PLUM CREEK TIMBER CO. INC. Plum Creek Timber Company, Inc. (NYSE: PCL) today announced first quarter earnings of $42 million, or $0.24 per diluted share, on revenues of $406 million. Earnings for the first quarter of 2014 were $30 million, or $0.17 per diluted share, on revenues of $317 million.
Adjusted EBITDA, a non-GAAP measure of operating performance, for the first quarter of 2015 was $175 million and was $93 million for the same period of 2014. A reconciliation of adjusted EBITDA to net income and cash flow from operations is provided as an attachment to this release.
“We are pleased with the results of the first quarter,” said Rick Holley, chief executive officer. “The company performed well despite overall business conditions starting off slower than many industry experts initially anticipated. Our first quarter results came in within our guidance range and were a bit better than we thought just a few weeks ago.”
“Effective capital allocation continues to be an important driver of shareholder value in this slow growth environment,” continued Holley. “To that end, the company completed nearly $20 million of share repurchases during the first quarter, effectively buying timberland assets at a compelling discount to their private market value. Operationally, we remain well positioned to take advantage of opportunities as markets improve over the coming months.”
Review of Quarterly Operations
The Northern Resources segment reported operating profit of $13 million during the first quarter, a $3 million decline from the $16 million first quarter profit of 2014. As planned, overall harvest volumes were about 9 percent lower than the first quarter of 2014. Sawlog prices remained robust and were equal to those reported last year, with strength in the hardwood regions offsetting softening West Coast markets. Average pulpwood prices advanced $5 per ton, and were 11 percent higher than the first quarter of 2014. Pulpwood prices have trended up over the last year as pulp and paper customers in the hardwood regions competed to maintain comfortable log inventories.
Operating profit in the Southern Resources segment was $31 million, unchanged from the first quarter of 2014. Harvest volumes were similar to first quarter 2014 levels and prices for both sawlogs and pulpwood were $1 per ton higher on slowly improving demand. While stable volumes and modestly higher prices increased the cash generated by the business segment, reported profits were unchanged on higher non-cash depletion expense.
The Real Estate segment reported first quarter revenue of $109 million and operating income of $19 million. First quarter 2014 revenue was $23 million and operating income was $12 million. The land basis, or non-cash book value of the timberlands sold in the first quarter of 2015 was unusually high at 76 percent of real estate revenue, compared to 26 percent in the first quarter of 2014. During the first quarter of 2015, the company completed the previously announced sale of approximately 117,000 acres of conservation lands in Montana to The Nature Conservancy for $85 million. The $24 million balance of the quarter’s sales consisted of 2,060 acres of small, non-strategic timberlands that captured average prices of approximately $1,335 per acre, and 8,010 acres of HBU/recreation lands that captured approximately $2,210 per acre.
The company’s Manufacturing segment reported operating income of $9 million, unchanged from the first quarter of 2014. Increased profitability from higher plywood and MDF sales volumes was offset by weaker results in the lumber business.
Operating income from the Energy and Natural Resource segment was $5 million, down $1 million from the first quarter of 2014. The decrease in earnings was primarily the result of lower natural gas royalty income compared to the first quarter of 2014.
Share Repurchase
During the quarter the company repurchased approximately 445,000 shares of common stock at an average price of $41.97 per share. As of March 31, 2015, the company had 175.6 million shares of common stock outstanding and $106 million remaining in its current share repurchase authorization.
Outlook
The company expects to harvest between 19 and 20 million tons of timber in 2015. Second quarter harvest levels in the Northern Resources segment are expected to decline from first quarter levels due to normal, seasonal factors. Northern harvests are typically at their lowest levels during the second quarter of the year as thawing spring weather restricts harvesting activities in the North. Southern Resources harvest volumes are expected to grow modestly in the second quarter.
Full-year Real Estate segment sales are expected to be between $250 million and $300 million, while second quarter Real Estate segment sales are expected to be between $15 million and $25 million. Land basis, as a percentage of real estate revenues is expected to be approximately 50 percent for the year and approximately 40 percent for the second quarter.
