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) January 29, 2014
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.) |
19950 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 |
Act (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 January 29, 2014, the registrant issued a press release relating to its earnings for the quarter ended December 31, 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 January 29, 2014 |
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: January 29, 2014 | 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 |
Exhibit 99.1
Press Release of the Registrant dated January 29, 2014
Pope Resources Reports Fourth Quarter Income Of $3.6 Million
POULSBO, Wash., Jan. 29, 2014 /PRNewswire/ -- Pope Resources (NASDAQ:POPE) reported net income attributable to unitholders of $3.6 million, or $0.81 per diluted ownership unit, on revenue of $19.1 million for the quarter ended December 31, 2013. This compares to a net loss attributable to unitholders of $295,000, or $0.07 per diluted ownership unit, on revenue of $12.9 million for the comparable period in 2012.
Net income attributable to unitholders for the year ended December 31, 2013 totaled $13.1 million, or $2.96 per diluted ownership unit, on revenue of $70.7 million. For the year ended December 31, 2012 the Partnership reported a net loss attributable to unitholders of $4.7 million, or a $1.11 loss per diluted ownership unit, on revenue of $54.0 million. Results for 2012 were impacted by a $12.5 million charge for environmental remediation liabilities at Port Gamble, Washington. Adjusted net income, which excludes the environmental charge of $12.5 million, was $7.8 million, or $1.72 per diluted ownership unit, for the year ended December 31, 2012.
Cash provided by operations for the quarter ended December 31, 2013 was $4.7 million, compared to $4.3 million for the fourth quarter of 2012. For the year ended December 31, 2013, cash provided by operations was $17.9 million, compared to $16.2 million in 2012.
"Gradually improving domestic housing starts and steady export log demand drove strong log prices for the quarter and the year," said David L. Nunes, President and CEO. "These market forces allowed us to increase our harvest volume, capturing previously deferred volume. Our Real Estate segment also benefited from improved market conditions as revenue for 2013 was nearly double the level of 2012. Together, these factors combined for a record year of revenue for the Partnership and they laid the groundwork for a promising 2014 as we anticipate healthy prices for our logs and a string of real estate sales flowing from our Gig Harbor project."
Fourth quarter and year-to-date highlights
Fourth quarter and year-to-date operating results
Fee Timber:
Fee Timber operating income for the fourth quarter of 2013 was $3.1 million compared to $1.6 million for the fourth quarter of 2012. This increase in segment operating income was due to a $96 per MBF, or 18%, increase in log prices offset somewhat by Q4 2013 harvest volume being 1% lower than Q4 2012 and a slightly heavier mix of harvest from the Fund properties in Q4 2013 which carry a higher rate of depletion expense.
Fee Timber operating income for 2013 increased to $16.2 million from $11.9 million in 2012. This 36% increase was due to a $77 per MBF, or 14%, increase in log prices and a 9% increase in harvest volume in 2013 when compared to 2012. These factors more than offset a heavier 2013 mix of harvest from Fund properties, a slightly higher proportion of whitewood harvest volume in 2013, and reduced volume of timber deed sales in 2013. The 9% increase in harvest volume reflects the recapture of volume deferred from the 2008-2010 period of soft log markets. We expect to complete the recapture of all harvest deferral volume by the end of 2014. The improved prices noted above for Q4 2013 and the full year 2013 compared to the prior year were due to a higher mix of export volume and incrementally stronger domestic log markets.
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 managing 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. As a result of this consolidation for external reporting purposes, we eliminated $693,000 and $608,000 of management fees for the quarters ended December 31, 2013 and December 31, 2012, respectively, leaving TM&C no reportable revenue in the fourth quarter of 2013 and a negligible amount in Q4 2012. Operating losses generated by the TM&C segment for the quarters ended December 31, 2013 and 2012 totaled $466,000 and
$389,000, respectively, after eliminating revenue earned from managing the funds.
Similarly, due to this consolidation for external reporting purposes, we eliminated $2.8 million and $2.2 million of management fees for the years ended December 31, 2013 and December 31, 2012, respectively. TM&C thus had no reportable revenue for 2013 and a negligible amount for 2012. After incorporating the revenue elimination, operating losses generated by the TM&C segment for the full years 2013 and 2012 totaled $2.0 million and $1.6 million, respectively. For both the quarter and year-to-date periods, expenses for this segment are higher on a year-over-year basis, which is a function of the increase in acres under management, although on a per-acre basis expenses are lower as we are benefiting from greater economies of scale in the fund business.
