Deltic Timber Corporation | ![]() | NEWS RELEASE | 210 EAST ELM STREET EL DORADO, AR 71730 NYSE: DEL | |
• | Net sales totaled $61.6 million, compared to $53.5 million for third quarter 2016 |
• | Net income was $2.5 million, or $.20 per diluted share, compared to net income of $1.5 million, or $.12 per diluted share, for the same period of 2016 |
• | Sold 196,635 tons of pine sawtimber, 4% above Q3 2016 |
• | Pine sawtimber prices averaged $28/ton, unchanged from previous year quarter |
• | Sold 153,665 tons of pine pulpwood, 23% above Q3 2016 |
• | Pine pulpwood prices averaged $7/ton, unchanged from previous year quarter |
($ in millions) | Q3 2017 | Q3 2016 | Q2 2017 | |||||||
Segment net sales | $ | 11.3 | 9.0 | 10.2 | ||||||
Segment operating income | $ | 5.4 | 4.1 | 5.0 | ||||||
• | Sold 80.5 million board feet of lumber, 16% above Q3 2016 |
• | Lumber prices averaged $15/MBF lower than Q3 2016 |
• | Sold 23.9 million square feet of MDF, 8% below Q3 2016 |
• | MDF prices decreased slightly compared to Q3 2016 |
• | Replaced press chains and press belt in MDF plant, improving production efficiency |
($ in millions) | Q3 2017 | Q3 2016 | Q2 2017 | |||||||
Segment net sales | $ | 48.3 | 46.5 | 45.5 | ||||||
Segment operating income | $ | 3.7 | 5.7 | 4.0 | ||||||
• | Sold 72 residential lots compared to 25 lots in Q3 2016 |
• | Residential lot sales prices averaged $63,000/lot, down 10% from Q3 2016, due to mix |
($ in millions) | Q3 2017 | Q3 2016 | Q2 2017 | ||||||||
Segment net sales | $ | 6.2 | 3.3 | 5.4 | |||||||
Segment operating income/(loss) | $ | 1.0 | (.2 | ) | 1.8 | ||||||
Deltic Timber Corporation | ||||||||||||
SEGMENT INFORMATION | ||||||||||||
(Preliminary and Unaudited) | ||||||||||||
(Millions of dollars) | ||||||||||||
Three Months Ended | Three Months Ended | |||||||||||
September 30, 2017 | September 30, 2016 | |||||||||||
Operating | Operating | |||||||||||
Income/ | Income/ | |||||||||||
Sales | (Loss) | Sales | (Loss) | |||||||||
Woodlands | $ | 11.3 | 5.4 | 9.0 | 4.1 | |||||||
Manufacturing | 48.3 | 3.7 | 46.5 | 5.7 | ||||||||
Real Estate | 6.2 | 1.0 | 3.3 | (0.2 | ) | |||||||
Corporate | — | (4.1 | ) | — | (5.4 | ) | ||||||
Eliminations | (4.2 | ) | .2 | (5.3 | ) | .3 | ||||||
Total net sales/operating income | $ | 61.6 | 6.2 | 53.5 | 4.5 | |||||||
Nine Months Ended | Nine Months Ended | |||||||||||
September 30, 2017 | September 30, 2016 | |||||||||||
Operating | Operating | |||||||||||
Income/ | Income/ | |||||||||||
Sales | (Loss) | Sales | (Loss) | |||||||||
Woodlands | $ | 32.4 | 15.6 | 29.0 | 13.8 | |||||||
Manufacturing | 140.8 | 11.7 | 137.6 | 16.0 | ||||||||
Real Estate | 12.9 | 1.9 | 11.2 | 1.0 | ||||||||
Corporate | — | (12.9 | ) | — | (14.8 | ) | ||||||
Eliminations | (15.9 | ) | 0.2 | (16.9 | ) | — | ||||||
Total net sales/operating income | $ | 170.2 | 16.5 | 160.9 | 16.0 | |||||||
Deltic Timber Corporation | ||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||
(Preliminary and Unaudited) | ||||||||||||
(Thousands of dollars, except per share amounts) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Net sales | $ | 61,656 | 53,541 | 170,224 | 160,870 | |||||||
Costs and expenses | ||||||||||||
Cost of sales | 43,795 | 37,506 | 118,835 | 111,895 | ||||||||
Depreciation, amortization, and | ||||||||||||
cost of fee timber harvested | 6,412 | 5,911 | 19,244 | 17,402 | ||||||||
General and administrative expenses | 5,188 | 5,562 | 15,658 | 15,566 | ||||||||
Total costs and expenses | 55,395 | 48,979 | 153,737 | 144,863 | ||||||||
Operating income | 6,261 | 4,562 | 16,487 | 16,007 | ||||||||
Interest income | 13 | 3 | 26 | 10 | ||||||||
Interest and other debt expense, net | ||||||||||||
of capitalized interest | (2,273 | ) | (2,256 | ) | (5,852 | ) | (7,133 | ) | ||||
