STOCK TITAN

Notifications

Limited Time Offer! Get Platinum at the Gold price until January 31, 2026!

Sign up now and unlock all premium features at an incredible discount.

Read more on the Pricing page

[10-Q] POTLATCHDELTIC CORP Quarterly Earnings Report

Filing Impact
(Moderate)
Filing Sentiment
(Neutral)
Form Type
10-Q
Rhea-AI Filing Summary

PotlatchDeltic Corporation (PCH) reported stronger Q3 2025 results. Revenue was $314,179 thousand, up from $255,131 thousand a year ago. Net income rose to $25,893 thousand, or $0.33 per diluted share, versus $0.04 in Q3 2024. Operating income improved to $35,058 thousand.

By segment, Wood Products revenue reached $165,881 thousand, Timberlands external revenue was $78,716 thousand, and Real Estate delivered $69,582 thousand. Total Adjusted EBITDDA was $89,263 thousand. Year‑to‑date cash from operating activities was $155,710 thousand, with capital expenditures of $48,739 thousand.

The company paid a quarterly dividend of $0.45 per share and repurchased 1,511,923 shares year‑to‑date for $60.0 million under its 2022 program. Cash and cash equivalents were $88,773 thousand, and long‑term debt was $1,007,594 thousand. In August, PCH drew $100,000 thousand on a new term loan maturing in 2035 and fixed a 4.11% swap rate.

PCH announced a pending merger with Rayonier Inc. Each PCH share is expected to convert into 1.7339 Rayonier shares, with adjustments tied to Rayonier’s one‑time $1.40 special dividend, subject to approvals and customary conditions.

Positive
  • None.
Negative
  • None.

Insights

Q3 improved across segments; merger terms disclosed.

PotlatchDeltic posted higher Q3 revenue of $314.179M and net income of $25.893M as lumber pricing and Real Estate sales supported results. Segment data show Wood Products at $165.881M revenue, Timberlands external at $78.716M, and Real Estate at $69.582M. Total Adjusted EBITDDA was $89.263M.

Liquidity and capital use were active: year‑to‑date operating cash flow was $155.710M, capex $48.739M, dividends of $0.45 per share in Q3, and share repurchases of $60.0M year‑to‑date. Debt stood at $1.008B long‑term; a new $100.0M term loan matures in 2035 and swaps target a fixed rate near 4.11%.

The pending merger with Rayonier specifies an exchange ratio of 1.7339 Rayonier shares per PCH share, with adjustments linked to Rayonier’s $1.40 special dividend. Closing is subject to shareholder and regulatory approvals, with timing noted as late Q1–Q2 2026 in the disclosure.

0001338749Q3false--12-31http://fasb.org/us-gaap/2025#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2025#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2025#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2025#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2025#PropertyPlantAndEquipmentNethttp://fasb.org/us-gaap/2025#PropertyPlantAndEquipmentNethttp://fasb.org/us-gaap/2025#AccountsPayableAndAccruedLiabilitiesCurrenthttp://fasb.org/us-gaap/2025#AccountsPayableAndAccruedLiabilitiesCurrenthttp://fasb.org/us-gaap/2025#AccountsPayableAndAccruedLiabilitiesCurrenthttp://fasb.org/us-gaap/2025#AccountsPayableAndAccruedLiabilitiesCurrenthttp://fasb.org/us-gaap/2025#OtherLiabilitiesNoncurrenthttp://fasb.org/us-gaap/2025#OtherLiabilitiesNoncurrenthttp://fasb.org/us-gaap/2025#OtherLiabilitiesNoncurrenthttp://fasb.org/us-gaap/2025#OtherLiabilitiesNoncurrent0001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMemberpch:SawlogsMember2025-01-012025-09-300001338749pch:RealEstateSegmentMember2024-07-012024-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMember2025-01-012025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2024-01-012024-09-300001338749us-gaap:CommonStockMember2025-04-012025-06-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMemberpch:SawlogsMember2024-07-012024-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-04-012025-06-300001338749pch:RayonierMemberus-gaap:SubsequentEventMember2025-10-130001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001338749us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel3Member2025-09-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-09-300001338749pch:RealEstateSegmentMember2024-01-012024-09-300001338749us-gaap:CommonStockMember2025-03-310001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMemberpch:LumberMember2025-07-012025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:SawlogsMember2025-07-012025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:DevelopmentRealEstateMember2024-07-012024-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300001338749us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-07-012024-09-300001338749us-gaap:RevolvingCreditFacilityMember2023-05-182023-05-180001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001338749pch:WoodProductsMember2024-07-012024-09-3000013387492024-07-012024-09-300001338749us-gaap:RetainedEarningsMember2025-03-310001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:DevelopmentRealEstateMember2025-07-012025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001338749us-gaap:IntersegmentEliminationMember2024-07-012024-09-300001338749us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateContractMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001338749pch:NewTermLoanMember2025-08-270001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMember2025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2025-06-300001338749pch:TimberlandsMemberus-gaap:IntersegmentEliminationMember2025-01-012025-09-300001338749pch:TwoThousandAndTwentyTwoRepurchaseProgramMember2025-01-012025-09-3000013387492024-03-310001338749us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateContractMember2025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2025-03-310001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMember2024-12-310001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2024-07-012024-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-03-310001338749pch:AmendedTermLoanAgreementMember2025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2024-09-300001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2025-01-012025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-300001338749pch:RealEstateSegmentMemberus-gaap:IntersegmentEliminationMember2025-07-012025-09-300001338749pch:OneBigBeautifulBillActMember2025-07-042025-07-040001338749us-gaap:PensionPlansDefinedBenefitMemberus-gaap:QualifiedPlanMember2024-01-012024-09-300001338749pch:TimberlandsMemberpch:PulpwoodMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2024-07-012024-09-300001338749pch:WoodProductsMember2024-01-012024-09-300001338749us-gaap:OperatingSegmentsMember2024-01-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMemberpch:NorthernRegionMember2024-01-012024-09-300001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2024-12-310001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMember2024-12-310001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:RuralRealEstateMember2025-01-012025-09-300001338749us-gaap:PensionPlansDefinedBenefitMember2025-01-012025-09-300001338749us-gaap:RetainedEarningsMember2025-04-012025-06-300001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMemberpch:LumberMember2024-01-012024-09-300001338749pch:WoodProductsMemberus-gaap:IntersegmentEliminationMember2025-07-012025-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-01-012025-03-310001338749us-gaap:PensionPlansDefinedBenefitMember2024-07-012024-09-300001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2025-01-012025-09-300001338749us-gaap:RetainedEarningsMember2024-03-310001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2025-07-012025-09-300001338749pch:WoodProductsMemberpch:ResidualsAndPanelsMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001338749pch:TwoThousandAndTwentyTwoRepurchaseProgramMembersrt:MaximumMember2022-08-310001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMemberpch:SawlogsMember2024-07-012024-09-300001338749pch:VariableRateTermLoansMember2025-08-272025-08-270001338749pch:PerformanceSharesAndRestrictedStockUnitsMember2025-01-012025-09-300001338749us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:OtherCurrentAssetsMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2025-09-300001338749us-gaap:InterestRateSwapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:CashFlowHedgingMembersrt:MaximumMember2025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-06-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749us-gaap:CommonStockMember2024-12-310001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2024-01-012024-09-300001338749us-gaap:CommonStockMember2025-09-3000013387492024-04-012024-06-300001338749pch:TimberlandsMemberpch:PulpwoodMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749pch:WoodProductsMemberpch:ResidualsAndPanelsMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749us-gaap:RetainedEarningsMember2025-06-300001338749us-gaap:IntersegmentEliminationMember2024-01-012024-09-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2023-12-3100013387492024-06-300001338749pch:TwoThousandAndTwentyTwoRepurchaseProgramMember2024-07-012024-09-300001338749us-gaap:AdditionalPaidInCapitalMember2024-03-310001338749stpr:AR2025-01-012025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-06-300001338749us-gaap:PerformanceSharesMember2025-07-012025-09-300001338749us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMembersrt:MaximumMember2025-01-012025-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2024-01-012024-09-300001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMemberpch:StumpageMember2024-07-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2025-07-012025-09-300001338749pch:VariableRateTermLoansMember2025-01-012025-09-300001338749pch:DailySimpleSecuredOvernightFinancingRateMembersrt:MaximumMember2025-01-012025-09-300001338749us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMembersrt:MinimumMember2025-01-012025-09-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-07-012024-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:SawlogsMember2024-01-012024-09-300001338749us-gaap:PerformanceSharesMembersrt:MaximumMember2025-01-012025-09-3000013387492024-01-012024-03-310001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:OtherNoncurrentAssetsMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2024-12-310001338749pch:AmendedTermLoanAgreementMember2025-08-272025-08-270001338749us-gaap:RetainedEarningsMember2024-09-300001338749us-gaap:PensionPlansDefinedBenefitMemberus-gaap:QualifiedPlanMember2025-01-012025-09-300001338749us-gaap:CorporateNonSegmentMember2025-07-012025-09-300001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:OtherNoncurrentAssetsMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2025-09-300001338749us-gaap:CommonStockMember2025-06-300001338749pch:SwingLineLoansMember2023-05-180001338749us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001338749us-gaap:FairValueInputsLevel3Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-3000013387492025-09-300001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMember2025-01-012025-09-300001338749stpr:AR2025-09-300001338749pch:TimberlandsMember2025-01-012025-09-300001338749us-gaap:PerformanceSharesMember2025-01-012025-09-3000013387492025-01-012025-09-300001338749us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2024-12-310001338749pch:TermLoansMemberus-gaap:InterestRateSwapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:CashFlowHedgingMember2025-09-300001338749pch:TimberlandsMember2024-01-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:OtherProductsMember2025-07-012025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:StumpageMember2024-01-012024-09-300001338749us-gaap:RetainedEarningsMember2024-01-012024-03-310001338749pch:TermLoansMember2025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMember2025-07-012025-09-300001338749us-gaap:CorporateNonSegmentMember2025-09-300001338749pch:TimberlandsMemberpch:PulpwoodMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2025-07-012025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMember2025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-310001338749us-gaap:CorporateNonSegmentMember2024-01-012024-09-300001338749us-gaap:RetainedEarningsMember2024-04-012024-06-300001338749pch:WoodProductsMember2025-01-012025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMember2024-12-310001338749pch:RealEstateSegmentMemberus-gaap:IntersegmentEliminationMember2025-01-012025-09-300001338749us-gaap:RetainedEarningsMember2024-12-310001338749pch:TimberlandsMemberpch:PulpwoodMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001338749us-gaap:IntersegmentEliminationMember2025-07-012025-09-300001338749us-gaap:CommonStockMember2023-12-310001338749us-gaap:RetainedEarningsMember2023-12-310001338749pch:WoodProductsMemberus-gaap:IntersegmentEliminationMember2024-07-012024-09-300001338749us-gaap:NonqualifiedPlanMember2024-01-012024-09-300001338749us-gaap:RetainedEarningsMember2025-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-07-012025-09-300001338749pch:WoodProductsMemberus-gaap:IntersegmentEliminationMember2025-01-012025-09-300001338749pch:RealEstateSegmentMember2025-07-012025-09-300001338749us-gaap:RetainedEarningsMember2024-07-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:OtherProductsMember2025-01-012025-09-300001338749pch:RayonierMemberus-gaap:SubsequentEventMembersrt:MaximumMember2025-10-132025-10-130001338749pch:AmendedTermLoanAgreementMember2025-01-012025-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001338749us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310001338749us-gaap:AdditionalPaidInCapitalMember2025-09-300001338749us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel3Member2024-12-310001338749us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateContractMember2024-12-310001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:OtherCurrentAssetsMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2024-12-310001338749pch:TimberlandsMemberpch:PulpwoodMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001338749us-gaap:CorporateNonSegmentMember2024-12-310001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-12-310001338749us-gaap:IntersegmentEliminationMember2025-01-012025-09-300001338749pch:TimberlandsMemberpch:PulpwoodMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMember2025-01-012025-09-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-01-012025-09-300001338749us-gaap:OperatingSegmentsMember2024-12-310001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-07-012025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:OtherProductsMember2024-07-012024-09-300001338749stpr:AR2024-01-012024-01-310001338749us-gaap:CommonStockMember2025-07-012025-09-300001338749us-gaap:InterestRateSwapMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMembersrt:MinimumMemberus-gaap:CashFlowHedgingMember2025-09-300001338749us-gaap:CorporateNonSegmentMember2024-07-012024-09-300001338749us-gaap:OperatingSegmentsMember2024-07-012024-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2024-07-012024-09-3000013387492025-01-012025-03-310001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMemberpch:LumberMember2025-01-012025-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-09-300001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMember2025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:DevelopmentRealEstateMember2024-01-012024-09-300001338749us-gaap:AdditionalPaidInCapitalMember2024-12-310001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001338749pch:RealEstateSegmentMember2025-01-012025-09-300001338749pch:ThomsonReservoirSedimentRemediationProjectMember2025-05-012025-05-310001338749us-gaap:LetterOfCreditMember2023-05-180001338749us-gaap:CorporateNonSegmentMember2025-01-012025-09-300001338749us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-07-012025-09-300001338749pch:TimberlandsMember2024-07-012024-09-300001338749us-gaap:PerformanceSharesMember2025-09-300001338749pch:TwoThousandAndTwentyTwoRepurchaseProgramMember2025-09-300001338749us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-01-012024-09-300001338749us-gaap:RevolvingCreditFacilityMember2023-05-180001338749us-gaap:CommonStockMember2024-03-310001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMemberpch:NorthernRegionMember2025-01-012025-09-3000013387492025-04-012025-06-300001338749us-gaap:RetainedEarningsMember2025-07-012025-09-300001338749us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001338749pch:TimberlandsMemberus-gaap:IntersegmentEliminationMember2024-01-012024-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2024-09-300001338749us-gaap:RevolvingCreditFacilityMember2025-09-300001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMember2024-01-012024-09-300001338749us-gaap:RetainedEarningsMember2024-06-300001338749pch:RealEstateSegmentMemberus-gaap:IntersegmentEliminationMember2024-07-012024-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:RuralRealEstateMember2025-07-012025-09-300001338749pch:TimberlandsMember2025-07-012025-09-300001338749us-gaap:PerformanceSharesMember2024-07-012024-09-3000013387492024-01-012024-09-300001338749us-gaap:CommonStockMember2025-01-012025-03-310001338749pch:RayonierMemberus-gaap:SubsequentEventMember2025-10-132025-10-130001338749us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateContractMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-09-300001338749pch:RealEstateSegmentMemberus-gaap:IntersegmentEliminationMember2024-01-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMemberpch:SawlogsMember2024-01-012024-09-300001338749stpr:AR2024-01-310001338749pch:ThomsonReservoirSedimentRemediationProjectMember2025-09-300001338749us-gaap:PensionPlansDefinedBenefitMember2024-01-012024-09-300001338749us-gaap:AdditionalPaidInCapitalMember2023-12-3100013387492023-12-310001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2025-09-300001338749pch:NewTermLoanMember2025-08-272025-08-270001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMemberpch:StumpageMember2025-01-012025-09-300001338749us-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749us-gaap:RestrictedStockUnitsRSUMember2024-07-012024-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2025-06-300001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMemberpch:LumberMember2024-07-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMemberpch:SawlogsMember2025-07-012025-09-300001338749pch:WoodProductsMemberpch:ResidualsAndPanelsMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-300001338749us-gaap:AdditionalPaidInCapitalMember2024-06-300001338749us-gaap:RestrictedStockUnitsRSUMember2025-07-012025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:RuralRealEstateMember2024-01-012024-09-300001338749us-gaap:PerformanceSharesMembersrt:MinimumMember2025-01-012025-09-300001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-3000013387492024-12-310001338749us-gaap:CommonStockMember2024-04-012024-06-3000013387492025-07-012025-09-300001338749pch:TimberlandsMemberus-gaap:IntersegmentEliminationMember2025-07-012025-09-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2025-09-300001338749pch:WoodProductsMember2025-07-012025-09-300001338749us-gaap:PensionPlansDefinedBenefitMember2025-07-012025-09-300001338749us-gaap:OperatingSegmentsMember2025-01-012025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:DevelopmentRealEstateMember2025-01-012025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:RuralRealEstateMember2024-07-012024-09-300001338749us-gaap:CommonStockMember2024-07-012024-09-300001338749pch:TimberlandsMemberpch:PulpwoodMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2024-01-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:StumpageMember2025-07-012025-09-300001338749us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-12-310001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMemberpch:NorthernRegionMember2024-07-012024-09-300001338749us-gaap:CommonStockMember2024-06-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMember2024-07-012024-09-300001338749us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2025-01-012025-09-300001338749us-gaap:RetainedEarningsMember2025-01-012025-03-3100013387492025-06-300001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-12-310001338749us-gaap:AccumulatedGainLossNetCashFlowHedgeParentMember2024-01-012024-09-300001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-03-310001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2025-07-012025-09-300001338749us-gaap:NonqualifiedPlanMember2025-01-012025-09-300001338749us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMemberpch:NorthernRegionMember2025-07-012025-09-300001338749us-gaap:RestrictedStockUnitsRSUMember2025-01-012025-09-300001338749pch:TwoThousandAndTwentyTwoRepurchaseProgramMember2024-01-012024-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2024-12-310001338749pch:StockIncentivePlansMember2025-09-300001338749us-gaap:CommonStockMember2024-01-012024-03-310001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMemberpch:ResidualsAndPanelsMember2025-01-012025-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMember2024-01-012024-09-300001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2024-06-300001338749srt:MinimumMemberpch:DailySimpleSecuredOvernightFinancingRateMember2025-01-012025-09-300001338749pch:WoodProductsMemberus-gaap:IntersegmentEliminationMember2024-01-012024-09-300001338749us-gaap:PerformanceSharesMember2024-01-012024-09-300001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMemberpch:OtherProductsMember2024-07-012024-09-3000013387492025-11-040001338749pch:RealEstateSegmentMemberus-gaap:OperatingSegmentsMember2025-01-012025-09-3000013387492025-03-310001338749pch:PensionPlanAndOtherPostretirementBenefitPlansDefinedBenefitMember2023-12-310001338749pch:TimberlandsMemberpch:SouthernRegionMemberus-gaap:OperatingSegmentsMember2025-07-012025-09-300001338749pch:TimberlandsMemberus-gaap:IntersegmentEliminationMember2024-07-012024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMember2025-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-300001338749us-gaap:LetterOfCreditMember2025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:SouthernRegionMemberpch:SawlogsMember2025-01-012025-09-300001338749us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:CashFlowHedgingMemberus-gaap:InterestRateContractMember2024-07-012024-09-300001338749us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310001338749pch:TimberlandsMemberpch:PulpwoodMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2025-01-012025-09-300001338749pch:WoodProductsMemberus-gaap:OperatingSegmentsMember2024-01-012024-09-3000013387492024-09-300001338749us-gaap:OperatingSegmentsMember2025-09-300001338749us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueInputsLevel2Member2025-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMember2025-01-012025-09-300001338749us-gaap:CommonStockMember2024-09-300001338749pch:TimberlandsMemberus-gaap:OperatingSegmentsMemberpch:NorthernRegionMember2025-01-012025-09-30utr:acreiso4217:USDxbrli:sharesxbrli:purexbrli:sharespch:Segmentiso4217:USD

Table of Contents

 

 

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 September 30, 2025

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)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol(s)

Name of each exchange on which registered

Common Stock ($1 par value)

PCH

Nasdaq Global Select Market

 

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, if any, every Interactive Data File required to be submitted 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 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

Smaller Reporting Company

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 (in thousands) at November 4, 2025, was 77,291.

