SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Current Report Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported) July 25, 2013
Pope Resources, A Delaware Limited Partnership
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation or organization) |
91-1313292 (I.R.S. Employer Identification No.) |
19550 Seventh Avenue NE Suite 200, Poulsbo, Washington 98370
(Address of principal executive offices) (ZIP Code)
Registrant's telephone number, including area code (360) 697-6626
NOT APPLICABLE
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (SEE General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange (17 CFR 240.14d-(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
INFORMATION TO BE INCLUDED IN THE REPORT
Item 2.02: RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On July 25, 2013, the registrant issued a press release relating to its earnings for the quarter ended June 30, 2013. A copy of that press release is furnished herewith as Exhibit 99.1.
Item 9.01. FINANCIAL STATEMENTS AND EXHIBITS
Exhibit No. | Description |
99.1 | Press release of the registrant dated July 25, 2013 |
SIGNATURES
Pursuant to the requirements of Section 13 of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
POPE RESOURCES, A DELAWARE LIMITED PARTNERSHIP | ||
DATE: July 25, 2013 | 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 |
Pope Resources Reports Second Quarter Income Of $6.1 Million
POULSBO, Wash., July 25, 2013 /PRNewswire/ -- Pope Resources (NASDAQ:POPE) reported net income attributable to unitholders of $6.1 million, or $1.34 per diluted ownership unit, on revenue of $23.2 million for the quarter ended June 30, 2013. This compares to a net loss attributable to unitholders of $9.3 million, or $2.14 per diluted ownership unit, on revenue of $17.8 million for the comparable period in 2012.
Net income for the six months ended June 30, 2013 totaled $9.6 million, or $2.11 per diluted ownership unit, on revenue of $39.9 million. Net loss for the corresponding period in 2012 totaled $8.1 million, or $1.87 per diluted ownership unit, on revenue of $26.6 million.
Results for both the second quarter and first half of 2012 were impacted by a $12.5 million non-cash addition to our environmental remediation accrual at Port Gamble, Washington. Adjusted net income, which excludes the environmental charge of $12.5 million, was $3.2 million, or $0.71 per diluted ownership unit, for the second quarter of 2012 and $4.4 million, or $0.97 per diluted ownership unit, for the six months ended June 30, 2012.
Cash provided by operations for the quarter ended June 30, 2013 was $12.5 million, compared to $6.7 million for the second quarter of 2012. For the six months ended June 30, 2013, cash provided by operations was $17.0 million, compared to $8.7 million for year-to-date 2012 results.
"We enjoyed improved quarterly and year-to-date earnings compared to 2012 as a result of the continued recovery in housing starts and a strong export log market," said David L. Nunes, President and CEO. "In addition, we completed a conservation land sale in the second quarter of 2013 that was a significant contributor to the improved quarterly results."
Second quarter and year-to-date highlights
Second quarter and year-to-date operating results
Fee Timber:
Fee Timber operating income for the second quarter of 2013 was $5.2 million compared to $5.4 million for the second quarter of 2012. This decline in segment operating income was due to the combination of heavier mix of harvest from the Fund properties, which carry a higher depletion expense, and the reduced volume of timber deed sales in 2013. Our harvest volume for Q2 2013 was down 11% from the comparable period in 2012 as a result of heavier Q1 2013 log production, where we front-loaded our planned annual harvest to take advantage of strong pricing and our high proportion of low-elevation timberlands that allow for winter logging. This contrasted with the harvest pattern of 2012 where volume was relatively lighter in Q1 in response to soft log pricing, followed by a very strong volume in Q2 to meet improving demand. Notwithstanding the reduced harvest volume and a higher proportion of lower-valued whitewoods in Q2 2013 relative to 2012, these factors were fully offset by an $88 per MBF, or 17% increase, in log prices.
For the first six months of 2013, Fee Timber operating income was $11.6 million compared to $8.6 million in 2012. This 35% increase was due to both a 19% increase in harvest volume harvest volume and a $74 per MBF, or 14% increase in log prices in 2013 compared to 2012. These factors more than offset a heavier 2013 mix of harvest from Fund properties, a higher proportion of whitewood harvest volume in 2013, and reduced volume of timber deed sales in 2013.
