Delaware
(State
or other jurisdiction of
incorporation
or organization)
|
91-1313292
(I.R.S.
Employer
Identification
No.)
|
POPE
RESOURCES, A DELAWARE LIMITED
PARTNERSHIP
|
|||
DATE:
July 29, 2009
|
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
|
Contact: Tom
Ringo
VP
& CFO
360.697.6626
Fax
360.697.1156
|
|
NEWS
RELEASE
|
|
FOR IMMEDIATE RELEASE | Nasdaq:POPE |
Pope
Resources, A Delaware Limited Partnership
|
||||||||||||||||
Unaudited
|
||||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(all
amounts in $000's, except per unit amounts)
|
||||||||||||||||
Three
months ended June 30,
|
Six
months ended June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues
|
$ | 3,666 | $ | 11,252 | $ | 8,645 | $ | 17,592 | ||||||||
Costs
and expenses:
|
||||||||||||||||
Cost
of sales
|
(1,882 | ) | (6,289 | ) | (4,080 | ) | (8,968 | ) | ||||||||
Operating
expenses
|
(2,508 | ) | (3,348 | ) | (5,330 | ) | (6,304 | ) | ||||||||
Operating
income (loss)
|
(724 | ) | 1,615 | (765 | ) | 2,320 | ||||||||||
Interest
income
|
63 | 218 | 132 | 613 | ||||||||||||
Interest
expense
|
(593 | ) | (606 | ) | (1,210 | ) | (1,240 | ) | ||||||||
Capitalized
interest
|
313 | 311 | 618 | 619 | ||||||||||||
Gain
on SLARS redemption
|
3 | - | 3 | - | ||||||||||||
SLARS
impairment
|
- | - | (60 | ) | - | |||||||||||
Income
(loss) before income taxes
|
(938 | ) | 1,538 | (1,282 | ) | 2,312 | ||||||||||
Income
tax expense
|
(5 | ) | - | (5 | ) | (57 | ) | |||||||||
Net
income (loss)
|
(943 | ) | 1,538 | (1,287 | ) | 2,255 | ||||||||||
Net
loss attributable to noncontrolling interest Timber Fund I,
LP
|
240 | 145 | 459 | 369 | ||||||||||||
Net
loss attributable to noncontrolling interest Timber Fund II,
Inc.
|
10 | - | 12 | - | ||||||||||||
Net
income (loss) attributable to Pope Resources' unitholders
|
$ | (693 | ) | $ | 1,683 | $ | (816 | ) | $ | 2,624 | ||||||
Average
units outstanding - Basic
|
4,529 | 4,583 | 4,561 | 4,601 | ||||||||||||
Average
units outstanding - Diluted
|
4,529 | 4,678 | 4,561 | 4,699 | ||||||||||||
Basic
net income (loss) per unit
|
$ | (0.16 | ) | $ | 0.36 | $ | (0.18 | ) | $ | 0.56 | ||||||
Diluted
net income (loss) per unit
|
$ | (0.16 | ) | $ | 0.36 | $ | (0.18 | ) | $ | 0.55 |
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
(all
amounts in $000's)
|
||||||||
30-Jun-09
|
31-Dec-08
|
|||||||
Assets:
|
||||||||
Pope
Resources cash and cash equivalents
|
$ | 9,444 | $ | 15,931 | ||||
ORM
Timber Funds cash and cash equivalents
|
1,939 | 2,047 | ||||||
Cash
and cash equivalents
|
11,383 | 17,978 | ||||||
Other
current assets
|
1,466 | 1,868 | ||||||
Total
current assets
|
12,849 | 19,846 | ||||||
Roads
and timber, net
|
91,889 | 92,753 | ||||||
Properties
and equipment, net
|
48,949 | 47,946 | ||||||
Auction
rate securities
|
3,678 | 3,619 | ||||||
Other
assets
|
1,667 | 1,247 | ||||||
Total
|
$ | 159,032 | $ | 165,411 | ||||
Liabilities
and equity:
|
||||||||
Current
liabilities
|
$ | 2,877 | $ | 3,581 | ||||
Long-term
debt, excluding current portion
|
26,865 | 28,169 | ||||||
Other
long-term liabilities
|
1,326 | 1,490 | ||||||
Total
liabilities
|
31,068 | 33,240 | ||||||
Partners'
capital
|
83,635 | 87,817 | ||||||
Accumulated
other comprehensive income
|
141 | - | ||||||
Noncontrolling
interests
|
44,188 | 44,354 | ||||||
Total
|
$ | 159,032 | $ | 165,411 |
RECONCILIATION
BETWEEN NET INCOME (LOSS) AND CASH FLOWS FROM OPERATIONS
|
|||||||||||||||||
(all
amounts in $000's)
|
|||||||||||||||||
Three
months ended June 30,
|
Six
months ended June 30,
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
||||||||||||||
Net
income (loss)
|
$ | (943 | ) | $ | 1,538 | $ | (1,287 | ) | $ | 2,255 | |||||||
Added
back:
|
|||||||||||||||||
Depletion
|
464 | 1,083 | 1,033 | 1,738 | |||||||||||||
Timber
depletion on HBU sale
|
- | - | - | 126 | |||||||||||||
SLARS
activity
|
(3 | ) | - | 57 | - | ||||||||||||
Depreciation
and amortization
|
202 | 197 | 405 | 385 | |||||||||||||
Unit
compensation
|
144 | 93 | 303 | 206 | |||||||||||||
Deferred
taxes
|
(109 | ) | - | (109 | ) | - | |||||||||||
Cost
