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) November 3, 2017
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, 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 November 3, 2017, the registrant issued a press release relating to its earnings for the quarter ended September 30, 2017. A copy of that press release is furnished herewith as Exhibit 99.1.
Item 9.01 | FINANCIAL STATEMENTS AND EXHIBITS |
The information included in Exhibit 99.1 pursuant to Item 9.01 of this Current Report on Form 8-K shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing made by the Company under the Exchange Act or Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
Exhibit No. | Description |
99.1 | |
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: November 3, 2017 | BY: | /s/ Daemon P. Repp |
Daemon P. Repp | ||
Director of Finance, Pope Resources, A Delaware Limited Partnership, and Pope MGP, Inc., General Partner | ||
Exhibit 99.1
Press Release of the Registrant dated November 3, 2017
 | Contact: Daemon Repp Director of Finance 360.697.6626 investors@orminc.com |
NEWS RELEASE
FOR IMMEDIATE RELEASE NASDAQ:POPE
POULSBO, Wash.
November 3, 2017
POPE RESOURCES REPORTS THIRD QUARTER INCOME OF $1.7 MILLION
Pope Resources (NASDAQ:POPE) reported net income attributable to unitholders of $1.7 million, or $0.38 per ownership unit, on revenue of $18.8 million for the quarter ended September 30, 2017. This compares to net income attributable to unitholders of $2.0 million, or $0.45 per ownership unit, on revenue of $13.2 million for the third quarter of 2016.
Net income attributable to unitholders for the nine months ended September 30, 2017 totaled $5.2 million, or $1.17 per ownership unit, on revenue of $52.0 million. This compares to net income attributable to unitholders of $1.4 million, or $0.30 per ownership unit, on revenue of $37.0 million for the nine months ended September 30, 2016.
Cash provided by operations for the quarter ended September 30, 2017 was $1.8 million, compared to cash used in operations of $4.7 million for the third quarter of 2016. For the nine months ended September 30, 2017, cash provided by operations was $7.4 million, compared to cash used in operations of $9.0 million in the corresponding period of 2016.
“These are good times to be a log-seller in the Pacific Northwest,” said Tom Ringo, President and CEO. “Log supply in our region was crimped in Q3 by forest fires, none of which touched our lands. An additional supply limitation was low log/haul contractor availability to flex harvest volumes upward in the region. Meanwhile, demand remained strong as a slow-but-steady healing in US housing has strengthened domestic lumber producers even as export buyers continue to bid for PNW logs. We anticipate that Q4 will bring more of this upward-trending log market as operating curtailments due to winter weather replace fire as a supply constraint.”
Mr. Ringo added, “Our Real Estate segment continues to enjoy the benefits of a strong Seattle metro area housing market, especially in our Gig Harbor project where in the fourth quarter we expect to close on the sale of the remaining lots that we constructed over the course of the year.”
Third quarter highlights
• | Harvest volume was 21.3 million board feet (MMBF) in Q3 2017 compared to 17.0 MMBF in Q3 2016, a 25% increase. Harvest volume for the first nine months of 2017 was 71.9 MMBF compared |
1
to 53.6 MMBF for the corresponding period of 2016, a 34% increase. These harvest volume figures do not include timber deed sales of 3.6 MMBF and 6.0 MMBF for the quarter and nine months ended September 30, 2017, respectively, and 1.3 MMBF for both the quarter and nine months ended September 30, 2016. The harvest volume and log price realization metrics cited below also exclude these timber deed sales, except as noted otherwise.
• | The average realized log price was $657 per thousand board feet (MBF) in Q3 2017, a 15% increase compared to $573 per MBF in Q3 2016. For the first nine months of 2017, the average realized log price was $621 per MBF compared to $574 per MBF for the corresponding period of 2016, an 8% increase. |
• | As a percentage of total harvest, volume sold to domestic markets in Q3 2017 decreased to 62% from 65% in Q3 2016, while the mix of volume sold to export markets increased to 24% in Q3 2017 from 16% in Q3 2016. For the first nine months of 2017, the relative percentages of volume sold to domestic and export markets were 60% and 23%, respectively, compared to 64% and 16%, respectively, in the corresponding period of 2016. Hardwood and pulpwood log sales make up the balance of harvest volume. |
• | During the quarter, our Real Estate segment sold 15 lots from our Harbor Hill development in Gig Harbor, Washington, as well as six other residential lots for total revenue of $2.5 million. |
• | During the quarter, the Partnership repurchased 8,171 units at an average price of $72.40 per unit under our unit repurchase plan. Through the first nine months of 2017, the Partnership has repurchased 8,915 units at an average price of $72.75, leaving $551,000 remaining under the plan through June 2018. |
Third quarter operating results
Fee Timber:
Fee Timber operating income for Q3 2017 was $4.1 million compared to $3.3 million for Q3 2016, a 24% increase. This change was driven primarily by a 36% increase in harvest volume (including timber deed sales), and 15% higher average realized log prices, which was partially offset by a 65% increase in cost of sales due to the higher volume as well as greater depletion expense attributable to the relative share of harvest volume (including timber deed sales) from the Funds rising to 52% in Q3 2017 from 33% in Q3 2016.