Timberland Management & Consulting (TM&C):
Our TM&C segment generates revenue by managing three private equity timber funds, which are consolidated into the Partnership's financial statements due to the Partnership's role as general partner or managing member of the funds. Consolidating these funds into the Partnership's financial statements results in the accounting elimination of all management fees earned by the Partnership, with a corresponding decrease in operating expenses in the Fee Timber segment. Following this consolidation for external reporting purposes, we eliminated $740,000 and $612,000 of timber fund management fees for the quarters ended June 30, 2013 and June 30, 2012, respectively. TM&C thus had no reportable revenue in the second quarter of either 2013 or 2012. Operating losses generated by the TM&C segment for the quarters ended June 30, 2013 and 2012 totaled $497,000 and $423,000, respectively, after eliminating revenue earned from managing the funds.
Similarly, due to this consolidation for external reporting purposes, we eliminated $1.4 million and $1.1 million of timber fund management fees for the six months ended June 30, 2013 and June 30, 2012, respectively. TM&C thus had no reportable revenue in the first six months of either 2013 or 2012. Operating losses generated by the TM&C segment for the six months ended June 30, 2013 and 2012 totaled $1.0 million and $807,000, respectively, after eliminating revenue earned from managing the funds. For both the quarter and year-to-date periods, expenses for this segment are higher on a year-over-year basis and this increase is attributable to an increase in the scale of timber fund acres under management, although on a per acre basis expenses have reduced as we benefit from scaling the business.
Our three funds collectively own 80,000 acres and have $233 million in assets under management. Following Fund III's final close in the third quarter of 2012 and the fourth quarter 2012 acquisition of its first property, this fund has $134 million of its original $180 million capital commitment remaining to invest. Our portion of this remaining capital commitment is $6.7 million, which will be drawn down as properties are acquired over the fund's three-year drawdown period which began on July 31, 2012.
Real Estate:
Operating income of $3.3 million posted by our Real Estate segment for the second quarter of 2013 was heavily impacted by the conservation land sale mentioned above and compared favorably to the operating loss of $13.1 million for the second quarter of 2012, of which $12.5 million was attributable to the increase in the accrual for environmental remediation liabilities at Port Gamble.
For the first six months of 2013, the Real Estate segment earned operating income of $2.5 million compared to an operating loss of $13.7 million for the first six months of 2012. This large swing in segment results between year-to-date periods is attributable to the same factors cited in the previous paragraph when discussing comparative quarterly performance.
General & Administrative (G&A):
G&A expenses for Q2 2013 were $1.2 million which is higher than the $1.0 million reported for Q2 2012. For the first half of 2013, G&A expenses were $2.4 million compared to $2.2 million for the first half of 2012. The increase between 2012 and 2013 in G&A expenses for both the quarterly and year-to-date periods was due to the combination of higher non-cash equity compensation expense related to a strong unit price and professional fees incurred for non-recurring projects.
Outlook
We expect our harvest volume for the year to be between 88 and 91 MMBF, depending on log market conditions for the balance of the year. This harvest volume total for 2013 includes the aforementioned 0.6 MMBF timber deed sale in the second quarter.
Further, we anticipate that a number of land sales currently in the pipeline to close in 2013 will boost net income for 2013 significantly above 2012 levels.
The financial schedules attached to this earnings release provide detail on individual segment results and operating statistics.
About Pope Resources
Pope Resources, a publicly traded limited partnership and its subsidiaries Olympic Resource Management and Olympic Property Group, own or manage 193,000 acres of timberland and development property in Washington, Oregon, and California. We also manage, co-invest in, and consolidate three timberland investment funds, for which we earn management fees. These timberland investment vehicles provide an efficient means of investing our own capital in Pacific Northwest timberland while earning fees from managing these vehicles for the third-party investors. The company and its predecessor companies have owned and managed timberlands and development properties for more than 150 years. Additional information on the company can be found at www.poperesources.com. The contents of our website are not incorporated into this release or into our filings with the Securities and Exchange Commission.
