PotlatchDeltic Corporation Reports Third Quarter 2022 Results
PotlatchDeltic Corporation (Nasdaq: PCH) reported third-quarter 2022 net income of $46.0 million, or $0.64 per diluted share, with revenues of $306.7 million. Adjusted net income, excluding special items, was $53.2 million, or $0.74 per share. The merger with CatchMark was successfully completed, leading to $21 million in expected synergies. Total Adjusted EBITDDA was $101.1 million, with a margin of 33%. Financial highlights include strong liquidity at $773 million and increased timberland ownership contributing to stable cash flows.
- Successfully completed merger with CatchMark, diversifying timberland ownership.
- Generated Total Adjusted EBITDDA of $101.1 million, 33% margin.
- Achieved $21 million in CatchMark CAD synergies, surpassing initial targets.
- Reduced weighted average cost of debt from 3.1% to 2.4%, saving $8.5 million annually.
- Maintained strong liquidity position of $773 million.
- Net income decreased from $65.7 million in Q3 2021 to $46.0 million in Q3 2022.
- Revenue declined from $359.6 million in Q2 2022 to $306.7 million in Q3 2022.
- Wood Products Adjusted EBITDDA decreased $75.9 million from Q2 2022 due to a 34% drop in average lumber prices.
- Real Estate Adjusted EBITDDA decreased $7.7 million from Q2 2022.
Third Quarter 2022 Highlights
-
Generated Total Adjusted EBITDDA of
and Total Adjusted EBITDDA margin of$101.1 million 33% - Successfully completed our merger with CatchMark creating a leading integrated timber REIT
-
Used existing interest rate swaps to reduce the combined company's annual interest expense by
, reducing our weighted average cost of debt from$8.5 million 3.1% to2.4% -
Achieved
of CatchMark CAD synergies and now expect$15 million versus our$21 million target$16 million -
Restarted the large log line at the
Ola, Arkansas sawmill on schedule -
Maintained strong liquidity position of
as of$773 million September 30, 2022
“Third quarter 2022 marked another important milestone in our company’s history as we successfully closed our merger with CatchMark, further diversifying our timberland ownership into some of the strongest markets in the
Financial Highlights
($ in millions, except per share data) |
|
Q3 2022 |
|
|
Q2 2022 |
|
|
Q3 2021 |
|
|||
Revenues |
|
$ |
306.7 |
|
|
$ |
359.6 |
|
|
$ |
287.3 |
|
Net income |
|
$ |
46.0 |
|
|
$ |
120.2 |
|
|
$ |
65.7 |
|
Weighted average shares outstanding, diluted (in thousands) |
|
|
71,632 |
|
|
|
69,791 |
|
|
|
67,648 |
|
Net income per diluted share |
|
$ |
0.64 |
|
|
$ |
1.72 |
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|||
Adjusted Net Income |
|
$ |
53.2 |
|
|
$ |
112.9 |
|
|
$ |
62.4 |
|
Adjusted Net Income per diluted share |
|
$ |
0.74 |
|
|
$ |
1.61 |
|
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|||
Total Adjusted EBITDDA |
|
$ |
101.1 |
|
|
$ |
175.1 |
|
|
$ |
107.2 |
|
Dividends per share |
|
$ |
0.44 |
|
|
$ |
0.44 |
|
|
$ |
0.41 |
|
Net cash from operations |
|
$ |
80.3 |
|
|
$ |
147.9 |
|
|
$ |
