Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Pope Resources Reports Second Quarter Income Of $436,000, Acquisition Of 7,324 Acres Of Washington Timberland, New Financing


      News provided by

      Pope Resources

      Aug 08, 2016, 09:00 ET

      Share this article

      Share this article


      POULSBO, Wash., Aug. 8, 2016 /PRNewswire/ -- Pope Resources (NASDAQ:POPE) reported net income attributable to unitholders of $436,000, or $0.09 per ownership unit, on revenue of $12.7 million for the quarter ended June 30, 2016.  This compares to net income attributable to unitholders of $289,000, or $0.06 per ownership unit, on revenue of $13.9 million for the comparable period in 2015.

      9/30/2016 Pro Forma Debt Maturity Profile
      9/30/2016 Pro Forma Debt Maturity Profile

      Net loss attributable to unitholders for the six months ended June 30, 2016 totaled $599,000, or $0.15 per ownership unit, on revenue of $23.8 million.  For the six months ended June 30, 2015 the Partnership reported net income attributable to unitholders of $8.1 million, or $1.87 per ownership unit, on revenue of $40.8 million.

      Cash used in operations for the quarter ended June 30, 2016 was $2.3 million, compared to cash provided by operations of $3.1 million for the second quarter of 2015.  For the six months ended June 30, 2016, cash used in operations was $4.3 million, compared to cash provided by operations of $12.2 million in 2015. 

      "Our overall average log price realizations over the last several quarters have been fairly narrowly range-bound," said Tom Ringo, President and CEO,  "with quarter-to-quarter variability in results for that business largely being a function of harvest volume fluctuations. More notably, in the second quarter of 2016 we invested $4.8 million of operating cash flow in our Harbor Hill residential project as we make preparations for the sale of a significant number of those lots later this year."

      "Subsequent to the end of the second quarter, we closed on the acquisition of 7,324 acres of highly-productive, well-stocked timberlands in Pierce County, Washington for $31.9 million. This acquisition, which was 100% debt-financed, will increase the annual sustainable harvest on Partnership-only holdings by 8%, from 48 to 52 million board feet (MMBF). We expect the acquisition to provide net cash in excess of debt service of approximately $900,000 over the remainder of the year and to continue to be cash-accretive over the near-term. With the recent conclusion of Fund III's drawdown period and the initial close of Fund IV not expected until later this year, the Partnership was in a unique position to acquire its first significant timberland holding in a number of years."

      Second quarter highlights

      • Harvest volume was 20.9 MMBF in Q2 2016 compared to 15.1 MMBF in Q2 2015, a 38% increase. Harvest volume for the first six months of 2016 was 36.6 MMBF compared to 39.6 MMBF for 2015, an 8% decrease. These harvest volume figures do not include timber deed sales of 0.6 MMBF in Q1 2015 sold by ORM Timber Fund III. The harvest volume and log price realization metrics cited below also exclude these timber deed sales.
      • Average realized log price per thousand board feet (MBF) was $563 in Q2 2016 compared to $562 per MBF in Q2 2015. For the first six months of 2016, the average realized log price was $575 per MBF compared to $591 per MBF for 2015, a 3% decrease.
      • As a percentage of total harvest, volume sold to export markets in Q2 2016 increased only slightly to 15% from 14% in Q2 2015, while the mix of volume sold to domestic markets was 66% in Q2 2016 compared to 68% in Q2 2015. For the first six months of 2016, the relative percentages of volume sold to export and domestic markets were 17% and 63%, respectively, compared to 17% and 61%, respectively, in 2015. Hardwood, cedar and pulpwood log sales make up the balance of harvest volume.
      • The Partnership acquired 287 acres of timberland during Q2 2016 for $1.1 million.

      Second quarter and year-to-date operating results

      Fee Timber:
      Fee Timber operating income for Q2 2016 was $3.0 million, compared to $1.6 million for Q2 2015. In the current quarter, a 38% increase in harvest volume was primarily responsible for the increase in operating income as log prices declined only slightly.

      Fee Timber operating income for the first six months of 2016 was $5.5 million compared to $6.5 million in 2015. Year-to-date declines from 2015 to 2016 in both harvest volume and average realized log prices (8% and 3%, respectively) were the major factors contributing to the lower segment operating income in 2016, along with a decrease in timber deed sales.

      Driven by a strong U.S. dollar and expiration of the Softwood Lumber Agreement last October, British Columbia exports of softwood lumber to the U.S. in 2016 have increased 36% compared to 2015. This influx of Canadian lumber has kept lumber prices, and in turn, log prices in check relative to last year.

