UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
(Mark One)
☒ |
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended June 30, 2018
or
☐ |
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
Commission File Number 1-32729
PotlatchDeltic Corporation
(Exact name of registrant as specified in its charter)
Delaware |
82-0156045 |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
601 West First Avenue, Suite 1600 |
|
Spokane, Washington |
99201 |
(Address of principal executive offices) |
(Zip Code) |
(509) 835-1500
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☒ |
|
Accelerated filer |
☐ |
Non-accelerated filer |
|
☐ (Do not check if a smaller reporting company) |
|
Smaller reporting company |
☐ |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company |
|
☐ |
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act). ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange act).
Yes ☐ No ☒
The number of shares of common stock of the registrant outstanding as of July 30, 2018 was 62,755,062.
POTLATCHDELTIC CORPORATION AND CONSOLIDATED SUBSIDIARIES
Table of Contents
|
|
|
Page |
PART I. - FINANCIAL INFORMATION |
|
||
ITEM 1. |
Financial Statements (unaudited) |
|
|
|
2 |
||
|
3 |
||
|
4 |
||
|
5 |
||
|
6 |
||
ITEM 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
24 |
|
ITEM 3. |
38 |
||
ITEM 4. |
38 |
||
|
|
|
|
PART II. - OTHER INFORMATION |
|
||
ITEM 1. |
39 |
||
ITEM 1A. |
39 |
||
ITEM 2. |
39 |
||
ITEM 6. |
40 |
||
|
|
|
|
SIGNATURE |
41 |
||
|
|
||
|
|
Part I – FINANCIAL INFORMATION
PotlatchDeltic Corporation and Consolidated Subsidiaries
Condensed Consolidated Statements of Income
(Unaudited)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|||||
Revenues |
|
$ |
268,233 |
|
|
$ |
163,229 |
|
|
$ |
468,130 |
|
|
$ |
312,910 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
180,906 |
|
|
|
111,356 |
|
|
|
320,061 |
|
|
|
223,854 |
|
Selling, general and administrative expenses |
|
|
16,892 |
|
|
|
13,079 |
|
|
|
30,548 |
|
|
|
24,447 |
|
Deltic merger-related costs |
|
|
1,018 |
|
|
|
— |
|
|
|
20,273 |
|
|
|
— |
|
Gain on lumber price swap |
|
|
— |
|
|
|
(3,265 |
) |
|
|
— |
|
|
|
(3,265 |
) |
|
|
|
198,816 |
|
|
|
121,170 |
|
|
|
370,882 |
|
|
|
245,036 |
|
Operating income |
|
|
69,417 |
|
|
|
42,059 |
|
|
|
97,248 |
|
|
|
67,874 |
|
Interest expense, net |
|
|
(9,356 |
) |
|
|
(7,348 |
) |
|
|
(15,016 |
) |
|
|
(12,318 |
) |
Non-operating pension and other postretirement employee benefit costs |
|
|
(1,908 |
) |
|
|
(1,286 |
) |
|
|
(3,765 |
) |
|
|
(3,192 |
) |
Income before income taxes |
|
|
58,153 |
|
|
|
33,425 |
|
|
|
78,467 |
|
|
|
52,364 |
|
Income taxes |
|
|
(12,005 |
) |
|
|
(9,181 |
) |
|
|
(17,722 |
) |
|
|
(11,199 |
) |
Net income |
|
$ |
46,148 |
|
|
$ |
24,244 |
|
|
$ |
60,745 |
|
|
$ |
41,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.73 |
|
|
$ |
0.59 |
|
|
$ |
1.07 |
|
|
$ |
1.01 |
|
Diluted |
|
$ |
0.73 |
|
|
$ |
0.59 |
|
|
$ |
1.06 |
|
|
$ |
1.00 |
|
Dividends per share |
|
$ |
0.40 |
|
|
$ |
0.375 |
|
|
$ |
0.80 |
|
|
$ |
0.75 |
|
Weighted-average shares outstanding (in thousands): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
62,980 |
|
|
|
40,823 |
|
|
|
56,739 |
|
|
|
40,802 |
|
Diluted |
|
|
63,316 |
|
|
|
41,219 |
|
|
|
57,128 |
|
|
|
41,144 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
PotlatchDeltic Corporation and Consolidated Subsidiaries
Condensed Consolidated Statements of Comprehensive Income
(Unaudited)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
(Dollars in thousands) |
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Net income |
|
$ |
46,148 |
|
|
$ |
24,244 |
|
|
$ |
60,745 |
|
|
$ |
41,165 |
|
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement employee benefits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of prior service credit included in net income, net of tax benefit of $(565), $(838), $(1,130) and $(1,675) |
|
|
(1,608 |
) |
|
|
(1,310 |
) |
|
|
(3,216 |
) |
|
|
(2,620 |
) |
Amortization of actuarial loss included in net income, net of tax expense of $1,155, $1,465, $2,327 and $3,124 |
|
|
3,290 |
|
|
|
2,292 |
|
|
|
6,623 |
|
|
|
4,887 |
|
