Plum Creek Legacy News Releases
Plum Creek Reports Improved Results for Fourth Quarter and Full Year 2012
Jan 28, 2013
SEATTLE--(BUSINESS WIRE)--Jan. 28, 2013--
Earnings for the full year of 2012 were
“We were able to post a five percent growth in full-year net income, ending 2012 on a strong note,” said
“During the year, we continued to position ourselves to benefit from the emerging recovery in residential construction. We’ve worked closely with logging contractors over the past several years to ensure we are in preferred positions to serve the growing demand from our traditional customers as well as emerging bioenergy customers.
“We maintained our capital discipline. We sold non-strategic timberlands when we could lock-in very attractive returns for those properties today. We also invested more than
“We’re excited about the prospects for continued recovery and growth in 2013 and expect that the opportunities beyond are even more compelling. Over the past year, housing has moved from being a drag on the economy to being a bright spot. We are seeing improving demand for lumber and wood panels that is expected to translate into higher demand and pricing for logs in 2013.”
Summary of 2012 Results
The company reported
The company’s timber resource segments reported a combined
In the Real Estate segment, the company reported revenue of
Operating income from the company’s Manufacturing segment was
Review of Quarterly Operations
The Northern Resources segment reported operating profit of
The Southern Resources segment reported fourth quarter operating profit of
The Manufacturing segment reported operating profit of
Fourth Quarter Debt Issue
As previously announced, during the fourth quarter the company issued
Outlook
Lumber, plywood, and OSB customers are anticipating continued demand growth in 2013 as residential construction activity continues to recover and housing starts approach 1 million units for the first time since 2007. As sawlog customers increase production to meet this demand growth, the company expects sawlog prices to improve. Pulpwood demand from pulp and paper mills throughout the nation remains very good and recovering demand from OSB producers and emerging demand from wood pellet producers are expected to result in improved pulpwood prices in the South and continued attractive prices in the North.
The company plans to harvest between 17.5 and 18.0 million tons of timber this year, similar to 2012’s 17.9 million ton harvest. While the total harvest volume is expected to be largely unchanged, the company expects to shift the mix of its harvest during 2013 as sawlog demand and pricing improves.
Improving consumer confidence and continued interest in hard asset investments is expected to provide a solid foundation for rural real estate activity, particularly in the Gulf South and
Lumber, specialty plywood and MDF markets are expected to remain strong and grow further in the coming year. As a result, Manufacturing segment results are expected to continue to improve in 2013.
Third-party interest expense in 2013 is expected to be approximately
Reflecting all of these factors, the company expects 2013 income to be between
“We expect improving results from our timber resource and manufacturing businesses in 2013,” continued Holley. “We expect real estate sales to moderate as we do not expect to repeat the relatively high level of large, non-strategic timberland sales concluded in 2012.
“The management team and I are as excited about the future at Plum Creek as we have ever been. Recovering demand and the structural changes to timber supply and demand in
Earnings Conference Call and Supplemental Information
Plum Creek will hold a conference call today,
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
