|
( X ) |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
( ) |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
91-1313292
|
(State or other jurisdiction of | (IRS Employer |
incorporation or organization) | Identification Number) |
Large Accelerated Filer o | Accelerated Filer x |
Non-accelerated Filer o | Smaller Reporting Company o |
Description
|
Page Number
|
|
4
|
||
5
|
||
6
|
||
7
|
||
13
|
||
34
|
||
34
|
||
34
|
||
34
|
||
38
|
||
38
|
||
38
|
||
38
|
||
38
|
||
39
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
|
||||||||
Pope Resources, a Delaware Limited Partnership
|
||||||||
June 30, 2014 and December 31, 2013
|
||||||||
(in thousands)
|
||||||||
2014
|
2013
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Partnership cash and cash equivalents
|
$ | 16,351 | $ | 5,704 | ||||
ORM Timber Funds cash
|
1,293 | 1,256 | ||||||
Cash and cash equivalents
|
17,644 | 6,960 | ||||||
Short-term investments
|
3,000 | - | ||||||
Accounts receivable, net
|
2,822 | 1,501 | ||||||
Land held for sale
|
4,083 | 10,258 | ||||||
Prepaid expenses and other
|
1,569 | 1,660 | ||||||
Total current assets | 29,118 | 20,379 | ||||||
Properties and equipment, at cost
|
||||||||
Timber and roads, net of accumulated depletion
|
||||||||
(2014 - $99,484; 2013 - $92,971) | 206,452 | 211,946 | ||||||
Timberland
|
44,946 | 44,946 | ||||||
Land held for development
|
27,790 | 27,040 | ||||||
Buildings and equipment, net of accumulated
|
||||||||
depreciation (2014 - $6,647; 2013 - $6,437) | 6,076 | 6,205 | ||||||
Total properties and equipment, at cost | 285,264 | 290,137 | ||||||
Other assets
|
452 | 392 | ||||||
Total assets
|
$ | 314,834 | $ | 310,908 | ||||
LIABILITIES, PARTNERS' CAPITAL AND NONCONTROLLING INTERESTS
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$ | 1,959 | $ | 2,196 | ||||
Accrued liabilities
|
2,306 | 4,109 | ||||||
Current portion of long-term debt
|
108 | 109 | ||||||
Deferred revenue
|
1,342 | 599 | ||||||
Other current liabilities
|
986 | 966 | ||||||
Total current liabilities | 6,701 | 7,979 | ||||||
Long-term debt, net of current portion
|
75,527 | 75,581 | ||||||
Environmental remediation and other long-term liabilities
|
12,542 | 12,734 | ||||||
Partners' capital and noncontrolling interests
|
||||||||
General partners' capital (units issued and outstanding 2014 - 60; 2013 - 60)
|
1,098 | 974 | ||||||
Limited partners' capital (units issued and outstanding 2014 - 4,333; 2013 - 4,312)
|
77,416 | 68,471 | ||||||
Noncontrolling interests
|
141,550 | 145,169 | ||||||
Total partners' capital and noncontrolling interests | 220,064 | 214,614 | ||||||
Total liabilities, partners' capital and noncontrolling interests
|
$ | 314,834 | $ | 310,908 | ||||
See accompanying notes to condensed consolidated financial statements.
