
Plum Creek Legacy News Releases
Plum Creek Timber Company, Inc. Reports Results for Third Quarter 2013
Oct 28, 2013
SEATTLE--(BUSINESS WIRE)--Oct. 28, 2013--
Earnings for the first nine months of 2013 were
Adjusted EBITDA, a non-GAAP measure of operating performance, for the first nine months of 2013 was
“We had a very good quarter reporting earnings above the high end of our guidance range despite the
Review of Operations
The Northern Resources segment reported
Operating income in the Southern Resources segment was
The Manufacturing segment reported
Outlook
The company expects its full-year harvest to approximate 17.5 million tons.
During the fourth quarter, the company expects to harvest approximately 900 thousand tons in its Northern Resources segment and approximately 4 million tons in its Southern Resources segment.
Fourth quarter Real Estate segment sales are expected to be between
In the fourth quarter, seasonally lower sales volumes for the company’s manufactured products are expected to result in lower Manufacturing segment profitability compared to the third quarter.
The company expects to report fourth quarter earnings between
“We are excited about the future of Plum Creek and our position in the marketplace. We continue to execute on our goal of long-term value creation for our shareholders. Disciplined capital allocation is at the heart of our strategy and is the single most important tool we have to create true and lasting long-term value,” concluded Holley.
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 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 among the largest and most geographically diverse private landowners in the nation with approximately 6.3 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 Securities 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) | Nine Months Ended September 30, | |||||||
2013 | 2012 | |||||||
REVENUES: | ||||||||
Timber | $ | 487 | $ | 480 | ||||
Real Estate | 227 | 243 | ||||||
Manufacturing | 279 | 246 | ||||||
Other | 16 | 16 | ||||||
Total Revenues | 1,009 | 985 | ||||||
COSTS AND EXPENSES: | ||||||||
Cost of Goods Sold: | ||||||||
Timber | 364 | 374 | ||||||
Real Estate | 83 | 124 | ||||||
Manufacturing | 237 | 217 | ||||||
Other | 3 | 1 | ||||||
Total Cost of Goods Sold | 687 | 716 | ||||||
Selling, General and Administrative | 89 | 86 | ||||||
Total Costs and Expenses | 776 | 802 | ||||||
Other Operating Income (Expense), net | (2 | ) | 1 | |||||
Operating Income | 231 | 184 | ||||||
Equity Earnings from Timberland Venture | 47 | 42 | ||||||
Interest Expense, net: | ||||||||
Interest Expense (Debt Obligations to Unrelated Parties) | 61 | 61 | ||||||
Interest Expense (Note Payable to Timberland Venture) | 43 | 43 | ||||||
Total Interest Expense, net | 104 | 104 | ||||||
Income before Income Taxes | 174 | 122 | ||||||
Provision (Benefit) for Income Taxes | — | (2 | ) | |||||
Net Income | $ | 174 | $ | 124 | ||||
PER SHARE AMOUNTS: | ||||||||
Net Income per Share – Basic | $ | 1.06 | $ | 0.77 | ||||
Net Income per Share – Diluted | $ | 1.06 | $ | 0.76 | ||||
Weighted-Average Number of Shares Outstanding | ||||||||
– Basic | 162.7 | 161.5 | ||||||
– Diluted | 163.2 | 161.8 | ||||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(UNAUDITED) | ||||||||
(In Millions, Except Per Share Amounts) | Quarter Ended September 30, | |||||||
2013 | 2012 | |||||||
REVENUES: | ||||||||
Timber | $ | 171 | $ | 168 | ||||
Real Estate | 96 | 96 | ||||||
Manufacturing | 94 | 85 | ||||||
Other | 5 | 5 | ||||||
Total Revenues | 366 | 354 | ||||||
COSTS AND EXPENSES: | ||||||||
Cost of Goods Sold: | ||||||||
Timber | 132 | 130 | ||||||
Real Estate | 31 | 40 | ||||||
Manufacturing | 80 | 74 | ||||||
Other | 1 | — | ||||||
Total Cost of Goods Sold | 244 | 244 | ||||||
Selling, General and Administrative | 28 | 31 | ||||||
Total Costs and Expenses | 272 | 275 | ||||||