111.9 |
|
Cash and cash equivalents |
|
$ |
484.0 |
|
|
$ |
511.2 |
|
|
$ |
592.8 |
|
Business Performance: Q3 2022 vs. Q2 2022
Timberlands
Third Quarter 2022 Highlights
-
Timberlands Adjusted EBITDDA increased
from Q2 2022$6.6 million - Northern and southern harvest volumes increased seasonally
-
Northern sawlog prices decreased
25% due largely to lower indexed sawlog prices - Southern sawlog prices were relatively flat
- Higher log & haul costs were primarily driven by increased fuel costs and constrained capacity
($ in millions) |
|
Q3 2022 |
|
|
Q2 2022 |
|
|
$ Change |
|
|||
Timberlands Revenues |
|
$ |
134.6 |
|
|
$ |
105.5 |
|
|
$ |
29.1 |
|
|
|
|
|
|
|
|
|
|
|
|||
Timberlands Adjusted EBITDDA |
|
$ |
64.5 |
|
|
$ |
57.9 |
|
|
$ |
6.6 |
|
|
|
|
|
|
|
|
|
|
|
Wood Products
Third Quarter 2022 Highlights
-
Wood Products Adjusted EBITDDA decreased
from Q2 2022$75.9 million -
Average lumber price decreased
34% to per MBF in Q3 2022$572 - Lumber production increased in Q3 2022 leading to higher fixed cost absorption
- Plywood shipments and price realizations declined on lower demand
($ in millions) |
|
Q3 2022 |
|
|
Q2 2022 |
|
|
$ Change |
|
|||
Wood Products Revenues |
|
$ |
193.4 |
|
|
$ |
266.6 |
|
|
$ |
(73.2 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Wood Products Adjusted EBITDDA |
|
$ |
31.3 |
|
|
$ |
107.2 |
|
|
$ |
(75.9 |
) |
Real Estate
Third Quarter 2022 Highlights
-
Real Estate Adjusted EBITDDA decreased
from Q2 2022$7.7 million -
Sold 1,622 acres of rural land at an average price of
per acre$3,811 -
Sold 48 residential lots at an average price of
per lot$78,344 -
Sold 35 commercial acres for
per acre$182,520
($ in millions) |
|
Q3 2022 |
|
|
Q2 2022 |
|
|
$ Change |
|
|||
Real Estate Revenues |
|
$ |
19.0 |
|
|
$ |
26.7 |
|
|
$ |
(7.7 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Real Estate Adjusted EBITDDA |
|
$ |
14.1 |
|
|
$ |
21.8 |
|
|
$ |
(7.7 |
) |
Non-GAAP Measures
This press release includes certain non-GAAP financial measures, which management believes are useful to investors, securities analysts and other interested parties. These non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP.
Management uses Adjusted EBITDDA to evaluate the performance of the company. This is a non-GAAP measure that represents EBITDDA before certain items that impact comparison of the performance of our business either period-over-period or with other businesses.
Adjusted Net Income and Adjusted Net Income Per Diluted Share are non-GAAP measures that represent GAAP net income and GAAP net income per diluted share before certain items that impact the ability of investors, securities analysts and other interested parties to compare the performance of our business, either period-over-period or with other businesses.
Reconciliations to GAAP are set forth in the accompanying schedules.
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 and expenses; synergies expected to be realized following the merger with
Condensed Consolidated Statements of Operations Unaudited |