Cash flow hedge, net of tax expense (benefit) of $187, $(118), $220 and $(87) |
|
|
1,249 |
|
|
|
(185 |
) |
|
|
259 |
|
|
|
(137 |
) |
Other comprehensive income, net of tax |
|
|
2,931 |
|
|
|
797 |
|
|
|
3,666 |
|
|
|
2,130 |
|
Comprehensive income |
|
$ |
49,079 |
|
|
$ |
25,041 |
|
|
$ |
64,411 |
|
|
$ |
43,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
PotlatchDeltic Corporation and Consolidated Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited)
(Dollars in thousands) |
|
June 30, 2018 |
|
|
December 31, 2017 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
125,719 |
|
|
$ |
120,457 |
|
Customer receivables, net |
|
|
43,322 |
|
|
|
11,240 |
|
Inventories |
|
|
63,384 |
|
|
|
50,132 |
|
Other current assets |
|
|
18,025 |
|
|
|
11,478 |
|
Total current assets |
|
|
250,450 |
|
|
|
193,307 |
|
Property, plant and equipment, net |
|
|
339,704 |
|
|
|
77,229 |
|
Investment in real estate held for development and sale |
|
|
75,578 |
|
|
|
— |
|
Timber and timberlands, net |
|
|
1,691,785 |
|
|
|
654,476 |
|
Deferred tax assets, net |
|
|
— |
|
|
|
19,796 |
|
Trade name and customer relationships intangibles, net |
|
|
19,344 |
|
|
|
— |
|
Other long-term assets |
|
|
20,288 |
|
|
|
8,271 |
|
Total assets |
|
$ |
2,397,149 |
|
|
$ |
953,079 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
71,852 |
|
|
$ |
55,201 |
|
Current portion of long-term debt |
|
|
— |
|
|
|
14,263 |
|
Current portion of pension and other postretirement employee benefits |
|
|
6,088 |
|
|
|
5,334 |
|
Total current liabilities |
|
|
77,940 |
|
|
|
74,798 |
|
Long-term debt |
|
|
783,436 |
|
|
|
559,056 |
|
Pension and other postretirement employee benefits |
|
|
132,677 |
|
|
|
103,524 |
|
Deferred tax liabilities, net |
|
|
27,040 |
|
|
|
— |
|
Other long-term obligations |
|
|
15,130 |
|
|
|
15,159 |
|
Total liabilities |
|
|
1,036,223 |
|
|
|
752,537 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Common stock, $1 par value |
|
|
62,754 |
|
|
|
40,612 |
|
Additional paid-in capital |
|
|
1,482,048 |
|
|
|
359,144 |
|
Accumulated deficit |
|
|
(69,426 |
) |
|
|
(104,363 |
) |
Accumulated other comprehensive loss |
|
|
(114,450 |
) |
|
|
(94,851 |
) |
Total stockholders’ equity |
|
|
1,360,926 |
|
|
|
200,542 |
|
Total liabilities and stockholders' equity |
|
$ |
2,397,149 |
|
|
$ |
953,079 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
PotlatchDeltic Corporation and Consolidated Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
|
Six Months Ended June 30, |
|
|||||
(Dollars in thousands) |
|
2018 |
|
|
2017 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net income |
|
$ |
60,745 |
|
|
$ |
41,165 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization |
|
|
34,240 |
|
|
|
13,343 |
|
Basis of real estate sold |
|
|
6,425 |
|
|
|
5,772 |
|
Change in deferred taxes |
|
|
2,798 |
|
|
|
1,244 |
|
Pension and other postretirement employee benefits |
|
|
7,999 |
|
|
|
6,575 |
|
Equity-based compensation expense |
|
|
4,889 |
|
|
|
2,348 |
|
Other, net |
|
|
(671 |
) |
|
|
(983 |
) |
Change in working capital and operating-related activities, net |
|
|
(11,307 |
) |
|
|
9,919 |
|
Real estate development expenditures |
|
|
(1,665 |
) |
|
|
— |
|
Funding of qualified pension plans |
|
|
(8,098 |
) |
|
|
— |
|
Net cash from operating activities |
|
|
95,355 |
|
|
|
79,383 |
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment |
|
|
(11,373 |
) |
|
|
(5,939 |
) |
Timberlands reforestation and roads |
|
|
(7,119 |
) |
|
|
(5,792 |
) |
Acquisition of timber and timberlands |
|
|
(163 |
) |
|
|
(3,132 |
) |
Other, net |
|
|
531 |
|
|
|
(74 |
) |
Cash and cash equivalents acquired in Deltic merger |
|
|
3,419 |
|
|
|
— |
|
Net cash from investing activities |
|
|
(14,705 |
) |
|
|
(14,937 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Dividends to common stockholders |
|
|
(50,203 |
) |
|
|
(30,457 |
) |
Proceeds from Potlatch revolving line of credit |
|
|
100,000 |
|
|
|
— |
|
Repayment of Potlatch revolving line of credit |
|
|
(100,000 |
) |
|
|
— |
|
Revolving line of credit repayment attributable to Deltic |
|
|
(106,000 |
) |
|
|
— |
|
Proceeds from issue of long-term debt |
|
|
100,000 |
|
|
|
— |
|
