Plum Creek Legacy News Releases
Plum Creek Reports Results for Third Quarter 2014
Oct 27, 2014
Earnings for the third quarter of 2013 were
Earnings for the first nine months of 2014 were
Adjusted EBITDA, a non-GAAP measure of operating performance, for the first nine months of 2014 was
“During the third quarter, Plum Creek performed well in a continuing slow-growth environment,” said
“The assets we acquired from
Review of Third Quarter Operations
The Northern Resources segment reported operating income of
Operating income in the Southern Resources segment was
The Manufacturing segment reported operating income of
Share Repurchase
During the third quarter of 2014, the company repurchased
Outlook
Residential construction markets have been slower to recover than the company and many experts expected. Housing starts in 2014 are expected to increase about 8 percent, a labored pace compared to prior recoveries. Over the next few years the company expects residential construction activity will grow to demographically supportable levels of about 1.5 million starts. However, the company currently expects residential construction markets will likely maintain their slow growth during the balance of 2014 and 2015. The company now expects housing starts to increase approximately 10 percent in 2015 to about 1.1 million starts.
“With residential construction growth continuing at a slow pace, we are planning to operate conservatively during the balance of 2014 and into 2015,” continued Holley. “Our long standing goal of maximizing the net present value of our harvest means we plan to maintain our current harvest level until Southern sawlog prices improve.”
During the fourth quarter, harvest levels in the Northern and Southern Resources segments are expected to be similar to third quarter levels. As a result, overall harvest levels for the year are expected to be in the 19.2 to 19.5 million ton range.
Fourth quarter Real Estate segment revenues are expected to be between
The Manufacturing segment is expected to report fourth quarter results similar to the third quarter excluding any gains recognized as part of the MDF reconstruction.
The company expects to report fourth quarter earnings between
“Long-term planning and disciplined capital allocation are always at the center of our strategies to protect and create shareholder value. Consistent with this strategy, we repurchased
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 among the largest and most geographically diverse private landowners in the nation with approximately 6.7 million acres of timberlands in forest ecosystems across the northern and southeastern
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) | ||||||||
Nine Months Ended | ||||||||
(In Millions, Except Per Share Amounts) | 2014 | 2013 | ||||||
REVENUES: | ||||||||
Timber | $ | 563 | $ | 487 | ||||
Real Estate | 169 | 227 | ||||||
Manufacturing | 275 | 279 | ||||||
Energy and Natural Resources | 26 | 16 | ||||||
Other | 15 | — | ||||||
Total Revenues | 1,048 | 1,009 | ||||||
COSTS AND EXPENSES: | ||||||||
Cost of Goods Sold: | ||||||||
Timber | 407 | 364 | ||||||
Real Estate | 75 | 83 | ||||||
Manufacturing | 241 | 237 | ||||||
Energy and Natural Resources | 8 | 3 | ||||||
Other | 14 | — | ||||||
Total Cost of Goods Sold | 745 | 687 | ||||||
Selling, General and Administrative | 82 | 89 | ||||||
Total Costs and Expenses | 827 | 776 | ||||||
Other Operating Income (Expense), net | 9 | (2 | ) | |||||
Operating Income | 230 | 231 | ||||||
Earnings from Unconsolidated Entities | 44 | 47 | ||||||
Interest Expense, net: | ||||||||
Interest Expense (Debt Obligations to Unrelated Parties) | 81 | 61 | ||||||
Interest Expense (Note Payable to Timberland Venture) | 43 | 43 | ||||||