Our three funds collectively own 91,000 acres and represent approximately $300 million in assets under management. Fund III has $108 million of the original $180 million capital commitment remaining to invest. Our portion of this remaining capital commitment is $5.4 million, which will be drawn down as properties are acquired over the balance of the fund's three-year drawdown period.
Real Estate:
Our Real Estate segment posted operating income of $1.4 million for the quarter ended December 31, 2013, compared to an operating loss of $371,000 for the comparable period in 2012. The primary drivers for current quarter results were a $4.4 million sale of a 14-acre school site in our Gig Harbor project and a 348-acre conservation sale for $1.6 million. Results for the corresponding quarter in 2012 included the partial recognition of revenue from a $3.3 million sale of an 11.5-acre multi-family residential site in our Gig Harbor project plus two rural land sales that totaled $780,000 for 239 acres.
For the full year 2013, the Real Estate segment generated operating income of $3.3 million on the strength of a Q2 2013 2,330-acre conservation land sale for $5.7 million together with the property sales mentioned above that occurred in Q4 2013. This compared to a 2012 operating loss of $11.1 million on revenue of $8.5 million, driven primarily by a $12.5 million second quarter accrual for environmental remediation liabilities. Year-to-date results for this segment in 2012 included the aforementioned fourth quarter sales, a $2.9 million sale of two acres underlying our Poulsbo headquarters building, a 1,852-acre conservation easement sale for $1.2 million, and two rural residential land sales totaling $719,000 for 204 acres.
General & Administrative (G&A):
G&A expenses for Q4 2013 were $1.1 million, slightly less than the $1.2 million reported for Q4 2012. For the full year 2013, G&A expenses were $4.6 million compared to $4.2 million for 2012. The increase in full-year G&A expenses between 2012 and 2013 was due primarily 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 total annual log harvest and stumpage sale volume for 2014 to be between 95 and 103 MMBF, depending on log market conditions. Log prices early in 2014 are comparing positively to those realized in Q4 2013, but it is early in the first quarter and we are cognizant that macroeconomic headwinds have the potential to dampen global trade and the domestic housing recovery, either of which could weaken results for the coming year.
Furthermore, three sales totaling 107 single-family lots from our Gig Harbor project are expected to close in the next month and several other land sales are expected to close in the first half of this year, all of which will bolster Real Estate results for 2014.
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 204,000 acres of timberland and development property in Washington, Oregon, and California. We also manage, co-invest in, and consolidate three private equity timber funds, for which we earn management fees. These funds provide an efficient means of investing our own capital in Pacific Northwest timberland while earning fees from managing the funds for third-party investors. The company and its predecessor companies have owned and managed timberlands and development properties for over 160 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. Among those forward-looking statements contained in this report are statements about management's expectations for future log prices, harvest volumes and markets, and statements about our expectations for the timing and effect of the completion of sales in our Real Estate segment. However, readers should note that all statements other than expressions of historical fact are forward-looking in nature. 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 December 31, |