During the second quarter of 2015, results from both the Manufacturing Segment and the Energy and Natural Resources Segment are expected to be similar to first quarter levels.
The company continues to expect 2015 income to be between $1.05 and $1.30 per share and expects second quarter income between $0.05 and $0.10 per share.
“We’ve started 2015 with good performance from our timber, manufacturing and energy and natural resource businesses,” continued Holley. “As expected, our second quarter results will be the lowest of the year due to the normal seasonal reduction in our Northern Resources segment harvest and the timing of our planned real estate transactions. We continue to expect full-year earnings per share will fall within our original guidance.
“As we execute our strategies for long-term value creation, capital allocation remains our highest priority. We will maintain our disciplined approach in evaluating the best uses of the cash we generate to produce the most benefit to our shareholders,” concluded Holley.
Earnings Conference Call and Supplemental Information
Plum Creek will hold a conference call today, Apr. 27, at 5:00 p.m. ET (2:00 p.m. PT). A live webcast of the conference call may be accessed through Plum Creek’s website at www.plumcreek.com by clicking on the “Investors” link.
Investors without Internet access should dial 1-800-572-9852 at least 10 minutes prior to the start of the call, referencing Plum Creek’s earnings conference call. Those wishing to access the call from outside the United States and Canada should dial 1-706-645-9676, also referencing Plum Creek’s earnings conference call. Replay of the call will be available for 48 hours after completion of the live call and can be accessed at 1-855-859-2056 or 1-404-537-3406 (international calls), using the code 50829757.
Supplemental financial information for Plum Creek operations, including statistical data and reconciliations to non-GAAP measures is available in the Investors section of Plum Creek’s website at www.plumcreek.com.
Plum Creek is among the largest and most geographically diverse private landowners in the nation with more than 6 million acres of timberlands in 19 states. We also operate wood products mills in the Northwest. We manage our working forests using sustainable practices to benefit Plum Creek’s many stakeholders. Our employees work together to create shareholder value, serve as stewards of the environment, make wood products for everyday use, and build strong communities. Please visit www.plumcreek.com for the latest information about Plum Creek.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Litigation Reform Act of 1995 as amended. Some of these forward-looking statements can be identified by the use of forward-looking words such as "believes," "expects," "may," "will," "should," "seek," "approximately," "intends," "plans," "estimates," or "anticipates," or the negative of those words or other comparable terminology. The accuracy of such statements is subject to a number of risks, uncertainties and assumptions including, but not limited to, the cyclical nature of the forest products industry, our ability to harvest our timber, our ability to execute our acquisition strategy, the market for and our ability to sell or exchange non-strategic timberlands and timberland properties that have higher and better uses, and various regulatory constraints. These and other risks, uncertainties and assumptions are detailed from time to time in our filings with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended, and the Securities Act of 1933, as amended. It is likely that if one or more of the risks materializes, or if one or more assumptions prove to be incorrect, the current expectations of Plum Creek and its management will not be realized. Forward-looking statements are not guarantees of performance, and speak only as of the date made, and neither Plum Creek nor its management undertakes any obligation to update or revise any forward-looking statements.