      Timberland Management:
      Operating losses incurred by this segment for Q2 2016 and Q2 2015 totaled $603,000 and $785,000, respectively, after eliminating revenue earned from managing the Funds of $788,000 and $767,000 of management fee revenue for Q2 2016 and Q2 2015, respectively.

      Operating losses incurred by this segment for first six months of 2016 and 2015 totaled $1.3 million and $1.5 million, respectively, after eliminating management fees earned from the Funds of $1.6 million for each of the first six months of 2016 and 2015.

      Real Estate:
      Our Real Estate segment posted an operating loss of $1.2 million for Q2 2016 compared to operating income of $575,000 for Q2 2015.  There were no land sales in the second quarter of 2016, whereas in Q2 2015 we closed on the sale of 33 residential lots from our Harbor Hill development for $3.3 million and a 175-acre conservation land sale for $920,000. 

      For the first six months of 2016, the Real Estate segment reported an operating loss of $2.2 million, having sold only nine single-family residential lots from our Harbor Hill development.  This compares to 2015 operating income of $5.7 million in 2015, driven primarily by the sale of 75 residential lots from Harbor Hill for $9.0 million and on conservation land and easement sales covering 3,861 acres for $6.0 million.

      General & Administrative (G&A):
      G&A expenses for Q2 2016 and 2015 were $1.1 million and $1.2 million, respectively.  For the first six months of 2016 and 2015, G&A expenses were $2.7 million and $2.4 million, respectively.  The increase in 2016 is due primarily to being fully staffed relative to the prior year.

      Timberland acquisition

      On July 22, 2016, we closed on a 7,324-acre timberland acquisition from a client of Hancock Timber Resource Group consisting of 6,746 owned acres and a timber deed on 578 acres that expires in 2051. The acquisition contains 17.6 MMBF of merchantable inventory, including 3.4 MMBF from acres in the timber deed. The merchantable inventory is comprised of 55% Douglas-fir and 34% whitewoods, with the remainder spread across western red cedar, red alder, and other hardwood species.

      The acquisition brings total Partnership timberland to 119,000 acres, a 7% increase, with all these acres located in Washington. The acquisition also represents a 6% increase in the Partnership's merchantable volume, boosting the total to 316 MMBF.

      New financing

      The timberland acquisition was financed with a new $32.0 million credit facility issued under our existing master loan agreement with Northwest Farm Credit Services (NWFCS) consisting of multiple balloon maturities: $10 million in 2023, $11.0 million in 2026, and $11.0 million in 2028. The first maturity is variable-rate debt while the latter two are fixed-rate.  The three tranches carry a weighted average interest rate of 2.79%, net of patronage. The debt covenants of the master loan agreement were adjusted as well to provide more operating flexibility.

      The Partnership has also entered into a second new credit facility issued under the master loan agreement with NWFCS to borrow up to $21.0 million. We expect to borrow $11.0 million on this facility in August to pay down the Partnership's operating line of credit (LOC) so that the LOC's full capacity is available to fund either Real Estate lot development, Port Gamble environmental remediation expenditures, or other liquidity needs. The Partnership's operating line of credit balance was $9.3 million on June 30, 2016. The $11.0 million tranche will be priced at LIBOR plus a spread of 104 basis points, net of patronage, and matures in 2027. The remaining $10.0 million portion of the facility remains available through March 31, 2017 and will be used to provide additional liquidity, if needed.

      Taking into account the aforementioned borrowings, our interest coverage ratio is greater than 5 to 1 on a pro-forma basis using 2015 results and layering in these new debt facilities.  This level is consistent with that of our timber-REIT peers and maintains a balance sheet that enables us to take advantage of the harvest optionality characteristic that is so important for this timberland asset class.

      Outlook

      Depending on log markets, we expect our total 2016 harvest volume to be between 88 and 93 MMBF, including volume from the new timberland acquisition. For our Real Estate segment, markets remain strong and in the second half of 2016 we anticipate significant residential lot sales from our Harbor Hill project as well as some potential sales of undeveloped land.

      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 215,000 acres of timberland and development property in Washington, Oregon, and California.  We also manage, co-invest in, and consolidate two 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 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, 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.  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, 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 timely and appropriately; 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 affects these obligations; our ability to consummate various pending and anticipated real estate transactions on the terms management expects; 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; the effect of treaties and other international agreements that affect the supply of logs in the United States and demand for logs overseas; 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; 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 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.


      CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

      (all amounts in $000's, except per unit amounts)










      Quarter ended June 30,


      Six Months Ended
      June 30,


      2016


      2015


      2016


      2015









      Revenue

      $

      12,713



      $

      13,904



      $

      23,782



      $

      40,812


      Cost of sales

      (7,471)



      (8,815)



      (14,611)



      (23,312)


      Operating expenses

      (5,100)



      (4,909)



      (10,077)



      (9,247)


      Gain on sale of timberland

      —



      —



      226



      —


      Operating income (loss)

      142



      180



      (680)



      8,253


      Interest expense, net

      (747)



      (777)



      (1,405)



      (1,522)


      Income (loss) before income taxes

      (605)



      (597)



      (2,085)



      6,731


      Income tax expense

      —



      (28)



      (50)



      (368)


      Net income (loss)

      (605)



      (625)



      (2,135)



      6,363


      Net loss attributable to noncontrolling interests

      1,041



      914



      1,536



      1,735


      Net income (loss) attributable to Pope Resources' unitholders

      $

      436



      $

      289



      $

      (599)



      $

      8,098










      Basic and diluted weighted average units outstanding

      4,313



      4,298



      4,312



      4,296










      Basic and diluted net income (loss) per unit

      $

      0.09



      $

      0.06



      $

      (0.15)



      $

      1.87



      CONDENSED CONSOLIDATING BALANCE SHEETS

      (all amounts in $000's)












      June 30, 2016


      December 31,
      2015

      Assets:

      Pope


      ORM
      Timber
      Funds


      Consolidating
      Entries


       Consolidated



      Cash and cash equivalents

      $

      912



      $

      1,892



      $

      —



      $

      2,804



      $

      9,706


      Land held for sale

      6,624







      6,624



      3,642


      Other current assets

      2,811



      1,085



      (644)



      3,252



      4,048


        Total current assets

      10,347



      2,977



      (644)



      12,680



      17,396


      Timber and roads, net

      33,855



      229,445





      263,300



      266,104


      Timberland

      14,954



      38,996





      53,950



      53,879


      Land held for development

      26,860







      26,860



      25,653


      Buildings and equipment, net

      5,832



      15





      5,847



      6,024


      Investment in ORM Timber Funds

      18,284





      (18,284)



      —



      —


      Deposit for acquisition of timberland

      1,581







      1,581



      —


      Other assets

      969







      969



      1,000


          Total assets

      $

      112,682



      $

      271,433



      $

      (18,928)



      $

      365,187



      $

      370,056












      Liabilities and equity:










      Current liabilities

      $

      4,779



      $

      1,760



      $

      (644)



      $

      5,895



      $

      5,426


      Current portion of long-term debt

      117







      117



      114


      Current portion of environmental remediation

      11,905







      11,905



      11,200


        Total current liabilities

      16,801



      1,760



      (644)



      17,917



      16,740


      Long-term debt

      36,492



      57,257





      93,749



      84,537


      Environmental remediation and other long-term liabilities

      809







      809



      5,713


        Total liabilities

      54,102



      59,017



      (644)



      112,475



      106,990


      Partners' capital

      58,580



      212,416



      (212,693)



      58,303



      64,548


      Noncontrolling interests





      194,409



      194,409



      198,518


          Total liabilities and equity

      $

      112,682



      $

      271,433



      $

      (18,928)



      $

      365,187



      $

      370,056



      RECONCILIATION BETWEEN NET INCOME (LOSS) AND CASH FLOWS FROM OPERATIONS

      (all amounts in $000's)










      Quarter ended June 30,


      Six months ended June 30,


      2016


      2015


      2016


      2015









      Net income (loss)

      $

      (605)



      $

      (625)



      $

      (2,135)



      $

      6,363


      Add back (deduct):








      Depletion

      1,863



      1,737



      4,193



      4,948


      Equity-based compensation

      178



      242



      594



      580


      Excess tax benefit of equity-based compensation

      —



      —



      —



      (5)


      Real estate project expenditures

      (4,656)



      (2,029)



      (5,225)



      (4,615)


      Depreciation and amortization

      187



      159



      371



      314


      Deferred taxes

      —



      24



      —



      203


      Cost of land sold

      133



      2,425



      1,037



      6,503


      Gain on sale of timberland

      —



      —



      (226)



      —


      Gain on disposal of property and equipment

      (11)