 

 


Table of Contents

 

POTLATCHDELTIC CORPORATION AND CONSOLIDATED SUBSIDIARIES

Table of Contents

 

 

 

 

 

 

Page
Number

PART I. - FINANCIAL INFORMATION

 

ITEM 1.

Financial Statements (unaudited)

 

Condensed Consolidated Statements of Operations

3

Condensed Consolidated Statements of Comprehensive Income (Loss)

4

Condensed Consolidated Balance Sheets

5

Condensed Consolidated Statements of Cash Flows

6

 

Condensed Consolidated Statements of Stockholders’ Equity

7

 

Index for the Notes to Condensed Consolidated Financial Statements

8

Notes to Condensed Consolidated Financial Statements

9

ITEM 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

23

ITEM 3.

Quantitative and Qualitative Disclosures About Market Risk

38

ITEM 4.

Controls and Procedures

38

 

 

 

PART II. - OTHER INFORMATION

 

ITEM 1.

Legal Proceedings

39

ITEM 1A.

Risk Factors

39

ITEM 2.

Unregistered Sales of Equity Securities and Use of Proceeds

43

ITEM 5.

Other Information

43

ITEM 6.

Exhibits

44

 

 

 

SIGNATURE

45

 

 

 

 

 

 


Table of Contents

 

 

Part I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

 

PotlatchDeltic Corporation and Consolidated Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands, except per share amounts)

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

$

314,179

 

 

$

255,131

 

 

$

857,424

 

 

$

803,929

 

Costs and expenses:

 

 

 

 

 

 

 

Cost of goods sold

 

257,130

 

 

 

227,556

 

 

 

716,867

 

 

 

722,189

 

Selling, general and administrative expenses

 

20,088

 

 

 

20,403

 

 

 

61,750

 

 

 

61,882

 

Merger-related expenses

 

1,903

 

 

 

 

 

 

1,903

 

 

 

 

Environmental charge

 

 

 

 

 

 

 

490

 

 

 

 

 

 

279,121

 

 

 

247,959

 

 

 

781,010

 

 

 

784,071

 

Operating income

 

35,058

 

 

 

7,172

 

 

 

76,414

 

 

 

19,858

 

Interest expense, net

 

(11,461

)

 

 

(9,635

)

 

 

(23,365

)

 

 

(18,049

)

Non-operating pension and other postretirement employee benefits

 

(351

)

 

 

200

 

 

 

(1,053

)

 

 

602

 

Other

 

1,222

 

 

 

1,516

 

 

 

1,757

 

 

 

1,348

 

Income (loss) before income taxes

 

24,468

 

 

 

(747

)

 

 

53,753

 

 

 

3,759

 

Income taxes

 

1,425

 

 

 

4,056

 

 

 

5,299

 

 

 

12,923

 

Net income

$

25,893

 

 

$

3,309

 

 

$

59,052

 

 

$

16,682

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.33

 

 

$

0.04

 

 

$

0.75

 

 

$

0.21

 

Diluted

$

0.33

 

 

$

0.04

 

 

$

0.75

 

 

$

0.21

 

Dividends per share

$

0.45

 

 

$

0.45

 

 

$

1.35

 

 

$

1.35

 

Weighted-average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

Basic

 

77,635

 

 

 

79,173

 

 

 

78,306

 

 

 

79,494

 

Diluted

 

77,889

 

 

 

79,277

 

 

 

78,477

 

 

 

79,563

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

3


Table of Contents

 

 

 

PotlatchDeltic Corporation and Consolidated Subsidiaries

Condensed Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

25,893

 

 

$

3,309

 

 

$

59,052

 

 

$

16,682

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Pension and other postretirement employee benefits

 

 

(148

)

 

 

(230

)

 

 

(443

)

 

 

(689

)

Cash flow hedges

 

 

(8,638

)

 

 

(28,713

)

 

 

(32,953

)

 

 

(9,177

)

Other comprehensive income (loss), net of tax

 

 

(8,786

)

 

 

(28,943

)

 

 

(33,396

)

 

 

(9,866

)

Comprehensive income (loss)

 

$

17,107

 

 

$

(25,634

)

 

$

25,656

 

 

$

6,816

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4


Table of Contents

 

 

 

PotlatchDeltic Corporation and Consolidated Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited)

 

(in thousands, except per share amounts)

 

September 30, 2025

 

 

December 31, 2024

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

88,773

 

 

$

151,551

 

Customer receivables, net

 

 

34,718

 

 

 

23,358

 

Inventories, net

 

 

91,203

 

 

 

82,926

 

Other current assets

 

 

41,117

 

 

 

41,295

 

Total current assets

 

 

255,811

 

 

 

299,130

 

Property, plant and equipment, net

 

 

396,509

 

 

 

408,913

 

Investment in real estate held for development and sale

 

 

51,221

 

 

 

50,809

 

Timber and timberlands, net

 

 

2,317,282

 

 

 

2,357,151

 

Intangible assets, net

 

 

12,568

 

 

 

13,861

 

Other long-term assets

 

 

140,148

 

 

 

175,579

 

Total assets

 

$

3,173,539

 

 

$

3,305,443

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

97,611

 

 

$

95,628

 

Current portion of long-term debt

 

 

27,495

 

 

 

99,552

 

Current portion of pension and other postretirement employee benefits

 

 

5,098

 

 

 

5,098

 

Total current liabilities

 

 

130,204

 

 

 

200,278

 

Long-term debt

 

 

1,007,594

 

 

 

935,100

 

Pension and other postretirement employee benefits

 

 

73,095

 

 

 

76,272

 

Deferred tax liabilities, net

 

 

18,793

 

 

 

21,123

 

Other long-term obligations

 

 

36,453

 

 

 

35,000

 

Total liabilities

 

 

1,266,139

 

 

 

1,267,773

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Preferred stock, authorized 4,000 shares, no shares issued

 

 

 

 

 

 

Common stock, $1 par value, 200,000 shares authorized, 77,291 and 78,684 shares issued and outstanding

 

 

77,291

 

 

 

78,684

 

Additional paid-in capital

 

 

2,324,498

 

 

 

2,315,176

 

Accumulated deficit

 

 

(575,134

)

 

 

(470,331

)

Accumulated other comprehensive income

 

 

80,745

 

 

 

114,141

 

Total stockholders’ equity

 

 

1,907,400

 

 

 

2,037,670

 

Total liabilities and stockholders' equity

 

$

3,173,539

 

 

$

3,305,443

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5


Table of Contents

 

 

PotlatchDeltic Corporation and Consolidated Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net income

 

$

59,052

 

 

$

16,682

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

78,907

 

 

 

86,369

 

Basis of real estate sold

 

 

47,370

 

 

 

73,522

 

Change in deferred taxes

 

 

(5,299

)

 

 

(11,896

)

Pension and other postretirement employee benefits

 

 

4,895

 

 

 

3,431

 

Equity-based compensation expense

 

 

9,113

 

 

 

8,468

 

Amortization related to redesignated forward-starting interest rate swaps

 

 

8,524

 

 

 

7,960

 

Interest received under swaps with other-than-insignificant financing element

 

 

(20,918

)

 

 

(22,503

)

Other, net

 

 

571

 

 

 

(1,007

)

Change in working capital and operating-related activities, net

 

 

(9,023

)

 

 

(7,036

)

Real estate development expenditures

 

 

(8,818

)

 

 

(5,305

)

Funding of pension and other postretirement employee benefits

 

 

(8,664

)

 

 

(7,303

)

Proceeds from insurance recoveries

 

 

 

 

 

1,680

 

Net cash from operating activities

 

 

155,710

 

 

 

143,062

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Property, plant and equipment additions

 

 

(21,973

)

 

 

(52,178

)

Timberlands reforestation and roads

 

 

(17,948

)

 

 

(19,290

)

Acquisition of timber and timberlands

 

 

(25,461

)

 

 

(32,303

)

Interest received under swaps with other-than-insignificant financing element

 

 

19,698

 

 

 

20,934

 

Other, net

 

 

658

 

 

 

752

 

Net cash from investing activities

 

 

(45,026

)

 

 

(82,085

)

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Distributions to common stockholders

 

 

(104,993

)

 

 

(106,942

)

Repurchase of common stock

 

 

(60,030

)

 

 

(27,413

)

Proceeds from issuance of long-term debt

 

 

100,000

 

 

 

 

Repayment of long-term debt

 

 

(100,000

)

 

 

 

Other, net

 

 

(3,717

)

 

 

(3,179

)

Net cash from financing activities

 

 

(168,740

)

 

 

(137,534

)

Change in cash, cash equivalents and restricted cash

 

 

(58,056

)

 

 

(76,557

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

151,725

 

 

 

237,688

 

Cash, cash equivalents and restricted cash at end of period

 

$

93,669

 

 

$

161,131

 

 

 

 

 

 

 

 

NONCASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

Accrued property, plant and equipment additions

 

$

526

 

 

$

985

 

Accrued timberlands reforestation and roads

 

$

2,323

 

 

$

2,365

 

 

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the Condensed Consolidated Balance Sheets that sum to the total of the amounts shown above in the Condensed Consolidated Statements of Cash Flows.

 

(in thousands)

 

September 30, 2025

 

 

September 30, 2024

 

Cash and cash equivalents

 

$

88,773

 

 

$

161,131

 

Restricted cash included in other long-term assets1

 

 

4,896

 

 

 

 

Total cash, cash equivalents, and restricted cash

 

$

93,669

 

 

$

161,131

 

 

1.
Amounts included in restricted cash represent proceeds held by a qualified intermediary that were or are intended to be reinvested in timber and timberlands.

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

6


Table of Contents

 

 

PotlatchDeltic Corporation and Consolidated Subsidiaries

Condensed Consolidated Statements of Stockholders’ Equity

(Unaudited)

 

 

 

Common Stock

 

 

Additional Paid-

 

 

Accumulated

 

 

Accumulated Other
Comprehensive

 

 

Total Stockholders'

 

(in thousands, except per share amounts)

 

Shares

 

 

Amount

 

 

in Capital

 

 

Deficit

 

 

Income

 

 

Equity

 

Balance, December 31, 2024

 

 

78,684

 

 

$

78,684

 

 

$

2,315,176

 

 

$

(470,331

)

 

$

114,141

 

 

$

2,037,670

 

Net income

 

 

 

 

 

 

 

 

 

 

 

25,805

 

 

 

 

 

 

25,805

 

Shares issued for stock compensation

 

 

104

 

 

 

104

 

 

 

(104

)

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

2,759

 

 

 

 

 

 

 

 

 

2,759

 

Repurchase of common stock

 

 

(93

)

 

 

(93

)

 

 

 

 

 

(4,054

)

 

 

 

 

 

(4,147

)

Pension plans and OPEB obligations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(148

)

 

 

(148

)

Cash flow hedges, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,609

)

 

 

(16,609

)

Dividends on common stock, $0.45 per share

 

 

 

 

 

 

 

 

 

 

 

(35,435

)

 

 

 

 

 

(35,435

)

Other transactions, net

 

 

 

 

 

 

 

 

103

 

 

 

(105

)

 

 

 

 

 

(2

)

Balance, March 31, 2025

 

 

78,695

 

 

 

78,695

 

 

 

2,317,934

 

 

 

(484,120

)

 

 

97,384

 

 

 

2,009,893

 

Net income

 

 

 

 

 

 

 

 

 

 

 

7,354

 

 

 

 

 

 

7,354

 

Shares issued for stock compensation

 

 

10

 

 

 

10

 

 

 

(10

)

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

3,195

 

 

 

 

 

 

 

 

 

3,195

 

Repurchase of common stock

 

 

(1,419

)

 

 

(1,419

)

 

 

 

 

 

(54,464

)

 

 

 

 

 

(55,883

)

Pension plans and OPEB obligations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(147

)

 

 

(147

)

Cash flow hedges, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,706

)

 

 

(7,706

)

Dividends on common stock, $0.45 per share

 

 

 

 

 

 

 

 

 

 

 

(34,778

)

 

 

 

 

 

(34,778

)

Other transactions, net

 

 

 

 

 

 

 

 

116

 

 

 

(117

)

 

 

 

 

 

(1

)

Balance, June 30, 2025

 

 

77,286

 

 

 

77,286

 

 

 

2,321,235

 

 

 

(566,125

)

 

 

89,531

 

 

 

1,921,927

 

Net income

 

 

 

 

 

 

 

 

 

 

 

25,893

 

 

 

 

 

 

25,893

 

Shares issued for stock compensation

 

 

5

 

 

 

5

 

 

 

(5

)

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

3,159

 

 

 

 

 

 

 

 

 

3,159

 

Pension plans and OPEB obligations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(148

)

 

 

(148

)

Cash flow hedges, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,638

)

 

 

(8,638

)

Dividends on common stock, $0.45 per share

 

 

 

 

 

 

 

 

 

 

 

(34,780

)

 

 

 

 

 

(34,780

)

Other transactions, net

 

 

 

 

 

 

 

 

109

 

 

 

(122

)

 

 

 

 

 

(13

)

Balance, September 30, 2025

 

 

77,291

 

 

$

77,291

 

 

$

2,324,498

 

 

$

(575,134

)

 

$

80,745

 

 

$

1,907,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid-

 

 

Accumulated

 

 

Accumulated Other
Comprehensive

 

 

Total Stockholders'

 

(in thousands, except per share amounts)

 

Shares

 

 

Amount

 

 

in Capital

 

 

Deficit

 

 

Income

 

 

Equity

 

Balance, December 31, 2023

 

 

79,365

 

 

$

79,365

 

 

$

2,303,992

 

 

$

(315,291

)

 

$

103,032

 

 

$

2,171,098

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(305

)

 

 

 

 

 

(305

)

Shares issued for stock compensation

 

 

143

 

 

 

143

 

 

 

(143

)

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

2,560

 

 

 

 

 

 

 

 

 

2,560

 

Pension plans and OPEB obligations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(229

)

 

 

(229

)

Cash flow hedges, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,925

 

 

 

15,925

 

Dividends on common stock, $0.45 per share

 

 

 

 

 

 

 

 

 

 

 

(35,779

)

 

 

 

 

 

(35,779

)

Other transactions, net

 

 

 

 

 

 

 

 

90

 

 

 

(88

)

 

 

 

 

 

2

 

Balance, March 31, 2024

 

 

79,508

 

 

 

79,508

 

 

 

2,306,499

 

 

 

(351,463

)

 

 

118,728

 

 

 

2,153,272

 

Net income

 

 

 

 

 

 

 

 

 

 

 

13,678

 

 

 

 

 

 

13,678

 

Shares issued for stock compensation

 

 

4

 

 

 

4

 

 

 

(4

)

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

2,962

 

 

 

 

 

 

 

 

 

2,962

 

Repurchase of common stock

 

 

(610

)

 

 

(610

)

 

 

 

 

 

(24,402

)

 

 

 

 

 

(25,012

)

Pension plans and OPEB obligations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(230

)

 

 

(230

)

Cash flow hedges, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,611

 

 

 

3,611

 

Dividends on common stock, $0.45 per share

 

 

 

 

 

 

 

 

 

 

 

(35,677

)

 

 

 

 

 

(35,677

)

Other transactions, net

 

 

 

 

 

 

 

 

98

 

 

 

(103

)

 

 

 

 

 

(5

)

Balance, June 30, 2024

 

 

78,902

 

 

 

78,902

 

 

 

2,309,555

 

 

 

(397,967

)

 

 

122,109

 

 

 

2,112,599

 

Net income

 

 

 

 

 

 

 

 

 

 

 

3,309

 

 

 

 

 

 

3,309

 

Shares issued for stock compensation

 

 

16

 

 

 

16

 

 

 

(16

)

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

2,946

 

 

 

 

 

 

 

 

 

2,946

 

Repurchase of common stock

 

 

(56

)

 

 

(56

)

 

 

 

 

 

(2,344

)

 

 

 

 

 

(2,400

)

Pension plans and OPEB obligations, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(230

)

 

 

(230

)

Cash flow hedges, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(28,713

)

 

 

(28,713

)

Dividends on common stock, $0.45 per share

 

 

 

 

 

 

 

 

 

 

 

(35,486

)

 

 

 

 

 

(35,486

)

Other transactions, net

 

 

 

 

 

 

 

 

101

 

 

 

(101

)

 

 

 

 

 

 

Balance, September 30, 2024

 

 

78,862

 

 

$

78,862

 

 

$

2,312,586

 

 

$

(432,589

)

 

$

93,166

 

 

$

2,052,025

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

7


Table of Contents

 

 

INDEX FOR THE NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

Note 1: Basis of Presentation

9

Note 2: Segment Information

10

Note 3: Earnings Per Share

15

Note 4: Certain Balance Sheet Components

16

Note 5: Debt

17

Note 6: Derivative Instruments

18

Note 7: Fair Value Measurements

18

Note 8: Equity-Based Compensation

19

Note 9: Income Taxes

20

Note 10: Leases

20

Note 11: Pension and Other Postretirement Employee Benefits

21

Note 12: Components of Accumulated Other Comprehensive Income

22

Note 13: Pending Merger with Rayonier Inc.