Other Operating Income (Expense), net | (3 | ) | — | |||||
Operating Income | 91 | 79 | ||||||
Equity Earnings from Timberland Venture | 16 | 14 | ||||||
Interest Expense, net: | ||||||||
Interest Expense (Debt Obligations to Unrelated Parties) | 20 | 21 | ||||||
Interest Expense (Note Payable to Timberland Venture) | 14 | 14 | ||||||
Total Interest Expense, net | 34 | 35 | ||||||
Income before Income Taxes | 73 | 58 | ||||||
Provision (Benefit) for Income Taxes | 1 | (1 | ) | |||||
Net Income | $ | 72 | $ | 59 | ||||
PER SHARE AMOUNTS: | ||||||||
Net Income per Share – Basic | $ | 0.44 | $ | 0.36 | ||||
Net Income per Share – Diluted | $ | 0.44 | $ | 0.36 | ||||
Weighted-Average Number of Shares Outstanding | ||||||||
– Basic | 163.0 | 161.5 | ||||||
– Diluted | 163.4 | 161.9 | ||||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(UNAUDITED) | ||||||||
(In Millions, Except Per Share Amounts) | September 30, 2013 | December 31, 2012 | ||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 439 | $ | 356 | ||||
Accounts Receivable | 35 | 22 | ||||||
Inventories | 53 | 49 | ||||||
Deferred Tax Asset | 8 | 7 | ||||||
Assets Held for Sale | 38 | 61 | ||||||
Other Current Assets | 17 | 13 | ||||||
590 | 508 | |||||||
Timber and Timberlands, net | 3,395 | 3,363 | ||||||
Mineral Rights, net | 242 | 87 | ||||||
Property, Plant and Equipment, net | 118 | 127 | ||||||
Equity Investment in Timberland Venture | 195 | 204 | ||||||
Deferred Tax Asset | 19 | 19 | ||||||
Investment in Grantor Trusts (at Fair Value) | 42 | 39 | ||||||
Other Assets | 30 | 37 | ||||||
Total Assets | $ | 4,631 | $ | 4,384 | ||||
LIABILITIES | ||||||||
Current Liabilities: | ||||||||
Current Portion of Long-Term Debt | $ | 74 | $ | 248 | ||||
Line of Credit | 507 | 104 | ||||||
Accounts Payable | 30 | 26 | ||||||
Interest Payable | 21 | 26 | ||||||
Wages Payable | 22 | 29 | ||||||
Taxes Payable | 16 | 9 | ||||||
Deferred Revenue | 29 | 23 | ||||||
Other Current Liabilities | 10 | 7 | ||||||
709 | 472 | |||||||
Long-Term Debt | 1,815 | 1,815 | ||||||
Note Payable to Timberland Venture | 783 | 783 | ||||||
Other Liabilities | 94 | 91 | ||||||
Total Liabilities | 3,401 | 3,161 | ||||||
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) – 163.0 at September 30, 2013 and 162.0 at December 31, 2012 | 2 | 2 | ||||||
Additional Paid-In Capital | 2,330 | 2,288 | ||||||
Retained Earnings (Accumulated Deficit) | (135 | ) | (97 | ) | ||||
Treasury Stock, at Cost, Common Shares – 27.0 at September 30, 2013 and 26.9 at December 31, 2012 | (940 | ) | (938 | ) | ||||
Accumulated Other Comprehensive Income (Loss) | (27 | ) | (32 | ) | ||||
Total Stockholders’ Equity | 1,230 | 1,223 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 4,631 | $ | 4,384 | ||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Nine Months Ended September 30, | ||||||||
(In Millions) | 2013 | 2012 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 174 | $ | 124 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
Depreciation, Depletion and Amortization (Includes $4 Loss Related to Forest Fires in 2013) | 86 | 87 | ||||||
Basis of Real Estate Sold | 69 | 111 | ||||||
Equity Earnings from Timberland Venture | (47 | ) | (42 | ) | ||||
Distributions from Timberland Venture | 56 | 56 | ||||||
Deferred Income Taxes | (1 | ) | (1 | ) | ||||
Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (6 | ) | (6 | ) | ||||
Timber Deed Acquired | (18 | ) | (98 | ) | ||||
Pension Plan Contributions | — | (10 | ) | |||||
Working Capital Changes | (12 | ) | 5 | |||||
Other | 19 | 11 | ||||||
Net Cash Provided By (Used In) Operating Activities | 320 | 237 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital Expenditures (Excluding Timberland Acquisitions) | (51 | ) | (52 | ) | ||||
Timberlands Acquired | (80 | ) | (18 | ) | ||||
Mineral Rights Acquired | (156 | ) | — | |||||
Other | — | (1 | ) | |||||