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 one of the largest landowners in the nation and the most geographically diverse, with approximately 6.4 million acres of timberlands in major timber producing regions of
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
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(UNAUDITED) | ||||||||
(In Millions, Except Per Share Amounts) | Year Ended December 31, | |||||||
2012 | 2011 | |||||||
REVENUES: | ||||||||
Timber | $ | 641 | $ | 572 | ||||
Real Estate | 352 | 301 | ||||||
Manufacturing | 324 | 273 | ||||||
Other | 22 | 21 | ||||||
Total Revenues | 1,339 | 1,167 | ||||||
COSTS AND EXPENSES: | ||||||||
Cost of Goods Sold: | ||||||||
Timber | 498 | 445 | ||||||
Real Estate | 157 | 92 | ||||||
Manufacturing | 286 | 250 | ||||||
Other | 2 | 2 | ||||||
Total Cost of Goods Sold | 943 | 789 | ||||||
Selling, General and Administrative | 116 | 106 | ||||||
Total Costs and Expenses | 1,059 | 895 | ||||||
Other Operating Income (Expense), net | 1 | 3 | ||||||
Operating Income | 281 | 275 | ||||||
Equity Earnings from Timberland Venture | 59 | 56 | ||||||
Interest Expense, net: | ||||||||
Interest Expense (Debt Obligations to Unrelated Parties) | 82 | 81 | ||||||
Interest Expense (Note Payable to Timberland Venture) | 58 | 58 | ||||||
Total Interest Expense, net | 140 | 139 | ||||||
Income before Income Taxes | 200 | 192 | ||||||
Provision (Benefit) for Income Taxes | (3 | ) | (1 | ) | ||||
Net Income | $ | 203 | $ | 193 | ||||
PER SHARE AMOUNTS: | ||||||||
Net Income per Share – Basic | $ | 1.25 | $ | 1.19 | ||||
Net Income per Share – Diluted | $ | 1.25 | $ | 1.19 | ||||
Weighted-Average Number of Shares Outstanding | ||||||||
– Basic | 161.5 | 161.7 | ||||||
– Diluted | 161.9 | 162.0 | ||||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(UNAUDITED) | ||||||||
(In Millions, Except Per Share Amounts) | Quarter Ended December 31, | |||||||
2012 | 2011 | |||||||
REVENUES: | ||||||||
Timber | $ | 161 | $ | 151 | ||||
Real Estate | 109 | 93 | ||||||
Manufacturing | 78 | 65 | ||||||
Other | 6 | 6 | ||||||
Total Revenues | 354 | 315 | ||||||
COSTS AND EXPENSES: | ||||||||
Cost of Goods Sold: | ||||||||
Timber | 124 | 118 | ||||||
Real Estate | 33 | 24 | ||||||
Manufacturing | 69 | 60 | ||||||
Other | 1 | 1 | ||||||
Total Cost of Goods Sold | 227 | 203 | ||||||
Selling, General and Administrative | 30 | 29 | ||||||
Total Costs and Expenses | 257 | 232 | ||||||
Other Operating Income (Expense), net | — | — | ||||||
Operating Income | 97 | 83 | ||||||
Equity Earnings from Timberland Venture | 17 | 12 | ||||||
Interest Expense, net: | ||||||||
Interest Expense (Debt Obligations to Unrelated Parties) | 21 | 20 | ||||||
Interest Expense (Note Payable to Timberland Venture) | 15 | 15 | ||||||
Total Interest Expense, net | 36 | 35 | ||||||
Income before Income Taxes | 78 | 60 | ||||||
Provision (Benefit) for Income Taxes | (1 | ) | (1 | ) | ||||
Net Income | $ | 79 | $ | 61 | ||||
PER SHARE AMOUNTS: | ||||||||
Net Income per Share – Basic | $ | 0.49 | $ | 0.38 | ||||
Net Income per Share – Diluted | $ | 0.49 | $ | 0.38 | ||||
Weighted-Average Number of Shares Outstanding | ||||||||
– Basic | 161.7 | 161.4 | ||||||
– Diluted | 162.2 | 161.6 | ||||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(UNAUDITED) | ||||||||
(In Millions, Except Per Share Amounts) | December 31, 2012 | December 31, 2011 | ||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 356 | $ | 254 | ||||
Accounts Receivable | 22 | 28 | ||||||
Inventories | 49 | 48 | ||||||
Deferred Tax Asset | 7 | 5 | ||||||
Assets Held for Sale | 61 | 103 | ||||||
Other Current Assets | 13 | 15 | ||||||
508 | 453 | |||||||
Timber and Timberlands, net | 3,363 | 3,365 | ||||||