| PLUM CREEK TIMBER COMPANY, INC. | ||||||||
| CONSOLIDATED STATEMENTS OF INCOME | ||||||||
| (UNAUDITED) | ||||||||
| Quarter Ended March 31, | ||||||||
| (In Millions, Except Per Share Amounts) | 2015 | 2014 | ||||||
| REVENUES: | ||||||||
| Timber | $ | 192 | $ | 192 | ||||
| Real Estate | 109 | 23 | ||||||
| Manufacturing | 94 | 90 | ||||||
| Energy and Natural Resources | 8 | 9 | ||||||
| Other | 3 | 3 | ||||||
| Total Revenues | 406 | 317 | ||||||
| COSTS AND EXPENSES: | ||||||||
| Cost of Goods Sold: | ||||||||
| Timber | 139 | 138 | ||||||
| Real Estate | 89 | 10 | ||||||
| Manufacturing | 83 | 79 | ||||||
| Energy and Natural Resources | 2 | 2 | ||||||
| Other | 2 | 3 | ||||||
| Total Cost of Goods Sold | 315 | 232 | ||||||
| Selling, General and Administrative | 33 | 29 | ||||||
| Total Costs and Expenses | 348 | 261 | ||||||
| Other Operating Income (Expense), net | 3 | 1 | ||||||
| Operating Income | 61 | 57 | ||||||
| Earnings from Unconsolidated Entities | 22 | 14 | ||||||
| Interest Expense, net: | ||||||||
| Interest Expense (Debt Obligations to Unrelated Parties) | 27 | 27 | ||||||
| Interest Expense (Note Payable to Timberland Venture) | 14 | 14 | ||||||
| Total Interest Expense, net | 41 | 41 | ||||||
| Income before Income Taxes | 42 | 30 | ||||||
| Provision (Benefit) for Income Taxes | — | — | ||||||
| Net Income | $ | 42 | $ | 30 | ||||
| PER SHARE AMOUNTS: | ||||||||
| Net Income per Share – Basic | $ | 0.24 | $ | 0.17 | ||||
| Net Income per Share – Diluted | $ | 0.24 | $ | 0.17 | ||||
| Weighted-Average Number of Shares Outstanding | ||||||||
| – Basic | 175.9 | 177.0 | ||||||
| – Diluted | 176.2 | 177.3 | ||||||
| SUPPLEMENTAL INCOME STATEMENT INFORMATION: | ||||||||
| Equity Earnings from Timberland Venture | $ | 23 | $ | 15 | ||||
| Equity Earnings (Loss) from Real Estate Development Ventures | (1 | ) | (1 | ) | ||||
| Earnings from Unconsolidated Entities | $ | 22 | $ | 14 | ||||
| PLUM CREEK TIMBER COMPANY, INC. | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (UNAUDITED) | ||||||||
| (In Millions, Except Per Share Amounts) | March 31, 2015 |
December 31, 2014 | ||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and Cash Equivalents | $ | 94 | $ | 92 | ||||
| Accounts Receivable | 47 | 38 | ||||||
| Inventories | 59 | 61 | ||||||
| Deferred Tax Asset | 6 | 6 | ||||||
| Assets Held for Sale | 54 | 98 | ||||||
| Other Current Assets | 15 | 15 | ||||||
| 275 | 310 | |||||||
| Timber and Timberlands, net | 3,958 | 4,009 | ||||||
| Minerals and Mineral Rights, net | 288 | 289 | ||||||
| Property, Plant and Equipment, net | 118 | 120 | ||||||
| Equity Investment in Timberland Venture | 210 | 217 | ||||||
| Equity Investment in Real Estate Development Ventures | 125 | 126 | ||||||
| Deferred Tax Asset | 23 | 23 | ||||||
| Investment in Grantor Trusts (at Fair Value) | 48 | 48 | ||||||
| Other Assets | 41 | 45 | ||||||
| Total Assets | $ | 5,086 | $ | 5,187 | ||||
| LIABILITIES | ||||||||
| Current Liabilities: | ||||||||
| Current Portion of Long-Term Debt | $ | 439 | $ | 439 | ||||
| Line of Credit | 56 | 95 | ||||||
| Accounts Payable | 32 | 27 | ||||||
| Interest Payable | 34 | 22 | ||||||
| Wages Payable | 12 | 31 | ||||||
| Taxes Payable | 10 | 10 | ||||||
| Deferred Revenue | 16 | 23 | ||||||
| Other Current Liabilities | 10 | 10 | ||||||
| 609 | 657 | |||||||
| Long-Term Debt | 1,976 | 1,976 | ||||||
| Note Payable to Timberland Venture | 783 | 783 | ||||||
| Other Liabilities | 100 | 100 | ||||||
| Total Liabilities | 3,468 | 3,516 | ||||||