Fee Timber operating income for the first nine months of 2017 was $25.3 million compared to $8.8 million in the corresponding period of 2016, in part because 2017 results included a $12.5 million gain on the sale of a 6,500-acre tree farm from Fund II, compared to 2016 results which included a $226,000 gain on the sale of 205 acres of Fund timberland. Excluding these timberland sales, Fee Timber operating income was $12.8 million in 2017 and $8.5 million in 2016, a 51% increase. This change resulted primarily from a 42% increase in harvest volume (including timber deed sales), and 8% higher average realized log prices in 2017. These factors were offset partially by a 54% increase in cost of sales due to the higher volume as well as greater depletion expense attributable to the relative share of harvest volume (including timber deed sales) from the Funds rising to 50% in 2017 from 41% in 2016.
Timberland Investment Management:
Operating losses incurred by this segment for Q3 2017 and Q3 2016 totaled $679,000 and $644,000, respectively, after eliminating revenue earned from managing the Funds of $829,000 and $772,000 for Q3 2017 and Q3 2016, respectively. The increase in operating loss is primarily attributable to professional fees associated with the late 2016 launch of our fourth timber fund, as well as additional personnel costs to acquire Pacific Northwest timberlands with this additional capital.
2
Operating losses incurred by this segment for first nine months of 2017 and 2016 totaled $2.4 million and $1.9 million, respectively, after eliminating management fees earned from the Funds of $2.5 million and $2.4 million for the first nine months of 2017 and 2016, respectively.
Real Estate:
Our Real Estate segment posted an operating loss of $491,000 for Q3 2017 and operating income of $463,000 for Q3 2016. The Q3 2016 results included sales of undeveloped land with a comparatively low basis, yielding a gross margin $774,000 higher than in Q3 2017. In addition, operating expenses were $153,000 higher in Q3 2017 compared to Q3 2016 due primarily to legal and professional fees in connection with planning and development for a number of properties, as well as for pursuing potential insurance recoveries for our Port Gamble environmental remediation costs.
For the first nine months of 2017, the Real Estate segment reported an operating loss of $3.2 million compared to an operating loss in the corresponding period of 2016 of $1.7 million. As with the quarterly results, the 2017 results included sales of land at lower gross margins compared to 2016 and higher operating expenses.
General & Administrative (G&A):
G&A expenses were relatively flat at $1.1 million for Q3 2017 and $1.2 million for Q3 2016. For the first nine months of 2017, G&A expenses were $4.2 million compared to $3.8 million for the corresponding period of 2016, with the increase primarily due to higher personnel costs, particularly equity-based compensation, and professional fees.
Outlook
We expect our total 2017 harvest volume to be between 111 and 115 MMBF, including timber deed sales. In our Real Estate segment, we expect to close in the fourth quarter on the sale of up to 78 additional single-family lots from our Harbor Hill project, up to four additional residential lots from other properties, and a potential conservation easement sale.