Other income | 85 | 88 | 309 | 220 | ||||||||
Income before income taxes | 4,086 | 2,397 | 10,970 | 9,104 | ||||||||
Income tax expense | (1,584 | ) | (910 | ) | (4,671 | ) | (3,002 | ) | ||||
Net income | $ | 2,502 | 1,487 | 6,299 | 6,102 | |||||||
Earnings per common share | ||||||||||||
Basic | $ | .21 | .12 | .52 | .50 | |||||||
Assuming dilution | $ | .20 | .12 | .52 | .50 | |||||||
Dividends per common share declared | $ | — | .10 | .30 | .40 | |||||||
Dividends per common share paid | $ | .10 | .10 | .30 | .30 | |||||||
Weighted average common shares | ||||||||||||
outstanding (thousands) | ||||||||||||
Basic | 12,071 | 11,991 | 12,068 | 12,005 | ||||||||
Assuming dilution | 12,156 | 12,023 | 12,165 | 12,065 | ||||||||
Deltic Timber Corporation | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
(Preliminary and Unaudited) | |||||||||||
(Thousands of dollars) | |||||||||||
Sept. 30, | Dec. 31, | ||||||||||
2017 | 2016 | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 5,928 | 5,773 | ||||||||
Trade accounts receivable, net of allowance | 12,976 | 8,667 | |||||||||
Inventories | 11,014 | 12,228 | |||||||||
Prepaid expenses and other current assets | 5,230 | 3,334 | |||||||||
Total current assets | 35,148 | 30,002 | |||||||||
Investment in real estate held for development and sale | 59,231 | 59,111 | |||||||||
Timber and timberlands - net | 356,034 | 360,183 | |||||||||
Property, plant, and equipment - net | 105,216 | 102,890 | |||||||||
Deferred charges and other assets | 2,527 | 2,507 | |||||||||
Total assets | $ | 558,156 | 554,693 | ||||||||
Liabilities and Stockholders' Equity | |||||||||||
Current liabilities | |||||||||||
Trade accounts payable | $ | 8,166 | 8,583 | ||||||||
Accrued taxes other than income taxes | 3,505 | 2,052 | |||||||||
Income tax payable | — | 679 | |||||||||
Deferred revenues and other accrued liabilities | 8,801 | 8,508 | |||||||||
Total current liabilities | 20,472 | 19,822 | |||||||||
Long-term debt | 238,850 | 240,839 | |||||||||
Deferred tax liabilities - net | 2,895 | 1,744 | |||||||||
Other noncurrent liabilities | 40,541 | 41,095 | |||||||||
Commitments and contingencies | — | — | |||||||||
Stockholders' equity | |||||||||||
Cummulative perferred stock | — | — | |||||||||
Common stock, 12,813,879 shares issued | 128 | 128 | |||||||||
Capital in excess of par value | 90,631 | 89,090 | |||||||||
Retained earnings | 208,988 | 206,344 | |||||||||
Treasury stock | (35,287 | ) | (34,816 | ) | |||||||
Accumulated other comprehensive loss | (9,062 | ) | (9,553 | ) | |||||||
Total stockholders' equity | 255,398 | 251,193 | |||||||||
Total liabilities and stockholders' equity | $ | 558,156 | 554,693 | ||||||||
Deltic Timber Corporation | |||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
(Preliminary and Unaudited) | |||||||||||
(Thousands of dollars) | |||||||||||
Nine Months Ended | |||||||||||
September 30, | |||||||||||
2017 | 2016 | ||||||||||
Operating activities | |||||||||||
Net income | $ | 6,299 | 6,102 | ||||||||
Adjustments to reconcile net income to | |||||||||||
net cash provided by operating activities: | |||||||||||
Depreciation, amortization, and cost of fee timber harvested | 19,244 | 17,402 | |||||||||
Stock-based compensation expense | 1,243 | 2,586 | |||||||||
Deferred income taxes | 2,729 | 915 | |||||||||
Real estate development capital expenditures | (3,955 | ) | (4,204 | ) | |||||||
Real estate costs recovered upon sale | 3,476 | 2,896 | |||||||||
Timberland costs recovered upon sale | 18 | 6 | |||||||||
Net increase in liabilities for pension and other postretirement benefits | 210 | 1,679 | |||||||||
Net decrease in deferred compensation for stock-based liabilities | — | (551 | ) | ||||||||