22

 

8


Table of Contents

 

 

Notes to Condensed Consolidated Financial Statements

NOTE 1. BASIS OF PRESENTATION

General

PotlatchDeltic Corporation and its subsidiaries (collectively referred to in this report as PotlatchDeltic, the company, us, we or our) is a leading timberland Real Estate Investment Trust (REIT) with operations in nine states. We are engaged in activities associated with timberland management, including the sale of timber, the ownership and management of 2.1 million acres of timberlands and the purchase and sale of timberlands. We are also engaged in the manufacturing and sale of wood products and the development of real estate. Our timberlands, real estate development projects and all of our wood products facilities are located within the continental United States. The primary market for our products is the United States.

Condensed Consolidated Financial Statements

The accompanying unaudited Condensed Consolidated Financial Statements provide an overall view of our results and financial condition and 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. Intercompany transactions and accounts have been eliminated in consolidation. The Condensed Consolidated Financial Statements have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission pertaining to interim financial statements. Certain disclosures normally provided in accordance with accounting principles generally accepted in the United States (GAAP) 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, 2024, as filed with the Securities and Exchange Commission on February 13, 2025. Results of operations for interim periods should not be regarded as necessarily indicative of the results that may be expected for the full year.

Use of Estimates

The preparation of our Condensed Consolidated Financial Statements in conformity with GAAP requires management to make estimates and requires judgments affecting the amounts reported in the financial statements and the accompanying notes. Actual results may differ materially from our estimates.

Commitments and Contingencies

We are, from time to time, subject to various claims and legal proceedings that arise in the normal course of business. Based on the information currently available, we do not anticipate that any amounts we may be required to pay in connection with these matters will have a material adverse effect on our consolidated financial position, operating results or net cash flows.

In May 2025, we paid $2.5 million related to our obligations under the Thomson Reservoir Project, leaving $0.1 million accrued as of September 30, 2025. For additional details regarding the project, refer to the section “Commitments, Contingencies and Legal Matters” in Note 1: Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2024.

Pending Merger with Rayonier Inc.

Refer to Note 13: Pending Merger with Rayonier Inc. in the Notes to Condensed Consolidated Financial Statements for information regarding our pending merger with Rayonier Inc.

Recently Adopted Accounting Standards

In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments in ASU 2023-09 require that public entities, on an annual basis, (i) disclose specific categories in the income tax rate reconciliation and (ii) provide additional information for reconciling items, including disaggregation by jurisdiction, that meet a quantitative threshold prescribed by the standard. ASU 2023-09 should be applied on a prospective basis; however, retrospective application is permitted. The adoption of this ASU on January 1, 2025 will be reflected in our annual financial statements for the year ended December 31, 2025. As ASU 2023-09 impacts disclosures only, we do not expect the adoption to have a material impact on our consolidated financial statements.

9


Table of Contents

 

 

Recent Accounting Standards Not Yet Adopted

In November 2024, the FASB issued ASU No. 2024-03, Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires disaggregated quantitative disclosure in the notes to the financial statements of prescribed expense categories included within relevant income statement expense captions. The ASU is effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027, and early adoption is permitted. Management is currently evaluating this ASU. As the standard impacts disclosures only, we do not expect the adoption to have a material impact on our consolidated financial statements.

In September 2025, the FASB issued ASU No. 2025-06, Intangibles — Goodwill and Other — Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software, which removes all references to software development project stages and requires entities to start capitalizing software costs when both of the following occur: (i) management has authorized and committed to funding the software project and (ii) it is probable that the project will be completed and the software will be used to perform the function intended. The amendments in this ASU are effective for annual reporting periods beginning after December 15, 2027, and interim periods within those annual periods, with early adoption permitted as of the beginning of the annual reporting period. ASU 2025-06 should be applied either prospectively, retrospectively, or utilizing a modified transition approach. Management is currently evaluating the impact of this guidance on our consolidated financial statements and related disclosures.

Reclassifications

Certain prior period reclassifications were made to conform with current period presentation. These reclassifications had no effect on reported net income, net income per share, comprehensive income (loss), cash flows, total assets, total liabilities, or shareholders’ equity as previously reported.

 

NOTE 2. SEGMENT INFORMATION

Our operations are organized into three reportable segments: Timberlands, Wood Products and Real Estate, all of which are strategic business units that offer different products and services. The segments are managed separately because each business provides different products and utilizes different marketing strategies. Management activities in the Timberlands segment include planting and harvesting trees and building and maintaining roads. The Timberlands segment also generates revenues from non-timber resources such as hunting leases, recreation permits and leases, solar land lease option agreements, mineral rights contracts, oil and gas royalties and carbon sequestration. The Wood Products segment manufactures and sells lumber and plywood. The Real Estate segment includes the sale of land holdings deemed non-strategic or identified as having higher and better use alternatives, a master planned community development and a country club.

Our Timberlands segment supplies our Wood Products segment with a portion of its wood fiber needs. These intersegment revenues are based on prevailing market prices as if the sales were to third parties, and typically represent a sizable portion of the Timberlands segment's total revenues. Our other segments generally do not generate intersegment revenues. These intercompany transactions are eliminated in consolidation. The reportable segments follow the same accounting policies used for our Condensed Consolidated Financial Statements, with the exception of the valuation of inventories, which are reported using the average cost method for purposes of reporting segment results.

10


Table of Contents

 

 

The following table presents our revenues by major product:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

2025

 

 

2024

 

 

2025

 

 

2024

 

Timberlands

 

 

 

 

 

 

 

 

 

 

 

Northern region

 

 

 

 

 

 

 

 

 

 

 

Sawlogs

$

51,711

 

 

$

46,236

 

 

$

141,578

 

 

$

120,606

 

Pulpwood

 

374

 

 

 

232

 

 

 

2,225

 

 

 

512

 

Other

 

392

 

 

 

365

 

 

 

1,251

 

 

 

1,051

 

Total Northern revenues

 

52,477

 

 

 

46,833

 

 

 

145,054

 

 

 

122,169

 

 

 

 

 

 

 

 

 

 

 

 

 

Southern region

 

 

 

 

 

 

 

 

 

 

 

Sawlogs

 

28,694

 

 

 

31,711

 

 

 

89,281

 

 

 

97,236

 

Pulpwood

 

16,706

 

 

 

18,383

 

 

 

49,087

 

 

 

49,346

 

Stumpage

 

4,911

 

 

 

3,899

 

 

 

13,722

 

 

 

15,619

 

Other

 

5,201

 

 

 

4,306

 

 

 

14,960

 

 

 

12,514

 

Total Southern revenues

 

55,512

 

 

 

58,299

 

 

 

167,050

 

 

 

174,715

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Timberlands revenues

 

107,989

 

 

 

105,132

 

 

 

312,104

 

 

 

296,884

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Products

 

 

 

 

 

 

 

 

 

 

 

Lumber

 

131,837

 

 

 

107,473

 

 

 

399,657

 

 

 

345,084

 

Residuals and Panels

 

34,044

 

 

 

31,939

 

 

 

102,688

 

 

 

96,505

 

Total Wood Products revenues

 

165,881

 

 

 

139,412

 

 

 

502,345

 

 

 

441,589

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Rural real estate

 

51,292

 

 

 

24,409

 

 

 

97,730

 

 

 

114,788

 

Development real estate

 

14,558

 

 

 

10,912

 

 

 

17,684

 

 

 

21,274

 

Other

 

3,732

 

 

 

3,380

 

 

 

10,855

 

 

 

9,478

 

Total Real Estate revenues

 

69,582

 

 

 

38,701

 

 

 

126,269

 

 

 

145,540

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment revenues

 

343,452

 

 

 

283,245

 

 

 

940,718

 

 

 

884,013

 

Intersegment Timberlands revenues1

 

(29,273

)

 

 

(28,114

)

 

 

(83,294

)

 

 

(80,084

)

Total consolidated revenues

$

314,179

 

 

$

255,131

 

 

$

857,424

 

 

$

803,929

 

 

1.
Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.

11


Table of Contents

 

 

The company’s chief operating decision maker (CODM) uses segment information to assess performance, allocate capital and personnel, budget and forecast, and determine compensation of certain employees, among other things. The CODM uses Adjusted EBITDDA to evaluate the operating performance and effectiveness of operating strategies of our segments and allocation of resources to them.

EBITDDA is calculated as net income (loss) before interest expense, net, income taxes, basis of real estate sold, depreciation, depletion and amortization. Adjusted EBITDDA further excludes certain specific items that are considered to hinder comparison of the performance of our businesses either year-on-year or with other businesses. Our calculation of Adjusted EBITDDA may not be comparable to that reported by other companies.

The following tables summarize information for each of the company’s reportable segments and include a reconciliation of Segment operating income (loss) as the closest measurement to GAAP for the reportable segments to Segment Adjusted EBITDDA.

 

 

 

Three Months Ended September 30, 2025

 

(in thousands)

 

Timberlands

 

 

Wood Products

 

 

Real Estate

 

 

Total

 

Revenues from external customers

 

$

78,716

 

 

$

165,881

 

 

$

69,582

 

 

$

314,179

 

Intersegment Timberlands revenues1

 

 

29,273

 

 

 

 

 

 

 

 

 

29,273

 

 

 

 

107,989

 

 

 

165,881

 

 

 

69,582

 

 

 

343,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold2

 

 

 

 

 

 

 

 

 

 

 

 

Fiber costs2

 

 

 

 

 

79,588

 

 

 

 

 

 

79,588

 

Freight, logging and hauling2

 

 

53,038

 

 

 

21,946

 

 

 

 

 

 

74,984

 

Manufacturing costs2,3

 

 

 

 

 

61,913

 

 

 

 

 

 

61,913

 

Finished goods inventory change2

 

 

 

 

 

1,994

 

 

 

 

 

 

1,994

 

Depreciation, depletion and amortization2

 

 

15,797

 

 

 

9,474

 

 

 

142

 

 

 

25,413

 

Basis in real estate sold2

 

 

 

 

 

 

 

 

26,024

 

 

 

26,024

 

Other4

 

 

11,125

 

 

 

328

 

 

 

4,770

 

 

 

16,223

 

 

 

 

79,960

 

 

 

175,243

 

 

 

30,936

 

 

 

286,139

 

Segment selling, general and administrative expenses5

 

 

3,104

 

 

 

2,934

 

 

 

1,787

 

 

 

7,825

 

Segment operating income (loss)

 

 

24,925

 

 

 

(12,296

)

 

 

36,859

 

 

 

49,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization6

 

 

16,083

 

 

 

9,582

 

 

 

162

 

 

 

25,827

 

Basis in real estate sold

 

 

 

 

 

 

 

 

26,024

 

 

 

26,024

 

(Gain) loss on disposal of assets

 

 

(5

)

 

 

240

 

 

 

 

 

 

235

 

Segment Adjusted EBITDDA

 

$

41,003

 

 

$

(2,474

)

 

$

63,045

 

 

$

101,574

 

The footnotes below the table for the nine months ended September 30, 2024 are also applicable to the above table.

 

12


Table of Contents

 

 

 

 

 

Three Months Ended September 30, 2024

 

(in thousands)

 

Timberlands

 

 

Wood Products

 

 

Real Estate

 

 

Total

 

Revenues from external customers

 

$

77,018

 

 

$

139,412

 

 

$

38,701

 

 

$

255,131

 

Intersegment Timberlands revenues1

 

 

28,114

 

 

 

 

 

 

 

 

 

28,114

 

 

 

 

105,132

 

 

 

139,412

 

 

 

38,701

 

 

 

283,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold2

 

 

 

 

 

 

 

 

 

 

 

 

Fiber costs2

 

 

 

 

 

67,552

 

 

 

 

 

 

67,552

 

Freight, logging and hauling2

 

 

56,829

 

 

 

17,314

 

 

 

 

 

 

74,143

 

Manufacturing costs2,3

 

 

 

 

 

58,025

 

 

 

 

 

 

58,025

 

Finished goods inventory change2

 

 

 

 

 

2,883

 

 

 

 

 

 

2,883

 

Depreciation, depletion and amortization2

 

 

16,450

 

 

 

8,288

 

 

 

117

 

 

 

24,855

 

Basis in real estate sold2

 

 

 

 

 

 

 

 

12,908

 

 

 

12,908

 

Other4

 

 

10,294

 

 

 

430

 

 

 

4,584

 

 

 

15,308

 

 

 

 

83,573

 

 

 

154,492

 

 

 

17,609

 

 

 

255,674

 

Segment selling, general and administrative expenses5

 

 

2,513

 

 

 

3,234

 

 

 

2,277

 

 

 

8,024

 

Segment operating income (loss)

 

 

19,046

 

 

 

(18,314

)

 

 

18,815

 

 

 

19,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization6

 

 

16,778

 

 

 

8,395

 

 

 

138

 

 

 

25,311

 

Basis in real estate sold

 

 

 

 

 

 

 

 

12,908

 

 

 

12,908

 

Loss on disposal of assets

 

 

 

 

 

338

 

 

 

 

 

 

338

 

Segment Adjusted EBITDDA

 

$

35,824

 

 

$

(9,581

)

 

$

31,861

 

 

$

58,104

 

The footnotes below the table for the nine months ended September 30, 2024 are also applicable to the above table.

 

 

 

 

Nine Months Ended September 30, 2025

 

(in thousands)

 

Timberlands

 

 

Wood Products

 

 

Real Estate

 

 

Total

 

Revenues from external customers

 

$

228,810

 

 

$

502,345

 

 

$

126,269

 

 

$

857,424

 

Intersegment Timberlands revenues1

 

 

83,294

 

 

 

 

 

 

 

 

 

83,294

 

 

 

 

312,104

 

 

 

502,345

 

 

 

126,269

 

 

 

940,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold2

 

 

 

 

 

 

 

 

 

 

 

 

Fiber costs2

 

 

 

 

 

236,116

 

 

 

 

 

 

236,116

 

Freight, logging and hauling2

 

 

152,544

 

 

 

64,000

 

 

 

 

 

 

216,544

 

Manufacturing costs2,3

 

 

 

 

 

184,231

 

 

 

 

 

 

184,231

 

Finished goods inventory change2

 

 

 

 

 

(2,829

)

 

 

 

 

 

(2,829

)

Depreciation, depletion and amortization2

 

 

46,148

 

 

 

29,308

 

 

 

402

 

 

 

75,858

 

Basis in real estate sold2

 

 

 

 

 

 

 

 

47,378

 

 

 

47,378

 

Other4

 

 

29,003

 

 

 

923

 

 

 

12,605

 

 

 

42,531

 

 

 

 

227,695

 

 

 

511,749

 

 

 

60,385

 

 

 

799,829

 

Segment selling, general and administrative expenses5

 

 

8,553

 

 

 

9,999

 

 

 

5,202

 

 

 

23,754

 

Segment operating income (loss)

 

 

75,856

 

 

 

(19,403

)

 

 

60,682

 

 

 

117,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization6

 

 

47,089

 

 

 

29,629

 

 

 

461

 

 

 

77,179

 

Basis in real estate sold

 

 

 

 

 

 

 

 

47,378

 

 

 

47,378

 

(Gain) loss on disposal of assets

 

 

(5

)

 

 

663

 

 

 

 

 

 

658

 

Segment Adjusted EBITDDA

 

$

122,940

 

 

$

10,889

 

 

$

108,521

 

 

$

242,350

 

The footnotes below the table for the nine months ended September 30, 2024 are also applicable to the above table.