Total Interest Expense, net | 124 | 104 | ||||||
Income before Income Taxes | 150 | 174 | ||||||
Provision (Benefit) for Income Taxes | 4 | — | ||||||
Net Income | $ | 146 | $ | 174 | ||||
PER SHARE AMOUNTS: | ||||||||
Net Income per Share – Basic | $ | 0.82 | $ | 1.06 | ||||
Net Income per Share – Diluted | $ | 0.82 | $ | 1.06 | ||||
Weighted-Average Number of Shares Outstanding | ||||||||
– Basic | 177.0 | 162.7 | ||||||
– Diluted | 177.3 | 163.2 | ||||||
SUPPLEMENTAL INCOME STATEMENT INFORMATION: | ||||||||
Equity Earnings from Timberland Venture | $ | 48 | $ | 47 | ||||
Equity Loss from Real Estate Development Ventures | (4 | ) | — | |||||
Earnings from Unconsolidated Entities | $ | 44 | $ | 47 | ||||
PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||||||||
Quarter Ended | ||||||||
(In Millions, Except Per Share Amounts) | 2014 | 2013 | ||||||
REVENUES: | ||||||||
Timber | $ | 200 | $ | 171 | ||||
Real Estate | 69 | 96 | ||||||
Manufacturing | 91 | 94 | ||||||
Energy and Natural Resources | 8 | 5 | ||||||
Other | 7 | — | ||||||
Total Revenues | 375 | 366 | ||||||
COSTS AND EXPENSES: | ||||||||
Cost of Goods Sold: | ||||||||
Timber | 144 | 132 | ||||||
Real Estate | 35 | 31 | ||||||
Manufacturing | 78 | 80 | ||||||
Energy and Natural Resources | 3 | 1 | ||||||
Other | 6 | — | ||||||
Total Cost of Goods Sold | 266 | 244 | ||||||
Selling, General and Administrative | 23 | 28 | ||||||
Total Costs and Expenses | 289 | 272 | ||||||
Other Operating Income (Expense), net | 5 | (3 | ) | |||||
Operating Income | 91 | 91 | ||||||
Earnings from Unconsolidated Entities | 15 | 16 | ||||||
Interest Expense, net: | ||||||||
Interest Expense (Debt Obligations to Unrelated Parties) | 27 | 20 | ||||||
Interest Expense (Note Payable to Timberland Venture) | 14 | 14 | ||||||
Total Interest Expense, net | 41 | 34 | ||||||
Income before Income Taxes | 65 | 73 | ||||||
Provision (Benefit) for Income Taxes | 4 | 1 | ||||||
Net Income | $ | 61 | $ | 72 | ||||
PER SHARE AMOUNTS: | ||||||||
Net Income per Share – Basic | $ | 0.34 | $ | 0.44 | ||||
Net Income per Share – Diluted | $ | 0.34 | $ | 0.44 | ||||
Weighted-Average Number of Shares Outstanding | ||||||||
– Basic | 176.8 | 163.0 | ||||||
– Diluted | 177.1 | 163.4 | ||||||
SUPPLEMENTAL INCOME STATEMENT INFORMATION: | ||||||||
Equity Earnings from Timberland Venture | $ | 16 | $ | 16 | ||||
Equity Loss from Real Estate Development Ventures | (1 | ) | — | |||||
Earnings from Unconsolidated Entities | $ | 15 | $ | 16 | ||||
PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||||||||
(In Millions, Except Per Share Amounts) | September 30, 2014 | December 31, 2013 | ||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and Cash Equivalents | $ | 90 | $ | 433 | ||||
Accounts Receivable | 44 | 29 | ||||||
Inventories | 59 | 55 | ||||||
Deferred Tax Asset | 4 | 9 | ||||||
Assets Held for Sale | 30 | 92 | ||||||
Other Current Assets | 21 | 15 | ||||||
248 | 633 | |||||||
Timber and Timberlands, net | 4,156 | 4,180 | ||||||
Minerals and Mineral Rights, net | 292 | 298 | ||||||
Property, Plant and Equipment, net | 119 | 118 | ||||||
Equity Investment in Timberland Venture | 202 | 211 | ||||||
Equity Investment in Real Estate Development Ventures | 139 | 139 | ||||||
Deferred Tax Asset | 20 | 17 | ||||||
Investment in Grantor Trusts (at Fair Value) | 47 | 45 | ||||||
Other Assets | 54 | 54 | ||||||
Total Assets | $ | 5,277 | $ | 5,695 | ||||
LIABILITIES | ||||||||
Current Liabilities: | ||||||||
Current Portion of Long-Term Debt | $ | — | $ | — | ||||
Line of Credit | 152 | 467 | ||||||
Accounts Payable | 36 | 24 | ||||||
Interest Payable | 32 | 22 | ||||||
Wages Payable | 20 | 29 | ||||||
Taxes Payable | 17 | 10 | ||||||
Deferred Revenue | 29 | 26 | ||||||