(Increase)/decrease in operating working capital other | |||||||||||
than cash and cash equivalents | (6,449 | ) | 961 | ||||||||
Other - changes in assets and liabilities | 463 | 497 | |||||||||
Net cash provided by operating activities | 23,278 | 28,289 | |||||||||
Investing activities | |||||||||||
Capital expenditures requiring cash, excluding real estate development | (17,395 | ) | (28,188 | ) | |||||||
Timberland acquisition expenditures requiring cash | (353 | ) | (1,207 | ) | |||||||
Net change in purchased stumpage inventory | 630 | (1,324 | ) | ||||||||
Net change in funds held by trustee | — | 1 | |||||||||
Other - net | 406 | 308 | |||||||||
Net cash required by investing activities | (16,712 | ) | (30,410 | ) | |||||||
Financing activities | |||||||||||
Proceeds from borrowings | 6,000 | 26,000 | |||||||||
Repayments of notes payable and long-term debt | (8,000 | ) | (8,000 | ) | |||||||
Treasury stock purchases | (262 | ) | (15,174 | ) | |||||||
Common stock dividends paid | (3,656 | ) | (3,645 | ) | |||||||
Proceeds from stock option exercises | 90 | 1,719 | |||||||||
Excess tax provisions from stock-based compensation expense | — | (156 | ) | ||||||||
Other - net | (583 | ) | (1,023 | ) | |||||||
Net cash required by financing activities | (6,411 | ) | (279 | ) | |||||||
Net decrease in cash and cash equivalents | 155 | (2,400 | ) | ||||||||
Cash and cash equivalents at January 1 | 5,773 | 5,429 | |||||||||
Cash and cash equivalents at September 30 | $ | 5,928 | 3,029 | ||||||||
Deltic Timber Corporation | |||||||||||||
OTHER DATA | |||||||||||||
(Preliminary and Unaudited) | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
(Thousands of dollars) | 2017 | 2016 | 2017 | 2016 | |||||||||
Capital expenditures | |||||||||||||
Woodlands | $ | 368 | 647 | 2,596 | 2,861 | ||||||||
Manufacturing | 5,913 | 11,908 | 15,161 | 26,563 | |||||||||
Real Estate (includes development | |||||||||||||
expenditures) | 1,670 | 2,180 | 4,174 | 4,268 | |||||||||
Corporate | — | — | 162 | 65 | |||||||||
Total capital expenditures | $ | 7,951 | 14,735 | 22,093 | 33,757 | ||||||||
Timberland acquisition expenditures | $ | 353 | 488 | 353 | 1,207 | ||||||||
Woodlands | |||||||||||||
Pine sawtimber harvested from | |||||||||||||
fee lands - tons | 196,635 | 188,643 | 608,859 | 598,024 | |||||||||
Pine sawtimber price - per ton | $ | 28 | 28 | 28 | 28 | ||||||||
Chip-n-saw pulpwood harvested from | |||||||||||||
fee lands - tons | 19,482 | 4,460 | 57,363 | 24,292 | |||||||||
Chip-n-saw pulpwood price - per ton | $ | 17 | 16 | 17 | 17 | ||||||||
Pine pulpwood harvested from | |||||||||||||
fee lands - tons | 153,665 | 124,662 | 369,406 | 368,228 | |||||||||
Pine pulpwood price - per ton | $ | 7 | 7 | 8 | 8 | ||||||||
Timberland sales - acres | 0.08 | — | 27.96 | 8.84 | |||||||||
Timberland sales price - per acre | $ | 10,625 | — | 11,548 | 4,426 | ||||||||
Manufacturing | |||||||||||||
Finished lumber sales - | |||||||||||||
thousands of board feet | 80,455 | 69,636 | 219,894 | 211,106 | |||||||||
Finished lumber price - | |||||||||||||
per thousand board feet | $ | 361 | 376 | 373 | 362 | ||||||||
Finished MDF sales - (3/4 inch basis) | |||||||||||||
thousands of square feet | 23,857 | 26,029 | 76,031 | 79,706 | |||||||||
Finished MDF price - (3/4 inch basis) | |||||||||||||
per thousand square feet | $ | 560 | 561 | 556 | 556 | ||||||||
Real Estate | |||||||||||||
Residential | |||||||||||||
Lots sold | 72 | 25 | 77 | 53 | |||||||||
Average sales price - per lot | $ | 63,000 | 70,000 | 63,000 | 80,000 | ||||||||
Commercial | |||||||||||||
Acres sold | — | — | 7.90 | 10.8 | |||||||||
Average sales price - per acre | $ | — | — | 392,000 | 152,000 | ||||||||