 

13


Table of Contents

 

 

 

 

Nine Months Ended September 30, 2024

 

(in thousands)

 

Timberlands

 

 

Wood Products

 

 

Real Estate

 

 

Total

 

Revenues from external customers

 

$

216,800

 

 

$

441,589

 

 

$

145,540

 

 

$

803,929

 

Intersegment Timberlands revenues1

 

 

80,084

 

 

 

 

 

 

 

 

 

80,084

 

 

 

 

296,884

 

 

 

441,589

 

 

 

145,540

 

 

 

884,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold2

 

 

 

 

 

 

 

 

 

 

 

 

Fiber costs2

 

 

 

 

 

216,595

 

 

 

 

 

 

216,595

 

Freight, logging and hauling2

 

 

157,158

 

 

 

55,805

 

 

 

 

 

 

212,963

 

Manufacturing costs2,3

 

 

 

 

 

175,845

 

 

 

 

 

 

175,845

 

Finished goods inventory change2

 

 

 

 

 

(1,061

)

 

 

 

 

 

(1,061

)

Depreciation, depletion and amortization2

 

 

50,210

 

 

 

32,815

 

 

 

348

 

 

 

83,373

 

Basis in real estate sold2

 

 

 

 

 

 

 

 

73,530

 

 

 

73,530

 

Other4

 

 

28,057

 

 

 

549

 

 

 

12,023

 

 

 

40,629

 

 

 

 

235,425

 

 

 

480,548

 

 

 

85,901

 

 

 

801,874

 

Segment selling, general and administrative expenses5

 

 

7,956

 

 

 

10,979

 

 

 

5,916

 

 

 

24,851

 

Segment operating income (loss)

 

 

53,503

 

 

 

(49,938

)

 

 

53,723

 

 

 

57,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization6

 

 

51,193

 

 

 

33,138

 

 

 

412

 

 

 

84,743

 

Basis in real estate sold

 

 

 

 

 

 

 

 

73,530

 

 

 

73,530

 

Loss (gain) on disposal of assets

 

 

 

 

 

275

 

 

 

(8

)

 

 

267

 

Segment Adjusted EBITDDA

 

$

104,696

 

 

$

(16,525

)

 

$

127,657

 

 

$

215,828

 

 

1.
Intersegment revenues represent logs sold by our Timberlands segment to our Wood Products segment.
2.
Significant expense categories align with the segment-level information that is regularly provided to the CODM. Intersegment expenses are included with the amounts shown.
3.
Manufacturing costs include, but are not limited to, wages, benefits, repairs, maintenance, supplies, heat/power, electricity and other utilities, depreciation and amortization, and membership dues.
4.
Includes, but is not limited to, the following:

Timberlands - forest management, roads, employee wages and benefits and property taxes.

Wood Products - pension and other post-retirement benefit plan service costs for active plan participants.

Real Estate - land sale commissions, land sale closing costs, property taxes, and costs from the company-owned country club.

5.
Segment selling, general and administrative expenses includes depreciation and amortization.
6.
Includes depreciation and amortization classified as selling, general and administrative expenses.

The following table reconciles Total Segment Adjusted EBITDDA to Total Adjusted EBITDDA and Income before income taxes. Corporate information is included to reconcile segment data to the Condensed Consolidated Financial Statements.

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Total Segment Adjusted EBITDDA

 

$

101,574

 

 

$

58,104

 

 

$

242,350

 

 

$

215,828

 

Corporate Adjusted EBITDDA1

 

 

(12,042

)

 

 

(12,203

)

 

 

(37,355

)

 

 

(36,624

)

Eliminations and adjustments2

 

 

(269

)

 

 

1

 

 

 

(340

)

 

 

(407

)

Total Adjusted EBITDDA

 

 

89,263

 

 

 

45,902

 

 

 

204,655

 

 

 

178,797

 

Interest expense, net

 

 

(11,461

)

 

 

(9,635

)

 

 

(23,365

)

 

 

(18,049

)

Depreciation, depletion and amortization3

 

 

(26,046

)

 

 

(25,487

)

 

 

(77,820

)

 

 

(85,150

)

Basis in real estate sold

 

 

(26,022

)

 

 

(12,905

)

 

 

(47,370

)

 

 

(73,522

)

Merger-related expenses

 

 

(1,903

)

 

 

 

 

 

(1,903

)

 

 

 

Environmental charge

 

 

 

 

 

 

 

 

(490

)

 

 

 

Non-operating pension and other postretirement employee benefits

 

 

(351

)

 

 

200

 

 

 

(1,053

)

 

 

602

 

Loss on disposal of assets

 

 

(234

)

 

 

(338

)

 

 

(658

)

 

 

(267

)

Other

 

 

1,222

 

 

 

1,516

 

 

 

1,757

 

 

 

1,348

 

Income (loss) before income taxes

 

$

24,468

 

 

$

(747

)

 

$

53,753

 

 

$

3,759

 

 

1.
Corporate Adjusted EBITDDA includes costs specifically not allocated to the segments including, but not limited to, certain corporate department direct expenses and employee wages and benefits. Corporate Adjusted EBITDDA is regularly provided to the CODM.
2.
Includes elimination of intersegment profit in ending Wood Products inventory for logs purchased from our Timberlands segment and LIFO adjustments.
3.
Excludes amortization of bond discounts and deferred loan fees which are reported within interest expense, net on the Condensed Consolidated Statements of Operations.

14


Table of Contents

 

 

The following tables summarize additional reportable segment financial information:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Depreciation, depletion and amortization:

 

 

 

 

 

 

 

 

 

 

 

 

Timberlands

 

$

16,083

 

 

$

16,778

 

 

$

47,089

 

 

$

51,193

 

Wood Products

 

 

9,582

 

 

 

8,395

 

 

 

29,629

 

 

 

33,138

 

Real Estate

 

 

162

 

 

 

138

 

 

 

461

 

 

 

412

 

Corporate

 

 

219

 

 

 

176

 

 

 

641

 

 

 

407

 

 

 

26,046

 

 

 

25,487

 

 

 

77,820

 

 

 

85,150

 

Bond discounts and deferred loan fees1

 

 

324

 

 

 

406

 

 

 

1,087

 

 

 

1,219

 

Total depreciation, depletion and amortization

 

$

26,370

 

 

$

25,893

 

 

$

78,907

 

 

$

86,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis of real estate sold:

 

 

 

 

 

 

 

 

 

Real Estate

 

$

26,024

 

 

$

12,908

 

 

$

47,378

 

 

$

73,530

 

Eliminations and adjustments

 

 

(2

)

 

 

(3

)

 

 

(8

)

 

 

(8

)

Total basis of real estate sold

 

$

26,022

 

 

$

12,905

 

 

$

47,370

 

 

$

73,522

 

 

1.
Included within interest expense, net in the Condensed Consolidated Statements of Operations.

 

 

(in thousands)

 

September 30, 2025

 

 

December 31, 2024

 

Assets:

 

 

 

 

 

 

Timberlands1

 

$

2,361,963

 

 

$

2,396,642

 

Wood Products

 

 

538,700

 

 

 

537,665

 

Real Estate2

 

 

68,916

 

 

 

67,527

 

 

 

 

2,969,579

 

 

 

3,001,834

 

Corporate

 

 

203,960

 

 

 

303,609

 

Total consolidated assets

 

$

3,173,539

 

 

$

3,305,443

 

 

 

1.
We do not report rural real estate separately from Timberlands as we do not report these assets separately to management.
2.
Real Estate assets primarily consist of a master planned community development and a country club.

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Capital Expenditures:1

 

 

 

 

 

 

 

 

 

 

 

 

Timberlands

 

$

6,612

 

 

$

6,476

 

 

$

18,012

 

 

$

19,321

 

Wood Products

 

 

5,937

 

 

 

25,247

 

 

 

20,650

 

 

 

50,825

 

Real Estate2

 

 

2,905

 

 

 

2,791

 

 

 

9,941

 

 

 

5,828

 

 

 

 

15,454

 

 

 

34,514

 

 

 

48,603

 

 

 

75,974

 

Corporate

 

 

95

 

 

 

120

 

 

 

136

 

 

 

799

 

Total capital expenditures

 

$

15,549

 

 

$

34,634

 

 

$

48,739

 

 

$

76,773

 

 

1.
Does not include the acquisition of timber and timberlands, all of which were acquired by our Timberlands segment.
2.
Real Estate capital expenditures include development expenditures of $2.7 million and $8.8 million for the three and nine months ended September 30, 2025, respectively, and $2.6 million and $5.3 million for the three and nine months ended September 30, 2024, respectively.

 

NOTE 3. EARNINGS PER SHARE

The following table reconciles the number of shares used in calculating basic and diluted earnings per share:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Basic weighted-average shares outstanding

 

 

77,635

 

 

 

79,173

 

 

 

78,306

 

 

 

79,494

 

Incremental shares due to:

 

 

 

 

 

 

 

 

 

 

 

 

Performance shares

 

 

154

 

 

 

30

 

 

 

88

 

 

 

19

 

Restricted stock units

 

 

100

 

 

 

74

 

 

 

83

 

 

 

50

 

Diluted weighted-average shares outstanding

 

 

77,889

 

 

 

79,277

 

 

 

78,477

 

 

 

79,563

 

 

15


Table of Contents

 

 

For stock-based awards, the dilutive effect is calculated using the treasury stock method. Under this method, the dilutive effect is computed as if the shares subject to the awards were outstanding at the beginning of the period (or at time of issuance, if later) and assumes the related proceeds were used to repurchase common stock at the average market price during the period. Related proceeds include future compensation cost associated with the stock award.

For the three and nine months ended September 30, 2025, there were 0 and approximately 170,900 stock-based awards, respectively, that were excluded from the calculation of diluted earnings per share as they were anti-dilutive. For the three and nine months ended September 30, 2024, there were approximately 50,000 and 138,000 stock-based awards, respectively, that were excluded from the calculation of diluted earnings per share as they were anti-dilutive. Anti-dilutive stock-based awards could be dilutive in future periods.

Share Repurchase Program

On August 31, 2022, our board of directors authorized management to repurchase up to $200.0 million of our common stock with no set time limit for the repurchase (the 2022 Repurchase Program). Shares under the 2022 Repurchase Program may be repurchased in open market transactions, including pursuant to a trading plan adopted from time to time in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934 (each, a Trading Plan). The timing, manner, price and amount of repurchases will be determined according to, and subject to, the terms of a Trading Plan, and, subject to the terms of a Trading Plan, the 2022 Repurchase Program may be suspended, terminated or modified at any time for any reason. During the nine months ended September 30, 2025, we repurchased 1,511,923 shares of our common stock for total consideration of $60.0 million under the 2022 Repurchase Program, none of which were repurchased during the three months ended September 30, 2025. During the three and nine months ended September 30, 2024, we repurchased 56,851 and 666,475 shares of our common stock, respectively, for total consideration of $2.4 million and $27.4 million, respectively, under the 2022 Repurchase Program. At September 30, 2025, we had remaining authorization of $30.0 million for future stock repurchases under the 2022 Repurchase Program. Transaction costs are not counted against authorized funds.

We record share repurchases upon trade date as opposed to the settlement date. We record a liability to account for repurchases that have not been cash settled. We retire shares upon repurchase. Any excess repurchase price over par is recorded in accumulated deficit.

NOTE 4. CERTAIN BALANCE SHEET COMPONENTS

Inventories

 

(in thousands)

 

September 30, 2025

 

 

December 31, 2024

 

Logs

 

$

35,298

 

 

$

31,786

 

Lumber, panels and veneer

 

 

38,885

 

 

 

37,689

 

Materials and supplies

 

 

32,853

 

 

 

29,284

 

Total inventories

 

 

107,036

 

 

 

98,759

 

Less: LIFO reserve

 

 

(15,833

)

 

 

(15,833

)

Total inventories, net

 

$

91,203

 

 

$

82,926

 

Property, plant and equipment

 

(in thousands)

 

September 30, 2025

 

 

December 31, 2024

 

Property, plant and equipment

 

$

715,863

 

 

$

710,703

 

Less: accumulated depreciation

 

 

(319,354

)

 

 

(301,790

)

Total property, plant and equipment, net

 

$

396,509

 

 

$

408,913

 

 

16


Table of Contents

 

 

Timber and timberlands

 

(in thousands)

 

September 30, 2025

 

 

December 31, 2024

 

Timber and timberlands, net

 

$

2,224,042

 

 

$

2,263,991

 

Logging roads, net

 

 

93,240

 

 

 

93,160

 

Total timber and timberlands, net

 

$

2,317,282

 

 

$

2,357,151

 

In September 2025, we acquired approximately 11,200 acres of mature timberland located in Arkansas for total consideration of $24.8 million, inclusive of transaction costs. In January 2024, we acquired 16,000 acres of mature timberlands in Arkansas for $31.4 million, including transaction costs.

 

Accounts payable and accrued liabilities

 

(in thousands)

 

September 30, 2025

 

 

December 31, 2024

 

Accrued payroll and benefits

 

$

23,024

 

 

$

25,249

 

Accounts payable

 

 

19,240

 

 

 

16,991

 

Deferred revenue1

 

 

14,611

 

 

 

12,234

 

Accrued taxes

 

 

8,615

 

 

 

5,212

 

Accrued interest

 

 

5,724

 

 

 

6,826

 

Other current liabilities

 

 

26,397

 

 

 

29,116

 

Total accounts payable and accrued liabilities

 

$

97,611

 

 

$

95,628

 

 

1.

Deferred revenue predominately relates to hunting and other access rights on our timberlands, payments received for lumber shipments where control of goods has not transferred, member-related activities at an owned country club and any post-close obligations for real estate sales. These deferred revenues are recognized over the term of the respective contract, which is typically twelve months or less, except for country club initiation fees which are recognized over the average life of club membership.

 

NOTE 5. DEBT

TERM LOANS

At September 30, 2025, $1.04 billion was outstanding under our Second Amended and Restated Term Loan Agreement (the Amended Term Loan Agreement). Of this amount, $27.5 million was classified as current on our accompanying Condensed Consolidated Balance Sheets, consisting of a variable-rate term loan that matures in February 2026. Certain borrowings under the Amended Term Loan Agreement are at rates of one-month Secured Overnight Financing Rate (SOFR), plus an applicable margin between 1.61% and 2.30%, or daily simple SOFR plus a spread between 2.20% and 2.30%. We have entered into SOFR-indexed interest rate swaps to fix the interest rate on these variable rate term loans. See Note: 6 Derivative Instruments for additional information on our interest rate swaps.

On August 27, 2025, we entered into the twelfth amendment to our Amended Term Loan Agreement, establishing a new unsecured multi-segment term loan facility (the New Term Loan) with a total commitment of up to $127.5 million, maturing on August 27, 2035. An initial draw of $100.0 million under the New Term Loan was used to refinance a $100.0 million term loan under the Amended Term Loan Agreement that matured on August 27, 2025. The remaining $27.5 million commitment under the New Term Loan agreement will be available on February 2, 2026 to refinance a variable-rate term loan maturing on that date. The New Term Loan bears interest at a rate equal to daily simple SOFR plus an applicable margin of 2.30% per annum.

In connection with the New Term Loan, we terminated our final remaining $75.0 million forward-starting interest rate swap and transferred the value realized from its termination into a new interest rate swap to fix the rate at 4.11%, including margin but before patronage credits from lenders. See Note 6: Derivative Instruments for additional information.

CREDIT AGREEMENT

Our Third Amended Credit Agreement (as amended, the Amended Credit Agreement) provides for a $300.0 million revolving line of credit that matures February 14, 2027. As provided in the Amended Credit Agreement, borrowing capacity may be increased by up to an additional $500.0 million. The revolving line of credit also includes a sublimit of $75.0 million for the issuance of standby letters of credit and a sublimit of $25.0 million for swing line loans. Usage under either or both sub facilities reduces availability under the revolving line of credit. We may utilize borrowings under the Amended Credit Agreement to, among other things, refinance existing indebtedness and provide funding for working capital requirements, capital projects, acquisitions and other general corporate expenditures. At September 30, 2025, there were no borrowings under the revolving line of credit and approximately $0.6 million of our revolving line of credit was utilized for outstanding letters of credit.

We were in compliance with all debt and credit agreement covenants at September 30, 2025.

17


Table of Contents

 

 

NOTE 6. DERIVATIVE INSTRUMENTS

From time to time, we enter into derivative financial instruments to manage certain cash flow and fair value risks. Derivatives designated and qualifying as a hedge of the exposure to variability in the cash flows of a specific asset or liability that is attributable to a particular risk, such as interest rate risk, are considered cash flow hedges. All our cash flow hedges are expected to be highly effective in achieving offsetting cash flows attributable to the hedged interest rate risk through the term of the hedges.

At September 30, 2025, we had interest rate swaps associated with $1.04 billion of SOFR-indexed term loan debt. These cash flow hedges convert such variable rate loans with margins ranging from 1.61% to 2.30%, to fixed rates ranging from 2.14% to 4.83% before patronage credits from lenders. See Note 5: Debt for additional information.