| Commitments and Contingencies | ||||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Preferred Stock, $0.01 Par Value, Authorized Shares – 75.0, Outstanding – None | — | — | ||||||
| Common Stock, $0.01 Par Value, Authorized Shares – 300.6, Outstanding (net of Treasury Stock) – 175.6 at March 31, 2015 and 175.9 at December 31, 2014 | 2 | 2 | ||||||
| Additional Paid-In Capital | 2,959 | 2,955 | ||||||
| Retained Earnings (Accumulated Deficit) | (306 | ) | (271 | ) | ||||
| Treasury Stock, at Cost, Common Shares – 28.7 at March 31, 2015 and 28.3 at December 31, 2014 | (1,013 | ) | (992 | ) | ||||
| Accumulated Other Comprehensive Income (Loss) | (24 | ) | (23 | ) | ||||
| Total Stockholders’ Equity | 1,618 | 1,671 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 5,086 | $ | 5,187 | ||||
| PLUM CREEK TIMBER COMPANY, INC. | ||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (UNAUDITED) | ||||||||
| Quarter Ended March 31, | ||||||||
| (In Millions) | 2015 | 2014 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | $ | 42 | $ | 30 | ||||
| Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities: | ||||||||
| Depreciation, Depletion and Amortization | 33 | 32 | ||||||
| Basis of Real Estate Sold | 83 | 6 | ||||||
| Earnings from Unconsolidated Entities | (22 | ) | (14 | ) | ||||
| Distributions from Timberland Venture | 30 | 28 | ||||||
| Working Capital Changes | (16 | ) | (25 | ) | ||||
| Other | 1 | — | ||||||
| Net Cash Provided By (Used In) Operating Activities | 151 | 57 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditures (Excluding Timberland Acquisitions) | (14 | ) | (16 | ) | ||||
| Timberlands Acquired | — | — | ||||||
| Contributions to Real Estate Development Ventures | (2 | ) | (4 | ) | ||||
| Distributions from Real Estate Development Ventures | 2 | — | ||||||
| Sales/(Purchases) of Marketable Securities, net | 1 | — | ||||||
| Net Cash Provided By (Used In) Investing Activities | (13 | ) | (20 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Dividends | (77 | ) | (78 | ) | ||||
| Borrowings on Line of Credit | 58 | 283 | ||||||
| Repayments on Line of Credit | (97 | ) | (570 | ) | ||||
| Proceeds from Stock Option Exercises | 1 | 1 | ||||||
| Acquisition of Treasury Stock | (21 | ) | (2 | ) | ||||
| Net Cash Provided By (Used In) Financing Activities | (136 | ) | (366 | ) | ||||
| Increase (Decrease) In Cash and Cash Equivalents | 2 | (329 | ) | |||||
| Cash and Cash Equivalents: | ||||||||
| Beginning of Period | 92 | 433 | ||||||
| End of Period | $ | 94 | $ | 104 | ||||
| PLUM CREEK TIMBER COMPANY, INC. | ||||||||
| SEGMENT DATA | ||||||||
| (UNAUDITED) | ||||||||
| Quarter Ended March 31, | ||||||||
| (In Millions) | 2015 | 2014 | ||||||
| Revenues: | ||||||||
| Northern Resources | $ | 70 | $ | 77 | ||||
| Southern Resources | 128 | 123 | ||||||
| Real Estate | 109 | 23 | ||||||
| Manufacturing | 94 | 90 | ||||||
| Energy and Natural Resources | 8 | 9 | ||||||
| Other | 3 | 3 | ||||||
| Eliminations | (6 | ) | (8 | ) | ||||
| Total Revenues | $ | 406 | $ | 317 | ||||
| Operating Income (Loss): | ||||||||
| Northern Resources | $ | 13 | $ | 16 | ||||
| Southern Resources | 31 | 31 | ||||||
| Real Estate | 19 | 12 | ||||||
| Manufacturing | 9 | 9 | ||||||
| Energy and Natural Resources | 5 | 6 | ||||||
| Other (A) | (1 | ) | (1 | ) | ||||
| Other Costs and Eliminations, net | (16 | ) | (17 | ) | ||||
| Total Operating Income | $ | 60 | $ | 56 | ||||
| Adjusted EBITDA by Segment: (B) | ||||||||
| Northern Resources | $ | 20 | $ | 24 | ||||