|||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
(in thousands, except per share amounts) |
2022 |
|
2022 |
|
|
2021 |
|
2022 |
|
2021 |
|||||||||||
Revenues |
$ |
306,693 |
|
|
$ |
359,597 |
|
|
|
$ |
287,330 |
|
|
$ |
1,077,640 |
|
|
$ |
1,089,029 |
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cost of goods sold |
|
220,876 |
|
|
|
191,334 |
|
|
|
|
190,602 |
|
|
|
592,057 |
|
|
|
537,683 |
|
|
Selling, general and administrative expenses |
|
18,878 |
|
|
|
20,412 |
|
|
|
|
18,512 |
|
|
|
55,584 |
|
|
|
54,782 |
|
|
CatchMark merger-related expenses |
|
26,007 |
|
|
|
— |
|
|
|
|
|
— |
|
|
|
26,007 |
|
|
|
— |
|
Gain on fire damage |
|
(24,913 |
) |
|
|
(9,868 |
) |
|
|
|
(4,394 |
) |
|
|
(34,505 |
) |
|
|
(4,394 |
) |
|
|
|
240,848 |
|
|
|
201,878 |
|
|
|
|
204,720 |
|
|
|
639,143 |
|
|
|
588,071 |
|
|
Operating income |
|
65,845 |
|
|
|
157,719 |
|
|
|
|
82,610 |
|
|
|
438,497 |
|
|
|
500,958 |
|
|
Interest expense, net |
|
(8,280 |
) |
|
|
(7,419 |
) |
|
|
|
(8,641 |
) |
|
|
(18,593 |
) |
|
|
(20,414 |
) |
|
Pension settlement charge |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(14,165 |
) |
|
|
— |
|
|
Non-operating pension and other postretirement employee benefit costs |
|
(1,808 |
) |
|
|
(1,809 |
) |
|
|
|
(3,271 |
) |
|
|
(5,546 |
) |
|
|
(9,956 |
) |
|
Other |
|
(1 |
) |
|
|
— |
|
|
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Income before income taxes |
|
55,756 |
|
|
|
148,491 |
|
|
|
|
70,698 |
|
|
|
400,192 |
|
|
|
470,588 |
|
|
Income taxes |
|
(9,801 |
) |
|
|
(28,269 |
) |
|
|
|
(5,031 |
) |
|
|
(70,135 |
) |
|
|
(85,910 |
) |
|
Net income |
$ |
45,955 |
|
|
$ |
120,222 |
|
|
|
$ |
65,667 |
|
|
$ |
330,057 |
|
|
$ |
384,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Basic |
$ |
0.64 |
|
|
$ |
1.73 |
|
|
|
$ |
0.98 |
|
|
$ |
4.70 |
|
|
$ |
5.72 |
|
|
Diluted |
$ |
0.64 |
|
|
$ |
1.72 |
|
|
|
$ |
0.97 |
|
|
$ |
4.69 |
|
|
$ |
5.69 |
|
|
Dividends per share |
$ |
0.44 |
|
|
$ |
0.44 |
|
|
|
$ |
0.41 |
|
|
$ |
1.32 |
|
|
$ |
1.23 |
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
71,486 |
|
|
|
69,580 |
|
|
|
|
67,315 |
|
|
|
70,171 |
|
|
|
67,275 |
|
|
Diluted |
|
71,632 |
|
|
|
69,791 |
|
|
|
|
67,648 |
|
|
|
70,308 |
|
|
|
67,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets Unaudited |
||||||||
(in thousands, except per share amounts) |
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
484,018 |
|
|
$ |
296,151 |
|
Customer receivables, net |
|
|
37,224 |
|
|
|
31,028 |
|
Inventories, net |
|
|
62,584 |
|
|
|
72,369 |
|
Other current assets |
|
|
41,551 |
|
|
|
21,630 |
|
Total current assets |
|
|
625,377 |
|
|
|
421,178 |
|
Property, plant and equipment, net |
|
|
319,232 |
|
|
|
292,320 |
|
Investment in real estate held for development and sale |
|
|
57,458 |
|
|
|
65,604 |
|
Timber and timberlands, net |
|
|
2,520,505 |
|
|
|
1,682,671 |
|
Intangible assets, net |
|
|
17,906 |
|
|
|
15,491 |
|
Other long-term assets |
|
|
184,310 |
|
|
|
57,951 |
|
Total assets |
|
$ |
3,724,788 |
|
|
$ |
2,535,215 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable and accrued liabilities |
|
$ |
111,607 |
|
|
$ |
78,209 |
|
Current portion of long-term debt |
|
|
39,996 |
|
|
|
42,977 |
|
Current portion of pension and other postretirement employee benefits |
|
|
4,993 |
|
|
|
4,993 |
|
Total current liabilities |
|
|
156,596 |
|
|
|
126,179 |
|
Long-term debt |
|
|
992,507 |
|
|
|
715,279 |
|
Pension and other postretirement employee benefits |
|
|
92,990 |
|
|
|
83,674 |
|
Deferred tax liabilities, net |
|
|
38,469 |
|
|
|
34,874 |
|
Other long-term obligations |
|
|
38,807 |
|
|
|
49,076 |
|
Total liabilities |
|
|
1,319,369 |
|
|
|
1,009,082 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Stockholders' equity: |
|
|
|
|
|
|
||
Common stock, |
|
|
80,777 |
|
|
|
69,064 |
|
Additional paid-in capital |
|
|
2,292,130 |
|
|
|
1,781,217 |
|
Accumulated deficit |
|
|
(52,089 |
) |
|
|
(280,910 |
) |
Accumulated other comprehensive income (loss) |
|
|
84,601 |
|
|
|
(43,238 |
) |
Total stockholders’ equity |
|
|
2,405,419 |
|
|
|
1,526,133 |
|
Total liabilities and stockholders' equity |
|
$ |
3,724,788 |
|
|
$ |
2,535,215 |
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows Unaudited |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
$ |
45,955 |
|
|
$ |
120,222 |
|
|
$ |
65,667 |
|
|
$ |
330,057 |
|
|
$ |
384,678 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation, depletion and amortization |
|
27,707 |
|
|
|
20,379 |
|
|
|
21,534 |
|
|
|
67,960 |
|
|
|
57,365 |
|
Basis of real estate sold |
|
6,845 |
|
|
|
7,325 |
|
|
|
6,697 |
|
|
|
25,024 |
|
|
|
22,733 |
|
Change in deferred taxes |
|
730 |
|
|
|
34 |
|
|
|
2,659 |
|
|
|
(1,359 |
) |
|
|
3,221 |
|
Pension and other postretirement employee benefits |
|
3,539 |
|
|
|
3,540 |
|
|
|
5,484 |
|
|
|
10,936 |
|
|
|
16,595 |
|
Pension settlement charge |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,165 |
|
|
— |
|
|
Equity-based compensation expense |
|
11,717 |
|
|
|
2,368 |
|
|
|
2,275 |
|
|
|
16,141 |
|
|
|
6,345 |
|
Gain on fire damage |
|
(24,913 |
) |
|
|
(9,868 |
) |
|
|
(4,394 |
) |
|
|
(34,505 |
) |
|
|
(4,394 |
) |
Other, net |
|
144 |
|
|
|
(308 |
) |
|
|
928 |
|
|
|
(455 |
) |
|
|
633 |
|
Change in working capital and operating-related activities, net |
|
(5,901 |
) |
|
|
(1,236 |
) |
|
|
17,072 |
|
|
|
14,071 |
|
|
|
(20,082 |
) |
Real estate development expenditures |
|
(1,796 |
) |
|
|
(3,029 |
) |
|
|
(2,435 |
) |
|
|
(6,986 |
) |
|
|
(6,434 |
) |
Funding of pension and other postretirement employee benefits |
|
(1,026 |
) |
|
|
(968 |
) |
|
|
(3,585 |
) |
|
|
(3,290 |
) |
|
|
(7,418 |
) |
Proceeds from insurance recoveries |
|
17,250 |
|
|
|
9,428 |
|
|
|
— |
|
|
|
26,678 |
|
|
|
— |
|
Net cash from operating activities |
|
80,251 |
|
|
|
147,887 |
|
|
|
111,902 |
|
|
|
458,437 |
|
|
|
453,242 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
||||||||||
Property, plant and equipment additions |
|
(7,223 |
) |
|
|
(24,211 |
) |
|
|
(10,348 |
) |
|
|
(44,000 |
) |
|
|
(26,291 |
) |
Timberlands reforestation and roads |
|
(3,832 |
) |
|
|
(3,740 |
) |
|
|
(4,282 |
) |
|
|
(12,220 |
) |
|
|
(12,236 |
) |
Acquisition of timber and timberlands |
|
(53,863 |
) |
|
|
(42,218 |
) |
|
|
(258 |
) |
|
|
(96,081 |
) |
|
|
(2,450 |
) |
Proceeds from property insurance |
|
— |
|
|
|
— |
|
|
|
13,250 |
|
|
|
— |
|
|
|
13,250 |
|
Cash acquired in CatchMark merger |
|
23,571 |
|
|
|
— |
|
|
|
— |
|
|
|
23,571 |
|
|
|
— |
|
Other, net |
|
2,318 |
|
|
|
(1,475 |
) |
|
|
358 |
|
|
|
935 |
|
|
|
993 |
|
Net cash from investing activities |
|
(39,029 |
) |
|
|
(71,644 |
) |
|
|
(1,280 |
) |
|
|
(127,795 |
) |
|
|
(26,734 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
||||||||||
Distributions to common stockholders |
|
(35,530 |
) |
|
|
(30,524 |
) |
|
|
(27,489 |
) |
|
|
(96,578 |
) |
|
|
(82,462 |
) |
Repurchase of common stock |
|
(371 |
) |
|
|
(4,156 |
) |
|
|
— |
|
|
|
(4,527 |
) |
|
|
— |
|
Proceeds from issuance of long-term debt |
|
277,500 |
|
|
|
— |
|
|
|
— |
|
|
|
277,500 |
|
|
|
— |
|
Repayment of long-term debt |
|
(300,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(303,000 |
) |
|
|
— |
|
Other, net |
|
(4,026 |
) |
|
|
(1,023 |
) |
|
|
(2,396 |
) |
|
|
(6,120 |
) |
|
|
(3,619 |
) |
Net cash from financing activities |
|
(62,427 |
) |
|
|
(35,703 |
) |
|
|
(29,885 |
) |
|
|
(132,725 |
) |
|
|
(86,081 |
) |
Change in cash, cash equivalents and restricted cash |
|
(21,205 |
) |
|
|
40,540 |
|
|
|
80,737 |
|
|
|
197,917 |
|
|
|
340,427 |
|
Cash, cash equivalents and restricted cash, beginning |
|
515,894 |
|
|
|
475,354 |
|
|
|
512,030 |
|
|
|
296,772 |
|
|
|
252,340 |
|
Cash, cash equivalents and restricted cash, ending1 |
$ |
494,689 |
|
|
$ |
515,894 |
|
|
$ |
592,767 |
|
|
$ |
494,689 |
|
|
$ |
592,767 |
|
|
|
|
|
|
|
|
|
|
|
1 Includes
Segment Information Unaudited |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands) |
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
||||||||||
Timberlands |
$ |
134,576 |
|
|
$ |
105,486 |
|
|
$ |
129,543 |
|
|
$ |
363,719 |
|
|
$ |
362,675 |
|
Wood Products |
|
193,431 |
|
|
|
266,633 |
|
|
|
187,760 |
|
|
|
755,806 |
|
|
|
814,729 |
|
Real Estate |
|
19,008 |
|
|
|
26,736 |
|
|
|
13,497 |
|
|
|
79,809 |
|
|
|
49,808 |
|
|
|
347,015 |
|
|
|
398,855 |
|
|
|
330,800 |
|
|
|
1,199,334 |
|
|
|
1,227,212 |
|
Intersegment Timberlands revenues |
|
(40,322 |
) |
|
|
(39,258 |
) |
|
|
(43,470 |
) |
|
|
(121,694 |
) |
|
|
(138,183 |
) |
Consolidated revenues |
$ |
306,693 |
|
|
$ |
359,597 |
|
|
$ |
287,330 |
|
|
$ |
1,077,640 |
|
|
$ |
1,089,029 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDDA1 |
|
|
|
|
|
|
|
|
|
||||||||||
Timberlands |
$ |
64,482 |
|
|
$ |
57,890 |
|
|
$ |
76,023 |
|
|
$ |
198,806 |
|
|
$ |
221,140 |
|
Wood Products |
|
31,258 |
|
|
|
107,256 |
|
|
|
26,566 |
|
|
|
288,465 |
|
|
|
356,654 |
|
Real Estate |
|
14,140 |
|
|
|
21,816 |
|
|
|
9,069 |
|
|
|
66,080 |
|
|
|
37,450 |
|
Corporate |
|
(12,629 |
) |
|
|
(13,912 |
) |
|
|
(11,496 |
) |
|
|
(36,125 |
) |
|
|