Forward Looking Statements
This press release contains a number of projections and statements about our expected financial condition, operating results, business plans and objectives. These statements reflect management's estimates based on current goals and its expectations about future developments. Because these statements describe our goals, objectives, and anticipated performance, they are inherently uncertain, and some or all of these statements may not come to pass. Accordingly, they should not be interpreted as promises of future management actions or financial performance. Our future actions and actual performance will vary from current expectations and under various circumstances the results of these variations may be material and adverse. Some of the factors that may cause actual operating results and financial condition to fall short of expectations include our ability to accurately estimate the cost of ongoing and changing environmental remediation obligations; our ability to consummate various real estate transactions currently under contract or in negotiation on the terms management expects; conditions in the housing construction and wood-products markets, both domestically and globally, that affect demand for our products; factors that affect our ability to anticipate and respond adequately to fluctuations in the market prices for our products; environmental and land use regulations that limit our ability to harvest timber and develop property, including changes in those regulations; conditions affecting credit markets as they affect the availability of capital and costs of borrowing; labor, equipment and transportation costs that affect our net income; the impacts of natural disasters on our timberlands and on surrounding areas; and our ability to discover and to accurately estimate liabilities associated with our properties. Other factors are set forth in that part of our Annual Report on Form 10-K entitled "Risk Factors."
Other issues that may have an adverse and material impact on our business, operating results, and financial condition include those risks and uncertainties discussed in our other filings with the Securities and Exchange Commission. Forward-looking statements in this release are made only as of the date shown above, and we cannot undertake to update these statements.
Pope Resources, A Delaware Limited Partnership | |||||||||
Unaudited | |||||||||
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) | |||||||||
(all amounts in $000's, except per unit amounts) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended June 30, |
| Six months ended June 30, | ||||
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
Revenue |
| $23,197 |
| $17,790 |
| $39,915 |
| $26,594 | |
Costs and expenses: |
|
|
|
|
|
|
|
| |
| Cost of sales |
| (12,085) |
| (10,701) |
| (20,949) |
| (15,120) |
| Operating expenses |
| (4,253) |
| (3,739) |
| (8,349) |
| (7,054) |
| Real estate environmental remediation |
| - |
| (12,500) |
| - |
| (12,500) |
Operating income |
| $6,859 |
| ($9,150) |
| $10,617 |
| ($8,080) | |
| Interest expense, net |
| (343) |
| (375) |
| (698) |
| (768) |
Income (loss) before income taxes |
| 6,516 |
| (9,525) |
| 9,919 |
| (8,848) | |
Income tax benefit (expense) |
| 2 |
| (170) |
| 16 |
| (134) | |
Net income (loss) |