 

The gross fair values of derivative instruments on our Condensed Consolidated Balance Sheets were as follows:

 

(in thousands)

 

Location

 

September 30, 2025

 

 

December 31, 2024

 

Derivatives designated in cash flow hedging relationships:

 

Interest rate contracts

 

Other assets, current1

 

$

232

 

 

$

 

Interest rate contracts

 

Other assets, non-current

 

 

99,982

 

 

 

138,354

 

 

 

 

 

$

100,214

 

 

$

138,354

 

 

1.
Derivative instruments that mature within one year, as a whole, are classified as current.

The following table details the effect of derivatives on the Condensed Consolidated Statements of Operations and the Condensed Consolidated Statements of Comprehensive Income (Loss):

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

Location

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Derivatives designated in cash flow hedging relationships:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income recognized in other comprehensive income (loss), net of tax

 

 

 

$

(3,811

)

 

$

(23,130

)

 

$

(19,075

)

 

$

7,574

 

Amounts reclassified from accumulated other comprehensive income to income, net of tax1

 

Interest expense, net

 

$

4,827

 

 

$

5,583

 

 

$

13,878

 

 

$

16,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

$

11,461

 

 

$

9,635

 

 

$

23,365

 

 

$

18,049

 

 

1.

Realized gains and losses on interest rate contracts consist of realized net cash received or paid and interest accruals on the interest rate swaps during the periods in addition to amortization of amounts out of other comprehensive income (loss) related to certain terminated hedges and adjustments to interest expense resulting from amortization of inception value of certain off-market designated hedges. For the nine months ended September 30, 2025 and 2024, we amortized $8.5 million and $8.0 million, respectively, of the off-market designated hedges. Net cash received or paid is included within Interest expense, net in the Condensed Consolidated Statements of Operations.

At September 30, 2025, the amount of net gains expected to be reclassified into earnings in the next 12 months is approximately $12.7 million. However, this expected amount to be reclassified into earnings is subject to change as the ultimate amount recognized in earnings is based on the SOFR rates at the time of net swap cash payments.

NOTE 7. FAIR VALUE MEASUREMENTS

The following table presents the estimated fair values of our financial instruments:

 

 

 

September 30, 2025

 

 

December 31, 2024

 

(in thousands)

 

Carrying
Amount

 

 

Fair
Value

 

 

Carrying
Amount

 

 

Fair
Value

 

Derivative assets related to interest rate swaps (Level 2)

 

$

100,214

 

 

$

100,214

 

 

$

138,354

 

 

$

138,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, including current portion (Level 2)1

 

$

(1,037,000

)

 

$

(1,037,000

)

 

$

(1,036,569

)

 

$

(1,035,608

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company owned life insurance asset (COLI) (Level 3)

 

$

6,125

 

 

$

6,125

 

 

$

6,026

 

 

$

6,026

 

 

1.

At December 31, 2024, the carrying amount of long-term debt included principal and unamortized discounts.

The fair value of interest rate swaps is determined using a discounted cash flow analysis, based on third-party sources, on the expected cash flows of each derivative. The analysis reflects the contractual terms of the derivatives, including the period to maturity and uses observable market-based inputs, including interest rate forward curves.

The fair value of our long-term debt is estimated based upon quoted market prices for similar debt issues or estimated based on average market prices for comparable debt when there is no quoted market price.

18


Table of Contents

 

 

The contract value of our company owned life insurance is based on the amount at which it could be redeemed and, accordingly, approximates fair value.

We believe that our other financial instruments, including cash and cash equivalents, restricted cash, receivables and payables have net carrying values that approximate their fair values with only insignificant differences. This is primarily due to the short-term nature of these instruments.

NOTE 8. EQUITY-BASED COMPENSATION

We issue new shares of common stock to settle performance share awards (PSAs), restricted stock units (RSUs) and deferred compensation stock equivalent units. At September 30, 2025, approximately 1.2 million shares were available for future use under our current stock incentive plan.

Share-based compensation activity during the nine months ended September 30, 2025 included the following:

 

 

 

Granted

 

 

Vested

 

 

Forfeited

 

Performance Share Awards (PSAs)

 

 

122,251

 

 

 

 

 

 

3,813

 

Restricted Stock Units (RSUs)

 

 

113,263

 

 

 

42,511

 

 

 

2,523

 

Approximately 0.1 million shares of common stock were issued to employees during the nine months ended September 30, 2025, as a result of PSA and RSU vesting during 2024 and 2025.

The following table details compensation expense and the related income tax benefit for company specific equity-based awards:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Equity-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Performance share awards

 

$

1,722

 

 

$

1,635

 

 

$

4,878

 

 

$

4,628

 

Restricted stock units

 

 

1,415

 

 

 

1,260

 

 

 

4,169

 

 

 

3,691

 

Deferred compensation stock equivalent units expense

 

 

22

 

 

 

51

 

 

 

66

 

 

 

149

 

Total equity-based compensation expense

 

$

3,159

 

 

$

2,946

 

 

$

9,113

 

 

$

8,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total tax benefit recognized for equity-based expense

 

$

195

 

 

$

197

 

 

$

584

 

 

$

554

 

Performance Share Awards

The weighted-average grant date fair value of PSAs granted during the nine months ended September 30, 2025, was $66.00 per share. PSAs granted under the stock incentive plans have a three-year performance period and shares are issued after the end of the period if the performance measures are met. The number of shares actually issued, as a percentage of the amount subject to the PSA, could range from 0% to 200%. PSAs granted under the stock incentive plans do not have voting rights unless and until shares are issued upon settlement. If shares are issued at the end of the performance measurement period, the recipients will receive dividend equivalents in the form of additional shares of common stock at the date of settlement equal to the dividends that would have been paid on the shares earned had the recipients owned the shares during the three-year period. The share awards are not considered participating securities.

The following table presents the key inputs used in the Monte Carlo simulation to calculate the fair value of the performance share awards granted in 2025:

 

Stock price as of valuation date

$

45.19

 

Risk-free rate

 

4.18

%

Expected volatility

 

26.64

%

Expected dividend yield1

 

 

Expected term (years)

 

3.00

 

 

1.
Full dividend reinvestment assumed.

Restricted Stock Units

The weighted-average fair value of all RSUs granted during the nine months ended September 30, 2025, was $43.30 per share. The fair value of RSUs granted equaled our common share price on the date of grant factoring in any required post-vesting holding periods. The RSU awards granted accrue dividend equivalents based on dividends paid during the RSU vesting period. Recipients will receive dividend equivalents in the form of additional shares of common stock at the date the vested RSUs are settled. Any forfeited RSUs will not receive dividends. The share awards are not considered participating securities.

19


Table of Contents

 

 

NOTE 9. INCOME TAXES

As a REIT, we generally are not subject to federal and state corporate income taxes on income from investments in real estate, including our timberlands, that we distribute to our stockholders. We conduct certain activities through our PotlatchDeltic taxable REIT subsidiaries (each, a TRS), which are subject to corporate level federal and state income taxes. These activities are principally composed of our wood products manufacturing operations and certain real estate investments. Therefore, income tax expense or benefit is primarily due to pre-tax book income or loss of the TRS, as well as permanent book versus tax differences and discrete items.

On July 4, 2025, the One Big Beautiful Bill Act (the OBBBA) was enacted, permanently extending certain provisions of the Tax Cuts and Jobs Act and includes a broad range of tax reform provisions affecting businesses. The legislation includes staggered effective dates through 2027. As of September 30, 2025, we analyzed the impact of this legislation, including the reinstatement of 100% bonus depreciation, and determined that the OBBBA did not have a material impact on our 2025 annual effective tax rate. We are continuing to monitor additional provisions of the OBBBA that become effective through 2027 for potential future impact.

NOTE 10. LEASES

We lease certain equipment, office space and land. Lease assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease.

The following table presents supplemental balance sheet information related to lease assets and liabilities:

 

(in thousands)

Classification

 

September 30, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

 

Operating lease assets

Other long-term assets

 

$

8,982

 

 

$

10,167

 

Finance lease assets1

Property, plant and equipment, net

 

 

14,880

 

 

 

12,266

 

Total lease assets

 

 

$

23,862

 

 

$

22,433

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

Operating lease liabilities

Accounts payable and accrued liabilities

 

$

3,263

 

 

$

3,027

 

Finance lease liabilities

Accounts payable and accrued liabilities

 

 

6,085

 

 

 

5,257

 

Noncurrent:

 

 

 

 

 

 

 

Operating lease liabilities

Other long-term obligations

 

 

5,499

 

 

 

7,030

 

Finance lease liabilities

Other long-term obligations

 

 

8,650

 

 

 

6,959

 

Total lease liabilities

 

 

$

23,497

 

 

$

22,273

 

 

1.
Finance lease assets are presented net of accumulated amortization of $12.4 million and $12.6 million at September 30, 2025 and December 31, 2024, respectively.

The following table presents the components of lease expense:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Operating lease costs1

 

$

921

 

 

$

893

 

 

$

2,737

 

 

$

2,593

 

Finance lease costs:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of leased assets

 

 

1,635

 

 

 

1,441

 

 

 

4,501

 

 

 

4,061

 

Interest expense

 

 

188

 

 

 

152

 

 

 

503

 

 

 

431

 

Net lease costs

 

$

2,744

 

 

$

2,486

 

 

$

7,741

 

 

$

7,085

 

 

1.
Excludes short-term leases and variable lease costs, which are immaterial.

20


Table of Contents

 

 

The following table presents supplemental cash flow information related to leases:

 

 

 

 

Nine Months Ended September 30,

 

(in thousands)

 

 

2025

 

 

2024

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

Operating cash flows for operating leases

 

$

2,860

 

 

$

2,757

 

Operating cash flows for finance leases

 

$

503

 

 

$

431

 

Financing cash flows for finance leases

 

$

4,594

 

 

$

4,142

 

Leased assets exchanged for new lease liabilities:

 

 

 

 

 

 

Operating leases

 

$

1,168

 

 

$

2,989

 

Finance leases

 

$

7,116

 

 

$

5,215

 

 

 

NOTE 11. PENSION AND OTHER POSTRETIREMENT EMPLOYEE BENEFITS

The following table details the components of net periodic cost (benefit) of our pension plans and other postretirement employee benefit plans (OPEB):

 

 

 

Three Months Ended September 30,

 

 

 

Pension

 

 

OPEB

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Service cost

 

$

1,266

 

 

$

1,321

 

 

$

15

 

 

$

22

 

Interest cost

 

 

3,230

 

 

 

3,124

 

 

 

252

 

 

 

220

 

Expected return on plan assets

 

 

(2,933

)

 

 

(3,237

)

 

 

 

 

 

 

Amortization of prior service cost

 

 

 

 

 

5

 

 

 

 

 

 

 

Amortization of actuarial (gain) loss

 

 

43

 

 

 

19

 

 

 

(241

)

 

 

(331

)

Total net periodic cost

 

$

1,606

 

 

$

1,232

 

 

$

26

 

 

$

(89

)

 

 

 

 

Nine Months Ended September 30,

 

 

 

Pension

 

 

OPEB

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Service cost

 

$

3,799

 

 

$

3,964

 

 

$

43

 

 

$

69

 

Interest cost

 

 

9,688

 

 

 

9,369

 

 

 

755

 

 

 

658

 

Expected return on plan assets

 

 

(8,798

)

 

 

(9,711

)

 

 

 

 

 

 

Amortization of prior service cost

 

 

 

 

 

15

 

 

 

 

 

 

 

Amortization of actuarial (gain) loss

 

 

129

 

 

 

59

 

 

 

(721

)

 

 

(992

)

Total net periodic cost

 

$

4,818

 

 

$

3,696

 

 

$

77

 

 

$

(265

)

Funding of our non-qualified pension and other postretirement employee benefit plans was $3.0 million and $3.3 million for the nine months ended September 30, 2025 and 2024, respectively. During the nine months ended September 30, 2025 and 2024, we made contributions to our qualified pension benefit plan of $5.7 million and $4.0 million, respectively.

21


Table of Contents

 

 

NOTE 12. COMPONENTS OF ACCUMULATED OTHER COMPREHENSIVE INCOME

The following table details changes in amounts included in our Accumulated Other Comprehensive Income (AOCI) by component on our Condensed Consolidated Balance Sheets, net of tax:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Pension and Other Postretirement Employee Benefits

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

(28,946

)

 

$

(19,384

)

 

$

(28,651

)

 

$

(18,925

)

Reclassifications from AOCI to earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Other1

 

 

(198

)

 

 

(307

)

 

 

(592

)

 

 

(918

)

Tax effect

 

 

50

 

 

 

77

 

 

 

149

 

 

 

229

 

Net of tax amount

 

 

(148

)

 

 

(230

)

 

 

(443

)

 

 

(689

)

Balance at end of period

 

 

(29,094

)

 

 

(19,614

)

 

 

(29,094

)

 

 

(19,614

)

Cash Flow Hedges

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

 

118,477

 

 

 

141,493

 

 

 

142,792

 

 

 

121,957

 

Unrecognized gains (losses) arising in AOCI during the period:

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

(90

)

 

 

(23,502

)

 

 

(15,464

)

 

 

7,695

 

Tax effect

 

 

380

 

 

 

372

 

 

 

490

 

 

 

(121

)

Reclassifications from AOCI to earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Gross2

 

 

(4,935

)

 

 

(5,708

)

 

 

(14,152

)

 

 

(17,124

)

Tax effect

 

 

108

 

 

 

125

 

 

 

274

 

 

 

373

 

Net of tax amount

 

 

(4,537

)

 

 

(28,713

)

 

 

(28,852

)

 

 

(9,177

)

Other reclassifications3

 

 

(4,101

)

 

 

 

 

 

(4,101

)

 

 

 

Balance at end of period

 

 

109,839

 

 

 

112,780

 

 

 

109,839

 

 

 

112,780

 

Accumulated other comprehensive income, end of period

 

$

80,745

 

 

$

93,166

 

 

$

80,745

 

 

$

93,166

 

 

1.
Included in the computation of net periodic pension costs.
2.
Included in Interest expense, net on the Condensed Consolidated Statement of Operations.
3.
Deferred tax impact of a forward-starting interest rate swap redesignated from our REIT to the TRS related to the August 2025 debt refinance.

 

See Note 11: Pension and Other Postretirement Employee Benefits and Note 6: Derivative Instruments for additional information.

 

NOTE 13. PENDING MERGER WITH RAYONIER INC.

On October 13, 2025, PotlatchDeltic entered into an Agreement and Plan of Merger (the Merger Agreement) with Rayonier Inc. (Rayonier) and Redwood Merger Sub, LLC, a direct wholly owned subsidiary of Rayonier (Merger Sub), pursuant to which PotlatchDeltic will merge with and into Merger Sub with Merger Sub continuing as the surviving entity and a direct wholly owned subsidiary of Rayonier (the Merger). Upon closing, each share of PotlatchDeltic common stock will convert into 1.7339 (the Exchange Ratio) shares of Rayonier common shares, plus cash in lieu of any fractional shares (as such Exchange Ratio and cash amount may be adjusted pursuant to the terms of the Merger Agreement, including as described below, the Merger Consideration).

Concurrently with the Merger announcement, Rayonier declared a one-time special dividend of $1.40 per share (consisting of up to 25% cash and the remainder in Rayonier common shares), payable on December 12, 2025, to shareholders of record as of October 24, 2025 (the Rayonier Special Dividend). To equalize the economic impact of the Rayonier Special Dividend, pursuant to the terms of the Merger Agreement, the Merger Consideration will be adjusted upon the record date of the Rayonier Special Dividend (and calculated immediately following its distribution date). With respect to the stock allocation of the Rayonier Special Dividend, the Exchange Ratio will be increased to account for the number of Rayonier Common Shares issued in the Rayonier Special Dividend. With respect to the cash allocation of the Rayonier Special Dividend, each share of PotlatchDeltic common stock shall be entitled to receive in the Merger an amount of cash equal to the amount of cash paid in the Rayonier Special Dividend on a per-share basis, multiplied by the Exchange Ratio (the Cash Adjustment Amount).

At the effective time of the Merger (the Effective Time), PotlatchDeltic equity awards, including restricted stock units, performance share awards, stock equivalent units, and stock options, will convert into Rayonier equity awards, in each case, pursuant to the terms of the Merger Agreement.

22


Table of Contents

 

 

PotlatchDeltic and Rayonier have also agreed to various customary pre-closing covenants, including, to conduct its business in the ordinary course (subject to certain exceptions), to cooperate with respect to seeking regulatory approvals subject to specified limitations, to hold a meeting of its stockholders to obtain the requisite stockholder approvals contemplated by the Merger Agreement, not to solicit proposals relating to alternative business combination transactions, and subject to certain exceptions, not to engage in discussions or negotiations regarding an alternative business combination transaction. PotlatchDeltic and Rayonier have also agreed to coordinate the timing of their regular quarterly dividends prior to closing of the Merger. Each party may also declare and pay additional special dividends (other than the Rayonier Special Dividend) to the extent required to maintain REIT compliance, subject to: (i) an increase to the Cash Adjustment Amount for PotlatchDeltic stockholders if Rayonier declares and pays such a dividend, or (ii) a matching cash distribution by Rayonier if PotlatchDeltic declares and pays such a dividend, in accordance with the Merger Agreement.