Other Current Liabilities | 8 | 10 | ||||||
294 | 588 | |||||||
Long-Term Debt | 2,415 | 2,414 | ||||||
Note Payable to Timberland Venture | 783 | 783 | ||||||
Other Liabilities | 81 | 78 | ||||||
Total Liabilities | 3,573 | 3,863 | ||||||
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) – 175.9 at September 30, 2014 and 177.0 at December 31, 2013 | 2 | 2 | ||||||
Additional Paid-In Capital | 2,952 | 2,942 | ||||||
Retained Earnings (Accumulated Deficit) | (261 | ) | (173 | ) | ||||
Treasury Stock, at Cost, Common Shares – 28.3 at September 30, 2014 and 27.0 at December 31, 2013 | (992 | ) | (940 | ) | ||||
Accumulated Other Comprehensive Income (Loss) | 3 | 1 | ||||||
Total Stockholders’ Equity | 1,704 | 1,832 | ||||||
Total Liabilities and Stockholders’ Equity | $ | 5,277 | $ | 5,695 | ||||
PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||
Nine Months Ended September 30, | ||||||||
(In Millions) | 2014 | 2013 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 146 | $ | 174 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
Depreciation, Depletion and Amortization (Includes $2 MDF Fire Impairment Loss in 2014 and $4 Loss Related to Forest Fires in 2013) | 101 | 86 | ||||||
Basis of Real Estate Sold | 60 | 69 | ||||||
Earnings from Unconsolidated Entities | (44 | ) | (47 | ) | ||||
Distributions from Timberland Venture | 57 | 56 | ||||||
Deferred Income Taxes | 2 | (1 | ) | |||||
Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (4 | ) | (6 | ) | ||||
Timber Deed Acquired | — | (18 | ) | |||||
Working Capital Changes | 4 | (12 | ) | |||||
Other | — | 19 | ||||||
Net Cash Provided By (Used In) Operating Activities | 322 | 320 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital Expenditures, Excluding Timberland Acquisitions (Includes $9 MDF Fire Replacement Capital in 2014) | (65 | ) | (51 | ) | ||||
Timberlands Acquired | — | (80 | ) | |||||
Mineral Rights Acquired | — | (156 | ) | |||||
Contributions to Real Estate Development Ventures | (9 | ) | — | |||||
Distributions from Real Estate Development Ventures | 5 | — | ||||||
Insurance Recoveries (Property Damage) | 3 | — | ||||||
Net Cash Provided By (Used In) Investing Activities | (66 | ) | (287 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Dividends | (234 | ) | (212 | ) | ||||
Borrowings on Line of Credit | 985 | 1,251 | ||||||
Repayments on Line of Credit | (1,300 | ) | (848 | ) | ||||
Principal Payments and Retirement of Long-Term Debt | — | (174 | ) | |||||
Proceeds from Stock Option Exercises | 2 | 35 | ||||||
Acquisition of Treasury Stock | (52 | ) | (2 | ) | ||||
Net Cash Provided By (Used In) Financing Activities | (599 | ) | 50 | |||||
Increase (Decrease) In Cash and Cash Equivalents | (343 | ) | 83 | |||||
Cash and Cash Equivalents: | ||||||||
Beginning of Period | 433 | 356 | ||||||
End of Period | $ | 90 | $ | 439 | ||||
PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||||||||
Quarter Ended September 30, | ||||||||
(In Millions) | 2014 | 2013 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 61 | $ | 72 | ||||
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 | 35 | ||||||
Basis of Real Estate Sold | 29 | 27 | ||||||
Earnings from Unconsolidated Entities | (15 | ) | (16 | ) | ||||
Distributions from Timberland Venture | 29 | 29 | ||||||
Deferred Income Taxes | 2 | — | ||||||
Deferred Revenue from Long-Term Gas Leases (Net of Amortization) | (2 | ) | (2 | ) | ||||
Working Capital Changes | (3 | ) | 28 | |||||
Other | (3 | ) | 7 | |||||
Net Cash Provided By (Used In) Operating Activities | 133 | 180 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Capital Expenditures, Excluding Timberland Acquisitions (Includes $5 MDF Fire Replacement Capital in 2014) | (25 | ) | (20 | ) | ||||