| Southern Resources | 51 | 49 | ||||||
| Real Estate | 102 | 18 | ||||||
| Manufacturing | 12 | 12 | ||||||
| Energy and Natural Resources | 7 | 8 | ||||||
| Other | (1 | ) | (1 | ) | ||||
| Other Costs and Eliminations, net | (16 | ) | (17 | ) | ||||
| Total | $ | 175 | $ | 93 | ||||
| (A) | For segment reporting, Equity Earnings (Loss) from Real Estate Development Ventures of $1 million for each of the periods ended March 31, 2015 and March 31, 2014 is included in Operating Income (Loss) for the Other Segment. | |
| (B) | Refer to the separate schedule, "Segment Data - Adjusted EBITDA" for reconciliations of Adjusted EBITDA to operating income and net cash provided by operating activities. | |
Plum Creek Timber Company, Inc.
Segment Data - Adjusted
EBITDA
Reconciliation of Operating Income and Net Cash
Provided
by Operating Activities
(Unaudited)
We define Adjusted EBITDA as earnings from continuing operations, excluding Equity Earnings from the Timberland Venture, and before interest expense (including any gains or losses from extinguishment of debt), taxes, depreciation, depletion, amortization, and basis in real estate sold. In addition to including Equity Earnings (Loss) from Real Estate Development Ventures in Adjusted EBITDA, we also include, as an add back to Operating Income for the Other Segment, our proportional share of depreciation, depletion, amortization, and basis in real estate sold from this equity method investment. Adjusted EBITDA is not considered a measure of financial performance under U.S. generally accepted accounting principles (U.S. GAAP) and the items excluded from Adjusted EBITDA are significant components of our consolidated financial statements.
We present Adjusted EBITDA as a supplemental performance measure because we believe it facilitates operating performance comparisons from period to period, and each business segment’s contribution to that performance, by eliminating non-cash charges to earnings, which can vary significantly by business segment. These non-cash charges include timber depletion, depreciation of fixed assets and the basis in real estate sold. We also use Adjusted EBITDA as a supplemental liquidity measure because we believe it is useful in measuring our ability to generate cash. In addition, we believe Adjusted EBITDA is commonly used by investors, lenders and rating agencies to assess our financial performance.
A reconciliation of Adjusted EBITDA to net income and net cash from operating activities, the most directly comparable U.S. GAAP performance and liquidity measures, is provided in the following schedules:
| Quarter Ended March 31, 2015 | ||||||||||||||||
| Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
| By Segment (1) | ||||||||||||||||
| Northern Resources | $ | 13 | $ | 7 | $ | — | $ | 20 | ||||||||
| Southern Resources | 31 | 20 | — | 51 | ||||||||||||
| Real Estate | 19 | — | 83 | 102 | ||||||||||||
| Manufacturing | 9 | 3 | — | 12 | ||||||||||||
| Energy and Natural Resources | 5 | 2 | — | 7 | ||||||||||||
| Other | (1 | ) | — | — | (1 | ) | ||||||||||
| Other Costs and Eliminations | (19 | ) | — | — | (19 | ) | ||||||||||
| Other Unallocated Operating Income (Expense), net | 3 | — | — | 3 | ||||||||||||
| Total | $ | 60 | $ | 32 | $ | 83 | $ | 175 | ||||||||
| Reconciliation to Net Income (2) | ||||||||||||||||
| Equity Earnings from Timberland Venture | 23 | |||||||||||||||
| Interest Expense | (41 | ) | ||||||||||||||
| (Provision) Benefit for Income Taxes | — | |||||||||||||||