of land sold
|
116 | 2,344 | 116 | 2,517 | |||||||||||||
Change
in operating accounts
|
(850 | ) | (113 | ) | (733 | ) | (1,588 | ) | |||||||||
Cash
provided by (used in) operations
|
$ | (979 | ) | $ | 5,142 | $ | (215 | ) | $ | 5,639 |
SEGMENT
INFORMATION
|
||||||||||||||||
(all
amounts in $000's)
|
||||||||||||||||
Three
months ended June 30,
|
Six
months ended June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenues:
|
||||||||||||||||
Pope
Resources Fee Timber
|
$ | 2,754 | $ | 7,341 | $ | 7,274 | $ | 12,793 | ||||||||
ORM
Timber Funds
|
- | 2,747 | 1 | 2,855 | ||||||||||||
Total
Fee Timber
|
2,754 | 10,088 | 7,275 | 15,648 | ||||||||||||
Timberland
Management & Consulting (TM&C)
|
303 | 254 | 511 | 478 | ||||||||||||
Real
Estate
|
609 | 910 | 859 | 1,466 | ||||||||||||
Total
|
3,666 | 11,252 | 8,645 | 17,592 | ||||||||||||
Operating
income (loss):
|
||||||||||||||||
Fee
Timber
|
312 | 2,960 | 1,678 | 5,241 | ||||||||||||
TM&C
|
59 | (123 | ) | (45 | ) | (321 | ) | |||||||||
Real
Estate
|
(194 | ) | (206 | ) | (653 | ) | (706 | ) | ||||||||
General
& administrative
|
(901 | ) | (1,016 | ) | (1,745 | ) | (1,894 | ) | ||||||||
Total
|
$ | (724 | ) | $ | 1,615 | $ | (765 | ) | $ | 2,320 |
SELECTED
STATISTICS
|
||||||||||||||||
Three
months ended
|
Six
months ended
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Log
sale volumes (thousand board feet):
|
||||||||||||||||
Sawlogs
|
||||||||||||||||
Douglas-fir
|
4,953 | 8,928 | 12,483 | 16,129 | ||||||||||||
Whitewood
|
207 | 1,230 | 272 | 1,742 | ||||||||||||
Cedar
|
180 | 392 | 244 | 460 | ||||||||||||
Hardwood
|
271 | 451 | 390 | 652 | ||||||||||||
Pulp
|
||||||||||||||||
All
species
|
1,509 | 3,461 | 2,476 | 4,987 | ||||||||||||
Total
|
7,120 | 14,462 | 15,865 | 23,970 | ||||||||||||
Average
price realizations (per thousand board feet):
|
||||||||||||||||
Sawlogs
|
||||||||||||||||
Douglas-fir
|
343 | 525 | 443 | 546 | ||||||||||||
Whitewood
|
290 | 416 | 294 | 432 | ||||||||||||
Cedar
|
867 | 1,222 | 850 | 1,227 | ||||||||||||
Hardwood
|
430 | 671 | 443 | 661 | ||||||||||||
Pulp
|
||||||||||||||||
All
species
|
247 | 366 | 239 | 363 | ||||||||||||
Overall
|
338 | 501 | 415 | 516 | ||||||||||||
Owned
timber acres
|
114,000 | 114,000 | 114,000 | 114,000 | ||||||||||||
Acres
under management
|
291,000 | 291,000 | 291,000 | 291,000 | ||||||||||||
Capital
expenditures ($000's)
|
924 | 301 | 1,704 | 2,286 | ||||||||||||
Depletion
($000's)
|
464 | 1,083 | 1,033 | 1,864 | ||||||||||||
Depreciation
and amortization ($000's)
|
202 | 197 | 405 | 385 | ||||||||||||
Debt
to total capitalization (excludes noncontrolling interest)
|
25 | % | 24 | % | 25 | % | 24 | % |
QUARTER
TO QUARTER COMPARISONS
|
||||||||
(Amounts
in $000's except per unit data)
|
||||||||
Q2
2009 vs. Q2 2008
|
Q2
2009 vs. Q1 2009
|
|||||||
Total
|
Total
|
|||||||
Net
income (loss) attributable to Pope Resources' unitholders:
|
||||||||
2nd
Quarter 2009
|
$ | (693 | ) | $ | (693 | ) | ||
1st
Quarter 2009
|
(123 | ) | ||||||
2nd
Quarter 2008
|
1,683 | |||||||
Variance
|
$ | (2,376 | ) | $ | (570 | ) | ||
Detail
of earnings variance:
|
||||||||
Fee
Timber
|
||||||||
Log
price realizations (A)
|
$ | (1,164 | ) | $ | (990 | ) | ||
Log
volumes (B)
|
(3,682 | ) | (775 | ) | ||||
Depletion
|
619 | 105 | ||||||
Production
costs
|
1,585 | 369 | ||||||
Other
Fee Timber
|
(6 | ) | 237 | |||||
Timberland
Management & Consulting
|
||||||||
Management
fee changes
|
95 | 95 | ||||||
Other
Timberland Mgmnt & Consulting
|
87 | 68 | ||||||
Real
Estate
|
||||||||
Land
sales
|
(316 | ) | 140 | |||||
Other
Real Estate
|
328 | 125 | ||||||
General
& administrative costs
|
115 | (57 | ) | |||||
Net
interest expense
|
(140 | ) | 26 | |||||
Other
(taxes, noncontrolling int., impairment)
|
103 | 87 | ||||||
Total
change in earnings
|
$ | (2,376 | ) | $ | (570 | ) | ||
(A)
Price variance calculated by extending the change in average realized
price by current period volume.
|
||||||||
(B)
Volume variance calculated by extending change in sales volume by the
average log sales price for the comparison period.
|