Net Cash Provided By (Used In) Investing Activities | (287 | ) | (71 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Dividends | (212 | ) | (204 | ) | ||||
Borrowings on Line of Credit | 1,251 | 1,712 | ||||||
Repayments on Line of Credit | (848 | ) | (1,709 | ) | ||||
Proceeds from Issuance of Long-Term Debt | — | 450 | ||||||
Debt Issuance Costs | — | (3 | ) | |||||
Principal Payments and Retirement of Long-Term Debt | (174 | ) | (350 | ) | ||||
Proceeds from Stock Option Exercises | 35 | 5 | ||||||
Acquisition of Treasury Stock | (2 | ) | (1 | ) | ||||
Net Cash Provided By (Used In) Financing Activities | 50 | (100 | ) | |||||
Increase (Decrease) In Cash and Cash Equivalents | 83 | 66 | ||||||
Cash and Cash Equivalents: | ||||||||
Beginning of Period | 356 | 254 | ||||||
End of Period | $ | 439 | $ | 320 | ||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Quarter Ended September 30, | ||||||||
(In Millions) | 2013 | 2012 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 72 | $ | 59 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
Depreciation, Depletion and Amortization (Includes $4 Loss Related to Forest Fires in 2013) | 35 | 31 | ||||||
Basis of Real Estate Sold | 27 | 36 | ||||||
Equity Earnings from Timberland Venture | (16 | ) | (14 | ) | ||||
Distributions from Timberland Venture | 29 | 28 | ||||||
Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (2 | ) | (1 | ) | ||||
Pension Plan Contributions | — | (3 | ) | |||||
Working Capital Changes | 28 | 7 | ||||||
Other | 7 | 5 | ||||||
Net Cash Provided By (Used In) Operating Activities | 180 | 148 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital Expenditures (Excluding Timberland Acquisitions) | (20 | ) | (17 | ) | ||||
Timberlands Acquired | (2 | ) | (5 | ) | ||||
Mineral Rights Acquired | (156 | ) | — | |||||
Net Cash Provided By (Used In) Investing Activities | (178 | ) | (22 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Dividends | (72 | ) | (68 | ) | ||||
Borrowings on Line of Credit | 530 | 583 | ||||||
Repayments on Line of Credit | (376 | ) | (683 | ) | ||||
Proceeds from Issuance of Long-Term Debt | — | 450 | ||||||
Principal Payments and Retirement of Long-Term Debt | — | (350 | ) | |||||
Proceeds from Stock Option Exercises | — | 2 | ||||||
Net Cash Provided By (Used In) Financing Activities | 82 | (66 | ) | |||||
Increase (Decrease) In Cash and Cash Equivalents | 84 | 60 | ||||||
Cash and Cash Equivalents: | ||||||||
Beginning of Period | 355 | 260 | ||||||
End of Period | $ | 439 | $ | 320 | ||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
SEGMENT DATA | ||||||||
(UNAUDITED) | ||||||||
Nine Months Ended September 30, | ||||||||
(In Millions) | 2013 | 2012 | ||||||
Revenues: | ||||||||
Northern Resources | $ | 194 | $ | 185 | ||||
Southern Resources | 313 | 312 | ||||||
Real Estate | 227 | 243 | ||||||
Manufacturing | 279 | 246 | ||||||
Other | 16 | 16 | ||||||
Eliminations | (20 | ) | (17 | ) | ||||
Total Revenues | $ | 1,009 | $ | 985 | ||||
Operating Income (Loss): | ||||||||
Northern Resources | $ | 24 | $ | 15 | ||||
Southern Resources | 74 | 66 | ||||||
Real Estate | 138 | 113 | ||||||
Manufacturing | 35 | 22 | ||||||
Other | 14 | 14 | ||||||
Other Costs and Eliminations, net (A) | (54 | ) | (46 | ) | ||||
Total Operating Income | $ | 231 | $ | 184 | ||||
Adjusted EBITDA by Segment: (B) | ||||||||
Northern Resources | $ | 47 | $ | 35 | ||||
Southern Resources | 119 | 118 | ||||||
Real Estate | 208 | 225 | ||||||
Manufacturing | 47 | 33 | ||||||
Other | 16 | 14 | ||||||
Other Costs and Eliminations, net | (53 | ) | (45 | ) | ||||
Total | $ | 384 | $ | 380 | ||||
(A) During the first nine months of 2013, the company recorded a loss of $5 million related to the early termination of an equipment lease. The lease was accounted for as an operating lease. This amount is reported as an operating loss in Other Costs and Eliminations, net 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. | ||||||||