| Twelve months ended December 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
| $19,053 |
| $12,854 |
| $70,692 |
| $54,043 | |
Costs and expenses: |
|
|
|
|
|
|
|
|
| |
| Cost of sales |
|
| (10,908) |
| (8,675) |
| (39,626) |
| (30,831) |
| Operating expenses |
|
| (5,300) |
| (4,495) |
| (18,134) |
| (15,696) |
| Real estate environmental remediation |
|
| - |
| - |
| - |
| (12,500) |
Operating income (loss) |
|
| $2,845 |
| ($316) |
| $12,932 |
| ($4,984) | |
| Interest expense, net |
|
| (445) |
| (340) |
| (1,528) |
| (1,460) |
Income (loss) before income taxes |
|
| 2,400 |
| (656) |
| 11,404 |
| (6,444) | |
Income tax benefit (expense) |
|
| 89 |
| (17) |
| 307 |
| (352) | |
Net income (loss) |
|
| 2,489 |
| (673) |
| 11,711 |
| (6,796) | |
| Net loss attributable to noncontrolling interests |
|
| 1,109 |
| 378 |
| 1,424 |
| 2,087 |
Net income (loss) attributable to Pope Resources' unitholders |
|
| $3,598 |
| ($295) |
| $13,135 |
| ($4,709) | |
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average units outstanding |
|
| 4,371 |
| 4,356 |
| 4,369 |
| 4,351 | |
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per unit |
|
| $0.81 |
| ($0.07) |
| $2.96 |
| ($1.11) | |
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING BALANCE SHEETS | ||||||||||||
(all amounts in $000's) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, 2013 |
| December 31, 2012 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
| Pope |
| ORM
|
| Consolidating Entries |
| Consolidated |
|
| |
| Cash and cash equivalents |
|
| $5,704 |
| $1,256 |
| $- |
| $6,960 |
| $3,779 |
| Land held for sale |
|
| $10,258 |
| - |
| - |
| 10,258 |
| $1,179 |
| Other current assets |
|
| 3,356 |
| 362 |
| (557) |
| 3,161 |
| 2,296 |
| Total current assets |
|
| 19,318 |
| 1,618 |
| (557) |
| 20,379 |
| 7,254 |
| Timber and roads, net |
|
| 30,682 |
| 181,264 |
| - |
| 211,946 |
| 183,287 |
| Timberlands |
|
| 14,359 |
| 30,588 |
| - |
| 44,947 |
| 41,201 |
| Buildings and equipment, net |
|
| 6,185 |
| 19 |
| - |
| 6,204 |
| 6,154 |
| Land held for development |
|
| 27,040 |
| - |
| - |
| 27,040 |
| 29,039 |
| Investment in ORM Timber Funds |
|
| 25,246 |
| - |
| (25,246) |
| - |
| - |
| Other assets |
|
| 267 |
| 125 |
| - |
| 392 |
| 564 |
| Total |
|
| $123,097 |
| $213,614 |
| ($25,803) |
| $310,908 |
| $267,499 |
Liabilities and equity: |
|
|
|
|
|
|
|
|
|
|
| |
| Current liabilities |
|
| 5,980 |
| 1,747 |
| ($557) |
| $7,170 |
| $6,847 |
| Current portion of long-term debt |
|
| 106 |
| 3 |
| - |
| 109 |
| 125 |
| Current portion of environmental remediation |
|
| 700 |
| - |
| - |
| 700 |
| 750 |
| Total current liabilities |
|
| 6,786 |
| 1,750 |
| (557) |
| 7,979 |
| 7,722 |
| Long-term debt |
|
| 32,601 |
| 42,980 |
| - |
| 75,581 |
| 43,710 |
| Environmental remediation |
|
| 12,541 |
| - |
| - |
| 12,541 |
| 13,193 |
| Other long-term liabilities |
|
| 193 |
| - |
| - |
| 193 |
| 233 |
| Total liabilities |
|
| 52,121 |
| 44,730 |
| (557) |
| 96,294 |
| 64,858 |
| Partners' capital |
|
| 70,976 |
| 168,884 |
| (170,415) |
| 69,445 |
| 64,223 |
| Noncontrolling interests |
|
| - |
| - |
| 145,169 |