The Merger has been unanimously approved by both companies’ boards of directors and remains subject to shareholder approvals, regulatory approval, and other customary closing conditions. The transaction is expected to close in late first quarter or early second quarter of 2026. However, the Merger Agreement may be terminated under certain circumstances by either PotlatchDeltic or Rayonier, including (i) if the Merger has not been completed by July 13, 2026, subject to an automatic extension of 90 calendar days in order to obtain required regulatory approvals if all other closing conditions have been satisfied or waived; (ii) if the approval of either party’s stockholders is not obtained; and (iii) if the other party’s board of directors makes an adverse recommendation change with respect to the proposed Merger. If the Merger Agreement is terminated under certain circumstances, PotlatchDeltic may be required to pay a termination fee to Rayonier equal to $138.0 million, or Rayonier may be required to pay a termination fee to PotlatchDeltic equal to $159.0 million.

 

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Information

This report contains, in addition to historical information, certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including without limitation, expectations regarding economic conditions, including interest rates; expected seasonal fluctuations in our business segments; expected effectiveness of our hedging instruments and swaps; amount of net earnings on cash flow hedges expected to be reclassified into earnings in the next 12 months; expected return on pension assets; future share repurchases and dividend payments; anticipated cash balances, cash flows from operations and expected liquidity; statements regarding our pending merger with Rayonier, Inc. (Rayonier); expectations regarding the development of solar option agreements, forest carbon credits, carbon sequestration and other natural climate solutions (NCS) markets and products and our position in the market for them; potential uses of our credit facility; expectations regarding debt obligations, interest payments, refinancing or paying off debt and compliance with our covenants under our financing agreements; maintenance of our investment grade credit rating; the timing of reflecting the impact of the One Big Beautiful Bill Act in our financial statements; expectations regarding the U.S. housing market and home repair and remodeling activity; the lumber and log markets and pricing; lumber shipment volumes; timber harvest volumes and timing; rural real estate and real estate development sales; sufficiency of cash and any necessary borrowings to meet future cash requirements; expected capital expenditures; expectations regarding our ability to capitalize on actions that governments and businesses are taking on climate change and their commitments towards reducing greenhouse gas emissions; and similar matters.

Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often involve use of words such as anticipates, believe, can, continue, could, estimated, expects, forecasted, future, intend, long-term, may, ongoing, outlook, potential, tends, typically, will, or similar words or terminology. These forward-looking statements reflect our current views regarding future events based on estimates and assumptions and are therefore subject to known and unknown risks and uncertainties and are not guarantees of future performance. The realization of our expectations and the accuracy of our assumptions are subject to a number of risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. These risks and uncertainties include, but are not limited to:

the effect of general economic conditions in the U.S. and international economies, including the impact of employment rates, interest rate levels, discount rates, housing starts, and the general availability of financing for home mortgages;
availability of labor and developable land;
changes in the level of residential and commercial construction and remodeling activity;
changes in U.S. tariff and trade policies and potential retaliatory actions by affected countries, and uncertainty regarding the timing and scope of such changes;
duties and trade agreements involving wood products;
changes in demand for our products and real estate;
changes in timber prices, harvest levels, and timberland values;

23


Table of Contents

 

 

changes in silviculture, production and production capacity in the forest products industry;
reversal of government policy resulting in increased timber sales from government owned land, including opening federal lands to thinning and additional harvesting;
competitive pricing pressures for our products;
disruptions or inefficiencies in our supply chain and/or operations and unanticipated manufacturing disruptions;
collectability of amounts owed by customers;
the effect of weather, including floods, windstorms and hurricanes, on our harvesting, real estate and manufacturing activities;
the risk of loss from fire at our facilities and on our timberland;
the impact of pandemic disease or other human health threats, pest infestation, fungal disease, or other natural disasters;
changes in the cost or availability of shipping and transportation;
changes in principal expenses, continued elevated inflation and the extent to which such elevated inflation will continue and impact our principal expenses;
unforeseen environmental liabilities or expenditures;
changes in general and industry-specific environmental laws and regulations, and interpretations thereof by regulatory agencies;
changes in market incentives for emerging natural climate solutions opportunities, such as a carbon capture and storage, biofuels, lithium extraction, and solar and other alternative energy opportunities;
changes in standards and requirements governing carbon credit certification, and our ability to obtain and maintain such certifications;
changes in the rate or magnitude of climate change, whether actual or perceived, as well as the motivation of businesses and the general public to address it;
the effect of U.S. government shutdowns on government approvals, log sales, real estate transactions, permits, the economy generally, and other matters affecting our business;
the failure of third parties to exercise option contracts for the purchase or lease of land intended for planned solar projects; and
the failure to obtain necessary approvals of governmental authorities, our stockholders or Rayonier shareholders for the completion of our merger with Rayonier Inc.

For a discussion of some of the factors that may affect our business, results and prospects and a nonexclusive listing of forward-looking statements, refer to Cautionary Statement Regarding Forward-Looking Information on page 1 and Risk Factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024, in Part II, Item 1A of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, and Risk Factors in Part II, Item 1A in this Quarterly Report on Form 10-Q. Investors should not interpret the disclosure of a risk to imply that the risk has not already materialized. Forward-looking statements contained in this report present our views only as of the date of this report. Except as required under applicable law, we do not intend to issue updates concerning any future revisions of our views to reflect events or circumstances occurring after the date of this report.

Our Company

We are a leading timberland REIT with ownership of 2.1 million acres of timberland. We also own six sawmills, an industrial grade plywood mill, a residential and commercial real estate development business and a rural timberland sales program. Our operations are organized into three business segments: Timberlands, Wood Products and Real Estate. Our Timberlands segment supplies our Wood Products segment a portion of its wood fiber needs. Intersegment revenues due to these sales are based on prevailing market prices and represent a significant portion of the Timberlands segment’s total revenues. Our other segments generally do not generate intersegment revenues. In the discussion of our consolidated results of operations, our revenues and expenses are reported after elimination of intersegment revenues and expenses; however, in the Business Segment Results discussion below, each segment’s results, as applicable, are presented prior to these eliminations.

Our business segments have been and will continue to be influenced by a variety of factors, including U.S. tariff and trade policies, the U.S. housing market (including mortgage interest rates, home building activity and repair and remodel activity) duties and trade agreements, changes in timber prices and in harvest levels from our timberlands, competition, timberland valuations, demand for our non-strategic timberland, lumber prices, weather conditions, disruptions or inefficiencies in our

24


Table of Contents

 

 

supply chain including the availability of transportation, the efficiency and level of capacity utilization of our Wood Products manufacturing operations, changes in our principal expenses such as log costs, transportation costs, inflation, asset dispositions or acquisitions, impact of pandemics, fires at our Wood Product facilities or on our timberlands, other natural disasters, government regulation and enforcement actions, and other factors.

Some of the equipment, parts, and materials used in our operations are sourced from outside the United States. As a result, the imposition of tariffs on imported goods could lead to increased operating costs. Although our international sales are currently limited, the products manufactured by our Wood Products facilities are commodity-based and sensitive to global supply and demand fluctuations. Recent and ongoing U.S. trade policy actions have contributed to elevated macroeconomic uncertainty and reduced consumer confidence. These developments, along with potential retaliatory measures by other countries, as well as the outcomes of relevant executive orders and trade investigations, could influence supply and demand trends, increase our operating costs, and affect pricing for our products. While the long-term effects of these trade dynamics remain unclear, we are actively monitoring changes in the tariff environment. See Part II, Item 1A. Risk Factors in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025 for a discussion regarding tariff-related risks.

Further, we believe global efforts to address climate change also present growth opportunities. As companies and governments pursue net-zero targets, we believe we are well positioned to provide products and services that support these goals through natural climate solutions offerings, including selling or leasing land for renewable energy projects such as solar power generation facilities, supplying biomass for green energy, participating in forest carbon offset and carbon capture and storage projects, and emerging technologies that allow wood fiber to be used in applications ranging from biofuels to bioplastics.

Non-GAAP Measures

To supplement our financial statements presented in accordance with generally accepted accounting principles in the United States (GAAP), we present certain non-GAAP measures on a consolidated basis, including Total Adjusted EBITDDA and Cash Available for Distribution (CAD), which are defined and further explained and reconciled to the nearest GAAP measure in the Liquidity and Performance Measures section below. The presentation of these non-GAAP financial measures should be considered only as supplemental to, and is not intended to be considered in isolation or as a substitute for, or superior to, financial measures prepared in accordance with GAAP. Our definitions of these non-GAAP measures may differ from similarly titled measures and may not be comparable to other similarly titled non-GAAP measures presented by other companies due to potential inconsistencies in methods of calculation.

See Note 2: Segment Information in the Notes to the Condensed Consolidated Financial Statements for information related to the use of Adjusted EBITDDA for our segments.

Business and Economic Trends Affecting Our Operations

 

The performance of our Timberlands, Wood Products, and Real Estate segments reflects the cyclical nature of the forest products and real estate industries. These cycles are influenced by seasonal weather patterns, macroeconomic conditions, and regional market dynamics, all of which continue to shape our operations and financial outcomes. Log and pulpwood sales volumes are typically lower in the first half of the year due to weather-related challenges. In the Southern U.S., winter rains limit access to logging sites, while in the Northern U.S., the spring thaw has a similar effect, reducing harvesting activity. As a result, the third quarter tends to be our Timberlands segment’s most productive period.

 

Timber demand is closely tied to broader needs for lumber, pulp, paper, and packaging, and is especially sensitive to trends in U.S. home construction and renovation. Regional differences also play a role in market behavior. For example, log markets in Idaho remain relatively balanced, while parts of the Southern U.S. — historically oversupplied — are now experiencing tighter supply conditions driven by increased mill capacity. This shift underscores the growing strategic importance of the Southern region in the North American timber market.

Macroeconomic factors, including interest rates and housing trends, continue to impact our business. The U.S. Federal Reserve began cutting benchmark interest rates in late 2024, followed by additional 25 basis point reductions in September and October 2025. While not directly linked to short-term benchmark rates, the average 30-year fixed mortgage rate improved during the first nine months of 2025, ending September at approximately 6.3%, down 55 basis points from year-end 2024. Persistent economic uncertainty, inflationary pressures, fiscal concerns, and global trade tensions have contributed to housing affordability challenges and stagnant growth in new housing starts.

According to the most recent U.S. Census Bureau report, total privately-owned housing starts in August 2025 exceeded 1.3 million units (seasonally adjusted). Single-family starts averaged approximately 0.9 million units between March and August 2025, slightly below the trailing 12-month average. Authorized building permits for single-family homes also averaged nearly 0.9 million units, consistent with the trailing 12-month average.

25


Table of Contents

 

 

Builder sentiment improved in October 2025, with the NAHB/Wells Fargo Housing Market Index rising five points from September to 37 — the highest level since April. This uptick may reflect cautious optimism, supported by easing mortgage rates and stronger forward-looking sales expectations. However, continued promotional pricing and persistent supply-side challenges suggest that recovery remains uneven. Elevated material costs, labor shortages, limited land availability, and economic policy uncertainty continue to weigh on the housing market.

The repair and remodel (R&R) sector — the largest driver of lumber demand — slowed in 2024 but is forecasted to grow through 2026. While discretionary remodel activity has softened, structural and maintenance-related demand remains resilient. Many homeowners are choosing to stay in place and reinvest in existing homes, supporting demand for treated lumber, sheathing, and panels. We remain optimistic about the long-term housing and R&R outlook, supported by structural undersupply, historically low inventory, strong demographic demand (particularly from millennials in their prime home-buying years), elevated home equity, aging housing stock, and a preference for upgrading existing homes.

In our Timberlands segment, a significant portion of Idaho sawlog prices are indexed on a one-month lag to lumber prices. In the third quarter of 2025, our average sawlog prices in the Northern region increased year-over-year, primarily due to higher average cedar prices and indexed lumber prices. In the Southern region, timber price realization remained consistent with the third quarter of 2024. Total harvest volume for the Timberlands segment was 1.9 million tons during the third quarter of 2025, which was slightly lower than the third quarter of 2024 primarily due to more Northern harvest activity in the first half of 2025 due to favorable operating conditions. Further, tepid market conditions in the South during the third quarter of 2025 led to production curtailment and extended downtime at mills in several Southern markets. We expect to harvest 1.7 to 1.8 million tons during the fourth quarter of 2025, with approximately 80% from the Southern region.

In our Wood Products segment, demand is seasonal, with typically lower activity in winter and stronger demand from spring through fall, consistent with typical construction cycles. The third quarter of 2025 experienced improved results year-over-year, driven by increased shipments, particularly from our Waldo, Arkansas sawmill. The Waldo facility completed its ramp-up in early 2025 following the completion of its expansion and modernization project (the Modernization Project) late in the second quarter of 2024. Division-wide, we expect to ship between 290 and 300 million board feet of lumber during the fourth quarter of 2025.

In the third quarter of 2025, our Real Estate segment benefited from two large rural land sales in Georgia and a 13-acre commercial sale in Chenal Valley. Development real estate sales occur year-round and are influenced by neighborhood offerings, infrastructure completion and contractor availability. We expect to sell approximately 5,000 rural acres and 46 residential lots in Chenal Valley during the fourth quarter of 2025.

Pending Merger with Rayonier

On October 13, 2025, we entered into a Merger Agreement with Rayonier and Merger Sub, pursuant to which PotlatchDeltic will merge with and into Merger Sub with Merger Sub continuing as the surviving entity and a direct wholly owned subsidiary of Rayonier. Under the terms of the Merger Agreement, at the Effective Time of the Merger, each PotlatchDeltic stockholder will receive 1.7339 shares of Rayonier common shares for each share of PotlatchDeltic common stock and cash in lieu of fractional shares at the Effective Time of the Merger, subject to certain adjustments, including with respect to the Rayonier Special Dividend. The Merger has been unanimously approved by both companies’ boards of directors and remains subject to shareholder approvals, regulatory approvals, and other customary closing conditions. The transaction is expected to close in late first quarter or early second quarter of 2026. Refer to Note 13: Pending Merger with Rayonier Inc. in the Notes to the Condensed Consolidated Financial Statements for additional information. Additional details regarding the Merger Agreement are included as Exhibit 2.1 in the company's Current Report on Form 8-K filed with the SEC on October 14, 2025.

 

 

26


Table of Contents

 

 

Consolidated Results

The following table sets forth changes in our Condensed Consolidated Statements of Operations. Our Business Segment Results provide a more detailed discussion of our segments:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

Revenues

 

$

314,179

 

 

$

255,131

 

 

$

59,048

 

 

$

857,424

 

 

$

803,929

 

 

$

53,495

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

257,130

 

 

 

227,556

 

 

 

29,574

 

 

 

716,867

 

 

 

722,189

 

 

 

(5,322

)

Selling, general and administrative expenses

 

 

20,088

 

 

 

20,403

 

 

 

(315

)

 

 

61,750

 

 

 

61,882

 

 

 

(132

)

Merger-related expenses

 

 

1,903

 

 

 

 

 

 

1,903

 

 

 

1,903

 

 

 

 

 

 

1,903

 

Environmental charge

 

 

 

 

 

 

 

 

 

 

 

490

 

 

 

 

 

 

490

 

 

 

279,121

 

 

 

247,959

 

 

 

31,162

 

 

 

781,010

 

 

 

784,071

 

 

 

(3,061

)

Operating income

 

 

35,058

 

 

 

7,172

 

 

 

27,886

 

 

 

76,414

 

 

 

19,858

 

 

 

56,556

 

Interest expense, net

 

 

(11,461

)

 

 

(9,635

)

 

 

(1,826

)

 

 

(23,365

)

 

 

(18,049

)

 

 

(5,316

)

Non-operating pension and other postretirement employee benefits

 

 

(351

)

 

 

200

 

 

 

(551

)

 

 

(1,053

)

 

 

602

 

 

 

(1,655

)

Other

 

 

1,222

 

 

 

1,516

 

 

 

(294

)

 

 

1,757

 

 

 

1,348

 

 

 

409

 

Income (loss) before income taxes

 

 

24,468

 

 

 

(747

)

 

 

25,215

 

 

 

53,753

 

 

 

3,759

 

 

 

49,994

 

Income taxes

 

 

1,425

 

 

 

4,056

 

 

 

(2,631

)

 

 

5,299

 

 

 

12,923

 

 

 

(7,624

)

Net income

 

$

25,893

 

 

$

3,309

 

 

$

22,584

 

 

$

59,052

 

 

$

16,682

 

 

$

42,370

 

Total Adjusted EBITDDA1

 

$

89,263

 

 

$

45,902

 

 

$

43,361

 

 

$

204,655

 

 

$

178,797

 

 

$

25,858

 

 

1.

See Liquidity and Performance Measures for a reconciliation of Total Adjusted EBITDDA to net income (loss), the closest comparable GAAP measure, for each of the periods presented.

Third Quarter 2025 Compared with Third Quarter 2024

Revenues

Revenues for the third quarter of 2025 increased $59.0 million compared to the third quarter of 2024 due to increased lumber shipments, primarily from our Waldo, Arkansas facility, increased Northern sawlog prices, two large rural real estate sales in the Southern region in 2025, and a 13-acre commercial land sale in Chenal Valley. There were no similar large-scale rural real estate transactions or commercial acres sold in the third quarter of 2024. These increases were partially offset by lower harvest activity, primarily in the Southern region, and lower lumber prices.

Cost of goods sold

Cost of goods sold increased $29.6 million compared to the third quarter of 2024 largely due to increased fiber and manufacturing costs associated with higher lumber shipments in our Wood Products segment, along with increased rural real estate and commercial acres sold. These increases were partially offset by lower logging and hauling costs resulting from lower harvest activity.