PLUM CREEK TIMBER COMPANY, INC. | ||||||||
SEGMENT DATA | ||||||||
(UNAUDITED) | ||||||||
Quarter Ended September 30, | ||||||||
(In Millions) | 2013 | 2012 | ||||||
Revenues: | ||||||||
Northern Resources | $ | 67 | $ | 65 | ||||
Southern Resources | 111 | 110 | ||||||
Real Estate | 96 | 96 | ||||||
Manufacturing | 94 | 85 | ||||||
Other | 5 | 5 | ||||||
Eliminations | (7 | ) | (7 | ) | ||||
Total Revenues | $ | 366 | $ | 354 | ||||
Operating Income (Loss): | ||||||||
Northern Resources | $ | 5 | $ | 5 | ||||
Southern Resources | 27 | 23 | ||||||
Real Estate | 63 | 54 | ||||||
Manufacturing | 11 | 9 | ||||||
Other | 5 | 5 | ||||||
Other Costs and Eliminations, net (A) | (20 | ) | (17 | ) | ||||
Total Operating Income | $ | 91 | $ | 79 | ||||
Adjusted EBITDA by Segment: (B) | ||||||||
Northern Resources | $ | 16 | $ | 12 | ||||
Southern Resources | 44 | 42 | ||||||
Real Estate | 91 | 90 | ||||||
Manufacturing | 15 | 13 | ||||||
Other | 6 | 5 | ||||||
Other Costs and Eliminations, net | (20 | ) | (16 | ) | ||||
Total | $ | 152 | $ | 146 | ||||
(A) During the third quarter of 2013, the company recorded a loss of $5 million related to the early termination of an equipment lease. The lease was accounted for as an operating lease. This amount is reported as an operating loss in Other Costs and Eliminations, net 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. | ||||||||
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:
Nine Months Ended September 30, 2013 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization (1) | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 24 | $ | 23 | $ | — | $ | 47 | ||||||||
Southern Resources | 74 | 45 | — | 119 | ||||||||||||
Real Estate | 138 | 1 | 69 | 208 | ||||||||||||
Manufacturing | 35 | 12 | — | 47 | ||||||||||||
Other | 14 | 2 | — | 16 | ||||||||||||
Other Costs and Eliminations | (51 | ) | 1 | — | (50 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | (3 | ) | — | — | (3 | ) | ||||||||||
Total | $ | 231 | $ | 84 | $ | 69 | $ | 384 | ||||||||
Reconciliation to Net Income (2) | ||||||||||||||||
Equity Earnings from Timberland Venture | 47 | |||||||||||||||
Interest Expense | (104 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | — | |||||||||||||||
Net Income | $ | 174 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 320 | ||||||||||||||
Interest Expense | 104 | |||||||||||||||
Amortization of Debt Costs | (2 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | — | |||||||||||||||
Distributions from Timberland Venture | (56 | ) | ||||||||||||||
Deferred Income Taxes | 1 | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 6 | |||||||||||||||
Timber Deed Acquired | 18 | |||||||||||||||
Pension Plan Contributions | — | |||||||||||||||
Working Capital Changes | 12 | |||||||||||||||
Other | (19 | ) | ||||||||||||||
Adjusted EBITDA | $ | 384 | ||||||||||||||
(1) Includes a $4 million loss due to fire damages in the Northern Resources Segment. | ||||||||||||||||
(2) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Nine Months Ended September 30, 2012 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 15 | $ | 20 | $ | — | $ | 35 | ||||||||
Southern Resources | 66 | 52 | — | 118 | ||||||||||||
Real Estate | 113 | 1 | 111 | 225 | ||||||||||||
Manufacturing | 22 | 11 | — | 33 | ||||||||||||
Other | 14 | — | — | 14 | ||||||||||||
Other Costs and Eliminations | (47 | ) | 1 | — | (46 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
Total | $ | 184 | $ | 85 | $ | 111 | $ | 380 | ||||||||
Reconciliation to Net Income (1) | ||||||||||||||||
Equity Earnings from Timberland Venture | 42 | |||||||||||||||
Interest Expense | (104 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | 2 | |||||||||||||||
Net Income | $ | 124 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 237 | ||||||||||||||