      —



      (24)



      —


      Change in environmental remediation liability

      (953)



      (286)



      (4,175)



      (572)


      Change in other operating accounts

      1,527



      1,423



      1,293



      (1,527)


      Cash provided by (used in) operations

      $

      (2,337)



      $

      3,070



      $

      (4,297)



      $

      12,192



      SEGMENT INFORMATION

      (all amounts in $000's)










      Quarter ended June 30,


      Six months ended June 30,


      2016


      2015


      2016


      2015









      Revenue:








      Partnership Fee Timber

      $

      8,134



      $

      4,771



      $

      12,524



      $

      13,561


      Funds Fee Timber

      4,136



      4,501



      9,498



      11,657


          Total Fee Timber

      12,270



      9,272



      22,022



      25,218


      Timberland Management

      —



      —



      8



      —


      Real Estate

      443



      4,632



      1,752



      15,594


          Total

      $

      12,713



      $

      13,904



      $

      23,782



      $

      40,812


      Operating income (loss):








      Fee Timber

      $

      2,969



      $

      1,588



      $

      5,453



      $

      6,448


      Timberland Management

      (603)



      (785)



      (1,269)



      (1,514)


      Real Estate

      (1,165)



      575



      (2,201)



      5,707


      General & Administrative

      (1,059)



      (1,198)



      (2,663)



      (2,388)


          Total

      $

      142



      $

      180



      $

      (680)



      $

      8,253



      SELECTED STATISTICS










      Quarter ended June 30,


      Six months ended June 30,


      2016


      2015


      2016


      2015

      Log sale volumes by species (million board feet):








      Sawlogs








      Douglas-fir

      9.4



      7.8



      18.2



      19.1


      Whitewood

      5.4



      3.0



      8.0



      9.0


      Pine

      1.2



      1.1



      1.2



      1.1


      Cedar

      1.0



      0.5



      1.9



      1.8


      Hardwood

      0.7



      0.4



      1.3



      1.9


      Pulpwood - all species

      3.2



      2.3



      6.0



      6.7


      Total

      20.9



      15.1



      36.6



      39.6










      Log sale volumes by destination (million board feet):








      Export

      3.2



      2.1



      6.1



      6.8


      Domestic

      13.8



      10.3



      23.2



      24.2


      Hardwood

      0.7



      0.4



      1.3



      1.9


      Pulpwood

      3.2



      2.3



      6.0



      6.7


      Subtotal log sale volumes

      20.9



      15.1



      36.6



      39.6


      Timber deed sale

      —



      —



      —



      0.6


      Total

      20.9



      15.1



      36.6



      40.2


      Average price realizations by species (per thousand board feet):

      Quarter ended June 30,


      Six months ended June 30,


      2016


      2015


      2016


      2015

      Sawlogs








      Douglas-fir

      $

      596



      $

      608



      $

      608



      $

      629


      Whitewood

      550



      541



      530



      550


      Pine

      500



      552



      500



      551


      Cedar

      1,271



      1,120



      1,384



      1,398


      Hardwood

      521



      532



      529



      623


      Pulpwood - all species

      290



      322



      300



      326


      Overall

      563



      562



      575



      591










      Average price realizations by destination (per thousand board feet):








      Export

      $

      607



      $

      604



      $

      636



      $

      646


      Domestic

      618



      608



      632



      647


      Hardwood

      521



      532



      529



      623


      Pulpwood

      290



      322



      300



      326


      Overall log sales

      563



      562



      575



      591


      Timber deed sale

      —



      —



      —



      389










      Owned timber acres

      111,000



      111,000



      111,000



      111,000


      Acres owned by Funds

      94,000



      80,000



      94,000



      80,000


      Depletion expense per MBF - Partnership tree farms

      $

      43



      $

      48



      $

      43



      $

      47


      Depletion expense per MBF - Fund tree farms

      $

      177



      $

      166



      $

      201



      $

      192


      Capital and development expenditures ($000's)

      $

      4,450



      $

      2,201



      $

      6,283



      $

      5,879



      PERIOD TO PERIOD COMPARISONS

      (Amounts in $000's except per unit data)






      Q2 2016 vs.


      YTD 2016 vs.