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
|
||||||||||||||||
Pope Resources, a Delaware Limited Partnership
|
||||||||||||||||
For the Three and Six Months Ended June 30, 2014 and 2013
|
||||||||||||||||
(in thousands, except per unit data)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenue
|
$ | 18,583 | $ | 23,197 | $ | 56,362 | $ | 39,915 | ||||||||
Cost of sales
|
(11,377 | ) | (12,085 | ) | (30,301 | ) | (20,949 | ) | ||||||||
Operating expenses
|
(3,619 | ) | (3,015 | ) | (6,904 | ) | (5,918 | ) | ||||||||
General and administrative expenses
|
(450 | ) | (1,238 | ) | (1,772 | ) | (2,431 | ) | ||||||||
Income from operations
|
3,137 | 6,859 | 17,385 | 10,617 | ||||||||||||
Other expense
|
||||||||||||||||
Interest expense, net
|
(629 | ) | (343 | ) | (1,203 | ) | (698 | ) | ||||||||
Income before income taxes
|
2,508 | 6,516 | 16,182 | 9,919 | ||||||||||||
Income tax benefit (expense)
|
(69 | ) | 2 | (226 | ) | 16 | ||||||||||
Net income
|
2,439 | 6,518 | 15,956 | 9,935 | ||||||||||||
Net income attributable to noncontrolling
|
||||||||||||||||
interests - ORM Timber Funds
|
(593 | ) | (390 | ) | (1,869 | ) | (323 | ) | ||||||||
Net and comprehensive income attributable to unitholders
|
1,846 | 6,128 | 14,087 | 9,612 | ||||||||||||
Allocable to general partners
|
$ | 25 | $ | 84 | $ | 193 | $ | 132 | ||||||||
Allocable to limited partners
|
1,821 | 6,044 | 13,894 | 9,480 | ||||||||||||
Net and comprehensive income attributable to unitholders
|
$ | 1,846 | $ | 6,128 | $ | 14,087 | $ | 9,612 | ||||||||
Basic and diluted earnings per unit attributable
|
||||||||||||||||
to unitholders
|
$ | 0.41 | $ | 1.34 | $ | 3.17 | $ | 2.11 | ||||||||
Basic and diluted weighted average units outstanding
|
4,391 | 4,369 | 4,389 | 4,367 | ||||||||||||
Distributions per unit
|
$ | 0.65 | $ | 0.45 | $ | 1.20 | $ | 0.90 | ||||||||
See accompanying notes to condensed consolidated financial statements.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
||||||||
Pope Resources, a Delaware Limited Partnership
|
||||||||
Six Months Ended June 30, 2014 and 2013
|
||||||||
(in thousands)
|
||||||||
2014
|
2013
|
|||||||
Net income
|
$ | 15,956 | $ | 9,935 | ||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
Depletion
|
6,451 | 6,446 | ||||||
Timber depletion on land sale
|
- | 296 | ||||||
Equity-based compensation
|
521 | 763 | ||||||
Depreciation and amortization
|
359 | 345 | ||||||
Deferred taxes
|
94 | (97 | ) | |||||
Cost of land sold
|
7,618 | 940 | ||||||
Loss (gain) on disposal of property and equipment
|
(1 | ) | 57 | |||||
Cash flows from changes in operating accounts
|
||||||||
Accounts receivable, net
|
(1,321 | ) | (510 | ) | ||||
Prepaid expenses and other assets
|
(43 | ) | 98 | |||||
Real estate project expenditures
|
(2,128 | ) | (1,491 | ) | ||||
Accounts payable and accrued liabilities
|
(2,040 | ) | 291 | |||||
Deferred revenue
|
743 | 176 | ||||||
Environmental remediation
|
(214 | ) | (253 | ) | ||||
Other current and long-term liabilities
|
(4 | ) | 14 | |||||
Net cash provided by operating activities
|
25,991 | $ | 17,010 | |||||
Cash flows from investing activities
|
||||||||
Purchase of short-term investments
|
(3,000 | ) | - | |||||
Reforestation and roads
|
(1,083 | ) | (853 | ) | ||||
Buildings and equipment
|
(143 | ) | (183 | ) | ||||
Proceeds from sale of property and equipment
|
1 | - | ||||||
Net cash used in investing activities
|
(4,225 | ) | (1,036 | ) | ||||
Cash flows from financing activities
|
||||||||
Repayment of long-term debt
|
(55 | ) | (57 | ) | ||||
Proceeds from preferred stock issuance - ORM Timber Funds
|
125 | - | ||||||
Payroll taxes paid on unit net settlements
|
(196 | ) | (241 | ) | ||||
Cash distributions to unitholders
|
(5,343 | ) | (3,999 | ) | ||||
Cash distributions - ORM Timber Funds, net of distributions to Partnership
|
(5,613 | ) | (4,267 | ) | ||||
Capital call - ORM Timber Funds, net of Partnership contribution
|
- | 137 | ||||||
Net cash used in financing activities
|
(11,082 | ) | (8,427 | ) | ||||
Net increase in cash and cash equivalents
|
10,684 | 7,547 | ||||||
Cash and cash equivalents at beginning of period
|
6,960 | 3,779 | ||||||
Cash and cash equivalents at end of period
|
$ | 17,644 | $ | 11,326 | ||||
See accompanying notes to condensed consolidated financial statements.
|
1.
