|
|
$ |
73,530 |
|
|
$ |
21,629 |
|
Eliminations and adjustments |
|
(3 |
) |
|
|
(3 |
) |
|
|
(2 |
) |
|
|
(8 |
) |
|
|
(5 |
) |
Total basis of real estate sold |
$ |
12,905 |
|
|
$ |
56,525 |
|
|
$ |
6,109 |
|
|
$ |
73,522 |
|
|
$ |
21,624 |
|
1 |
Management uses Adjusted EBITDDA to evaluate company and segment performance. See the reconciliation of Total Adjusted EBITDDA in Non-GAAP Reconciliations. |
2 |
Bond discounts, deferred loan fees, non-cash amortization related to redesignated forward swaps, and interest income are included in interest expense, net in the Condensed Consolidated Statements of Operations. |
|
||||||||||||||||||||
Non-GAAP Reconciliations |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands, except per share amounts) |
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Total Adjusted EBITDDA1 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (GAAP) |
|
$ |
3,309 |
|
|
$ |
13,678 |
|
|
$ |
23,675 |
|
|
$ |
16,682 |
|
|
$ |
62,241 |
|
Interest expense, net |
|
|
9,635 |
|
|
|
8,696 |
|
|
|
7,971 |
|
|
|
18,049 |
|
|
|
15,783 |
|
Income taxes |
|
|
(4,056 |
) |
|
|
(4,750 |
) |
|
|
4,725 |
|
|
|
(12,923 |
) |
|
|
7,650 |
|
Depreciation, depletion and amortization |
|
|
25,487 |
|
|
|
29,268 |
|
|
|
30,248 |
|
|
|
85,150 |
|
|
|
89,099 |
|
Basis of real estate sold |
|
|
12,905 |
|
|
|
56,525 |
|
|
|
6,109 |
|
|
|
73,522 |
|
|
|
21,624 |
|
CatchMark merger-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,453 |
|
Gain on fire damage |
|
|
— |
|
|
|
— |
|
|
|
(16,326 |
) |
|
|
— |
|
|
|
(39,436 |
) |
Non-operating pension and other postretirement employee benefits |
|
|
(200 |
) |
|
|
(201 |
) |
|
|
228 |
|
|
|
(602 |
) |
|
|
685 |
|
(Gain) loss on disposal of assets |
|
|
338 |
|
|
|
(66 |
) |
|
|
18 |
|
|
|
267 |
|
|
|
39 |
|
Other |
|
|
(1,516 |
) |
|
|
23 |
|
|
|
(370 |
) |
|
|
(1,348 |
) |
|
|
(638 |
) |
Total Adjusted EBITDDA |
|
$ |
45,902 |
|
|
$ |
103,173 |
|
|
$ |
56,278 |
|
|
$ |
178,797 |
|
|
$ |
159,500 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Net Income1 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (GAAP) |
|
$ |
3,309 |
|
|
$ |
13,678 |
|
|
$ |
23,675 |
|
|
$ |
16,682 |
|
|
$ |
62,241 |
|
Special items after tax: |
|
|
|
|
|
|
|
|
|
|
||||||||||
CatchMark merger-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,453 |
|
Gain on fire damage |
|
|
— |
|
|
|
— |
|
|
|
(12,244 |
) |
|
|
— |
|
|
|
(29,577 |
) |
Adjusted Net Income |
|
$ |
3,309 |
|
|
$ |
13,678 |
|
|
$ |
11,431 |
|
|
$ |
16,682 |
|
|
$ |
35,117 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Net Income Per Diluted Share1 |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income per diluted share (GAAP) |
|
$ |
0.04 |
|
|
$ |
0.17 |
|
|
$ |
0.29 |
|
|
$ |
0.21 |
|
|
$ |
0.78 |
|
Special items after tax: |
|
|
|
|
|
|
|
|
|
|
||||||||||
CatchMark merger-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.03 |
|
Gain on fire damage |
|
|
— |
|
|
|
— |
|
|
|
(0.15 |
) |
|
|
— |
|
|
|
(0.37 |
) |
Adjusted Net Income Per Diluted Share |
|
$ |
0.04 |
|
|
$ |
0.17 |
|
|
$ |
0.14 |
|
|
$ |
0.21 |
|
|
$ |
0.44 |
|
1 |
See "Non-GAAP Measures" for further details on management's use of these measures. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241028179763/en/
Investors
509.835.1521
Media
509.835.1558
Source: