Delaware
(State
or other jurisdiction of
incorporation
or organization)
|
91-1313292
(I.R.S.
Employer
Identification
No.)
|
Item 2.02:
|
RESULTS
OF OPERATIONS AND FINANCIAL
CONDITION
|
Exhibit No.
|
Description
|
|
99.1
|
Press
release of the registrant dated February 12,
2010
|
POPE
RESOURCES, A DELAWARE LIMITED
PARTNERSHIP |
||||
DATE:
February 12, 2010
|
BY:
|
/s/
Thomas M. Ringo
|
||
Thomas M. Ringo | ||||
Vice
President and Chief Financial Officer, Pope
Resources, A Delaware Limited Partnership, and Pope MGP, Inc., General Partner |
FOR IMMEDIATE RELEASE
|
NASDAQ:POPE
|
Three months ended December 31,
|
Twelve months ended December 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues
|
$ | 5,218 | $ | 3,150 | $ | 20,478 | $ | 28,178 | ||||||||
Costs
and expenses:
|
||||||||||||||||
Cost
of sales
|
(2,346 | ) | (936 | ) | (8,372 | ) | (14,071 | ) | ||||||||
Operating
expenses
|
(2,946 | ) | (3,556 | ) | (10,827 | ) | (13,418 | ) | ||||||||
Operating
income (loss)
|
(74 | ) | (1,342 | ) | 1,279 | 689 | ||||||||||
Interest
income
|
52 | 115 | 219 | 965 | ||||||||||||
Interest
expense
|
(552 | ) | (616 | ) | (2,317 | ) | (2,469 | ) | ||||||||
Capitalized
interest
|
238 | 339 | 1,091 | 1,279 | ||||||||||||
SLARS
impairment and loss on dispositions
|
(246 | ) | (88 | ) | (318 | ) | (381 | ) | ||||||||
Income
(loss) before debt extinguishment costs
|
(582 | ) | (1,592 | ) | (46 | ) | 83 | |||||||||
Debt
extinguishment costs
|
- | - | (1,137 | ) | - | |||||||||||
Income
(loss) before income taxes
|
(582 | ) | (1,592 | ) | (1,183 | ) | 83 | |||||||||
Income
tax benefit (expense)
|
(33 | ) | 67 | (39 | ) | 61 | ||||||||||
Net
income (loss)
|
(615 | ) | (1,525 | ) | (1,222 | ) | 144 | |||||||||
Net
loss attributable to noncontrolling interests
|
239 | 86 | 950 | 1,018 | ||||||||||||
Net
income (loss) attributable to Pope Resources' unitholders
|
$ | (376 | ) | $ | (1,439 | ) | $ | (272 | ) | $ | 1,162 | |||||
Average
units outstanding - Basic
|
4,520 | 4,601 | 4,539 | 4,597 | ||||||||||||
Average
units outstanding - Diluted
|
4,520 | 4,601 | 4,539 | 4,660 | ||||||||||||
Basic
net income (loss) per unit
|
$ | (0.08 | ) | $ | (0.32 | )* | $ | (0.07 | ) | $ | 0.23 | * | ||||
Diluted
net income (loss) per unit
|
$ | (0.08 | ) | $ | (0.32 | )* | $ | (0.07 | ) | $ | 0.23 | * |
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(all
amounts in $000's)
|
||||||||
31-Dec-09
|
31-Dec-08
|
|||||||
Assets:
|
||||||||
Pope
Resources cash and cash equivalents
|
$ | 6,035 | $ | 15,931 | ||||
ORM
Timber Funds cash and cash equivalents
|
1,145 | 2,047 | ||||||
Cash
and cash equivalents
|
7,180 | 17,978 | ||||||
Auction
rate securities, current
|
690 | - | ||||||
Other
current assets
|
1,392 | 1,868 | ||||||
Total
current assets
|
9,262 | 19,846 | ||||||
Roads
and timber, net
|
120,787 | 92,753 | ||||||
Properties
and equipment, net
|
54,581 | 47,946 | ||||||
Auction
rate securities, non-current
|
796 | 3,619 | ||||||
Other
assets
|
1,630 | 1,247 | ||||||
Total
|
$ | 187,056 | $ | 165,411 | ||||
Liabilities
and equity:
|
||||||||
Current
liabilities
|
$ | 3,066 | $ | 3,581 | ||||
Long-term
debt, excluding current portion
|
28,659 | 28,169 | ||||||
Other
long-term liabilities
|
1,274 | 1,490 | ||||||
Total
liabilities
|
32,999 | 33,240 | ||||||
Partners'
capital
|
83,126 | 87,817 | ||||||
Noncontrolling
interests
|
70,931 | 44,354 | ||||||
Total
|
$ | 187,056 | $ | 165,411 |
RECONCILIATION
BETWEEN NET INCOME (LOSS) AND CASH FLOWS FROM OPERATIONS
|
||||||||||||||||
(all
amounts in $000's)
|
||||||||||||||||
Three
months ended December 31,
|
Twelve
months ended December 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
income (loss)
|
$ | (615 | ) | $ | (1,525 | ) | $ | (1,222 | ) | $ | 144 | |||||
Added
back:
|
||||||||||||||||
Depletion
|
552 | 26 | 2,001 | 3,437 | ||||||||||||
Timber
depletion on HBU sale
|
- | 352 | - | 478 | ||||||||||||
SLARS
activity
|
246 | 88 | 318 | 381 | ||||||||||||
Depreciation
and amortization
|
195 | 195 | 810 | 774 | ||||||||||||
Unit
compensation
|
154 | 162 | 621 | 584 | ||||||||||||
Deferred
taxes
|
(82 | ) | (126 | ) | (222 | ) | (143 | ) | ||||||||
Excess
unit compensation tax benefit
|
(17 | ) | (167 | ) | (17 | ) | (167 | ) | ||||||||
Development
expenditures*
|
(414 | ) | (1,226 | ) | (1,639 | ) | (3,451 | ) | ||||||||
Cost
of land sold
|
8 | 54 | 127 | 2,614 | ||||||||||||
Change
in operating accounts
|
826 | 401 | (115 | ) | (699 | ) | ||||||||||
Cash
provided by (used in) operations
|
$ | 853 | $ | (1,766 | ) | $ | 662 | $ | 3,952 |
SEGMENT
INFORMATION
|
||||||||||||||||
(all
amounts in $000's)
|
||||||||||||||||
Three
months ended December 31,
|
Twelve
months ended December 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues:
|
||||||||||||||||
Pope
Resources Fee Timber
|
$ | 4,683 | $ | 1,616 | $ | 14,816 | $ | 18,706 | ||||||||
ORM
Timber Funds
|
27 | 46 | 31 | 4,845 | ||||||||||||
Total
Fee Timber
|
4,710 | 1,662 | 14,847 | 23,551 | ||||||||||||
Timberland
Management & Consulting (TM&C)
|
51 | 211 | 601 | 944 | ||||||||||||
Real
Estate
|
457 | 1,277 | 5,030 | 3,683 | ||||||||||||
Total
|
5,218 | 3,150 | 20,478 | 28,178 | ||||||||||||
Operating
income (loss):
|
||||||||||||||||
Fee
Timber
|
1,694 | 136 | 3,724 | 6,294 | ||||||||||||
TM&C
|
(172 | ) | (99 | ) | (375 | ) | (543 | ) | ||||||||
Real
Estate
|
(398 | ) | (344 | ) | 1,663 | (1,111 | ) | |||||||||
General
& administrative
|
(1,198 | ) | (1,035 | ) | (3,733 | ) | (3,951 | ) | ||||||||
Total
|
$ | (74 | ) | $ | (1,342 | ) | $ | 1,279 | $ | 689 |
SELECTED
STATISTICS
|
||||||||||||||||
Three
months ended
|
Twelve
months ended
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Log
sale volumes (thousand board feet):
|
||||||||||||||||
Sawlogs
|
||||||||||||||||
Douglas-fir
|
7,373 | 1,508 | 22,383 | 24,913 | ||||||||||||
Whitewood
|
526 | 86 | 1,080 | 3,121 | ||||||||||||
Cedar
|
149 | 54 | 827 | 795 | ||||||||||||
Hardwood
|
135 | 51 | 835 | 977 | ||||||||||||
Pulp
|
||||||||||||||||
All
species
|
2,017 | 374 | 7,336 | 7,942 | ||||||||||||
Total
|
10,200 | 2,073 | 32,461 | 37,748 | ||||||||||||
Average
price realizations (per thousand board feet):
|
||||||||||||||||
Sawlogs
|
||||||||||||||||
Douglas-fir
|
438 | 516 | 435 | 537 | ||||||||||||
Whitewood
|
332 | 384 | 309 | 412 | ||||||||||||
Cedar
|
718 | 1,222 | 817 | 1,245 | ||||||||||||
Hardwood
|
466 | 588 | 446 | 638 | ||||||||||||
Pulp
|
||||||||||||||||
All
species
|
329 | 307 | 296 | 359 | ||||||||||||
Overall
|
415 | 494 | 410 | 506 | ||||||||||||
Owned
timber acres
|
114,000 | 114,000 | 114,000 | 114,000 | ||||||||||||
Acres
owned by Funds
|
36,000 | 24,000 | 36,000 | 24,000 | ||||||||||||
Third-party
managed acres
|
- | 267,000 | - | 267,000 | ||||||||||||
Capital
expenditures ($000's)
|
672 | 2,641 | 2,863 | 6,070 | ||||||||||||
Depletion
($000's)
|
552 | 378 | 2,001 | 3,915 | ||||||||||||
Depreciation
and amortization ($000's)
|
195 | 195 | 810 | 774 | ||||||||||||
Debt
to total capitalization (excludes noncontrolling interest)
|
26 | % | 25 | % | 26 | % | 25 | % |
QUARTER
TO QUARTER COMPARISONS
|
||||||||
(Amounts
in $000's except per unit data)
|
||||||||
Q4
2009 vs. Q4 2008
|
Q4
2009 vs. Q3 2009
|
|||||||
Total
|
Total
|
|||||||
Net
income (loss) attributable to Pope Resources' unitholders:
|
||||||||
4th
Quarter 2009
|
$ | (376 | ) | $ | (376 | ) | ||
3rd
Quarter 2009
|
920 | |||||||
4th
Quarter 2008
|
(1,439 | ) | ||||||
Variance
|
$ | 1,063 | $ | (1,296 | ) | |||
Detail
of earnings variance:
|
||||||||
Fee
Timber
|
||||||||
Log
price realizations (A)
|
$ | (806 | ) | $ | 275 | |||
Log
volumes (B)
|
4,015 | 1,476 | ||||||
Depletion
|
(524 | ) | (136 | ) | ||||
Production
costs
|
(1,278 | ) | (420 | ) | ||||
Other
Fee Timber
|
151 | 146 | ||||||
Timberland
Management & Consulting
|
||||||||
Management
fee changes
|
(208 | ) | (20 | ) | ||||
Other
Timberland Mgmnt & Consulting
|
135 | 6 | ||||||
Real
Estate
|
||||||||
Environmental
remediation liability
|
(30 | ) | (30 | ) | ||||
Land
and conservation easement sales
|
(719 | ) | (2,906 | ) | ||||
Timber
depletion on HBU sale
|
346 | (6 | ) | |||||
Other
Real Estate
|
349 | (170 | ) | |||||
General
& administrative costs
|
(163 | ) | (408 | ) | ||||
Net
interest expense
|
(99 | ) | 24 | |||||
Debt
extinguishment costs
|
- | 1,137 | ||||||
Other
(taxes, noncontrolling int., impairment)
|
(106 | ) | (264 | ) | ||||
Total
change in earnings
|
$ | 1,063 | $ | (1,296 | ) |