|
The condensed consolidated balance sheets as of June 30, 2014 and December 31, 2013 and the related condensed consolidated statements of comprehensive income for the three- and six-month periods and cash flows for the six-month periods ended June 30, 2014 and 2013 have been prepared by Pope Resources, A Delaware Limited Partnership (the “Partnership”), pursuant to the rules and regulations of the Securities and Exchange Commission. The condensed consolidated financial statements are unaudited, but, in the opinion of management, reflect all adjustments (consisting only of normal recurring adjustments and accruals) necessary for a fair presentation of the financial position, results of operations and cash flows for the interim periods. The financial information as of December 31, 2013, is derived from the Partnership’s audited consolidated financial statements and notes thereto for the year ended December 31, 2013, and should be read in conjunction with such financial statements and notes. The results of operations for the interim periods are not indicative of the results of operations that may be achieved for the entire fiscal year ending December 31, 2014.
|
2.
|
The financial statements in the Partnership’s 2013 annual report on Form 10-K include a summary of significant accounting policies of the Partnership and should be read in conjunction with this Quarterly Report on Form 10-Q. On May 28, 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective on January 1, 2017. Early application is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Partnership is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures. The Partnership has not yet selected a transition method nor has it determined the effect of the standard on its ongoing financial reporting.
|
3.
|
Short-term investments consist of certificates of deposit maturing 180 days from the date of purchase.
|
4.
|
The Partnership has two general partners: Pope MGP, Inc. and Pope EGP, Inc. In total, these two entities own 60,000 partnership units. The allocation of distributions, profits and losses between the general and limited partners is pro rata across all units outstanding.
|
5.
|
ORM Timber Fund I, LP (Fund I), ORM Timber Fund II, Inc. (Fund II), and ORM Timber Fund III (REIT) Inc. (Fund III), collectively “the Funds”, were formed by Olympic Resource Management LLC (ORMLLC), a wholly owned subsidiary of Pope Resources, for the purpose of attracting capital to purchase timberlands. The objective of these Funds is to generate a return on investments through the acquisition, management, value enhancement and sale of timberland properties. Each Fund will operate for a term of ten years from the end of the respective drawdown period, with Fund I terminating in August 2017, Fund II terminating in March 2021, and Fund III terminating on the tenth anniversary of the completion of its drawdown period. Fund III’s drawdown period will end at the earlier of placement of all committed capital or July 31, 2015.
|
|
Pope Resources and ORMLLC together own 20% of Fund I and Fund II and 5% of Fund III. The Funds are consolidated into the Partnership’s financial statements based in part on ORMLLC’s controlling role as the general partner or managing member of the Funds. The consolidated financial statements exclude management fees paid by the Funds to ORMLLC as they are eliminated in consolidation. See note 6 for a breakdown of operating results before and after such eliminations. The portion of these fees, among other items of income and expense, attributed to third-party investors is reflected as an adjustment to income in the Partnership’s Condensed Consolidated Statement of Comprehensive Income under the caption “Net income attributable to noncontrolling interests - ORM Timber Funds.”
|
|
The Partnership’s condensed consolidated balance sheet included assets and liabilities of the Funds as of June 30, 2014 and December 31, 2013, which were as follows:
|
(in thousands)
|
June 30, 2014
|
December 31, 2013
|
||||||
Assets:
|
||||||||
Cash
|
$ | 1,293 | $ | 1,256 | ||||
Other current assets
|
1,232 | 362 | ||||||
Total current assets
|
2,525 | 1,618 | ||||||
Timber, timberland and roads, net of accumulated depletion (2014 - $33,896; 2013 - $28,713)
|
207,403 | 211,871 | ||||||
Other long-term assets
|
117 | 125 | ||||||
Total assets
|
$ | 210,045 | $ | 213,614 | ||||
Liabilities and equity:
|
||||||||
Current liabilities excluding long-term debt
|
$ | 2,470 | $ | 1,747 | ||||
Current portion of long-term debt
|
- | 3 | ||||||
Total current liabilities
|
2,470 | 1,750 | ||||||
Long-term debt, net of current portion
|
42,980 | 42,980 | ||||||
Total liabilities
|
45,450 | 44,730 | ||||||
Funds' equity
|
164,595 | 168,884 | ||||||
Total liabilities and equity
|
$ | 210,045 | $ | 213,614 |
6.