Mineral Rights, net | 87 | 12 | ||||||
Property, Plant and Equipment, net | 127 | 138 | ||||||
Equity Investment in Timberland Venture | 204 | 201 | ||||||
Deferred Tax Asset | 19 | 18 | ||||||
Investment in Grantor Trusts (at Fair Value) | 39 | 36 | ||||||
Other Assets | 37 | 36 | ||||||
Total Assets | $ | 4,384 | $ | 4,259 | ||||
LIABILITIES | ||||||||
Current Liabilities: | ||||||||
Current Portion of Long-Term Debt | $ | 248 | $ | 352 | ||||
Line of Credit | 104 | 348 | ||||||
Accounts Payable | 26 | 25 | ||||||
Interest Payable | 26 | 26 | ||||||
Wages Payable | 29 | 20 | ||||||
Taxes Payable | 9 | 9 | ||||||
Deferred Revenue | 23 | 27 | ||||||
Other Current Liabilities | 7 | 8 | ||||||
472 | 815 | |||||||
Long-Term Debt | 1,815 | 1,290 | ||||||
Note Payable to Timberland Venture | 783 | 783 | ||||||
Other Liabilities | 91 | 108 | ||||||
Total Liabilities | 3,161 | 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) – 162.0 at December 31, 2012 and 161.3 at December 31, 2011 | 2 | 2 | ||||||
Additional Paid-In Capital | 2,288 | 2,261 | ||||||
Retained Earnings (Accumulated Deficit) | (97 | ) | (28 | ) | ||||
Treasury Stock, at Cost, Common Shares – 26.9 at December 31, 2012 and 26.9 at December 31, 2011 | (938 | ) | (937 | ) | ||||
Accumulated Other Comprehensive Income (Loss) | (32 | ) | (35 | ) | ||||
Total Stockholders’ Equity | 1,223 | 1,263 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 4,384 | $ | 4,259 | ||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Year Ended December 31, | ||||||||
(In Millions) | 2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 203 | $ | 193 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
Depreciation, Depletion and Amortization | 114 | 96 | ||||||
Basis of Real Estate Sold | 138 | 77 | ||||||
Equity Earnings from Timberland Venture | (59 | ) | (56 | ) | ||||
Distributions from Timberland Venture | 56 | 56 | ||||||
Deferred Income Taxes | (3 | ) | — | |||||
Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (8 | ) | 11 | |||||
Timber Deed Acquired | (98 | ) | (5 | ) | ||||
Pension Plan Contributions | (20 | ) | (3 | ) | ||||
Working Capital Changes Impacting Cash Flow: | ||||||||
Income Tax Receivable | — | (1 | ) | |||||
Other Working Capital Changes | 15 | (7 | ) | |||||
Other | 15 | 13 | ||||||
Net Cash Provided By Operating Activities | 353 | 374 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital Expenditures (Excluding Timberland Acquisitions) | (72 | ) | (70 | ) | ||||
Timberlands Acquired | (18 | ) | (89 | ) | ||||
Mineral Rights Acquired | (76 | ) | (12 | ) | ||||
Other | (1 | ) | — | |||||
Net Cash Used In Investing Activities | (167 | ) | (171 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Dividends | (272 | ) | (272 | ) | ||||
Borrowings on Line of Credit | 1,843 | 1,921 | ||||||
Repayments on Line of Credit | (2,087 | ) | (1,739 | ) | ||||
Proceeds from Issuance of Long-Term Debt | 773 | — | ||||||
Debt Issuance Costs | (5 | ) | — | |||||
Principal Payments and Retirement of Long-Term Debt | (353 | ) | (95 | ) | ||||
Proceeds from Stock Option Exercises | 18 | 10 | ||||||
Acquisition of Treasury Stock | (1 | ) | (26 | ) | ||||
Net Cash Used In Financing Activities | (84 | ) | (201 | ) | ||||
Increase (Decrease) In Cash and Cash Equivalents | 102 | 2 | ||||||
Cash and Cash Equivalents: | ||||||||
Beginning of Period | 254 | 252 | ||||||
End of Period | $ | 356 | $ | 254 | ||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Quarter Ended December 31, | ||||||||
(In Millions) | 2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 79 | $ | 61 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
Depreciation, Depletion and Amortization | 27 | 26 | ||||||
Basis of Real Estate Sold | 27 | 20 | ||||||