| 6,518 |
| (9,695) |
| 9,935 |
| (8,982) | |
| Net income (loss) attributable to noncontrolling interests |
| (390) |
| 400 |
| (323) |
| 893 |
Net income (loss) attributable to Pope Resources' unitholders |
| 6,128 |
| ($9,295) |
| $9,612 |
| (8,089) | |
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average units outstanding |
| 4,369 |
| 4,351 |
| 4,367 |
| 4,348 | |
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per unit |
| $1.34 |
| ($2.14) |
| $2.11 |
| ($1.87) | |
|
|
|
|
|
|
|
|
|
|
| |||||||||||
CONDENSED CONSOLIDATING BALANCE SHEETS | |||||||||||
(all amounts in $000's) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, 2013 |
| December 31, 2012 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
| Pope |
| ORM
|
| Consolidating Entries |
| Consolidated |
|
| |
| Cash and cash equivalents |
| $10,581 |
| $745 |
| $- |
| $11,326 |
| $3,779 |
| Other current assets |
| 4,907 |
| 982 |
| (628) |
| 5,261 |
| 3,475 |
| Total current assets |
| 15,488 |
| 1,727 |
| (628) |
| 16,587 |
| 7,254 |
| Timber and roads, net |
| 32,153 |
| 144,808 |
| - |
| 176,961 |
| 183,287 |
| Timberlands |
| 14,414 |
| 26,312 |
| - |
| 40,726 |
| 41,201 |
| Buildings and equipment, net |
| 6,021 |
| - |
| - |
| 6,021 |
| 6,154 |
| Land held for development |
| 29,187 |
| - |
| - |
| 29,187 |
| 29,039 |
| Investment in ORM Timber Funds |
| 26,921 |
| - |
| (26,921) |
| - |
| - |
| Other assets |
| 372 |
| 104 |
| - |
| 476 |
| 564 |
| Total |
| $124,556 |
| $172,951 |
| ($27,549) |
| $269,958 |
| $267,499 |
Liabilities and equity: |
|
|
|
|
|
|
|
|
|
| |
| Current liabilities |
| 6,381 |
| 1,602 |
| ($628) |
| $7,355 |
| 6,847 |
| Current portion of long-term debt |
| 104 |
| 19 |
| - |
| 123 |
| 125 |
| Current portion of environmental remediation |
| 497 |
| - |
| - |
| 497 |
| 750 |
| Total current liabilities |
| 6,982 |
| 1,621 |
| (628) |
| 7,975 |
| 7,722 |
| Long-term debt |
| 32,655 |
| 11,000 |
| - |
| 43,655 |
| 43,710 |
| Environmental remediation |
| 13,192 |
| - |
| - |
| 13,192 |
| 13,193 |
| Other long-term liabilities |
| 167 |
| - |
| - |
| 167 |
| 233 |
| Total liabilities |
| 52,996 |
| 12,621 |
| (628) |
| 64,989 |
| 64,858 |
| Partners' capital |
| 71,560 |
| 160,330 |
| (161,532) |
| 70,358 |
| 64,223 |
| Noncontrolling interests |
| - |
| - |
| 134,611 |
| 134,611 |
| 138,418 |
| Total |
| $124,556 |
| $172,951 |
| ($27,549) |
| $269,958 |
| $267,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
RECONCILIATION BETWEEN NET INCOME (LOSS) ATTRIBUTABLE TO UNITHOLDERS AND | ||||||||||
ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO UNITHOLDERS, INCLUDING PER UNIT AMOUNTS | ||||||||||
(all amounts in $000's) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended June 30, |
| Six months ended June 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
Reported GAAP net income (loss) attributable to unitholders |
|
| $6,128 |
| ($9,295) |
| $9,612 |
| ($8,089) | |
Added back: |
|
|
|
|
|
|
|
|
| |
| Environmental remediation |
|
| - |
| 12,500 |
| - |
| 12,500 |
| Adjusted net income attributable to unitholders* |
|
| $6,128 |
| $3,205 |
| $9,612 |
| $4,411 |
|
|
|
|
|
|
|
|
|
|
|
Per unit amounts: |
|
|
|
|
|
|
|
|
| |
Reported GAAP basic and diluted net income (loss) per unit |
|
| $1.34 |
| ($2.14) |
| $2.11 |