Repayment of long-term debt |
|
|
(14,250 |
) |
|
|
(5,000 |
) |
Debt issuance costs |
|
|
(2,409 |
) |
|
|
— |
|
Other, net |
|
|
(2,526 |
) |
|
|
(1,249 |
) |
Net cash from financing activities |
|
|
(75,388 |
) |
|
|
(36,706 |
) |
Change in cash and cash equivalents |
|
|
5,262 |
|
|
|
27,740 |
|
Cash and cash equivalents at beginning of period |
|
|
120,457 |
|
|
|
82,584 |
|
Cash and cash equivalents at end of period |
|
$ |
125,719 |
|
|
$ |
110,324 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION |
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
Interest, net of amounts capitalized |
|
$ |
14,910 |
|
|
$ |
11,735 |
|
Income taxes, net |
|
$ |
9,837 |
|
|
$ |
4,857 |
|
|
|
|
|
|
|
|
|
|
NONCASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Equity issued as consideration for our merger with Deltic |
|
$ |
1,142,775 |
|
|
$ |
— |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Notes to Condensed Consolidated Financial Statements
For purposes of this report, any reference to “PotlatchDeltic,” “Potlatch,” “the company,” “we,” “us” and “our” means PotlatchDeltic Corporation and all of its wholly-owned subsidiaries, except where the context indicates otherwise.
We are a leading timberland real estate investment trust (REIT) with operations in seven states where we own nearly 2 million acres of timberland, six sawmills, an industrial grade plywood mill, a medium density fiberboard (MDF) plant and real estate development projects.
NOTE 1. BASIS OF PRESENTATION
Our unaudited condensed consolidated financial statements provide an overall view of our results and financial condition and include the results of Deltic Timber Corporation (Deltic) beginning February 21, 2018, the first full business day following the merger of Deltic into Portland Merger, LLC, a wholly-owned subsidiary of Potlatch (see Note 3: Merger with Deltic). Potlatch was renamed PotlatchDeltic Corporation immediately after consummation of the merger.
Intercompany transactions and accounts have been eliminated in consolidation.
The accompanying unaudited Condensed Consolidated Financial Statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods presented. Except as otherwise disclosed in these Notes to Condensed Consolidated Financial Statements, such adjustments are of a normal, recurring nature. The Condensed Consolidated Financial Statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission pertaining to interim financial statements. Certain disclosures normally provided in accordance with accounting principles generally accepted in the United States have been omitted. This Quarterly Report on Form 10-Q should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the Securities and Exchange Commission on February 16, 2018. Results of operations for interim periods should not be regarded as necessarily indicative of the results that may be expected for the full year.
RECLASSIFICATIONS
Components of prior year pension plan and other postretirement benefit plan costs were reclassified to non-operating pension and other postretirement benefit costs to conform to the 2018 presentation. See Note 2: Recent Accounting Pronouncements.
NOTE 2. RECENT ACCOUNTING PRONOUNCEMENTS
New Accounting Standards – Recently Adopted
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014‑09, Revenue from Contracts with Customers: Topic 606 (ASU No. 2014-09), which requires an entity to recognize revenue when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. ASU No. 2014-09 also included other guidance, including the presentation of a gain or loss recognized on the sale of a long-lived asset or a nonfinancial asset. In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606), Deferral of the Effective Date, which deferred the effective date of ASU No. 2014-09 by one year. We adopted ASU No. 2014-09 on January 1, 2018 using the cumulative effect method. There was no adjustment to accumulated deficit upon adoption. Adoption of this ASU resulted in expanded disclosures, but did not have a material impact on our condensed consolidated financial statements, processes or internal controls. See Note 5: Revenue Recognition for our expanded disclosures.