Equity Earnings from Timberland Venture | (17 | ) | (12 | ) | ||||
Deferred Income Taxes | (2 | ) | (2 | ) | ||||
Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (2 | ) | (3 | ) | ||||
Timber Deed Acquired | — | (5 | ) | |||||
Pension Plan Contributions | (10 | ) | — | |||||
Working Capital Changes | 10 | (8 | ) | |||||
Other | 4 | 3 | ||||||
Net Cash Provided By Operating Activities | 116 | 80 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital Expenditures (Excluding Timberland Acquisitions) | (20 | ) | (27 | ) | ||||
Timberlands Acquired | — | (13 | ) | |||||
Mineral Rights Acquired | (76 | ) | — | |||||
Net Cash Used In Investing Activities | (96 | ) | (40 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Dividends | (68 | ) | (68 | ) | ||||
Borrowings on Line of Credit | 131 | 824 | ||||||
Repayments on Line of Credit | (378 | ) | (778 | ) | ||||
Proceeds from Issuance of Long-Term Debt | 323 | — | ||||||
Debt Issuance Costs | (2 | ) | — | |||||
Principal Payments and Retirement of Long-Term Debt | (3 | ) | (46 | ) | ||||
Proceeds from Stock Option Exercises | 13 | 1 | ||||||
Acquisition of Treasury Stock | — | (10 | ) | |||||
Net Cash Provided By (Used In) Financing Activities | 16 | (77 | ) | |||||
Increase (Decrease) In Cash and Cash Equivalents | 36 | (37 | ) | |||||
Cash and Cash Equivalents: | ||||||||
Beginning of Period | 320 | 291 | ||||||
End of Period | $ | 356 | $ | 254 | ||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
SEGMENT DATA | ||||||||
(UNAUDITED) | ||||||||
Year Ended December 31, | ||||||||
(In Millions) | 2012 | 2011 | ||||||
Revenues: | ||||||||
Northern Resources | $ | 246 | $ | 233 | ||||
Southern Resources | 417 | 359 | ||||||
Real Estate | 352 | 301 | ||||||
Manufacturing | 324 | 273 | ||||||
Other | 22 | 21 | ||||||
Eliminations | (22 | ) | (20 | ) | ||||
Total Revenues | $ | 1,339 | $ | 1,167 | ||||
Operating Income (Loss): | ||||||||
Northern Resources | $ | 20 | $ | 24 | ||||
Southern Resources | 90 | 74 | ||||||
Real Estate | 187 | 195 | ||||||
Manufacturing | 29 | 15 | ||||||
Other (A) | 19 | 21 | ||||||
Other Costs and Eliminations, net | (64 | ) | (54 | ) | ||||
Total Operating Income | $ | 281 | $ | 275 | ||||
Adjusted EBITDA by Segment: (B) | ||||||||
Northern Resources | $ | 46 | $ | 50 | ||||
Southern Resources | 157 | 125 | ||||||
Real Estate | 326 | 274 | ||||||
Manufacturing | 44 | 28 | ||||||
Other | 20 | 21 | ||||||
Other Costs and Eliminations, net | (63 | ) | (52 | ) | ||||
Total | $ | 530 | $ | 446 | ||||
(A) During 2011, the company received a payment of
(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.
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
SEGMENT DATA | ||||||||
(UNAUDITED) | ||||||||
Quarter Ended December 31, | ||||||||
(In Millions) | 2012 | 2011 | ||||||
Revenues: | ||||||||
Northern Resources | $ | 61 | $ | 66 | ||||
Southern Resources | 105 | 93 | ||||||
Real Estate | 109 | 93 | ||||||
Manufacturing | 78 | 65 | ||||||
Other | 6 | 6 | ||||||
Eliminations | (5 | ) | (8 | ) | ||||
Total Revenues | $ | 354 | $ | 315 | ||||
Operating Income (Loss): | ||||||||
Northern Resources | $ | 5 | $ | 7 | ||||
Southern Resources | 24 | 19 | ||||||
Real Estate | 74 | 61 | ||||||
Manufacturing | 7 | 3 | ||||||
Other | 5 | 5 | ||||||
Other Costs and Eliminations, net | (18 | ) | (12 | ) | ||||
Total Operating Income | $ | 97 | $ | 83 | ||||
Adjusted EBITDA by Segment: (A) | ||||||||
Northern Resources | $ | 11 | $ | 14 | ||||
Southern Resources | 39 | 33 | ||||||
Real Estate | 101 | 82 | ||||||
Manufacturing | 11 | 6 | ||||||
Other | 6 | 5 | ||||||
Other Costs and Eliminations, net | (18 | ) | (11 | ) | ||||
Total | $ | 150 | $ | 129 | ||||
(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.