The financial schedules accompanying 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 210,000 acres of timberland and development property in Washington, Oregon, and California. These acres include three private equity timber funds that we manage, co-invest in, and consolidate in our financial statements and from which we earn management fees. These funds provide an efficient means of investing our own capital in Pacific Northwest timberland and earning fee revenue from managing the funds for third-party investors. The Partnership 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, and about management’s plans for future operations and strategies. 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,
3
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 future sales in our Real Estate segment. Readers, however, 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, or that may cause us to deviate from our current plans, include our ability to accurately predict fluctuations in log markets domestically and internationally, and to adjust our harvest volumes in a timely and appropriate manner; political sensitivities and events, including the reactions of foreign governments and international treaty organizations and similar bodies, that may affect the cost of competing products and demand for our products; our ability to anticipate and manage interest rate risk as it affects our borrowing costs; fluctuations in interest rates that affect the U.S. housing market and related demand for our products from that market; our ability to estimate the cost of ongoing and changing environmental remediation obligations, including our ability to anticipate and address the political and regulatory climate that impacts these obligations; our ability to consummate various pending and anticipated real estate transactions on the terms management expects; housing market conditions that affect demand for both our forest products and our real estate offerings; our ability to manage our timber funds and their assets in a manner that our investors consider acceptable, and to raise additional capital or establish new funds on terms that are advantageous to the Partnership; conditions in the housing construction and wood-products markets, both domestically and globally, that affect demand for our products; the effects of competition, particularly by larger and better-financed competitors; fluctuations in foreign currency exchange rates that affect both competition for sales of our products and our customers’ demand for them; conditions affecting credit markets as they affect the availability of capital and costs of borrowing for us, and the related impacts on purchasers of forest products and development properties; labor, equipment and transportation costs that affect our net income; our ability to anticipate and mitigate potential impacts of our operations on adjacent properties; the impacts of natural disasters on our timberlands and on surrounding areas; and our ability to discover and to accurately estimate other liabilities associated with our assets. Other factors are set forth in that part of our Quarterly Report on Form 10-Q entitled “Risk Factors,” and in our other filings with the Securities and Exchange Commission from time to time.
Forward-looking statements in this release are made only as of the date shown above, and we cannot undertake to update these statements.
4
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) | |||||||||||||||
(all amounts in $000’s, except per unit amounts) | |||||||||||||||
Quarter ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenue | $ | 18,803 | $ | 13,178 | $ | 52,039 | $ | 36,960 | |||||||
Cost of sales | (11,388 | ) | (6,211 | ) | (31,568 | ) | (20,822 | ) | |||||||
Operating expenses | (5,654 | ) | (4,982 | ) | (17,536 | ) | (15,059 | ) | |||||||
Gain on sale of timberland | 44 | — | 12,547 | 226 | |||||||||||
Operating income | 1,805 | 1,985 | 15,482 | 1,305 | |||||||||||
Interest expense, net | (1,179 | ) | (953 | ) | (3,306 | ) | (2,358 | ) | |||||||
Income (loss) before income taxes | 626 | 1,032 | 12,176 | (1,053 | ) | ||||||||||
Income tax expense | (46 | ) | (116 | ) | (105 | ) | (166 | ) | |||||||