In March 2017, the FASB issued ASU No. 2017-07, Compensation – Retirement Benefits (Topic 715), Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires an entity to present service cost within compensation expense and the other components of net benefit cost outside of income from operations. We adopted this ASU retrospectively on January 1, 2018, and have reclassified non-service costs from operating income to non-operating costs. There was no change to income before income taxes. The adjustments made to the Consolidated Statements of Income for the three and six months ended June 30, 2017 are as follows:
|
For the Three Months Ended June 30, 2017 |
|
|
For the Six Months Ended June 30, 2017 |
|
||||||||||||||||||
(Dollars in thousands) |
Previously Reported |
|
|
Effect of Change |
|
|
As Adjusted |
|
|
Previously Reported |
|
|
Effect of Change |
|
|
As Adjusted |
|
||||||
Operating income |
$ |
40,773 |
|
|
|
1,286 |
|
|
$ |
42,059 |
|
|
$ |
64,682 |
|
|
|
3,192 |
|
|
$ |
67,874 |
|
6
In October 2016, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, which reduces the complexity in the accounting standards by allowing the recognition of current and deferred income taxes for an intra-entity asset transfer, other than inventory, when the transfer occurs. We adopted this ASU on January 1, 2018 on a modified retrospective basis through a $1.3 million cumulative-effect adjustment directly to accumulated deficit as of January 1, 2018.
In January 2017, the FASB issued ASU No. 2017-1, Business Combinations (Topic 805): Clarifying the Definition of a Business. The standard provides guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or a business. We adopted this ASU on January 1, 2018 and accounted for the merger with Deltic as an acquisition of a business.
In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities, which amends and simplifies existing guidance in order to allow companies to more accurately present the economic effects of risk management activities in the financial statements. ASU 2017-12 requires that when a hedge is deemed effective, hedge accounting must be applied to the entire change in fair value of the hedging instrument eliminating the notion of ineffective portions of the hedge relationship. The entire change in the fair value of the hedging instrument will be recorded in the same income statement line item as the hedged item and the ineffective portion will no longer be separately recognized in earnings. This ASU is effective for public entities for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted in any interim period. ASU 2017-12 is required to be adopted using a modified retrospective approach with the presentation and disclosure requirements only required on a prospective basis. We adopted ASU 2017-12 effective April 1, 2018, which resulted in no material impact to our financial statements.
In February 2018, the FASB issued ASU No. 2018-2, Income Statement – Reporting Comprehensive Income (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the December 22, 2017, H.R. 1, Tax Cuts and Jobs Act (the Act). This ASU is effective for us on January 1, 2019, with early adoption permitted. We adopted this ASU on January 1, 2018 and reclassified the income tax effects of the Act on pension and other postretirement employee benefits and a cash flow hedge within accumulated other comprehensive loss to accumulated deficit. In future periods, our accounting policy will be to release income tax rate change effects from accumulated other comprehensive loss to accumulated deficit. Upon adoption, accumulated other comprehensive loss was increased by $23.3 million, with a corresponding decrease to accumulated deficit. See Note 12: Components of Accumulated Other Comprehensive Loss.
New Accounting Standards – Recently Issued
In February 2016, the FASB issued ASU No. 2016-02, Leases. The objective of the new standard is to establish principles for lessees and lessors to report information about the amount, timing and uncertainty of cash flows arising from a lease. Under the new requirements, a lessee will recognize in the statement of financial position a liability to make lease payments (the lease liability) and the right-of-use asset representing the right to the underlying asset for the lease term. For leases with a term of 12 months or less, the lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. The standard, along with subsequent amendments, is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application of the amendment is permitted. We expect to adopt the standard on January 1, 2019. We have operating leases covering office space, equipment and vehicles expiring at various dates through 2033, which would require a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, to be recognized in the statement of financial position. Lease costs would generally continue to be recognized on a straight-line basis. We continue to assess and document the effects of this ASU and subsequent revisions either made or being contemplated by the FASB. This assessment and documentation process includes reviewing all forms of leases, performing a completeness assessment over the lease population and analyzing the practical expedients. We expect the adoption of this ASU will result in expanded financial statement disclosures and minor refinements to our controls over financial reporting. We expect our right-of use assets and lease liabilities recorded upon adoption will approximate our current future minimum lease payments required under our operating leases, which were $14.4 million at December 31, 2017.