Timberlands Acquired | — | (2 | ) | |||||
Mineral Rights Acquired | — | (156 | ) | |||||
Contributions to Real Estate Development Ventures | (5 | ) | — | |||||
Distributions from Real Estate Development Ventures | 4 | — | ||||||
Insurance Recoveries (Property Damage) | 3 | — | ||||||
Net Cash Provided By (Used In) Investing Activities | (23 | ) | (178 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Dividends | (78 | ) | (72 | ) | ||||
Borrowings on Line of Credit | 237 | 530 | ||||||
Repayments on Line of Credit | (237 | ) | (376 | ) | ||||
Proceeds from Stock Option Exercises | 1 | — | ||||||
Acquisition of Treasury Stock | (50 | ) | — | |||||
Net Cash Provided By (Used In) Financing Activities | (127 | ) | 82 | |||||
Increase (Decrease) In Cash and Cash Equivalents | (17 | ) | 84 | |||||
Cash and Cash Equivalents: | ||||||||
Beginning of Period | 107 | 355 | ||||||
End of Period | $ | 90 | $ | 439 | ||||
PLUM CREEK TIMBER COMPANY, INC. SEGMENT DATA (UNAUDITED) | ||||||||
Nine Months Ended September 30, | ||||||||
(In Millions) | 2014 | 2013 | ||||||
Revenues: | ||||||||
Northern Resources | $ | 198 | $ | 194 | ||||
Southern Resources | 386 | 313 | ||||||
Real Estate | 169 | 227 | ||||||
Manufacturing | 275 | 279 | ||||||
Energy and Natural Resources | 26 | 16 | ||||||
Other | 15 | — | ||||||
Eliminations | (21 | ) | (20 | ) | ||||
Total Revenues | $ | 1,048 | $ | 1,009 | ||||
Operating Income (Loss): | ||||||||
Northern Resources | $ | 34 | $ | 24 | ||||
Southern Resources | 99 | 74 | ||||||
Real Estate | 91 | 138 | ||||||
Manufacturing (A) | 35 | 35 | ||||||
Energy and Natural Resources | 18 | 14 | ||||||
Other (B) | (5 | ) | — | |||||
Other Costs and Eliminations, net (C) | (46 | ) | (54 | ) | ||||
Total Operating Income | $ | 226 | $ | 231 | ||||
Adjusted EBITDA by Segment: (D) | ||||||||
Northern Resources | $ | 55 | $ | 47 | ||||
Southern Resources | 158 | 119 | ||||||
Real Estate | 152 | 208 | ||||||
Manufacturing | 47 | 47 | ||||||
Energy and Natural Resources | 24 | 16 | ||||||
Other | (2 | ) | — | |||||
Other Costs and Eliminations, net | (45 | ) | (53 | ) | ||||
Total | $ | 389 | $ | 384 | ||||
(A) During the second quarter of 2014, we experienced a fire at our MDF facility and recorded a
(B) For Segment reporting, Equity Loss from
(C) During the first nine months of 2013, the company recorded a loss of
(D) 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) | 2014 | 2013 | ||||||
Revenues: | ||||||||
Northern Resources | $ | 71 | $ | 67 | ||||
Southern Resources | 136 | 111 | ||||||
Real Estate | 69 | 96 | ||||||
Manufacturing | 91 | 94 | ||||||
Energy and Natural Resources | 8 | 5 | ||||||
Other | 7 | — | ||||||
Eliminations | (7 | ) | (7 | ) | ||||
Total Revenues | $ | 375 | $ | 366 | ||||
Operating Income (Loss): | ||||||||
Northern Resources | $ | 13 | $ | 5 | ||||
Southern Resources | 35 | 27 | ||||||
Real Estate | 34 | 63 | ||||||
Manufacturing (A) | 16 | 11 | ||||||
Energy and Natural Resources | 6 | 5 | ||||||
Other (B) | (1 | ) | — | |||||
Other Costs and Eliminations, net (C) | (13 | ) | (20 | ) | ||||
Total Operating Income | $ | 90 | $ | 91 | ||||
Adjusted EBITDA by Segment: (D) | ||||||||
Northern Resources | $ | 20 | $ | 16 | ||||
Southern Resources | 57 | 44 | ||||||
Real Estate | 64 | 91 | ||||||
Manufacturing | 19 | 15 | ||||||
Energy and Natural Resources | 8 | 6 | ||||||
Other | 1 | — | ||||||
Other Costs and Eliminations, net | (13 | ) | (20 | ) | ||||
Total | $ | 156 | $ | 152 | ||||
(A) During the second quarter of 2014, we experienced a fire at our MDF facility and recorded a
(B) For Segment reporting, Equity Loss from
(C) During the third quarter of 2013, the company recorded a loss of
(D) 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.