|
In the presentation of the Partnership’s revenue and operating income (loss) by segment, all intersegment revenue and expense is eliminated to determine operating income (loss) reported externally. The following tables reconcile internally reported income (loss) from operations to externally reported income (loss) from operations by business segment, for the three and six months ended June 30, 2014 and 2013:
|
Fee Timber | ||||||||||||||||||||||||||||
Three Months Ended
|
Pope
Resources |
ORM
Timber |
Total Fee
|
Timberland
|
Real
|
|||||||||||||||||||||||
June 30, (in thousands)
|
Timber
|
Funds
|
Timber
|
Management
|
Estate
|
Other
|
Consolidated
|
|||||||||||||||||||||
2014
|
||||||||||||||||||||||||||||
Revenue internal
|
$ | 8,884 | $ | 8,772 | $ | 17,656 | $ | 840 | $ | 1,118 | $ | - | $ | 19,614 | ||||||||||||||
Eliminations
|
(161 | ) | - | (161 | ) | (840 | ) | (30 | ) | - | (1,031 | ) | ||||||||||||||||
Revenue external
|
8,723 | 8,772 | 17,495 | - | 1,088 | - | 18,583 | |||||||||||||||||||||
Cost of sales
|
(4,244 | ) | (6,091 | ) | (10,335 | ) | - | (1,042 | ) | - | (11,377 | ) | ||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses internal
|
(1,430 | ) | (1,521 | ) | (2,951 | ) | (671 | ) | (998 | ) | (480 | ) | (5,100 | ) | ||||||||||||||
Eliminations
|
- | 840 | 840 | 161 | - | 30 | 1,031 | |||||||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses external
|
(1,430 | ) | (681 | ) | (2,111 | ) | (510 | ) | (998 | ) | (450 | ) | (4,069 | ) | ||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
internal
|
3,210 | 1,160 | 4,370 | 169 | (922 | ) | (480 | ) | 3,137 | |||||||||||||||||||
Eliminations
|
(161 | ) | 840 | 679 | (679 | ) | (30 | ) | 30 | - | ||||||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
external
|
$ | 3,049 | $ | 2,000 | $ | 5,049 | $ | (510 | ) | $ | (952 | ) | $ | (450 | ) | $ | 3,137 | |||||||||||
2013
|
||||||||||||||||||||||||||||
Revenue internal
|
$ | 8,552 | $ | 8,700 | $ | 17,252 | $ | 740 | $ | 6,127 | $ | - | $ | 24,119 | ||||||||||||||
Eliminations
|
(140 | ) | - | (140 | ) | (740 | ) | (42 | ) | - | (922 | ) | ||||||||||||||||
Revenue external
|
8,412 | 8,700 | 17,112 | - | 6,085 | - | 23,197 | |||||||||||||||||||||
Cost of sales
|
(3,499 | ) | (6,705 | ) | (10,204 | ) | - | (1,881 | ) | - | (12,085 | ) | ||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses internal
|
(1,115 | ) | (1,297 | ) | (2,412 | ) | (637 | ) | (858 | ) | (1,268 | ) | (5,175 | ) | ||||||||||||||
Eliminations
|
12 | 740 | 752 | 140 | - | 30 | 922 | |||||||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses external
|
(1,103 | ) | (557 | ) | (1,660 | ) | (497 | ) | (858 | ) | (1,238 | ) | (4,253 | ) | ||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
internal
|
3,938 | 698 | 4,636 | 103 | 3,388 | (1,268 | ) | 6,859 | ||||||||||||||||||||
Eliminations
|
(128 | ) | 740 | 612 | (600 | ) | (42 | ) | 30 | - | ||||||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
external
|
$ | 3,810 | $ | 1,438 | $ | 5,248 | $ | (497 | ) | $ | 3,346 | $ | (1,238 | ) | $ | 6,859 |
Fee Timber | ||||||||||||||||||||||||||||
Six Months Ended
|
Pope
Resources |
ORM
Timber |
Total
|
Timberland
|
Real
|
|||||||||||||||||||||||
June 30, (in thousands)
|
Timber
|
Funds
|
Fee Timber
|
Management
|
Estate
|
Other
|
Consolidated
|
|||||||||||||||||||||
2014
|
||||||||||||||||||||||||||||
Revenue internal
|
$ | 20,182 | $ | 19,737 | $ | 39,919 | $ | 1,715 | $ | 16,817 | $ | - | $ | 58,451 | ||||||||||||||
Eliminations
|
(315 | ) | (315 | ) | (1,715 | ) | (59 | ) | - | (2,089 | ) | |||||||||||||||||