| 145,169 |
| 138,418 |
| Total |
|
| $123,097 |
| $213,614 |
| ($25,803) |
| $310,908 |
| $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 December 31, |
| Twelve months ended December 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
Reported GAAP net income (loss) attributable to unitholders |
|
| $3,598 |
| ($295) |
| $13,135 |
| ($4,709) | |
Added back: |
|
|
|
|
|
|
|
|
| |
| Environmental remediation |
|
| - |
| - |
| - |
| 12,500 |
| Adjusted net income (loss) attributable to unitholders* |
|
| $3,598 |
| ($295) |
| $13,135 |
| $7,791 |
|
|
|
|
|
|
|
|
|
|
|
Per unit amounts: |
|
|
|
|
|
|
|
|
| |
Reported GAAP basic and diluted net income (loss) per unit |
|
| $0.81 |
| ($0.07) |
| $2.96 |
| ($1.11) | |
Added back: |
|
|
|
|
|
|
|
|
| |
| Environmental remediation |
|
| - |
| - |
| - |
| 2.83 |
| Adjusted basic and diluted net income (loss) per unit* |
|
| $0.81 |
| ($0.07) |
| $2.96 |
| $1.72 |
|
|
|
|
|
|
|
|
|
|
|
*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 December 31, |
| Twelve months ended December 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
| $2,489 |
| ($673) |
| $11,711 |
| ($6,796) | |
Added back: |
|
|
|
|
|
|
|
|
| |
| Depletion |
|
| 2,208 |
| 2,805 |
| 11,204 |
| 10,019 |
| Depreciation and amortization |
|
| 179 |
| 407 |
| 704 |
| 1,232 |
| Equity-based compensation |
|
| 226 |
| 111 |
| 1,214 |
| 740 |
| Real estate project expenditures |
|
| (3,942) |
| (836) |
| (10,801) |
| (2,152) |
| Deferred taxes |
|
| 2 |
| 221 |
| (260) |
| 97 |
| Excess tax benefit from equity-based compensation |
|
|
|
| (220) |
| - |
| (220) |
| Cost of land sold |
|
| 3,475 |
| 1,144 |
| 5,004 |
| 1,492 |
| (Gain) on sale of land underlying corporate headquarters and fixed assets |
| - |
| (1) |
| - |
| (2,753) | |
| Disposal of capital assets |
|
| (10) |
| - |
| 47 |
| - |
| Change in environmental remediation liability |
|
| (260) |
| (260) |
| (701) |
| 11,739 |
| Change in operating accounts |
|
| 307 |
| 1,581 |
| (173) |
| 2,811 |
| Cash provided by operations |
|
| $4,674 |
| $4,279 |
| $17,949 |
| $16,209 |
| ||||||||||
SEGMENT INFORMATION | ||||||||||
(all amounts in $000's) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended December 31, |
| Twelve months ended December 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
|
|
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
| |
| Partnership Fee Timber |
|
| $7,707 |
| $4,392 |
| $32,182 |
| $28,858 |
| Funds Fee Timber |
|
| 4,476 |
| 5,827 |
| 23,854 |
| 16,681 |
| Total Fee Timber |
|
| 12,183 |
| 10,219 |
| 56,036 |
| 45,539 |
| Timberland Management & Consulting (TM&C) |
|
| - |
| 7 |
| - |
| 7 |
| Real Estate |
|
| 6,873 |
| 2,628 |
| 14,659 |
| 8,497 |
| Total |
|
| 19,056 |
| 12,854 |
| 70,695 |
| 54,043 |
Operating income (loss): |
|
|
|
|
|
|
|
|
| |
| Fee Timber |
|
| 3,078 |
| 1,614 |
| 16,169 |
| 11,853 |
| TM&C |
|
| (466) |
| (389) |
| (1,950) |
| (1,568) |
| Real Estate |
|
| 1,364 |
| (371) |
| 3,277 |
| (11,099) |
| General & administrative |
|
| (1,131) |
| (1,170) |
| (4,564) |
| (4,170) |
| Total |
|
| $2,845 |
| ($316) |
| $12,932 |
| ($4,984) |
SELECTED STATISTICS | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended December 31, |
| Twelve months ended December 30, | ||||
|
|
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
Log sale volumes by species (million board feet): |
|
|
|
|
|
|
|
|
| |
Sawlogs |
|
|
|
|
|
|
|
|
| |
| Douglas-fir |
|
| 10.5 |
| 10.6 |
| 52.5 |
| 51.1 |
| Whitewood |
|
| 3.3 |