7
On February 20, 2018 (merger date), Deltic merged into Portland Merger, LLC, a wholly-owned subsidiary of Potlatch. Deltic owned approximately 530,000 acres of timberland, operated two sawmills and a medium density fiberboard plant and was engaged in real estate development primarily in Arkansas. The merger creates a combined company with a diversified timberland base of nearly 2 million acres, including approximately 930,000 acres in Arkansas. It uniquely positions us to expand our integrated model of timberland ownership and lumber manufacturing, provide significant tax savings on Deltic’s timber harvest earnings and increase our exposure to the fast-growing Texas housing market.
Under the merger agreement, each issued and outstanding share of Deltic common stock was exchanged for 1.80 shares of Potlatch common shares, with cash paid in lieu of any fractional shares. Upon consummation of the merger, all outstanding Deltic stock options (which fully vested as of the merger date) and restricted stock units (RSUs) were converted into Potlatch stock options and RSUs, after giving effect to the 1.80 exchange ratio. Because the Deltic stock options are fully vested and relate to services rendered to Deltic prior to the merger, the replacement stock options are also fully vested and their fair value is included in the consideration transferred. A portion of the replacement RSUs relate to services to be performed post-merger and therefore are not included in consideration transferred. See additional details about replacement share-based payment awards in Note 13: Equity-Based Compensation.
The following table summarizes the total consideration transferred in the merger:
(Dollars in thousands, except share and per share amounts) |
|
|
|
Number of shares of Deltic common stock outstanding1 |
|
12,121,223 |
|
Number of Deltic performance awards2 |
|
90,515 |
|
|
|
12,211,738 |
|
Exchange ratio3 |
|
1.80 |
|
Potlatch shares issued |
|
21,981,128 |
|
Price per Potlatch common share4 |
$ |
51.95 |
|
Aggregate value of Potlatch common shares issued |
$ |
1,141,920 |
|
Cash paid in lieu of fractional shares |
14 |
|
|
Fair value of stock options and RSUs5 |
841 |
|
|
Consideration transferred |
$ |
1,142,775 |
|
|
|
|
|
1 |
Number of shares of Deltic common stock issued and outstanding as of February 20, 2018, net of fractional shares. |
2 |
Number of shares of Deltic performance awards for pre-combination services rendered that vested upon closing of the merger. |
3 |
Exchange ratio per the merger agreement. |
4 |
Closing price of Potlatch common shares on February 20, 2018. |
5 |
Fair value of Deltic stock options for pre-combination services rendered that vested upon closing of the merger, as well as RSUs for pre-combination services rendered. |
The company entered into a two-year consulting agreement for $1.85 million with Deltic’s former Chief Executive Officer. While the agreement was terminated in the first quarter of 2018, payments are required to be made through the end of the two year term. This agreement was considered a separate transaction from the business combination, therefore the $1.85 million was recorded as merger costs in the first quarter of 2018.
We expensed approximately $1.0 million and $20.3 million of merger-related costs during the three and six months ended June 30, 2018, respectively. See Note 14: Merger, Integration and other Costs for the components of merger-related costs. These costs are included in Deltic merger-related costs in our Condensed Consolidated Statements of Income.
The amount of revenue and income before income taxes from acquired Deltic operations included in our Condensed Consolidated Statement of Income for February 21, 2018 through June 30, 2018 are as follows:
(Dollars in thousands) |
Three Months Ended June 30, 2018 |
|
|
Six Months Ended June 30, 2018 |
|
||
$ |
80,053 |
|
|
$ |
108,859 |
|
|
Income before income taxes |
$ |
16,724 |
|
|
$ |
7,613 |
|
8
Summarized unaudited pro forma information that presents combined amounts as if this merger occurred at the beginning of 2017 is as follows:
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
(Dollars in thousands, except per share amounts) |
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Net sales |
$ |
268,233 |
|
|
$ |
218,582 |
|
|
$ |
506,793 |
|
|
$ |
421,478 |
|
Net earnings attributable to PotlatchDeltic common shareholders |
$ |
47,225 |
|
|
$ |
20,984 |
|
|
$ |
80,928 |
|
|
$ |
33,829 |
|
Basic earnings per share attributable to PotlatchDeltic common Shareholders |
|
0.71 |
|
|
|
0.32 |
|
|
|
1.22 |
|
|
|
0.51 |
|
Diluted earnings per share attributable to PotlatchDeltic common shareholders |
|
0.71 |
|
|
|
0.31 |
|
|
|
1.21 |
|
|
|
0.51 |
|
Pro forma net earnings attributable to PotlatchDeltic common shareholders excludes $1.0 million and $25.7 million of non-recurring merger-related costs incurred by both companies during the three and six months ended June 30, 2018, respectively, of which $5.4 million were incurred by Deltic prior to the merger. No non-recurring merger-related costs were incurred during the three and six months ended June 30, 2017. Pro forma basic and diluted earnings per share assumes issuance of approximately 22.0 million shares at the beginning of 2017 that were issued upon merger. Pro forma basic and diluted earnings per share also assumes issuance of 3.9 million additional shares at the beginning of 2017, which is the approximate amount of the stock dividend to be issued in connection with the earnings and profits (E&P) distribution. Prior to December 31, 2018, Deltic’s E&P will be distributed to shareholders of the combined company in a special distribution consisting of 80% stock and 20% cash. Pro forma data may not be indicative of the results that would have been obtained had these events occurred at the beginning of the periods presented, nor is it intended to be a projection of future results.