MEDIUM DENSITY FIBERBOARD ("MDF") FACILITY FIRE - OPERATING RESULTS IMPACT
September 30, 2014
(UNAUDITED)
On
2014 | ||||||||||||||||
(In Millions) | 2nd Qtr | 3rd Qtr | 4th Qtr | Total | ||||||||||||
Impacts on Operating Results: | ||||||||||||||||
Foregone MDF Income | $ | (4 | ) | $ | — | $ | — | $ | (4 | ) | ||||||
Business Interruption Recoveries(1) | $ | — | $ | — | $ | 4 | $ | 4 | ||||||||
Loss on Property, Plant and Equipment | $ | (2 | ) | $ | — | $ | — | $ | (2 | ) | ||||||
Property Insurance Recoveries(1) | $ | 4 | $ | 5 | $ | 1 | $ | 10 | ||||||||
Net Impact on Manufacturing Operating Income | $ | (2 | ) | $ | 5 | $ | 5 | $ | 8 | |||||||
Impact on Net Income | $ | (1 | ) | $ | 3 | $ | 3 | $ | 5 | |||||||
Impact on Diluted EPS | $ | (0.01 | ) | $ | 0.02 | $ | 0.02 | $ | 0.03 | |||||||
(1) The expected insurance recoveries reflect the impact of our cumulative
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 Earnings from the Timberland Venture, and before interest expense (including any gains or losses from extinguishment of debt), taxes, depreciation, depletion, amortization, and basis in real estate sold. In addition to including Equity Earnings from
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 real estate 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, 2014 | ||||||||||||||||
Operating | Depreciation, | Basis of | Adjusted | |||||||||||||
By Segment (1) | ||||||||||||||||
Northern Resources | $ | 34 | $ | 21 | $ | — | $ | 55 | ||||||||
Southern Resources | 99 | 59 | — | 158 | ||||||||||||
Real Estate | 91 | 1 | 60 | 152 | ||||||||||||
Manufacturing | 35 | 12 | — | 47 | ||||||||||||
Energy and Natural Resources | 18 | 6 | — | 24 | ||||||||||||
Other | (5 | ) | 1 | 2 | (2 | ) | ||||||||||
Other Costs and Eliminations | (48 | ) | 1 | — | (47 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | 2 | — | — | 2 | ||||||||||||
Total | $ | 226 | $ | 101 | $ | 62 | $ | 389 | ||||||||
Reconciliation to Net Income (2) | ||||||||||||||||
Equity Earnings from Timberland Venture | 48 | |||||||||||||||
Interest Expense | (124 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | (4 | ) | ||||||||||||||
Net Income | $ | 146 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities (1) | ||||||||||||||||
Net Cash Flows from Operations | $ | 322 | ||||||||||||||
Interest Expense | 124 | |||||||||||||||
Amortization of Debt Costs | (1 | ) | ||||||||||||||
Provision / (Benefit) for Income Taxes | 4 | |||||||||||||||
Distributions from Timberland Venture | (57 | ) | ||||||||||||||
Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures | (1 | ) | ||||||||||||||
Deferred Income Taxes | (2 | ) | ||||||||||||||
Gain on Sale of Properties and Other Assets | — | |||||||||||||||
Deferred Revenue from Long-Term Gas Leases | 4 | |||||||||||||||
Timber Deed Acquired | — | |||||||||||||||
Pension Plan Contributions | — | |||||||||||||||
Working Capital Changes | (4 | ) | ||||||||||||||
Other | — | |||||||||||||||
Adjusted EBITDA | $ | 389 | ||||||||||||||
(1) Includes Equity Loss from
(2) Includes reconciling items not allocated to segments for financial reporting purposes.