      Q2 2015


      YTD 2015

      Net income (loss) attributable to Pope Resources' unitholders:




      2nd Quarter 2016

      $

      436



      $

      (599)


      2nd Quarter 2015

      289



      8,098


         Variance

      $

      147



      $

      (8,697)






      Detail of earnings variance:




      Fee Timber




      Log volumes (A)

      $

      3,260



      $

      (1,773)


      Log price realizations (B)

      21



      (586)


      Gain on sale of tree farms

      —



      226


      Production costs

      (942)



      1,886


      Depletion

      (206)



      675


      Other Fee Timber

      (752)



      (1,423)


      Timberland Management

      182



      245


      Real Estate




      Land sales

      (1,590)



      (3,314)


      Conservation easement sales

      —



      (4,311)


      Other Real Estate

      (150)



      (283)


      General & Administrative costs

      139



      (275)


      Net interest expense

      30



      117


      Taxes

      28



      318


      Noncontrolling interest

      127



      (199)


      Total variance

      $

      147



      $

      (8,697)



      (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.


      September 30, 2016 Pro Forma Capitalization

      (Partnership only)













      amounts in thousands, debt balances exclude debt issuance costs





      Sources


      Uses



      Maturity

      Net
      Interest
      Rate (1)


      Balance
      6/30/2016

      Timberland
      Acquisition
      Mortgage

      Other
      Mortgage
      (2)


      Timberland
      Acquisition

      Debt
      Repayment

      Other uses
      (3)

      Pro Forma
      Balance
      9/30/2016

      Interest-only, fixed-rate mortgage

      2017

      3.85

      %


      $5,000








      $5,000


      Interest-only, fixed-rate mortgage

      2019

      5.40

      %


      9,800








      9,800


      Revolving line of credit (4)

      2020

      1.22

      %


      9,250






      ($9,250)



      —


      Amortizing, fixed-rate mortgage

      2023

      2.80

      %


      2,636






      (29)



      2,607


      Interest-only, fixed-rate mortgage

      2025

      5.05

      %


      10,000








      10,000


      Interest-only, variable-rate mortgage (5)

      2023

      1.89

      %



      $10,000







      10,000


      Interest-only, fixed-rate mortgage

      2026

      3.08

      %



      11,000







      11,000


      Interest-only, variable-rate mortgage (6)

      2027

      1.54

      %




      $11,000






      11,000


      Interest-only, fixed-rate mortgage

      2028

      3.32

      %



      11,000







      11,000


      Total debt




      $36,686








      $

      70,836


      Less: Cash




      912


      $32,000


      $11,000



      ($31,901)


      ($9,279)


      ($2,732)


      —


      Net debt




      $35,774








      $70,836


      Equity market cap (7)




      $282,639








      $282,639


      Net debt / enterprise value (8)




      11.2

      %







      20

      %

      Weighted average interest rate, net of patronage


      3.9

      %







      3.3

      %













      (1) Interest rate net of patronage of 100 bps on debt held at 6/30/16 and 81 bps on new debt

      (2) Additional $10.0 million available, must be drawn by 3/31/2017

      (3) Including, but not limited to, acquisition closing costs, environmental remediation expenditures and Harbor Hill development costs

      (4) Maximum borrowing limit of $20.0 million

      (5) Rate is based on LIBOR of 0.50% plus spread of 1.39% (net of patronage)

      (6) Rate is based on LIBOR of 0.50% plus spread of 1.04% (net of patronage)

      (7) Based on unit price of $65 and outstanding units of 4,348,298

      (8) Enterprise value equals equity market cap plus net debt

      The following table presents the calculation of our interest coverage ratio on a pro-forma basis utilizing 2015 results and interest expense under these new loans.

      Amounts in thousands, except interest coverage ratio


      Net income attributable to unitholders

      $

      10,943


      Interest expense

      2,970


      Less: interest expense attributable to noncontrolling interests

      (2,111)


      Income taxes

      207


      Less: income tax expense attributable to noncontrolling interests

      (292)


      Depreciation and amortization expense

      736


      Less: depreciation and amortization expense attributable to noncontrolling interests

      (20)


      Depletion expense

      9,900


      Less: depletion expense attributable to noncontrolling interests

      (7,076)


      EBITDDA attributable to unitholders

      $

      15,257




      Interest expense attributable to unitholders, including capitalized interest

      1,743


      Interest expense related to new $32 and $11 million borrowings

      1,062


      Pro-forma 2015 interest expense attributable to unitholders, including capitalized interest

      $

      2,805


      Pro-forma interest coverage ratio

      5.4


      Photo - http://photos.prnewswire.com/prnh/20160805/396035

      SOURCE Pope Resources

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.