Merger-related expenses

Merger-related expenses in the third quarter of 2025 were $1.9 million related to professional service fees associated with our pending merger with Rayonier.

Interest expense, net

Interest expense, net increased $1.8 million compared to the third quarter of 2024 primarily due to less interest income earned on lower average cash and cash equivalents held in interest bearing accounts.

Income taxes

Income taxes are primarily due to income or loss from our PotlatchDeltic taxable REIT subsidiaries (TRS). For the three months ended September 30, 2025, we recorded an income tax benefit of $1.4 million on TRS loss before tax of $5.9 million. For the three months ended September 30, 2024, we recorded an income tax benefit of $4.1 million on TRS loss before tax of $15.6 million.

27


Table of Contents

 

 

Total Adjusted EBITDDA

Total Adjusted EBITDDA for the third quarter of 2025 increased $43.4 million compared to the same period in 2024 primarily due to more rural real estate and commercial development acreage sold and increased lumber shipments. These increases were partially offset by lower harvest volumes and slightly lower lumber prices. Refer to the Business Segment Results below for further discussions on activities for each of our segments. See Liquidity and Performance Measures for a reconciliation of Total Adjusted EBITDDA to net income, the closest comparable GAAP measure, for each of the periods presented.

Year to Date 2025 Compared with Year to Date 2024

Revenues

Revenues for the first nine months of 2025 increased $53.5 million compared to the first nine months of 2024 due to higher average lumber prices, increased lumber shipments, primarily from our Waldo, Arkansas facility, and higher Northern sawlog prices. These increases were partially offset by lower Southern sawlog volume, fewer rural real estate acres sold as 2024 included a $56.7 million sale of 34,100 acres of rural timberland to Forest Investment Associates (FIA), and fewer premium residential lots sold in Chenal Valley.

Cost of goods sold

Cost of goods sold decreased $5.3 million compared to the first nine months of 2024, mainly due to fewer rural real estate acres sold and reduced logging and hauling costs in the Southern region from lower harvest activities. Further, the first half of 2024 also included additional depreciation on Waldo, Arkansas sawmill equipment that was removed upon completion of the Modernization Project in June 2024. These impacts were partially offset by increased fiber and manufacturing costs associated with higher lumber shipments, particularly at our Waldo, Arkansas sawmill.

Merger-related expenses

Merger-related expenses during the first nine months of 2025 were $1.9 million related to professional service fees associated with our pending merger with Rayonier.

Environmental charge

During the first quarter of 2025, we accrued an additional $0.5 million related to our voluntary participation as a non-federal sponsor in a sediment contamination remediation project in Minnesota. Refer to Note 1: Basis of Presentation in the Notes to Condensed Consolidated Financial Statements for additional information.

Interest expense, net

Interest expense, net increased $5.3 million compared to the first nine months of 2024 primarily due to less interest income earned on lower average cash and cash equivalents held in interest bearing accounts.

Income taxes

Income taxes are primarily due to income or loss from our TRS. For the nine months ended September 30, 2025, we recorded an income tax benefit of $5.3 million on TRS loss before tax of $22.8 million. For the nine months ended September 30, 2024, we recorded an income tax benefit of $12.9 million on TRS loss before tax of $51.1 million.

Total Adjusted EBITDDA

Total Adjusted EBITDDA for the first nine months of 2025 increased $25.9 million primarily due to higher lumber prices and shipments along with increased Northern sawlog prices. These increases were partially offset by lower Southern harvest volumes, fewer rural real estate acres sold, and fewer premium residential lot sales in Chenal Valley. Refer to the Business Segment Results below for further discussions on activities for each of our segments. See Liquidity and Performance Measures for a reconciliation of Total Adjusted EBITDDA to net income, the closest comparable GAAP measure, for each of the periods presented.

28


Table of Contents

 

 

Business Segment Results

Timberlands Segment

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

Revenues1

 

$

107,989

 

 

$

105,132

 

 

$

2,857

 

 

$

312,104

 

 

$

296,884

 

 

$

15,220

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Logging and hauling

 

 

53,038

 

 

 

56,829

 

 

 

(3,791

)

 

 

152,544

 

 

 

157,158

 

 

 

(4,614

)

Other

 

 

11,125

 

 

 

10,294

 

 

 

831

 

 

 

29,008

 

 

 

28,057

 

 

 

951

 

Selling, general and administrative expenses

 

 

2,823

 

 

 

2,185

 

 

 

638

 

 

 

7,612

 

 

 

6,973

 

 

 

639

 

 Timberlands Adjusted EBITDDA2

 

$

41,003

 

 

$

35,824

 

 

$

5,179

 

 

$

122,940

 

 

$

104,696

 

 

$

18,244

 

 

1.

Prior to elimination of intersegment fiber revenues of $29.3 million and $28.1 million for the three months ended September 30, 2025 and 2024, respectively, and $83.3 million and $80.1 million for the nine months ended September 30, 2025 and 2024, respectively.

2.

Management uses Adjusted EBITDDA to evaluate the performance of the segment. See Note 2: Segment Information in the Notes to Condensed Consolidated Financial Statements.

Timberlands Segment Statistics

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

Harvest Volumes (in tons)

 

2025

 

 

2024

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

Northern region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sawlog

 

 

402,939

 

 

 

420,896

 

 

 

(17,957

)

 

 

1,096,345

 

 

 

1,107,630

 

 

 

(11,285

)

Pulpwood

 

 

7,704

 

 

 

5,964

 

 

 

1,740

 

 

 

42,430

 

 

 

13,716

 

 

 

28,714

 

Total

 

 

410,643

 

 

 

426,860

 

 

 

(16,217

)

 

 

1,138,775

 

 

 

1,121,346

 

 

 

17,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southern region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sawlog

 

 

613,720

 

 

 

668,557

 

 

 

(54,837

)

 

 

1,939,141

 

 

 

2,052,287

 

 

 

(113,146

)

Pulpwood

 

 

543,283

 

 

 

591,527

 

 

 

(48,244

)

 

 

1,587,865

 

 

 

1,592,771

 

 

 

(4,906

)

Stumpage

 

 

313,064

 

 

 

266,516

 

 

 

46,548

 

 

 

970,814

 

 

 

984,120

 

 

 

(13,306

)

Total

 

 

1,470,067

 

 

 

1,526,600

 

 

 

(56,533

)

 

 

4,497,820

 

 

 

4,629,178

 

 

 

(131,358

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total harvest volume

 

 

1,880,710

 

 

 

1,953,460

 

 

 

(72,750

)

 

 

5,636,595

 

 

 

5,750,524

 

 

 

(113,929

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales Price/Unit ($ per ton)1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northern region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sawlog

 

$

128

 

 

$

110

 

 

$

18

 

 

$

129

 

 

$

109

 

 

$

20

 

Pulpwood

 

$

49

 

 

$

39

 

 

$

10

 

 

$

52

 

 

$

37

 

 

$

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southern region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sawlog

 

$

47

 

 

$

47

 

 

$

 

 

$

46

 

 

$

47

 

 

$

(1

)

Pulpwood

 

$

31

 

 

$

31

 

 

$

 

 

$

31

 

 

 

31

 

 

$

 

Stumpage

 

$

16

 

 

$

15

 

 

$

1

 

 

$

14

 

 

$

16

 

 

$

(2

)

 

1.

Sawlog and pulpwood sales prices are on a delivered basis, which includes logging and hauling costs. Stumpage sales provide our customers the right to harvest standing timber. As such, the customer contracts the logging and hauling and bears such costs.

 

29


Table of Contents

 

 

Timberlands Adjusted EBITDDA

The following table summarizes Timberlands Adjusted EBITDDA variances for the three and nine months ended September 30, 2025 compared with the three and nine months ended September 30, 2024:

 

(in thousands)

 

Three Months

 

 

Nine Months

 

Timberlands Adjusted EBITDDA - prior year

 

$

35,824

 

 

$

104,696

 

Sales price and mix

 

 

7,065

 

 

 

15,419

 

Harvest volume

 

 

(1,607

)

 

 

(924

)

Logging and hauling costs per unit

 

 

266

 

 

 

2,691

 

Forest management, indirect and other

 

 

(545

)

 

 

1,058

 

Timberlands Adjusted EBITDDA - current year

 

$

41,003

 

 

$

122,940

 

Third Quarter 2025 Compared with Third Quarter 2024

Timberlands Adjusted EBITDDA for the third quarter of 2025 increased $5.2 million compared with the third quarter of 2024 primarily as a result of the following:

Sales Price and Mix: Sawlog prices in the Northern region rose by 16.4% to $128 per ton. This increase was driven by higher cedar sawlog prices and indexed sawlog prices in Idaho. Sawlog prices in the Southern region remained stable.
Harvest Volume: Northern sawlog harvest volume decreased 4.3% primarily due to favorable operating conditions in the first half of 2025 that allowed more logging and hauling activities earlier in the year than in 2024. Total Southern harvest volume declined 3.7% from the third quarter 2024, reflecting land sales in the region and more harvest volumes earlier in the year due to favorable operating conditions. These declines were partially offset by higher stumpage sales compared to the third quarter of 2024.

Year to Date 2025 Compared with Year to Date 2024

Timberlands Adjusted EBITDDA for the first nine months of 2025 increased $18.2 million compared with the first nine months of 2024 primarily as a result of the following:

Sales Price and Mix: Sawlog prices in the Northern region rose by 18.3%, to $129 per ton. This increase was driven by higher cedar sawlog prices and indexed sawlog prices in Idaho. Sawlog prices in the Southern region remained stable.
Harvest Volume: Total Northern harvest volume increased 1.6% compared to the first nine months of 2024 primarily due to higher pulpwood harvest. Total Southern region harvest volume for the first nine months of 2025 declined 2.8% compared to the first nine months of 2024 primarily due to recent land sales in the region.
Logging and Hauling Costs per Unit: Logging and hauling costs per delivered unit were lower, primarily due to lower hourly trucking rates and fuel costs.
Forest Management, Indirect and Other: Revenue from solar land lease options, third-party asset management fees, and carbon credit sales increased in 2025.

 

30


Table of Contents

 

 

Wood Products Segment

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

Revenues

 

$

165,881

 

 

$

139,412

 

 

$

26,469

 

 

$

502,345

 

 

$

441,589

 

 

$

60,756

 

Costs and expenses1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiber costs

 

 

79,588

 

 

 

67,552

 

 

 

12,036

 

 

 

236,116

 

 

 

216,595

 

 

 

19,521

 

Freight, logging and hauling

 

 

21,946

 

 

 

17,314

 

 

 

4,632

 

 

 

64,000

 

 

 

55,805

 

 

 

8,195

 

Manufacturing costs

 

 

61,913

 

 

 

58,025

 

 

 

3,888

 

 

 

184,231

 

 

 

175,845

 

 

 

8,386

 

Finished goods inventory change

 

 

1,994

 

 

 

2,883

 

 

 

(889

)

 

 

(2,829

)

 

 

(1,061

)

 

 

(1,768

)

Selling, general and administrative expenses

 

 

2,826

 

 

 

3,127

 

 

 

(301

)

 

 

9,678

 

 

 

10,656

 

 

 

(978

)

Other

 

 

88

 

 

 

92

 

 

 

(4

)

 

 

260

 

 

 

274

 

 

 

(14

)

Wood Products Adjusted EBITDDA2

 

$

(2,474

)

 

$

(9,581

)

 

$

7,107

 

 

$

10,889

 

 

$

(16,525

)

 

$

27,414

 

 

1.

Prior to elimination of intersegment fiber costs of $29.3 million and $28.1 million for the three months ended September 30, 2025 and 2024, respectively, and $83.3 million and $80.1 million for the nine months ended September 30, 2025 and 2024, respectively.

2.

Management uses Adjusted EBITDDA to evaluate the performance of the segment. See Note 2: Segment Information in the Notes to Condensed Consolidated Financial Statements.

Wood Products Segment Statistics

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

Lumber shipments (MBF)1

 

 

332,724

 

 

 

267,263

 

 

 

65,461

 

 

 

925,449

 

 

 

824,061

 

 

 

101,388

 

Lumber sales prices ($ per MBF)

 

$

396

 

 

$

402

 

 

$

(6

)

 

$

432

 

 

$

419

 

 

$

13

 

 

1.

MBF stands for thousand board feet.

 

Wood Products Adjusted EBITDDA

The following table summarizes Wood Products Adjusted EBITDDA variances for the three and nine months ended September 30, 2025 compared with the three and nine months ended September 30, 2024:

(in thousands)

 

Three Months

 

 

Nine Months

 

Wood Products Adjusted EBITDDA - prior year

 

$

(9,581

)

 

$

(16,525

)

Lumber:

 

 

 

 

 

 

Price

 

 

(2,093

)

 

 

10,539

 

Manufacturing costs per unit

 

 

7,819

 

 

 

11,552

 

Log costs per unit

 

 

3,260

 

 

 

6,603

 

Volume

 

 

(1,689

)

 

 

(997

)

Inventory charge

 

 

(2,571

)

 

 

(4,766

)

Residuals, panels and other

 

 

2,381

 

 

 

4,483

 

Wood Products Adjusted EBITDDA - current year

 

$

(2,474

)

 

$

10,889

 

Third Quarter 2025 Compared with Third Quarter 2024

Wood Products Adjusted EBITDDA for the third quarter of 2025 increased $7.1 million compared to the third quarter of 2024 primarily as a result of the following:

Lumber Price: Average lumber sales price declined slightly to $396 per MBF during the third quarter of 2025 from $402 per MBF during the third quarter of 2024.
Manufacturing Costs Per Unit: Manufacturing costs per unit were lower due to increased production, with the majority occurring at the Waldo, Arkansas sawmill, which completed its production ramp-up in the first quarter of 2025 following the completion of the Modernization Project in late second quarter 2024.
Log Costs Per Unit: Log costs per unit were lower primarily due to increased production recoveries at several of our sawmills, including the impact from the ramp-up at the Waldo, Arkansas sawmill, partially offset by higher log costs at our Idaho sawmill due to higher indexed pricing.

 

31


Table of Contents

 

 

Inventory charge: Inventory during third quarter of 2025 was written down primarily due to lower spot lumber prices for inventory on hand at certain sawmills compared to the end of the third quarter of 2024.
Residual Sales, Panels and Other: Residual revenue increased compared to the same period in 2024, primarily due to higher production levels at our Waldo, Arkansas sawmill. In addition, administrative expenses declined, largely driven by lower employee-related costs.

Year to Date 2025 Compared with Year to Date 2024

Wood Products Adjusted EBITDDA for the first nine months of 2025 increased $27.4 million compared to the first nine months of 2024 primarily as a result of the following:

Lumber Price: Average lumber sales price increased to $432 per MBF during the first nine months of 2025 from $419 per MBF during the first nine months of 2024.
Manufacturing Costs Per Unit: Manufacturing costs per unit were lower primarily due to increased production, with the majority occurring at the Waldo, Arkansas sawmill.
Log Costs Per Unit: Log costs per unit were lower primarily due to increased production recoveries at several of our sawmills, including the impact from the ramp-up at the Waldo, Arkansas sawmill, partially offset by higher log costs at our Idaho sawmill due to higher indexed pricing.
Inventory charge: Inventory was written down at September 30, 2025 due to lower spot lumber prices for inventory on hand at certain sawmills compared to the end of the third quarter of 2024.
Residual Sales, Panels and Other: During the first nine months of 2025, residual revenue increased compared to the same period in 2024, primarily due to higher production levels at our Waldo, Arkansas sawmill. In addition, administrative expenses declined, largely driven by lower employee-related costs.

 

Real Estate Segment

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

Revenues

 

$

69,582

 

 

$

38,701

 

 

$

30,881

 

 

$

126,269

 

 

$

145,540

 

 

$

(19,271

)

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

4,770

 

 

 

4,584

 

 

 

186

 

 

 

12,605

 

 

 

12,031

 

 

 

574

 

Selling, general and administrative expenses

 

 

1,767

 

 

 

2,256

 

 

 

(489

)

 

 

5,143

 

 

 

5,852

 

 

 

(709

)

Real Estate Adjusted EBITDDA1

 

$

63,045

 

 

$

31,861

 

 

$

31,184

 

 

$

108,521

 

 

$

127,657

 

 

$

(19,136

)

 

1.

Management uses Adjusted EBITDDA to evaluate the performance of the segment. See Note 2: Segment Information in the Notes to Condensed Consolidated Financial Statements.