| Net Income | $ | 42 | ||||||||||||||
| Reconciliation to Net Cash Provided By Operating Activities (1) | ||||||||||||||||
| Net Cash Flows from Operations | $ | 151 | ||||||||||||||
| Interest Expense | 41 | |||||||||||||||
| Amortization of Debt Costs | (1 | ) | ||||||||||||||
| Provision (Benefit) for Income Taxes | — | |||||||||||||||
| Distributions from Timberland Venture | (30 | ) | ||||||||||||||
| Distributions from Real Estate Development Ventures | — | |||||||||||||||
| Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures | (1 | ) | ||||||||||||||
| Deferred Income Taxes | — | |||||||||||||||
| Gain on Sale of Properties and Other Assets | — | |||||||||||||||
| Timber Deed Acquired | — | |||||||||||||||
| Pension Plan Contributions | — | |||||||||||||||
| Working Capital Changes | 16 | |||||||||||||||
| Other | (1 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 175 | ||||||||||||||
(1) Includes Equity Earnings (Loss) from Real Estate Development Ventures ($1 million) in Operating Income for the Other Segment, along with our proportional share of depreciation, depletion, amortization ($0), and basis in real estate sold ($0) from this equity method investment.
(2) Includes reconciling items not allocated to segments for financial reporting purposes.
| Quarter Ended March 31, 2014 | ||||||||||||||||
| Operating Income | Depreciation, Depletion and Amortization | Basis of Real Estate Sold | Adjusted EBITDA | |||||||||||||
| By Segment (1) | ||||||||||||||||
| Northern Resources | $ | 16 | $ | 8 | $ | — | $ | 24 | ||||||||
| Southern Resources | 31 | 18 | — | 49 | ||||||||||||
| Real Estate | 12 | — | 6 | 18 | ||||||||||||
| Manufacturing | 9 | 3 | — | 12 | ||||||||||||
| Energy and Natural Resources | 6 | 2 | — | 8 | ||||||||||||
| Other | (1 | ) | — | — | (1 | ) | ||||||||||
| Other Costs and Eliminations | (18 | ) | — | — | (18 | ) | ||||||||||
| Other Unallocated Operating Income (Expense), net | 1 | — | — | 1 | ||||||||||||
| Total | $ | 56 | $ | 31 | $ | 6 | $ | 93 | ||||||||
| Reconciliation to Net Income (2) | ||||||||||||||||
| Equity Earnings from Timberland Venture | 15 | |||||||||||||||
| Interest Expense | (41 | ) | ||||||||||||||
| (Provision) Benefit for Income Taxes | — | |||||||||||||||
| Net Income | $ | 30 | ||||||||||||||
| Reconciliation to Net Cash Provided By Operating Activities (1) | ||||||||||||||||
| Net Cash Flows from Operations | $ | 57 | ||||||||||||||
| Interest Expense | 41 | |||||||||||||||
| Amortization of Debt Costs | (1 | ) | ||||||||||||||
| Provision / (Benefit) for Income Taxes | — | |||||||||||||||
| Distributions from Timberland Venture | (28 | ) | ||||||||||||||
| Distributions from Real Estate Development Ventures | — | |||||||||||||||
| Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures | (1 | ) | ||||||||||||||
| Deferred Income Taxes | — | |||||||||||||||
| Gain on Sale of Properties and Other Assets | — | |||||||||||||||
| Timber Deed Acquired | — | |||||||||||||||
| Pension Plan Contributions | — | |||||||||||||||
| Working Capital Changes | 25 | |||||||||||||||
| Other | — | |||||||||||||||
| Adjusted EBITDA | $ | 93 | ||||||||||||||
(1) Includes Equity Earnings (Loss) from Real Estate Development Ventures ($1 million) in Operating Income for the Other Segment, along with our proportional share of depreciation, depletion, amortization ($0), and basis in real estate sold ($0) from this equity method investment.
(2) Includes reconciling items not allocated to segments for financial reporting purposes.