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:
Year Ended December 31, 2012 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 20 | $ | 26 | $ | — | $ | 46 | ||||||||
Southern Resources | 90 | 67 | — | 157 | ||||||||||||
Real Estate | 187 | 1 | 138 | 326 | ||||||||||||
Manufacturing | 29 | 15 | — | 44 | ||||||||||||
Other | 19 | 1 | — | 20 | ||||||||||||
Other Costs and Eliminations | (65 | ) | 1 | — | (64 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
Total | $ | 281 | $ | 111 | $ | 138 | $ | 530 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
Equity Earnings from Timberland Venture | 59 | |||||||||||||||
Interest Expense | (140 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | 3 | |||||||||||||||
Net Income | $ | 203 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 353 | ||||||||||||||
Interest Expense | 140 | |||||||||||||||
Amortization of Debt Costs | (3 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | (3 | ) | ||||||||||||||
Distributions from Timberland Venture | (56 | ) | ||||||||||||||
Deferred Income Taxes | 3 | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 8 | |||||||||||||||
Timber Deed Acquired | 98 | |||||||||||||||
Pension Plan Contributions | 20 | |||||||||||||||
Working Capital Changes | (15 | ) | ||||||||||||||
Other | (15 | ) | ||||||||||||||
Adjusted EBITDA | $ | 530 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Year Ended December 31, 2011 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 24 | $ | 26 | $ | — | $ | 50 | ||||||||
Southern Resources | 74 | 51 | — | 125 | ||||||||||||
Real Estate | 195 | 2 | 77 | 274 | ||||||||||||
Manufacturing | 15 | 13 | — | 28 | ||||||||||||
Other | 21 | — | — | 21 | ||||||||||||
Other Costs and Eliminations | (55 | ) | 2 | — | (53 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
Total | $ | 275 | $ | 94 | $ | 77 | $ | 446 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
Equity Earnings from Timberland Venture | 56 | |||||||||||||||
Interest Expense | (139 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | 1 | |||||||||||||||
Net Income | $ | 193 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 374 | ||||||||||||||
Interest Expense | 139 | |||||||||||||||
Amortization of Debt Costs | (2 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | (1 | ) | ||||||||||||||
Distributions from Timberland Venture | (56 | ) | ||||||||||||||
Deferred Income Taxes | — | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | (11 | ) | ||||||||||||||
Timber Deed Acquired | 5 | |||||||||||||||
Pension Plan Contributions | 3 | |||||||||||||||
Working Capital Changes | 8 | |||||||||||||||
Other | (13 | ) | ||||||||||||||
Adjusted EBITDA | $ | 446 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Quarter Ended December 31, 2012 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 5 | $ | 6 | $ | — | $ | 11 | ||||||||
Southern Resources | 24 | 15 | — | 39 | ||||||||||||
Real Estate | 74 | — | 27 | 101 | ||||||||||||
Manufacturing | 7 | 4 | — | 11 | ||||||||||||
Other | 5 | 1 | — | 6 | ||||||||||||
Other Costs and Eliminations | (18 | ) | — | — | (18 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | — | — | — | — | ||||||||||||
Total | $ | 97 | $ | 26 | $ | 27 | $ | 150 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
Equity Earnings from Timberland Venture | 17 | |||||||||||||||
Interest Expense | (36 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | 1 | |||||||||||||||
Net Income | $ | 79 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 116 | ||||||||||||||
Interest Expense | 36 | |||||||||||||||
Amortization of Debt Costs | (1 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | (1 | ) | ||||||||||||||
Distributions from Timberland Venture | — | |||||||||||||||
Deferred Income Taxes | 2 | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 2 | |||||||||||||||
Timber Deed Acquired | — | |||||||||||||||
Pension Plan Contributions | 10 | |||||||||||||||
Working Capital Changes | (10 | ) | ||||||||||||||
Other | (4 | ) | ||||||||||||||
Adjusted EBITDA | $ | 150 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Quarter Ended December 31, 2011 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 7 | $ | 7 | $ | — | $ | 14 | ||||||||
Southern Resources | 19 | 14 | — | 33 | ||||||||||||
Real Estate | 61 | 1 | 20 | 82 | ||||||||||||
Manufacturing | 3 | 3 | — | 6 | ||||||||||||
Other | 5 | — | — | 5 | ||||||||||||
Other Costs and Eliminations | (12 | ) | 1 | — | (11 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | — | — | — | — | ||||||||||||
Total | $ | 83 | $ | 26 | $ | 20 | $ | 129 | ||||||||
Reconciliation to Net Income(1) | ||||||||||||||||
Equity Earnings from Timberland Venture | 12 | |||||||||||||||
Interest Expense | (35 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | 1 | |||||||||||||||
Net Income | $ | 61 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 80 | ||||||||||||||
Interest Expense | 35 | |||||||||||||||
Amortization of Debt Costs | — | |||||||||||||||
Provision / (Benefit) for Income Taxes | (1 | ) | ||||||||||||||
Distributions from Timberland Venture | — | |||||||||||||||
Deferred Income Taxes | 2 | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 3 | |||||||||||||||
Timber Deed Acquired | 5 | |||||||||||||||
Pension Plan Contributions | — | |||||||||||||||
Working Capital Changes | 8 | |||||||||||||||
Other | (3 | ) | ||||||||||||||
Adjusted EBITDA | $ | 129 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Click Here for 4th Quarter 2012 Financial Supplements (in PDF)
Source:
Plum Creek Timber Company, Inc.
Investors: John Hobbs, 1-800-858-5347
Media: Kathy Budinick, 1-888-467-3751