| ($1.87) | |
Added back: |
|
|
|
|
|
|
|
|
| |
| Environmental remediation |
|
| - |
| 2.85 |
| - |
| 2.84 |
| Adjusted basic and diluted net income per unit* |
|
| $1.34 |
| $0.71 |
| $2.11 |
| $0.97 |
| ||||||||||
*Pursuant to Regulation G, we are providing disclosure of the reconciliation of reported non-GAAP financial measures to their most directly comparable financial measures reported on a GAAP basis. We believe that consideration of these non-GAAP financial measures may be important to investors to understand operating results excluding environmental charges. | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
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, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
| $6,518 |
| ($9,695) |
| 9,935 |
| ($8,982) | |
Added back: |
|
|
|
|
|
|
|
|
| |
| Depletion |
|
| 4,058 |
| 3,747 |
| 6,742 |
| 5,133 |
| Depreciation and amortization |
|
| 175 |
| 167 |
| 345 |
| 337 |
| Equity-based compensation |
|
| 227 |
| 148 |
| 763 |
| 519 |
| Capitalized development activities |
|
| (1,166) |
| (277) |
| (1,491) |
| (482) |
| Deferred taxes |
|
| (65) |
| 40 |
| (97) |
| 17 |
| Cost of land sold |
|
| 934 |
| - |
| 940 |
| - |
| Disposal of capital assets |
|
| - |
| - |
| 57 |
| - |
| Change in operating accounts |
|
| 1,780 |
| 12,522 |
| (184) |
| 12,134 |
| Cash provided by operations |
|
| $12,461 |
| $6,652 |
| $17,010 |
| $8,676 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
SEGMENT INFORMATION | |||||||||||
(all amounts in $000's) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended June 30, |
| Six months ended June 30, |
| ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
| |
| Partnership Fee Timber |
|
| $8,412 |
| $11,631 |
| $19,476 |
| $18,600 |
|
| Funds Fee Timber |
|
| 8,700 |
| 5,819 |
| 14,078 |
| 7,355 |
|
| Total Fee Timber |
|
| 17,112 |
| 17,450 |
| 33,554 |
| 25,955 |
|
| Timberland Management & Consulting (TM&C) |
|
| - |
| - |
| - |
| - |
|
| Real Estate |
|
| 6,085 |
| 340 |
| 6,361 |
| 639 |
|
| Total |
|
| 23,197 |
| 17,790 |
| 39,915 |
| 26,594 |
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
| |
| Fee Timber |
|
| 5,248 |
| 5,409 |
| 11,562 |
| 8,584 |
|
| TM&C |
|
| (497) |
| (423) |
| (1,009) |
| (807) |
|
| Real Estate |
|
| 3,346 |
| (13,132) |
| 2,495 |
| (13,689) |
|
| General & administrative |
|
| (1,238) |
| (1,004) |
| (2,431) |
| (2,168) |
|
| Total |
|
| $6,859 |
| ($9,150) |
| $10,617 |
| ($8,080) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
SELECTED STATISTICS | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended June 30, |
| Six months ended June 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
Log sale volumes by species (million board feet): |
|
|
|
|
|
|
|
|
| |
Sawlogs |
|
|
|
|
|
|
|
|
| |
| Douglas-fir |
|
| 15.7 |
| 19.3 |
| 34.0 |
| 30.4 |
| Whitewood |
|
| 6.1 |
| 5.8 |
| 9.6 |
| 6.7 |
| Cedar |
|
| 0.4 |
| 0.3 |
| 0.8 |
| 0.4 |
| Hardwood |
|
| 0.8 |
| 1.1 |
| 1.4 |
| 1.5 |
Pulpwood |
|
|
|
|
|
|
|
|
| |
| All species |
|
| 3.9 |
| 3.7 |
| 7.5 |
| 5.7 |
Total |
|
| 26.9 |
| 30.2 |
| 53.3 |
| 44.7 | |
|
|
|
|
|
|
|
|
|
|
|
Log sale volumes by destination (million board feet): |
|
|
|
|
|
|
|
|
| |
| Export |
|
| 9.0 |
| 4.7 |
| 15.8 |
| 12.0 |
| Domestic |
|
| 13.2 |
| 20.7 |
| 28.6 |
| 25.5 |
| Hardwood |