| 4.5 |
| 17.4 |
| 15.4 |
| Cedar |
|
| 0.4 |
| 0.2 |
| 1.7 |
| 0.8 |
| Hardwood |
|
| 1.1 |
| 0.5 |
| 3.1 |
| 2.4 |
Pulpwood |
|
|
|
|
|
|
|
|
| |
| All species |
|
| 2.6 |
| 2.3 |
| 12.6 |
| 10.2 |
Total |
|
| 17.9 |
| 18.1 |
| 87.3 |
| 79.9 | |
|
|
|
|
|
|
|
|
|
|
|
Log sale volumes by destination (million board feet): |
|
|
|
|
|
|
|
|
| |
| Export |
|
| 8.1 |
| 5.9 |
| 31.2 |
| 20.2 |
| Domestic |
|
| 6.1 |
| 9.4 |
| 40.4 |
| 47.1 |
| Hardwood |
|
| 1.1 |
| 0.5 |
| 3.1 |
| 2.4 |
| Pulpwood |
|
| 2.6 |
| 2.3 |
| 12.6 |
| 10.2 |
Subtotal log sale volumes |
|
| 17.9 |
| 18.1 |
| 87.3 |
| 79.9 | |
| Timber deed sale |
|
| 0.5 |
| - |
| 2.3 |
| 4.4 |
Total |
|
| 18.4 |
| 18.1 |
| 89.6 |
| 84.3 | |
|
|
|
|
|
|
|
|
|
|
|
Average price realizations by species (per thousand board feet): |
|
|
|
|
|
|
|
|
| |
Sawlogs |
|
|
|
|
|
|
|
|
| |
| Douglas-fir |
|
| 711 |
| 601 |
| 684 |
| 582 |
| Whitewood |
|
| 648 |
| 517 |
| 618 |
| 500 |
| Cedar |
|
| 1,203 |
| 925 |
| 1,165 |
| 1,020 |
| Hardwood |
|
| 563 |
| 528 |
| 541 |
| 581 |
Pulpwood |
|
|
|
|
|
|
|
|
| |
| All species |
|
| 247 |
| 266 |
| 265 |
| 318 |
Overall |
|
| 634 |
| 538 |
| 614 |
| 537 | |
|
|
|
|
|
|
|
|
|
|
|
Average price realizations by destination (per thousand board feet): |
|
|
|
|
|
|
|
| ||
| Export |
|
| 737 |
| 598 |
| 707 |
| 591 |
| Domestic |
|
| 676 |
| 568 |
| 658 |
| 559 |
| Hardwood |
|
| 563 |
| 528 |
| 541 |
| 581 |
| Pulpwood |
|
| 247 |
| 266 |
| 265 |
| 318 |
Overall log sales |
|
| 634 |
| 538 |
| 614 |
| 537 | |
Timber deed sale |
|
| 227 |
| - |
| 215 |
| 231 | |
|
|
|
|
|
|
|
|
|
|
|
Owned timber acres |
|
| 111,000 |
| 113,000 |
| 111,000 |
| 113,000 | |
Acres owned by Funds |
|
| 91,000 |
| 80,000 |
| 91,000 |
| 80,000 | |
Depletion per MBF -Partnership Tree Farms |
|
| 56 |
| 59 |
| 56 |
| 59 | |
Depletion per MBF -Fund Tree Farms |
|
| 189 |
| 215 |
| 196 |
| 215 | |
Capital and development expenditures ($000's) |
|
| 4,567 |
| 1,898 |
| 13,030 |
| 4,457 |
PERIOD TO PERIOD COMPARISONS | ||||||||
(Amounts in $000's except per unit data) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| Q4 2013 vs. |
|
|
| YTD Q4 2013 vs. |
|
|
|
| Q4 2012 |
|
|
| YTD Q4 2012 |
Net income (loss) attributable to Pope Resources' unitholders: |
|
|
|
|
|
|
| |
| 4th Quarter 2013 |
|
| $3,598 |
|
|
| $13,135 |
| 4th Quarter 2012 |
|
| (295) |
|
|
| (4,709) |
| Variance |
|
| $3,893 |
|
|
| $17,844 |
|
|
|
|
|
|
|
|
|
Detail of earnings variance: |
|
|
|
|
|
|
| |
Fee Timber |
|
|
|
|
|
|
| |
| Log volumes (A) |
|
| ($118) |
|
|
| $3,957 |
| Log price realizations (B) |
|
| 1,718 |
|
|
| 6,723 |
| Timber deed sale |
|
| 117 |
|
|
| (538) |
| Production costs |
|
| (404) |
|
|
| (3,996) |
| Depletion |
|
| 752 |
|
|
| (734) |
| Other Fee Timber |
|
| (601) |
|
|
| (1,096) |
Timberland Management & Consulting |
|
|
|
|
|
|
| |
| Other Timberland Mgmt. & Consulting |
|
| (77) |
|
|
| (382) |
Real Estate |
|
|
|
|
|
|
| |
| Land sales |
|
| 1,899 |
|
|
| 3,690 |
| Conservation easement sales |
|
| - |
|
|
| (985) |
| Timber depletion on land sale |
|
| (221) |
|
|
| (529) |
| Other Real Estate |
|
| 57 |
|
|
| (300) |
| Environmental remediation costs |
|
| - |
|
|
| 12,500 |
General & administrative costs |
|
| 39 |
|
|
| (394) | |
Net interest expense |
|
| (105) |
|
|
| (68) | |
Taxes |
|
| 106 |
|
|
| 659 | |
Noncontrolling interest |
|
| 731 |
|
|
| (663) | |
Total variance |
|
| $3,893 |
|
|
| $17,844 | |
|
|
|
|
|
|
|
|
|
(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