Interest Expense | 104 | |||||||||||||||
Amortization of Debt Costs | (2 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | (2 | ) | ||||||||||||||
Distributions from Timberland Venture | (56 | ) | ||||||||||||||
Deferred Income Taxes | 1 | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 6 | |||||||||||||||
Timber Deed Acquired | 98 | |||||||||||||||
Pension Plan Contributions | 10 | |||||||||||||||
Working Capital Changes | (5 | ) | ||||||||||||||
Other | (11 | ) | ||||||||||||||
Adjusted EBITDA | $ | 380 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Quarter Ended September 30, 2013 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization (1) | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 5 | $ | 11 | $ | — | $ | 16 | ||||||||
Southern Resources | 27 | 17 | — | 44 | ||||||||||||
Real Estate | 63 | 1 | 27 | 91 | ||||||||||||
Manufacturing | 11 | 4 | — | 15 | ||||||||||||
Other | 5 | 1 | — | 6 | ||||||||||||
Other Costs and Eliminations | (16 | ) | — | — | (16 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | (4 | ) | — | — | (4 | ) | ||||||||||
Total | $ | 91 | $ | 34 | $ | 27 | $ | 152 | ||||||||
Reconciliation to Net Income (2) | ||||||||||||||||
Equity Earnings from Timberland Venture | 16 | |||||||||||||||
Interest Expense | (34 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | (1 | ) | ||||||||||||||
Net Income | $ | 72 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 180 | ||||||||||||||
Interest Expense | 34 | |||||||||||||||
Amortization of Debt Costs | (1 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | 1 | |||||||||||||||
Distributions from Timberland Venture | (29 | ) | ||||||||||||||
Deferred Income Taxes | — | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 2 | |||||||||||||||
Timber Deed Acquired | — | |||||||||||||||
Pension Plan Contributions | — | |||||||||||||||
Working Capital Changes | (28 | ) | ||||||||||||||
Other | (7 | ) | ||||||||||||||
Adjusted EBITDA | $ | 152 | ||||||||||||||
(1) Includes a $4 million loss due to fire damages in the Northern Resources Segment. | ||||||||||||||||
(2) Includes reconciling items not allocated to segments for financial reporting purposes. | ||||||||||||||||
Quarter Ended September 30, 2012 | ||||||||||||||||
Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 5 | $ | 7 | $ | — | $ | 12 | ||||||||
Southern Resources | 23 | 19 | — | 42 | ||||||||||||
Real Estate | 54 | — | 36 | 90 | ||||||||||||
Manufacturing | 9 | 4 | — | 13 | ||||||||||||
Other | 5 | — | — | 5 | ||||||||||||
Other Costs and Eliminations | (17 | ) | 1 | — | (16 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | — | — | — | — | ||||||||||||
Total | $ | 79 | $ | 31 | $ | 36 | $ | 146 | ||||||||
Reconciliation to Net Income (1) | ||||||||||||||||
Equity Earnings from Timberland Venture | 14 | |||||||||||||||
Interest Expense | (35 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | 1 | |||||||||||||||
Net Income | $ | 59 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities | ||||||||||||||||
Net Cash Flows from Operations | $ | 148 | ||||||||||||||
Interest Expense | 35 | |||||||||||||||
Amortization of Debt Costs | — | |||||||||||||||
Provision / (Benefit) for Income Taxes | (1 | ) | ||||||||||||||
Distributions from Timberland Venture | (28 | ) | ||||||||||||||
Deferred Income Taxes | — | |||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 1 | |||||||||||||||
Timber Deed Acquired | — | |||||||||||||||
Pension Plan Contributions | 3 | |||||||||||||||
Working Capital Changes | (7 | ) | ||||||||||||||
Other | (5 | ) | ||||||||||||||
Adjusted EBITDA | $ | 146 | ||||||||||||||
(1) Includes reconciling items not allocated to segments for financial reporting purposes. |
Click here for 3rd Quarter 2013 Financial Supplements (in PDF)
Source:
Plum Creek Timber Company, Inc.
Investors: John Hobbs, 1-800-858-5347
Media: Kathy Budinick, 1-888-467-3751