Net income (loss) | 580 | 916 | 12,071 | (1,219 | ) | ||||||||||
Net (income) loss attributable to noncontrolling interests | 1,078 | 1,054 | (6,885 | ) | 2,590 | ||||||||||
Net income attributable to Pope Resources’ unitholders | $ | 1,658 | $ | 1,970 | $ | 5,186 | $ | 1,371 | |||||||
Basic and diluted weighted average units outstanding | 4,324 | 4,312 | 4,325 | 4,312 | |||||||||||
Basic and diluted earnings per unit | $ | 0.38 | $ | 0.45 | $ | 1.17 | $ | 0.30 | |||||||
5
CONDENSED CONSOLIDATING BALANCE SHEETS | |||||||||||||||||||
(all amounts in $000’s) | |||||||||||||||||||
September 30, 2017 | December 31, 2016 | ||||||||||||||||||
Assets: | Pope | ORM Timber Funds | Consolidating Entries | Consolidated | |||||||||||||||
Cash | $ | 1,345 | $ | 2,960 | $ | — | $ | 4,305 | $ | 2,937 | |||||||||
Land and timber held for sale | 9,513 | — | 9,513 | 20,503 | |||||||||||||||
Other current assets | 3,625 | 1,489 | (605 | ) | 4,509 | 8,766 | |||||||||||||
Total current assets | 14,483 | 4,449 | (605 | ) | 18,327 | 32,206 | |||||||||||||
Timber and roads, net | 68,926 | 203,903 | 272,829 | 279,793 | |||||||||||||||
Timberland | 19,026 | 36,105 | 55,131 | 54,369 | |||||||||||||||
Land held for development | 25,965 | 25,965 | 24,390 | ||||||||||||||||
Buildings and equipment, net | 5,385 | 11 | 5,396 | 5,628 | |||||||||||||||
Investment in ORM Timber Funds | 14,064 | (14,064 | ) | — | — | ||||||||||||||
Deferred tax and other assets | 1,134 | 1,134 | 2,664 | ||||||||||||||||
Total assets | $ | 148,983 | $ | 244,468 | $ | (14,669 | ) | $ | 378,782 | $ | 399,050 | ||||||||
Liabilities and equity: | |||||||||||||||||||
Accounts payable and accrued liabilities | $ | 3,935 | $ | 2,437 | $ | (605 | ) | $ | 5,767 | $ | 7,279 | ||||||||
Current portion of long-term debt | 122 | 122 | 5,119 | ||||||||||||||||
Current portion of environmental remediation | 3,419 | 3,419 | 8,650 | ||||||||||||||||
Total current liabilities | 7,476 | 2,437 | (605 | ) | 9,308 | 21,048 | |||||||||||||
Long-term debt | 82,857 | 57,285 | 140,142 | 125,291 | |||||||||||||||
Environmental remediation and other long-term liabilities | 3,287 | 3,287 | 4,247 | ||||||||||||||||
Total liabilities | 93,620 | 59,722 | (605 | ) | 152,737 | 150,586 | |||||||||||||
Partners’ capital | 55,363 | 184,746 | (184,746 | ) | 55,363 | 59,133 | |||||||||||||
Noncontrolling interests | 170,682 | 170,682 | 189,331 | ||||||||||||||||
Total liabilities and equity | $ | 148,983 | $ | 244,468 | $ | (14,669 | ) | $ | 378,782 | $ | 399,050 | ||||||||
6
RECONCILIATION BETWEEN NET INCOME (LOSS) AND CASH FLOWS FROM OPERATIONS | |||||||||||||||
(all amounts in $000’s) | |||||||||||||||
Quarter ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) | $ | 580 | $ | 916 | $ | 12,071 | $ | (1,219 | ) | ||||||
Add back (deduct): | |||||||||||||||
Depletion | 4,252 | 1,908 | 12,737 | 6,101 | |||||||||||
Equity-based compensation | 166 | 162 | 950 | 756 | |||||||||||
Real estate project expenditures | (2,202 | ) | (5,373 | ) | (6,496 | ) | (10,598 | ) | |||||||
Depreciation and amortization | 141 | 183 | 393 | 554 | |||||||||||
Deferred taxes and other | (34 | ) | 49 | 10 | 49 | ||||||||||
Cost of land sold | 1,669 | 102 | 1,970 | 1,139 | |||||||||||
Gain on sale of timberland | (44 | ) | — | (12,547 | ) | (226 | ) | ||||||||
Gain on disposal of property and equipment | — | — | (3 | ) | (24 | ) | |||||||||
Change in environmental remediation liability | (1,902 | ) | (1,105 | ) | (6,182 | ) | (5,280 | ) | |||||||
Change in other operating accounts | (838 | ) | (1,502 | ) | 4,505 | (209 | ) | ||||||||
Cash provided by (used in) operations | $ | 1,788 | $ | (4,660 | ) | $ | 7,408 | $ | (8,957 | ) | |||||
SEGMENT INFORMATION | |||||||||||||||
(all amounts in $000’s) | |||||||||||||||
Quarter ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenue: | |||||||||||||||
Partnership Fee Timber | $ | 8,898 | $ | 7,834 | $ | 26,173 | $ | 20,358 | |||||||
Funds Fee Timber | 7,082 | 3,231 | 22,061 | 12,729 | |||||||||||
Total Fee Timber | 15,980 | 11,065 | 48,234 | 33,087 | |||||||||||
Timberland Investment Management | — | — | — | 8 | |||||||||||
Real Estate | 2,823 | 2,113 | 3,805 | 3,865 | |||||||||||