PotlatchDeltic has accounted for the merger transaction as the acquirer and has applied the acquisition method of accounting. Under the acquisition method, the assets acquired and liabilities assumed from Deltic were generally recorded as of the date of the merger at their respective estimated fair values.
Our June 30, 2018 Condensed Consolidated Balance Sheet includes the assets and liabilities of Deltic, which have been measured at fair value as of the merger date. The fair values of the assets acquired and liabilities assumed were preliminarily determined using the income, cost and market approaches, as applicable. The fair value measurements were generally based on significant inputs that are not observable in the market and thus represent Level 3 measurements as defined in ASC 820, Fair Value Measurements and Disclosures, with the exception of certain long-term debt instruments assumed in the acquisition that can be valued using observable market inputs and are therefore Level 2 measurements. The income approach and cost approach were primarily used to value acquired timber and timberlands. The income approach was primarily used to value the acquired real estate held for development and sale. The income approach estimates fair value for an asset based on the present value of cash flow projected to be generated by the asset. Projected cash flows are discounted at rates of return that reflect the relative risk of achieving the cash flows and the time value of money. The cost approach, which estimates value by determining the current cost of replacing an asset with another of equivalent economic utility, was used, as appropriate, for property and equipment. The cost to replace a given asset reflects the estimated reproduction or replacement cost for the property, less an allowance for loss in value due to depreciation. The market approach was primarily used to value long-term debt instruments. The market approach estimates fair value for an asset based on values of recent comparable transactions.
During the three months ended June 30, 2018, we continued to revise our valuation of the net assets acquired as of the merger date, including the following adjustments to the preliminary estimated fair values of the identifiable assets acquired and liabilities assumed:
9
Amount recognized as of: |
|
||||||||||
(Dollars in thousands) |
March 31, 2018 |
|
|
Measurement Period Adjustment |
|
|
June 30, 2018 |
|
|||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
3,419 |
|
|
|
— |
|
|
$ |
3,419 |
|
Customer receivables, net |
|
12,709 |
|
|
|
— |
|
|
|
12,709 |
|
Inventories |
|
17,316 |
|
|
|
— |
|
|
|
17,316 |
|
Other current assets |
|
8,276 |
|
|
|
— |
|
|
|
8,276 |
|
Real estate held for development and sale |
|
79,000 |
|
|
|
(2,000 |
) |
|
|
77,000 |
|
Property, plant and equipment |
|
265,901 |
|
|
|
(4,570 |
) |
|
|
261,331 |
|
Timber and timberlands |
|
1,060,000 |
|
|
|
(2,000 |
) |
|
|
1,058,000 |
|
Mineral rights |
|
— |
|
|
|
6,236 |
|
|
|
6,236 |
|
Trade name and customer relationships intangibles |
|
19,000 |
|
|
|
500 |
|
|
|
19,500 |
|
Other long-term assets |
|
2,010 |
|
|
|
1,462 |
|
|
|
3,472 |
|
Total assets acquired |
|
1,467,631 |
|
|
|
(372 |
) |
|
|
1,467,259 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
12,604 |
|
|
|
150 |
|
|
|
12,754 |
|
Current portion of pension and other postretirement employee benefits |
|
754 |
|
|
|
— |
|
|
|
754 |
|
Long-term debt |
|
229,968 |
|
|
|
— |
|
|
|
229,968 |
|
Pension and other postretirement employee benefits |
|
36,155 |
|
|
|
— |
|
|
|
36,155 |
|
Deferred tax liabilities, net |
|
44,439 |
|
|
|
(522 |
) |
|
|
43,917 |
|
Other long-term liabilities |
|
936 |
|
|
|
— |
|
|
|
936 |
|
Total liabilities assumed |
|
324,856 |
|
|
|
(372 |
) |
|
|
324,484 |
|
Net assets acquired |
$ |
1,142,775 |
|
|
|
— |
|
|
$ |
1,142,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The mineral rights measurement period adjustment of $6.2 million related to certain oil and gas royalty payments from third party extractive activities on the acquired land. This amount is included in other long-term assets in the condensed consolidated balance sheets. The other long-term asset measurement period adjustment of $1.5 million was related to sales and use tax credits from the State of Arkansas. The property, plant and equipment adjustment of $4.6 million related to further refinement of the value associated with acquired buildings and equipment. The $2.0 million adjustment to timber and timberlands is a combination of the separation of the mineral rights value previously included in the timber and timberlands, offset by further revisions to the underlying valuation assumptions. Other measurement changes were not significant and mainly a result of continued refinement of information as of the merger date that have been factored into the valuation. As a result of these adjustments, during the second quarter of 2018 we recorded approximately $0.2 million of additional depreciation, depletion and amortization expense as measurement period adjustments.