(35,028 |
) |
Eliminations and adjustments |
|
3,839 |
|
|
|
2,120 |
|
|
|
7,021 |
|
|
|
4,596 |
|
|
|
(3,063 |
) |
Total Adjusted EBITDDA |
|
101,090 |
|
|
|
175,170 |
|
|
|
107,183 |
|
|
|
521,822 |
|
|
|
577,153 |
|
Interest expense, net |
|
(8,280 |
) |
|
|
(7,419 |
) |
|
|
(8,641 |
) |
|
|
(18,593 |
) |
|
|
(20,414 |
) |
Depreciation, depletion and amortization |
|
(27,329 |
) |
|
|
(20,007 |
) |
|
|
(21,131 |
) |
|
|
(66,838 |
) |
|
|
(56,156 |
) |
Basis of real estate sold |
|
(6,845 |
) |
|
|
(7,325 |
) |
|
|
(6,697 |
) |
|
|
(25,024 |
) |
|
|
(22,733 |
) |
CatchMark merger-related expenses |
|
(26,007 |
) |
|
|
— |
|
|
|
— |
|
|
|
(26,007 |
) |
|
|
— |
|
Gain on fire damage |
|
24,913 |
|
|
|
9,868 |
|
|
|
4,394 |
|
|
|
34,505 |
|
|
|
4,394 |
|
Pension settlement charge |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,165 |
) |
|
|
— |
|
Non-operating pension and other postretirement employee benefits |
|
(1,808 |
) |
|
|
(1,809 |
) |
|
|
(3,271 |
) |
|
|
(5,546 |
) |
|
|
(9,956 |
) |
Gain (loss) on disposal of fixed assets |
|
23 |
|
|
|
13 |
|
|
|
(1,139 |
) |
|
|
39 |
|
|
|
(1,700 |
) |
Other |
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Income before income taxes |
$ |
55,756 |
|
|
$ |
148,491 |
|
|
$ |
70,698 |
|
|
$ |
400,192 |
|
|
$ |
470,588 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation, depletion and amortization |
|
|
|
|
|
|
|
|
|
||||||||||
Timberlands |
$ |
16,963 |
|
|
$ |
11,563 |
|
|
$ |
11,893 |
|
|
$ |
40,687 |
|
|
$ |
33,792 |
|
Wood Products |
|
10,069 |
|
|
|
8,136 |
|
|
|
8,879 |
|
|
|
25,226 |
|
|
|
21,261 |
|
Real Estate |
|
175 |
|
|
|
173 |
|
|
|
162 |
|
|
|
518 |
|
|
|
477 |
|
Corporate |
|
122 |
|
|
|
135 |
|
|
|
197 |
|
|
|
407 |
|
|
|
626 |
|
|
|
27,329 |
|
|
|
20,007 |
|
|
|
21,131 |
|
|
|
66,838 |
|
|
|
56,156 |
|
Bond discounts and deferred loan fees2 |
|
378 |
|
|
|
372 |
|
|
|
403 |
|
|
|
1,122 |
|
|
|
1,209 |
|
Total depreciation, depletion and amortization |
$ |
27,707 |
|
|
$ |
20,379 |
|
|
$ |
21,534 |
|
|
$ |
67,960 |
|
|
$ |
57,365 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basis of real estate sold |
|
|
|
|
|
|
|
|
|
||||||||||
Real Estate |
$ |
6,845 |
|
|
$ |
7,328 |
|
|
$ |
6,703 |
|
|
$ |
25,033 |
|
|
$ |
22,751 |
|
Eliminations and adjustments |
|
— |
|
|
|
(3 |
) |
|
|
(6 |
) |
|
|
(9 |
) |
|
|
(18 |
) |
Total basis of real estate sold |
$ |
6,845 |
|
|
$ |
7,325 |
|
|
$ |
6,697 |
|
|
$ |
25,024 |
|
|
$ |
22,733 |
|
|
|
|
|
|
|
|
|
|
|
1 Management uses Adjusted EBITDDA to evaluate company and segment performance. See the reconciliation of Total Adjusted EBITDDA below. |
2 Bond discounts and deferred loan fees are included in interest expense, net in the Condensed Consolidated Statements of Operations. |
Reconciliations Unaudited |
||||||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands, except per share amount) |
|
2022 |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||||
Total Adjusted EBITDDA |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (GAAP) |
|
$ |
45,955 |