Revenue external
|
19,867 | 19,737 | 39,604 | - | 16,758 | - | 56,362 | |||||||||||||||||||||
Cost of sales
|
(8,154 | ) | (13,285 | ) | (21,439 | ) | - | (8,862 | ) | - | (30,301 | ) | ||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses internal
|
(2,530 | ) | (3,080 | ) | (5,610 | ) | (1,435 | ) | (1,889 | ) | (1,831 | ) | (10,765 | ) | ||||||||||||||
Eliminations
|
1,715 | 1,715 | 315 | - | 59 | 2,089 | ||||||||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses external
|
(2,530 | ) | (1,365 | ) | (3,895 | ) | (1,120 | ) | (1,889 | ) | (1,772 | ) | (8,676 | ) | ||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
internal
|
9,498 | 3,372 | 12,870 | 280 | 6,066 | (1,831 | ) | 17,385 | ||||||||||||||||||||
Eliminations
|
(315 | ) | 1,715 | 1,400 | (1,400 | ) | (59 | ) | 59 | - | ||||||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
external
|
$ | 9,183 | $ | 5,087 | $ | 14,270 | $ | (1,120 | ) | $ | 6,007 | $ | (1,772 | ) | $ | 17,385 | ||||||||||||
2013
|
||||||||||||||||||||||||||||
Revenue internal
|
$ | 19,757 | $ | 14,078 | $ | 33,835 | $ | 1,413 | $ | 6,444 | $ | - | $ | 41,692 | ||||||||||||||
Eliminations
|
(281 | ) | - | (281 | ) | (1,413 | ) | (83 | ) | - | (1,777 | ) | ||||||||||||||||
Revenue external
|
19,476 | 14,078 | 33,554 | - | 6,361 | - | 39,915 | |||||||||||||||||||||
Cost of sales
|
(8,020 | ) | (10,760 | ) | (18,780 | ) | - | (2,169 | ) | - | (20,949 | ) | ||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses internal
|
(2,147 | ) | (2,502 | ) | (4,649 | ) | (1,290 | ) | (1,697 | ) | (2,490 | ) | (10,126 | ) | ||||||||||||||
Eliminations
|
24 | 1,413 | 1,437 | 281 | - | 59 | 1,777 | |||||||||||||||||||||
Operating, general and
|
||||||||||||||||||||||||||||
administrative expenses external
|
(2,123 | ) | (1,089 | ) | (3,212 | ) | (1,009 | ) | (1,697 | ) | (2,431 | ) | (8,349 | ) | ||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
internal
|
9,590 | 816 | 10,406 | 123 | 2,578 | (2,490 | ) | 10,617 | ||||||||||||||||||||
Eliminations
|
(257 | ) | 1,413 | 1,156 | (1,132 | ) | (83 | ) | 59 | - | ||||||||||||||||||
Income (loss) from operations
|
||||||||||||||||||||||||||||
external
|
$ | 9,333 | $ | 2,229 | $ | 11,562 | $ | (1,009 | ) | $ | 2,495 | $ | (2,431 | ) | $ | 10,617 |
7.
|
Basic and diluted earnings per unit are calculated by dividing net income attributable to unitholders, adjusted for non-forfeitable distributions paid out to unvested restricted unitholders and preferred shareholders of Fund II and Fund III, by the weighted average units outstanding during the period. There were no dilutive securities outstanding during the periods presented. The following table shows how we arrived at basic and diluted income per unit:
|
Quarter Ended
|
Six Months Ended
|
|||||||||||||||
June 30
|
June 30
|
|||||||||||||||
(in thousands, except per unit amounts)
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Net income attributable to Pope Resources' unitholders
|
$ | 1,846 | $ | 6,128 | $ | 14,087 | $ | 9,612 | ||||||||
Less:
|
||||||||||||||||
Net income attributable to unvested restricted unitholders
|
(30 | ) | (263 | ) | (175 | ) | (410 | ) | ||||||||
Preferred share dividends - ORM Timber Funds
|
(8 | ) | (4 | ) | (16 | ) | (8 | ) | ||||||||
Net income for calculation of EPS
|
$ | 1,808 | $ | 5,861 | $ | 13,896 | $ | 9,194 | ||||||||
Basic and diluted weighted average units outstanding
|
4,391 | 4,369 | 4,389 | 4,367 | ||||||||||||
Basic and diluted earnings per unit
|
$ | 0.41 | $ | 1.34 | $ | 3.17 | $ | 2.11 |
8.