These estimated fair values are preliminary in nature and subject to adjustments, which could be material. We have not identified any material unrecorded pre-merger contingencies where the related asset, liability or impairment is probable and the amount can be reasonably estimated. We are currently in the process of finalizing our valuations related to the following:
|
• |
Timber and timberlands, including mineral rights |
|
• |
Property, plant and equipment |
|
• |
Real estate held for development and sale |
|
• |
Intangible assets, which includes trade names and customer relationships |
|
• |
Other contractual rights and obligations |
|
• |
Income taxes |
Our valuations will be finalized when certain information arranged to be obtained has been received, our review of that information has been completed and our review of the underlying assumptions within the valuation models has been completed. Prior to the finalization of the purchase price allocation, if information becomes available that would indicate it is probable that such events had occurred and the amounts can be reasonably estimated, such items will be included in the final purchase price allocation.
10
The following table reconciles the number of shares used in calculating basic and diluted earnings per share:
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
(Dollars in thousands, except per share amounts) |
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Net income |
|
$ |
46,148 |
|
|
$ |
24,244 |
|
|
$ |
60,745 |
|
|
$ |
41,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average shares outstanding |
|
|
62,979,660 |
|
|
|
40,822,726 |
|
|
|
56,739,012 |
|
|
|
40,802,057 |
|
Incremental shares due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance shares |
|
|
302,815 |
|
|
|
355,844 |
|
|
|
298,883 |
|
|
|
305,625 |
|
Restricted stock units |
|
|
33,816 |
|
|
|
40,399 |
|
|
|
90,125 |
|
|
|
36,013 |
|
Diluted weighted-average shares outstanding |
|
|
63,316,291 |
|
|
|
41,218,969 |
|
|
|
57,128,020 |
|
|
|
41,143,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share |
|
$ |
0.73 |
|
|
$ |
0.59 |
|
|
$ |
1.07 |
|
|
$ |
1.01 |
|
Diluted net income per share |
|
$ |
0.73 |
|
|
$ |
0.59 |
|
|
$ |
1.06 |
|
|
$ |
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We issued 22.0 million shares in connection with the Deltic merger. See Note 3: Merger with Deltic.
For the three and six months ended June 30, 2018, there were 70,318 and 51,723 stock-based awards that were excluded from the calculation of diluted earnings per share because they were anti-dilutive. Anti-dilutive stock-based awards could be dilutive in future periods. For the three and six months ended June 30, 2017, there were 0 and 18,289 stock-based awards that were excluded from the calculation of diluted earnings per share because they were anti-dilutive.
NOTE 5. REVENUE RECOGNITION
The majority of our revenues are derived from the sale of delivered logs, manufactured wood products, residual by-products and real estate. We recognize revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers.
Performance Obligations
A performance obligation, as defined in ASC 606, is a promise in a contract to transfer a distinct good or service to a customer. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue at the point in time, or over the period, in which the performance obligation is satisfied.
Performance obligations associated with delivered log and residual sales are typically satisfied when the logs and residuals are delivered to our customers’ mills. Performance obligations associated with the sale of wood products are typically satisfied when the products are shipped (FOB shipping point) or upon delivery to our customer (FOB destination). Shipping and handling costs for all wood product and residual sales are accounted for as cost of goods sold.