Total | $ | 18,803 | $ | 13,178 | $ | 52,039 | $ | 36,960 | |||||||
Operating income (loss): | |||||||||||||||
Fee Timber | $ | 4,109 | $ | 3,317 | $ | 25,322 | $ | 8,770 | |||||||
Timberland Investment Management | (679 | ) | (644 | ) | (2,396 | ) | (1,913 | ) | |||||||
Real Estate | (491 | ) | 463 | (3,204 | ) | (1,738 | ) | ||||||||
General & Administrative | (1,134 | ) | (1,151 | ) | (4,240 | ) | (3,814 | ) | |||||||
Total | $ | 1,805 | $ | 1,985 | $ | 15,482 | $ | 1,305 | |||||||
7
SELECTED STATISTICS | |||||||||||
Quarter ended September 30, | Nine months ended September 30, | ||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||
Log sale volumes by species (million board feet): | |||||||||||
Sawlogs | |||||||||||
Douglas-fir | 11.0 | 9.8 | 40.8 | 27.9 | |||||||
Whitewood | 6.2 | 3.0 | 15.0 | 11.1 | |||||||
Pine | 1.1 | 0.5 | 2.4 | 1.7 | |||||||
Cedar | 0.1 | 0.5 | 1.2 | 2.5 | |||||||
Hardwood | 0.4 | 0.8 | 1.8 | 2.0 | |||||||
Pulpwood - all species | 2.5 | 2.4 | 10.7 | 8.4 | |||||||
Total | 21.3 | 17.0 | 71.9 | 53.6 | |||||||
Log sale volumes by destination (million board feet): | |||||||||||
Domestic | 13.3 | 11.0 | 43.1 | 34.3 | |||||||
Export | 5.1 | 2.8 | 16.2 | 8.9 | |||||||
Hardwood | 0.4 | 0.8 | 1.8 | 2.0 | |||||||
Pulpwood | 2.5 | 2.4 | 10.8 | 8.4 | |||||||
Subtotal log sale volumes | 21.3 | 17.0 | 71.9 | 53.6 | |||||||
Timber deed sale | 3.6 | 1.3 | 6.0 | 1.3 | |||||||
Total | 24.9 | 18.3 | 77.9 | 54.9 | |||||||
8
Average price realizations by species (per thousand board feet): | Quarter ended September 30, | Nine months ended September 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Sawlogs | |||||||||||||||
Douglas-fir | $ | 749 | $ | 629 | $ | 697 | $ | 615 | |||||||
Whitewood | 651 | 506 | 602 | 524 | |||||||||||
Pine | 472 | 418 | 488 | 478 | |||||||||||
Cedar | 1,306 | 1,321 | 1,376 | 1,370 | |||||||||||
Hardwood | 685 | 640 | 665 | 571 | |||||||||||
Pulpwood - all species | 303 | 284 | 295 | 296 | |||||||||||
Overall | 657 | 573 | 621 | 574 | |||||||||||
Average price realizations by destination (per thousand board feet): | |||||||||||||||
Domestic | $ | 679 | $ | 621 | $ | 663 | $ | 629 | |||||||
Export | 767 | 621 | 720 | 631 | |||||||||||
Hardwood | 685 | 640 | 665 | 571 | |||||||||||
Pulpwood | 303 | 284 | 295 | 296 | |||||||||||
Overall log sales | 657 | 573 | 621 | 574 | |||||||||||
Timber deed sale | 343 | 381 | 322 | 381 | |||||||||||
Timberland acres owned by the Partnership | 120,000 | 119,000 | 120,000 | 119,000 | |||||||||||
Timberland acres owned by Funds | 88,000 | 94,000 | 88,000 | 94,000 | |||||||||||
Depletion expense per MBF - Partnership tree farms | $ | 72 | $ | 67 | $ | 72 | $ | 52 | |||||||
Depletion expense per MBF - Fund tree farms | $ | 264 | $ | 181 | $ | 254 | $ | 196 | |||||||
Capital and development expenditures ($000’s) | $ | 2,828 | $ | 5,750 | $ | 8,323 | $ | 12,033 | |||||||
9
PERIOD TO PERIOD COMPARISONS | |||||||
(Amounts in $000’s except per unit data) | |||||||
Q3 2017 vs. | YTD 2017 vs. | ||||||
Q3 2016 | YTD 2016 | ||||||
Net income attributable to Pope Resources’ unitholders: | |||||||
2017 period | $ | 1,658 | $ | 5,186 | |||
2016 period | 1,970 | 1,371 | |||||
Variance | $ | (312 | ) | $ | 3,815 | ||
Detail of earnings variance: | |||||||
Fee Timber | |||||||
Log volumes (A) | $ | 2,464 | $ | 10,504 | |||
Log price realizations (B) | 1,789 | 3,379 | |||||
Gain on sale of timberland | 44 | 12,321 | |||||
Timber deed sale | 750 | 1,460 | |||||
Production costs | (1,322 | ) | (3,312 | ) | |||
Depletion | (2,344 | ) | (6,636 | ) | |||
Other Fee Timber | (589 | ) | (1,164 | ) | |||
Timberland Investment Management | (35 | ) | (483 | ) | |||
Real Estate | |||||||
Land sales | (757 | ) | (780 | ) | |||
Other Real Estate | (197 | ) | (686 | ) | |||
General & Administrative costs | 17 | (426 | ) | ||||
Net interest expense | (226 | ) | (948 | ) | |||
Income taxes | 70 | 61 | |||||
Noncontrolling interest | 24 | (9,475 | ) | ||||
Total variance | $ | (312 | ) | $ | 3,815 | ||
(A) Volume variance calculated by multiplying the change in sales volume by the average log sales price for the comparison period.
(B) Price variance calculated by multiplying the change in average realized price by current period volume.
10