|
In January 2014, the Partnership granted 9,966 restricted units pursuant to the management incentive compensation program. These restricted units vest ratably over four years with the grant date fair value equal to the market price on the date of grant. Simultaneous with the restricted unit grant to management, members of our Board of Directors received 3,000 restricted units. Restricted units granted to directors are not part of the management incentive compensation program, but are included in the calculation of total equity compensation expense. These awards to directors vest 50% on the third anniversary and 50% on the fourth anniversary of the date of grant. Total equity compensation expense is recognized over the vesting period. We recognized $72,000 and $227,000 of equity compensation expense in the second quarter of 2014 and 2013, respectively, and $521,000 and $763,000 for the first half of 2014 and 2013, respectively, related to these incentive compensation programs.
|
9.
|
Supplemental disclosure of cash flow information: interest paid, net of amounts capitalized, totaled $1.0 million and $614,000 for the first half of 2014 and 2013, respectively. During the six months ended June 30, 2014, the Partnership paid income taxes of $33,000 and received a net income tax refund of $240,000 in the first six months of 2013.
|
10.
|
The Partnership’s financial instruments include cash and cash equivalents, short-term investments and accounts receivable, for which the carrying amount of each represents fair value based on current market interest rates or their short-term nature. Carrying amounts of contracts receivable, although long-term, also approximate fair value based on current market rates.
The Partnership’s and the Funds’ fixed-rate debt collectively have a carrying value of $75.6 million and $75.7 million as of June 30, 2014 and December 31, 2013, respectively. The estimated fair value of this debt, based on current interest rates for similar instruments (Level 2 inputs in the Fair Value Hierarchy), is approximately $80.8 million and $77.5 million, as of June 30, 2014 and December 31, 2013, respectively.
|
11.
|
The Partnership had an accrual for estimated environmental remediation costs of $13.0 million and $13.2 million as of June 30, 2014 and December 31, 2013, respectively. The environmental remediation liability represents management’s estimate of payments to be made to monitor and remediate certain areas in and around the townsite/millsite of Port Gamble, and at Port Ludlow, Washington.
In December of 2013, a consent decree and Clean-up Action Plan (CAP) related to Port Gamble were finalized with the Department of Ecology (DOE) and filed with Kitsap County Superior Court. The scope of the clean-up in the final CAP is substantially the same as was contemplated in the second quarter of 2012 when an additional accrual of $12.5 million was recorded. Certain unresolved issues remain; principally related to the degree to which the Department of Natural Resources (DNR), the other potentially liable party (PLP) in Port Gamble, is going to participate in funding the costs of clean-up.
|
|
In developing its estimate of the Port Gamble environmental liability, management has employed a Monte Carlo statistical simulation model that suggests a potential aggregate range of clean-up costs from $11.4 million to $15.3 million. The $12.9 million liability recorded by the Company as of June 30, 2014 is based on the 50th percentile within the range, which management considers the best estimate of the most likely outcome.
The environmental liability at June 30, 2014 is comprised of $700,000 that management expects to expend in the next 12 months and $12.3 million thereafter and these amounts are included in other current liabilities and other long-term liabilities, respectively.
Activity in the environmental liability is as follows:
|
Balances at
|
Additions
|
Expenditures
|
||||||||||||||
the Beginning
|
to
|
for
|
Balance at
|
|||||||||||||
(in thousands)
|
of the Period
|
Accrual
|
Remediation
|
Period-end
|
||||||||||||
Year ended December 31, 2012
|
$ | 2,203 | $ | 12,500 | $ | 761 | $ | 13,942 | ||||||||
Year ended December 31, 2013
|
13,942 | - | 701 | 13,241 | ||||||||||||
Quarter ended March 31, 2014
|
13,241 | - | 11 | 13,230 | ||||||||||||
Quarter ended June 30, 2014
|
13,230 | - | 203 | 13,027 |
·
|
Harvest volume was 26 million board feet (MMBF) in Q2 2014 compared to 27 MMBF in Q2 2013, a 3% decrease. Harvest volume for the first six months of 2014 was 56 MMBF compared to 53 MMBF for the first half of 2013, a 5% increase.