ASC Topic 606 requires entities to consider significant financing components of contracts with customers, but allows for the use of a practical expedient when the period between satisfaction of a performance obligation and payment receipt is one year or less. Given the nature of our revenue transactions, we have elected to utilize this practical expedient. Substantially all of our performance obligations are satisfied as of a point in time. We have also elected to use the practical expedient to not disclose unsatisfied or partially satisfied performance obligations as all unsatisfied contracts are expected to be satisfied in less than one year.
Performance obligations associated with real estate sales are generally satisfied at a point in time when all conditions of closing have been met.
Contract Estimates
The transaction price for log and residual sales is determined using contractual rates applied to delivered volumes. The contractual rates are generally based on prevailing market prices and payment is generally due from customers within one month or less of delivery. For log and residual sales subject to long-term supply agreements, the transaction price is variable but is known at the time of delivery. For wood products sales, the transaction price is generally the amount billed to the customer based on the prevailing market price for the products shipped but may be reduced slightly for estimated cash discounts.
There are no significant contract estimates related to the real estate business.
11
In general, a customer receivable is recorded as we ship and/or deliver wood products, logs and residuals. We generally receive payment shortly after products have been received by our customers. As of June 30, 2018 and December 31, 2017 we recorded $3.7 million and $1.7 million, respectively, for contract liabilities related to hunting lease rights. These contract liabilities are being amortized over the term of the contracts, which is typically less than twelve months. Other contract asset and liability balances, such as prepayments, are immaterial. For real estate sales, we typically receive the entire consideration in cash at closing.
Major Products
The following table represents our revenues by major product. For additional information regarding our segments, see Note 17: Segment Information.
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
(Dollars in thousands) |
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
Resource |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern region |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sawlogs |
$ |
49,627 |
|
|
$ |
38,258 |
|
|
$ |
99,211 |
|
|
$ |
70,344 |
|
Pulpwood |
|
1,299 |
|
|
|
1,491 |
|
|
|
3,079 |
|
|
|
3,445 |
|
Stumpage |
|
57 |
|
|
|
— |
|
|
|
136 |
|
|
|
142 |
|
Other |
|
252 |
|
|
|
253 |
|
|
|
468 |
|
|
|
506 |
|
|
|
51,235 |
|
|
|
40,002 |
|
|
|
102,894 |
|
|
|
74,437 |
|
Southern region |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sawlogs |
|
25,190 |
|
|
|
7,544 |
|
|
|
39,220 |
|
|
|
16,233 |
|
Pulpwood |
|
13,468 |
|
|
|
7,312 |
|
|
|
22,438 |
|
|
|
14,954 |
|
Stumpage |
|
1,062 |
|
|
|
148 |
|
|
|
1,453 |
|
|
|
230 |
|
Other |
|
1,556 |
|
|
|
918 |
|
|
|
3,012 |
|
|
|
1,838 |
|
|
|
41,276 |
|
|
|
15,922 |
|
|
|
66,123 |
|
|
|
33,255 |
|
Total Resource revenues |
$ |
92,511 |
|
|
$ |
55,924 |
|
|
$ |
169,017 |
|
|
$ |
107,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wood Products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lumber |
|
133,788 |
|
|
|
81,702 |
|
|
|
228,781 |
|
|
|
146,574 |
|
Panels |
|
41,239 |
|
|
|
19,283 |
|
|
|
70,130 |
|
|
|
36,978 |
|
Residuals |
|
18,558 |
|
|
|
13,544 |
|
|
|
34,489 |
|
|
|
26,569 |
|
|
$ |
193,585 |
|
|
$ |
114,529 |
|
|
$ |
333,400 |
|
|
$ |
210,121 |
|
Real Estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rural real estate |
|
12,669 |
|
|
|
8,136 |
|
|
|
21,502 |
|
|
|
22,640 |
|
Development real estate |
|
1,743 |
|
|
|
— |
|
|
|
2,962 |
|
|
|
— |
|
Other |
|
2,019 |
|
|
|
— |
|
|
|
2,522 |
|
|
|
— |
|
|
$ |
16,431 |
|
|
$ |
8,136 |
|
|
$ |
26,986 |
|
|
$ |
22,640 |
|
Total segment revenues |
|
302,527 |
|
|
|
178,589 |
|
|
|
529,403 |
|
|
|
340,453 |
|
Intersegment Resource revenues1 |
|
(34,294 |
) |
|
|
(15,360 |
) |
|
|
(61,273 |
) |
|
|
(27,543 |
) |
Total consolidated revenues |
$ |
268,233 |
|
|