|
|
$ |
120,222 |
|
|
$ |
65,667 |
|
|
$ |
330,057 |
|
|
$ |
384,678 |
|
Interest expense, net |
|
|
8,280 |
|
|
|
7,419 |
|
|
|
8,641 |
|
|
|
18,593 |
|
|
|
20,414 |
|
Income taxes |
|
|
9,801 |
|
|
|
28,269 |
|
|
|
5,031 |
|
|
|
70,135 |
|
|
|
85,910 |
|
Depreciation, depletion and amortization |
|
|
27,329 |
|
|
|
20,007 |
|
|
|
21,131 |
|
|
|
66,838 |
|
|
|
56,156 |
|
Basis of real estate sold |
|
|
6,845 |
|
|
|
7,325 |
|
|
|
6,697 |
|
|
|
25,024 |
|
|
|
22,733 |
|
CatchMark merger-related expenses |
|
|
26,007 |
|
|
|
— |
|
|
|
— |
|
|
|
26,007 |
|
|
|
— |
|
Gain on fire damage |
|
|
(24,913 |
) |
|
|
(9,868 |
) |
|
|
(4,394 |
) |
|
|
(34,505 |
) |
|
|
(4,394 |
) |
Pension settlement charge |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,165 |
|
|
|
— |
|
Non-operating pension and other postretirement benefit costs |
|
|
1,808 |
|
|
|
1,809 |
|
|
|
3,271 |
|
|
|
5,546 |
|
|
|
9,956 |
|
(Gain) loss on disposal of fixed assets |
|
|
(23 |
) |
|
|
(13 |
) |
|
|
1,139 |
|
|
|
(39 |
) |
|
|
1,700 |
|
Other |
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
— |
|
Total Adjusted EBITDDA |
|
$ |
101,090 |
|
|
$ |
175,170 |
|
|
$ |
107,183 |
|
|
$ |
521,822 |
|
|
$ |
577,153 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Net Income |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (GAAP) |
|
$ |
45,955 |
|
|
$ |
120,222 |
|
|
$ |
65,667 |
|
|
$ |
330,057 |
|
|
$ |
384,678 |
|
Special items: |
|
|
|
|
|
|
|
|
|
|
||||||||||
CatchMark merger-related expenses, after tax |
|
|
25,823 |
|
|
|
— |
|
|
|
— |
|
|
|
25,823 |
|
|
|
— |
|
Gain on fire damage, after tax |
|
|
(18,559 |
) |
|
|
(7,351 |
) |
|
|
(3,252 |
) |
|
|
(25,706 |
) |
|
|
(3,252 |
) |
Pension settlement charge, after tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,553 |
|
|
|
— |
|
Adjusted Net Income |
|
$ |
53,219 |
|
|
$ |
112,871 |
|
|
$ |
62,415 |
|
|
$ |
340,727 |
|
|
$ |
381,426 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted Net Income Per Diluted Share |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income per diluted share (GAAP) |
|
$ |
0.64 |
|
|
$ |
1.72 |
|
|
$ |
0.97 |
|
|
$ |
4.69 |
|
|
$ |
5.69 |
|
Special items: |
|
|
|
|
|
|
|
|
|
|
||||||||||
CatchMark merger-related expenses, after tax |
|
|
0.36 |
|
|
|
— |
|
|
|
— |
|
|
|
0.37 |
|
|
|
— |
|
Gain on fire damage, after tax |
|
|
(0.26 |
) |
|
|
(0.11 |
) |
|
|
(0.05 |
) |
|
|
(0.37 |
) |
|
|
(0.05 |
) |
Pension settlement charge, after tax |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.15 |
|
|
|
— |
|
Adjusted Net Income per diluted share |
|
$ |
0.74 |
|
|
$ |
1.61 |
|
|
$ |
0.92 |
|
|
$ |
4.84 |
|
|
$ |
5.64 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20221024005793/en/
(Investors)
509.835.1521
(Media)
509.835.1558
Source:
FAQ
What was PotlatchDeltic Corporation's net income for Q3 2022?
How much revenue did PotlatchDeltic Corporation generate in Q3 2022?
What was the adjusted net income per diluted share for PCH in Q3 2022?
What are the expected synergies from the CatchMark merger?