|
·
|
Average realized log price per thousand board feet (MBF) was $630 in Q2 2014 compared to $620 per MBF in Q2 2013, a 2% increase. For the first six months of 2014, the average realized log price per MBF was $668 compared to $615 per MBF for the first half of 2013, a 9% increase.
|
·
|
Fund properties contributed 51% of Q2 2014 harvest volume, compared to 53% in Q2 2013. For the first half of 2014, Fund properties contributed 52% of harvest volume, compared to 44% for the first half of 2013.
|
·
|
As a percentage of total harvest, volume sold to export markets in Q2 2014 was 33%, unchanged from Q2 2013, while harvest volume sold to domestic markets increased slightly to 53% in Q2 2014 from 52% in Q2 2013. For the first half of the year, the relative percentages of harvest volume sold to export and domestic markets in 2014 were 38% and 49%, respectively, compared to 30% and 56% in 2013.
|
·
|
The percentage of total harvest comprised of Douglas-fir sawlogs dropped to 42% in Q2 2014 from 58% in Q2 2013, with a corresponding increase in the whitewood component to 37% in Q2 2014 from 23% in Q2 2013. Similarly, for the first half of 2014, the relative mix of Douglas-fir and whitewood was 51% and 29%, respectively, compared to 64% and 18% for the first half of 2013.
|
·
|
We closed on 8 single-family residential lots in Gig Harbor for a total sales price of $720,000 during Q2 2014, while in 2013’s Q2 we closed on a 2,330-acre conservation land sale for a sales price of $5.7 million.
|
(in millions)
Quarter ended |
Log Sale
Revenue |
Other
Revenue |
Total Fee
Timber Revenue |
Operating
Income |
Harvest
Volume (MMBF) |
|||||||||||||||
Partnership tree farms
|
$ | 7.9 | $ | 0.8 | $ | 8.7 | $ | 3.0 | 12.7 | |||||||||||
Funds' tree farms
|
8.5 | 0.3 | 8.8 | 2.0 | 13.4 | |||||||||||||||
Total Fee Timber June 30, 2014
|
$ | 16.4 | $ | 1.1 | $ | 17.5 | $ | 5.0 | 26.1 | |||||||||||
Partnership tree farms
|
$ | 10.2 | $ | 0.9 | $ | 11.1 | $ | 6.1 | 13.9 | |||||||||||
Funds' tree farms
|
10.7 | 0.3 | 11.0 | 3.1 | 15.9 | |||||||||||||||
Total Fee Timber March 31, 2014
|
$ | 20.9 | $ | 1.2 | $ | 22.1 | $ | 9.2 | 29.8 | |||||||||||
Partnership tree farms
|
$ | 8.1 | $ | 0.3 | $ | 8.4 | $ | 3.8 | 12.9 | |||||||||||
Funds' tree farms
|
8.6 | 0.1 | 8.7 | 1.4 | 14.0 | |||||||||||||||
Total Fee Timber June 30, 2013
|
$ | 16.7 | $ | 0.4 | $ | 17.1 | $ | 5.2 | 26.9 |
(in millions)
Six Months Ended |
Log Sale
Revenue |
Other
Revenue |
Total Fee
Timber Revenue |
Operating
Income |
Harvest
Volume (MMBF) |
|||||||||||||||
Partnership tree farms
|
$ | 18.1 | $ | 1.7 | $ | 19.9 | $ | 9.2 | 26.7 | |||||||||||
Funds' tree farms
|
19.3 | 0.5 | 19.7 | 5.1 | 29.3 | |||||||||||||||
Total Fee Timber March 31, 2014
|
$ | 37.4 | $ | 2.2 | $ | 39.6 | $ | 14.3 | 56.0 | |||||||||||
Partnership tree farms
|