Nine Months Ended September 30, 2013 | ||||||||||||||||
Operating | Depreciation, | Basis of | Adjusted | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 24 | $ | 23 | $ | — | $ | 47 | ||||||||
Southern Resources | 74 | 45 | — | 119 | ||||||||||||
Real Estate | 138 | 1 | 69 | 208 | ||||||||||||
Manufacturing | 35 | 12 | — | 47 | ||||||||||||
Energy and Natural Resources | 14 | 2 | — | 16 | ||||||||||||
Other | — | — | — | — | ||||||||||||
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 | ) | ||||||||||||||
Equity Earnings, Depletion, Amortization and Basis of Real Estate Sold from Real Estate Development Ventures | — | |||||||||||||||
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
(2) Includes reconciling items not allocated to segments for financial reporting purposes.
Quarter Ended September 30, 2014 | ||||||||||||||||
Operating | Depreciation, | Basis of | Adjusted | |||||||||||||
By Segment (1) | ||||||||||||||||
Northern Resources | $ | 13 | $ | 7 | $ | — | $ | 20 | ||||||||
Southern Resources | 35 | 22 | — | 57 | ||||||||||||
Real Estate | 34 | 1 | 29 | 64 | ||||||||||||
Manufacturing | 16 | 3 | — | 19 | ||||||||||||
Energy and Natural Resources | 6 | 2 | — | 8 | ||||||||||||
Other | (1 | ) | — | 2 | 1 | |||||||||||
Other Costs and Eliminations | (13 | ) | — | — | (13 | ) | ||||||||||
Other Unallocated Operating Income (Expense), net | — | — | — | — | ||||||||||||
Total | $ | 90 | $ | 35 | $ | 31 | $ | 156 | ||||||||
Reconciliation to Net Income (2) | ||||||||||||||||
Equity Earnings from Timberland Venture | 16 | |||||||||||||||
Interest Expense | (41 | ) | ||||||||||||||
(Provision) Benefit for Income Taxes | (4 | ) | ||||||||||||||
Net Income | $ | 61 | ||||||||||||||
Reconciliation to Net Cash Provided By Operating Activities (1) | ||||||||||||||||
Net Cash Flows from Operations | $ | 133 | ||||||||||||||
Interest Expense | 41 | |||||||||||||||
Amortization of Debt Costs | — | |||||||||||||||
Provision / (Benefit) for Income Taxes | 4 | |||||||||||||||
Distributions from Timberland Venture | (29 | ) | ||||||||||||||
Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures | 1 | |||||||||||||||
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 | — | |||||||||||||||
Working Capital Changes | 3 | |||||||||||||||
Other | 3 | |||||||||||||||
Adjusted EBITDA | $ | 156 | ||||||||||||||
(1) Includes Equity Loss from
(2) Includes reconciling items not allocated to segments for financial reporting purposes.
Quarter Ended September 30, 2013 | ||||||||||||||||
Operating | Depreciation, | Basis of | Adjusted | |||||||||||||
By Segment | ||||||||||||||||
Northern Resources | $ | 5 | $ | 11 | $ | — | $ | 16 | ||||||||
Southern Resources | 27 | 17 | — | 44 | ||||||||||||
Real Estate | 63 | 1 | 27 | 91 | ||||||||||||
Manufacturing | 11 | 4 | — | 15 | ||||||||||||
Energy and Natural Resources | 5 | 1 | — | 6 | ||||||||||||
Other | — | — | — |
| — | |||||||||||
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 | ) | ||||||||||||||
Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures | — | |||||||||||||||
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
(2) Includes reconciling items not allocated to segments for financial reporting purposes.
Source:
Plum Creek Timber Company, Inc.
Investors:
John Hobbs, 1-800-858-5347
or
Media:
Kathy Budinick, 1-888-467-3751