|
| 0.8 |
| 1.1 |
| 1.4 |
| 1.5 |
| Pulpwood |
|
| 3.9 |
| 3.7 |
| 7.5 |
| 5.7 |
Subtotal log sale volumes |
|
| 26.9 |
| 30.2 |
| 53.3 |
| 44.7 | |
| Timber deed sale |
|
| 0.6 |
| 4.4 |
| 0.6 |
| 4.4 |
Total |
|
| 27.5 |
| 34.6 |
| 53.9 |
| 49.1 | |
|
|
|
|
|
|
|
|
|
|
|
Average price realizations by species (per thousand board feet): |
|
|
|
|
|
|
|
|
| |
Sawlogs |
|
|
|
|
|
|
|
|
| |
| Douglas-fir |
|
| 697 |
| 571 |
| 682 |
| 577 |
| Whitewood |
|
| 620 |
| 500 |
| 608 |
| 498 |
| Cedar |
|
| 1,253 |
| 1,037 |
| 1,189 |
| 1,014 |
| Hardwood |
|
| 521 |
| 598 |
| 520 |
| 595 |
Pulpwood |
|
|
|
|
|
|
|
|
| |
| All species |
|
| 265 |
| 323 |
| 275 |
| 356 |
Overall |
|
| 620 |
| 532 |
| 615 |
| 541 | |
|
|
|
|
|
|
|
|
|
|
|
Average price realizations by destination (per thousand board feet): |
|
|
|
|
|
|
|
|
| |
| Export |
|
| 724 |
| 565 |
| 702 |
| 592 |
| Domestic |
|
| 660 |
| 559 |
| 661 |
| 556 |
| Hardwood |
|
| 521 |
| 598 |
| 520 |
| 595 |
| Pulpwood |
|
| 265 |
| 323 |
| 275 |
| 356 |
Overall log sales |
|
| 620 |
| 532 |
| 615 |
| 541 | |
Timber deed sale |
|
| 211 |
| 231 |
| 211 |
| 231 | |
|
|
|
|
|
|
|
|
|
|
|
Owned timber acres |
|
| 111,000 |
| 114,000 |
| 111,000 |
| 114,000 | |
Acres owned by Funds |
|
| 80,000 |
| 61,000 |
| 80,000 |
| 61,000 | |
Depletion per MBF -Partnership Tree Farms |
|
| 57 |
| 59 |
| 56 |
| 59 | |
Depletion per MBF -Fund Tree Farms |
|
| 207 |
| 209 |
| 199 |
| 216 | |
Capital and development expenditures ($000's) |
|
| 1,970 |
| 681 |
| 2,528 |
| 1,258 | |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
QUARTER TO QUARTER COMPARISONS |
| ||||||
(Amounts in $000's except per unit data) |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| Q2 2013 vs. |
| Q2 2013 vs. |
|
|
|
|
| Q2 2012 |
| Q1 2013 |
|
Net income (loss) attributable to Pope Resources' unitholders: |
|
|
|
|
|
| |
| 2nd Quarter 2013 |
|
| $6,128 |
| $6,128 |
|
| 1st Quarter 2013 |
|
|
|
| 3,484 |
|
| 2nd Quarter 2012 |
|
| (9,295) |
|
|
|
| Variance |
|
| $15,423 |
| $2,644 |
|
|
|
|
|
|
|
|
|
Detail of earnings variance: |
|
|
|
|
|
| |
Fee Timber |
|
|
|
|
|
| |
| Log volumes (A) |
|
| ($1,764) |
| $259 |
|
| Log price realizations (B) |
|
| 2,344 |
| 259 |
|
| Timber deed sale |
|
| (908) |
| 118 |
|
| Production costs |
|
| 166 |
| (549) |
|
| Depletion |
|
| (16) |
| (1,079) |
|
| Other Fee Timber |
|
| 17 |
| (74) |
|
Timberland Management & Consulting |
|
|
|
|
|
| |
| Other Timberland Mgmt. & Consulting |
|
| (74) |
| 15 |
|
Real Estate |
|
|
|
|
|
| |
| Land sales |
|
| 4,253 |
| 4,260 |
|
| Timber depletion on land sale |
|
| (295) |
| (295) |
|
| Other Real Estate |
|
| 20 |
| 232 |
|
| Environmental remediation costs |
|
| 12,500 |
| - |
|
General & administrative costs |
|
| (234) |
| (45) |
| |
Net interest expense |
|
| 32 |
| 12 |
| |
Taxes |
|
| 172 |
| (12) |
| |
Noncontrolling interest |
|
| (790) |
| (457) |
| |
Total variance |
|
| $15,423 |
| $2,644 |
|
|
| ||||||
| (A) Volume variance calculated by extending change in sales volume by the average log sales price for the comparison period. | ||||||
| (B) Price variance calculated by extending the change in average realized price by current period volume. | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONTACT: Tom Ringo, VP & CFO, 360.697.6626, Fax 360.697.1156