$ | 18.9 | $ | 0.6 | $ | 19.5 | $ | 9.4 | 29.9 | |||||||||||
Funds' tree farms
|
14.0 | 0.1 | 14.1 | 2.2 | 23.4 | |||||||||||||||
Total Fee Timber June 30, 2013
|
$ | 32.9 | $ | 0.7 | $ | 33.6 | $ | 11.6 | 53.3 |
Volume (in MMBF)
|
Quarter Ended
|
||||||||||||||||||||||||
Sawlogs
|
Jun-14
|
% Total
|
Mar-14
|
% Total
|
Jun-13
|
% Total
|
|||||||||||||||||||
Douglas-fir
|
10.9 | 42 | % | 18.0 | 61 | % | 15.7 | 58 | % | ||||||||||||||||
Whitewood
|
9.6 | 37 | % | 6.7 | 22 | % | 6.1 | 23 | % | ||||||||||||||||
Pine
|
0.5 | 2 | % | - | 0 | % | - | 0 | % | ||||||||||||||||
Cedar
|
0.8 | 3 | % | 0.7 | 2 | % | 0.4 | 1 | % | ||||||||||||||||
Hardwood
|
0.5 | 2 | % | 1.0 | 3 | % | 0.8 | 3 | % | ||||||||||||||||
Pulpwood
|
|||||||||||||||||||||||||
All Species
|
3.8 | 14 | % | 3.5 | 12 | % | 3.9 | 15 | % | ||||||||||||||||
Total
|
26.1 | 100 | % | 29.9 | 100 | % | 26.9 | 100 | % |
Volume (in MMBF)
|
Six Months Ended
|
||||||||||||||||
Sawlogs
|
Jun-14
|
% Total
|
Jun-13
|
% Total
|
|||||||||||||
Douglas-fir
|
28.9 | 51 | % | 34.0 | 64 | % | |||||||||||
Whitewood
|
16.3 | 29 | % | 9.6 | 19 | % | |||||||||||
Pine
|
0.5 | 1 | % | - | 0 | % | |||||||||||
Cedar
|
1.5 | 3 | % | 0.8 | 1 | % | |||||||||||
Hardwood
|
1.5 | 3 | % | 1.4 | 4 | % | |||||||||||
Pulpwood
|
0 | % | |||||||||||||||
All Species
|
7.3 | 13 | % | 7.5 | 12 | % | |||||||||||
Total
|
56.0 | 100 | % | 53.3 | 100 | % |
Quarter Ended
|
|||||||||||||
Jun-14
|
Mar-14
|
Jun-13
|
|||||||||||
Average price
|
|||||||||||||
Sawlogs
|
|||||||||||||
Douglas-fir
|
$ | 694 | $ | 765 | $ | 697 | |||||||
Whitewood
|
653 | 695 | 620 | ||||||||||
Pine
|
525 | - | - | ||||||||||
Cedar
|
1,270 | 1,406 | 1,253 | ||||||||||
Hardwood
|
597 | 599 | 521 | ||||||||||
Pulpwood
|
All Species
|
281 | 269 | 265 | |||||||||
Overall
|
630 | 701 | 620 |
Change to Q2 2014 from Quarter Ended
|
|||||||||||||||||
Mar-14
|
Jun-13
|
||||||||||||||||
$/MBF
|
%
|
$/MBF
|
%
|
||||||||||||||
Sawlogs
|
Douglas-fir
|
$ | (71 | ) | -9 | % | $ | (3 | ) | 0 | % | ||||||
Whitewood
|
(42 | ) | -6 | % | 33 | 5 | % | ||||||||||
Pine
|
n/a | n/a | n/a | n/a | |||||||||||||
Cedar
|
(136 | ) | -10 | % | 17 | 1 | % | ||||||||||
Hardwood
|
(2 | ) | 0 | % | 76 | 15 | % | ||||||||||
Pulpwood
|
All Species
|
12 | 4 | % | 16 | 6 | % | ||||||||||
Overall
|
(71 | ) | -10 | % | 10 | 2 | % |
Six Months Ended
|
|||||||||||||||||
Jun-14
|
Jun-13
|
||||||||||||||||
∆ from Jun-14 to Jun-13
|
|||||||||||||||||
$/MBF
|
%
|
||||||||||||||||
Sawlogs
|
Douglas-fir
|
$
|
738
|
$
|
56
|
8
|
%
|
$
|
682
|
||||||||
Whitewood
|
670
|
62
|
10
|
%
|
608
|
||||||||||||
Pine
|
526
|
526
|
n/a
|
-
|
|||||||||||||
Cedar
|
1,337
|
148
|
12
|
%
|
1,189
|
||||||||||||
Hardwood
|
598
|
78
|
15
|
%
|
520
|
||||||||||||
Pulpwood
|
All Species
|
275
|
0
|
0
|
%
|
275
|
|||||||||||
Overall
|
668
|
53
|
9
|
%
|
615
|