Real Estate Segment Statistics

Rural Real Estate

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Acres sold

 

 

15,636

 

 

 

6,548

 

 

 

30,136

 

 

 

51,470

 

Average price per acre

 

$

3,280

 

 

$

3,727

 

 

$

3,243

 

 

$

2,230

 

 

Development Real Estate

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Residential lots

 

 

55

 

 

 

53

 

 

 

84

 

 

 

90

 

Average price per lot

 

$

138,938

 

 

$

204,851

 

 

$

127,640

 

 

$

168,850

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial acres

 

 

13

 

 

 

 

 

 

13

 

 

 

12

 

Average price per acre

 

$

532,942

 

 

$

 

 

$

532,942

 

 

$

492,746

 

 

32


Table of Contents

 

 

 

Real Estate Adjusted EBITDDA

The following table summarizes Real Estate Adjusted EBITDDA variances for the three and nine months ended September 30, 2025 compared with the three and nine months ended September 30, 2024:

 

(in thousands)

 

Three Months

 

 

Nine Months

 

Real Estate Adjusted EBITDDA - prior year

 

$

31,861

 

 

$

127,657

 

Rural real estate sales

 

 

27,011

 

 

 

(16,378

)

Real estate development sales

 

 

3,743

 

 

 

(3,268

)

Selling, general and administrative expenses

 

 

488

 

 

 

708

 

Other costs, net

 

 

(58

)

 

 

(198

)

Real Estate Adjusted EBITDDA - current year

 

$

63,045

 

 

$

108,521

 

Third Quarter 2025 Compared with Third Quarter 2024

Real Estate Adjusted EBITDDA for the third quarter of 2025 increased $31.2 million compared to the third quarter of 2024 primarily as a result of the following:

Rural Sales: Total rural real estate acres sold increased primarily due to two transactions in Georgia during the third quarter of 2025: a 6,500-acre conservation sale and a 6,300-acre recreation tract with younger aged timber. There were no similar size sales in the third quarter of 2024. Rural real estate results can significantly vary quarter to quarter based on geographic mix, weather-related access limitations, and transaction size and timing.
Development Sales: During the third quarter of 2025, we sold 55 residential lots at an average lot price of $138,938 compared to 53 lots at an average lot price of $204,851 during the third quarter of 2024. In addition, we sold 13 acres of commercial land in Chenal Valley for $532,942 per acre in the third quarter of 2025, compared to no commercial land sales in Chenal Valley during the third quarter of 2024. The average price per residential lot or commercial acre fluctuates based on a variety of factors, including size, location, and planned end use within the developments.

Year to Date 2025 Compared with Year to Date 2024

Real Estate Adjusted EBITDDA for the first nine months of 2025 decreased $19.1 million compared to the first nine months of 2024 primarily as a result of the following:

Rural Sales: Rural real estate sales in the first nine months of 2025 included a 2,000-acre conservation land sale in Arkansas along with the two larger rural real estate sales in Georgia. In comparison, the first nine months of 2024 included a 34,100-acre sale to FIA for $56.7 million and a 2,000-acre conservation land sale in Arkansas.
Development Sales: During the first nine months of 2025, we sold 84 residential lots at an average lot price of $127,640, compared to 90 residential lots at an average lot price of $168,500 during the first nine months of 2024. In addition, we sold 13 acres of commercial land in Chenal Valley for $532,972 per acre during the first nine months 2025 compared to 12 acres of commercial land for $492,746 per acre during the first nine months of 2024.

 

 

33


Table of Contents

 

 

Liquidity and Capital Resources

Cash generated by our operations is highly dependent on the selling prices and volumes of our products and can vary from period to period. Changes in significant sources and uses of cash for the nine months ended September 30, 2025 and 2024 are presented by category as follows:

 

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

Change

 

Net cash from operating activities

 

$

155,710

 

 

$

143,062

 

 

$

12,648

 

Net cash from investing activities

 

$

(45,026

)

 

$

(82,085

)

 

$

37,059

 

Net cash from financing activities

 

$

(168,740

)

 

$

(137,534

)

 

$

(31,206

)

Net Cash Flows from Operating Activities

Net cash from operating activities increased $12.6 million in the first nine months of 2025 compared to the first nine months of 2024 primarily as a result of the following:

Cash received from customers increased $49.8 million. This was driven primarily by higher lumber prices and shipments, along with higher Northern sawlog prices. These increases were partially offset by lower Southern harvest volume and fewer rural real estate acres sold as 2024 included the 34,100-acre sale to FIA.
Cash payments increased $39.3 million primarily due to increased lumber production and increased neighborhood infrastructure development activity in Chenal Valley, partially offset by lower Southern logging and hauling activities and lower Northern hauling costs.
Cash from operating activities for the first nine months of 2025 includes reclassification of $20.9 million received from interest rate swaps that contain an other-than-insignificant financing element at inception as investing ($19.7 million) and financing ($1.2 million) activities. Cash from operating activities for first nine months of 2024 includes reclassification of $22.5 million received from interest rate swaps that contain an other-than-insignificant financing element at inception as investing ($20.9 million) and financing ($1.6 million) activities.
We received $2.9 million of income tax refunds in the first nine months of 2025, and no income tax refunds in the first nine months of 2024.

Net Cash Flows from Investing Activities

Changes in cash flows from investing activities were primarily a result of the following:

Cash expenditures for property, plant and equipment, timberlands reforestation and road construction projects during the first nine months of 2025 and 2024 were $39.9 million and $71.5 million, respectively. Cash expenditures during the first nine months of 2025 include the final close out payment of $6.6 million for the Waldo sawmill Modernization Project. Cash expenditures during the first nine months of 2024 included $38.0 million for the Waldo sawmill Modernization Project.
Cash expenditures for timberland acquisitions during the first nine months of 2025 and 2024 were $25.5 million and $32.3 million, respectively.
We received $19.7 million during the first nine months of 2025, compared to $20.9 million during the first nine months of 2024, from certain interest rate swaps that contained an other-than-insignificant financing element at inception, which are required to be classified in investing activities. Cash flows from these above-market interest rate swaps reduce our interest costs on the corresponding variable rate debt.

Net Cash Flows from Financing Activities

Changes in cash flows from financing activities were primarily a result of the following:

During the first nine months of 2025 and 2024, we repurchased 1,511,923 and 666,472 shares of our common stock, respectively, for a purchase price totaling $60.0 million and $27.4 million, respectively.
Dividend payments of $105.0 million during the first nine months of 2025 were lower compared to $106.9 million during the first nine months of 2024, as a result of fewer shares outstanding due to share repurchases.

34


Table of Contents

 

 

Future Sources and Uses of Cash

At September 30, 2025, we had cash and cash equivalents of $88.8 million. We expect cash and cash equivalents on hand, cash generated from our operating activities, and available borrowing capacity under our Credit Agreement, if needed, to be adequate to meet our future cash requirements. At September 30, 2025, there were no significant changes in our cash commitments arising in the normal course of business under our known contractual and other obligations as described in our Annual Report on Form 10-K for the year ended December 31, 2024. Further, we believe our current liquidity level is sufficient to fund our business, including costs related to the proposed merger with Rayonier, and meet both our short-term (next 12 months) and reasonably foreseeable long-term requirements.

Capital Expenditures

We invest cash in maintenance and discretionary capital expenditures at our Wood Products facilities. We also invest cash in the reforestation of timberlands and construction of roads in our Timberlands operations and to develop land in our Real Estate development operations. We evaluate discretionary capital improvements based on an expected level of return on investments. We expect to spend approximately $60.0 million to $65.0 million for capital expenditures during 2025, not including the final closeout payment of $6.6 million for the Waldo sawmill Modernization Project made in the first quarter of 2025.

Share Repurchase Program

On August 31, 2022, our board of directors authorized management to repurchase up to $200.0 million of our common stock with no set time limit for the repurchase (the 2022 Repurchase Program). At September 30, 2025, we had remaining authorization of $30.0 million for future stock repurchases under the 2022 Repurchase Program. Shares under the 2022 Repurchase Program may be repurchased in open market transactions, including pursuant to a trading plan adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934, or through privately negotiated transactions. Subject to the terms of any trading plan, the 2022 Repurchase Program may be suspended, terminated or modified at any time for any reason.

Term Loans, Credit Agreement, and Interest Rate Swap Agreements

At September 30, 2025, our total outstanding long-term debt was $1.0 billion, all of which was drawn under an amended and restated credit agreement dated as of March 22, 2018 (Amended Term Loan Agreement) with our primary lender, AgWest Farm Credit, PCA (as successor in interest to Northwest Farm Credit Services, PCA). All interest rates on our outstanding long-term debt are variable-rate term loans with an associated interest rate swap that fixes the variable benchmark interest rate component. Of this amount, approximately $27.5 million was classified as current on our accompanying Condensed Consolidated Balance Sheets, consisting of a term loan that matures in February 2026. We are currently evaluating options to either refinance or pay off with cash on hand the $27.5 million term loan when it matures.

On August 27, 2025, we entered into the twelfth amendment to our Amended Term Loan Agreement, establishing a new unsecured multi-segment term loan facility (the New Term Loan) with a total commitment of up to $127.5 million, maturing on August 27, 2035. An initial draw of $100.0 million under the New Term Loan was used to refinance a $100.0 million term loan under the Amended Term Loan Agreement that matured on August 27, 2025. The remaining $27.5 million commitment under the New Term Loan agreement will be available on February 2, 2026, to refinance a variable-rate term loan maturing on that date if we choose to refinance the loan upon maturity. The New Term Loan bears interest at a rate equal to daily simple SOFR plus an applicable margin of 2.30% per annum. The agreement includes a cost-of-capital reset provision at the third, sixth, and ninth anniversaries of the refinance at the sole discretion of the lender.

In connection with refinancing the $100.0 million term loan under the New Term Loan agreement, we terminated our remaining $75.0 million forward-starting interest rate swap and transferred the value realized from its termination into a new interest rate swap to fix the rate on the $100.0 million drawn on the New Term Loan at 4.11%, including margin but before patronage credits from lenders. Following this transaction, we had no remaining forward-starting interest rate swaps.

We have a $300.0 million revolving line of credit with a syndicate of lenders, that matures February 14, 2027 (Amended Credit Agreement). Under the terms of the Amended Credit Agreement, the amount of available principal may be increased up to an additional $500.0 million. We may also utilize borrowings under the Amended Credit Agreement to, among other things, refinance existing indebtedness and provide funding for working capital requirements, capital projects, acquisitions, and other general corporate expenditures. At September 30, 2025, there were no borrowings under the revolving line of credit and approximately $0.6 million of the credit facility was utilized by outstanding letters of credit.

See Note 5: Debt and Note 6: Derivative Instruments in the Notes to the Condensed Consolidated Financial Statements for additional information on our debt, credit, and interest rate swap agreements.

35


Table of Contents

 

 

Financial Covenants

The Amended Term Loan Agreement and Amended Credit Agreement (collectively referred to as the Financing Agreements) contain certain covenants that limit our ability and that of our subsidiaries to create liens, merge or consolidate, dispose of assets, incur indebtedness and guarantees, repurchase or redeem capital stock and indebtedness, make certain investments or acquisitions, enter into certain transactions with affiliates or change the nature of our business. The Financing Agreements also contain financial maintenance covenants including the maintenance of a minimum interest coverage ratio and a maximum leverage ratio as defined in the Financing Agreements. We are permitted to pay dividends to our stockholders under the terms of the Financing Agreements so long as we expect to remain in compliance with the financial maintenance covenants.

The following table presents the components and applicable limits of Total Asset Value (TAV), a component of the Leverage Ratio, at September 30, 2025:

(in thousands)

 

 

 

Estimated timberland fair value

 

$

5,163,877

 

Wood Products manufacturing facilities book basis (limited to 10% of TAV)

 

 

381,031

 

Cash and cash equivalents

 

 

88,773

 

Other1

 

 

9,324

 

Total Asset Value

 

$

5,643,005

 

 

1

Includes, as applicable, Company Owned Life Insurance (limited to 5% of TAV), Construction in Progress (limited to 10% of TAV) and Investments in Affiliates (limited to 15% of TAV) as defined in the Financing Agreements.

As of September 30, 2025, we were in compliance with all covenants under the Financing Agreements. The following table sets forth the financial covenants for the Financing Agreements and our status with respect to these covenants at September 30, 2025:

 

 

Covenant Requirement

 

Actual

Interest Coverage Ratio

 

 

3.00 to 1.00

 

7.9

Leverage Ratio

 

 

40%

 

19%

Credit Ratings

Two major debt rating agencies routinely evaluate our debt, and our cost of borrowing can increase or decrease depending on our credit rating. Both Moody’s and S&P rate our debt as investment grade. There have been no changes in our credit rating during the nine months ended September 30, 2025.

Capital Structure

(in thousands)

 

September 30, 2025

 

 

December 31, 2024

 

Long-term debt (including current portion)

 

$

1,035,089

 

 

$

1,034,652

 

Cash and cash equivalents

 

 

(88,773

)

 

 

(151,551

)

Net debt

 

 

946,316

 

 

 

883,101

 

Market capitalization1

 

 

3,149,608

 

 

 

3,088,347

 

Enterprise value

 

$

4,095,924

 

 

$

3,971,448

 

 

 

 

 

 

 

 

Net debt to enterprise value

 

 

23.1

%

 

 

22.2

%

Dividend yield2

 

 

4.4

%

 

 

4.6

%

Weighted-average cost of debt, after tax3

 

 

2.3

%

 

 

2.3

%

 

 

1.

Market capitalization is based on outstanding shares of 77.3 million and 78.7 million times closing share prices of $40.75 and $39.25 at September 30, 2025 and December 31, 2024, respectively.

2.

Dividend yield is based on annualized dividends per share of $1.80 and share prices of $40.75 and $39.25 at September 30, 2025 and December 31, 2024, respectively.

3.

Weighted-average cost of debt excludes amortization of deferred debt costs, credit facility fees and non-cash amortization related to redesignated forward swaps and includes estimated annual patronage credit on term loan debt.

 

36


Table of Contents

 

 

Liquidity and Performance Measures

The discussion below is presented to enhance the reader’s understanding of our operating performance, and our ability to generate cash and satisfy rating agency and creditor requirements. This information includes two measures: Total Adjusted EBITDDA and Cash Available for Distribution (CAD). These measures are not defined by GAAP and the discussion of Total Adjusted EBITDDA and CAD is not intended to conflict with or change any of the GAAP disclosures described herein. These non-GAAP financial measures should be considered only as supplemental to, and are not intended to be considered in isolation or as a substitute for, or superior to, financial measures prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may not be the same as or comparable to other similarly titled non-GAAP financial measures presented by other companies due to potential inconsistencies in methods of calculation.

Total Adjusted EBITDDA is a non-GAAP measure that management uses in evaluating performance and to allocate resources between segments. Total Adjusted EBITDDA removes the impact of specific items that management believes do not directly reflect the core business operations on an ongoing basis. Management believes that this non-GAAP measure, when read in conjunction with our GAAP financial statements, provides useful information to investors and other interested parties by facilitating the comparability of our ongoing operating results over the periods presented and the identification of trends in our underlying business. It also can be used to evaluate the operational performance of the assets under management and to compare our operating results against analyst financial models and against the operating results of other public companies that supplement their GAAP results with non-GAAP financial measures.

We define EBITDDA as net income (loss) before interest expense, net, income taxes, basis of real estate sold, depreciation, depletion and amortization. Adjusted EBITDDA further excludes certain specific items that are considered to hinder comparison of the performance of our businesses either year-on-year or with other businesses.

We reconcile Total Adjusted EBITDDA to net income (loss) for the consolidated company as it is the most comparable GAAP measure.

The following table provides a reconciliation of net income to Total Adjusted EBITDDA for the respective periods:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

25,893

 

 

$

3,309

 

 

$

59,052

 

 

$

16,682

 

Interest expense, net

 

 

11,461

 

 

 

9,635

 

 

 

23,365

 

 

 

18,049

 

Income taxes

 

 

(1,425

)

 

 

(4,056

)

 

 

(5,299

)

 

 

(12,923

)

Depreciation, depletion and amortization

 

 

26,046

 

 

 

25,487

 

 

 

77,820

 

 

 

85,150

 

Basis of real estate sold

 

 

26,022

 

 

 

12,905

 

 

 

47,370

 

 

 

73,522

 

Merger-related expenses

 

 

1,903

 

 

 

 

 

 

1,903

 

 

 

 

Non-operating pension and other postretirement employee benefits

 

 

351

 

 

 

(200

)

 

 

1,053

 

 

 

(602

)

Environmental charge

 

 

 

 

 

 

 

 

490

 

 

 

 

Loss on disposal of assets

 

 

234

 

 

 

338

 

 

 

658

 

 

 

267

 

Other

 

 

(1,222

)

 

 

(1,516

)

 

 

(1,757

)

 

 

(1,348

)

Total Adjusted EBITDDA

 

$

89,263

 

 

$

45,902

 

 

$

204,655

 

 

$

178,797

 

We define CAD as cash from operating activities adjusted for capital spending for purchases of property, plant and equipment, timberlands reforestation and roads and timberland acquisitions not classified as strategic. Management believes CAD is a useful indicator of the company’s overall liquidity, as it provides a measure of cash generated that is available for dividends to common stockholders (an important factor in maintaining our REIT status), repurchase of the company’s common shares, debt repayment, acquisitions and other discretionary and nondiscretionary activities. Our definition of CAD is limited in that it does not solely represent residual cash flows available for discretionary expenditures since the measure does not deduct the payments required for debt service and other contractual obligations. Therefore, we believe it is important to view CAD as a measure that provides supplemental information to our Condensed Consolidated Statements of Cash Flows. Our definition of CAD may be different from similarly titled measures reported by other companies, including those in our industry. CAD is not necessarily indicative of the CAD that may be generated in future periods.

37


Table of Contents

 

 

The following table provides a reconciliation of net cash from operating activities to CAD:

 

 

Nine Months Ended September 30,

 

 

Twelve Months Ended September 30,

 

(in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net cash from operating activities1, 2

 

$

155,710

 

 

$

143,062

 

 

$

201,118

 

 

$

184,865

 

Capital expenditures3

 

 

(65,382

)

 

 

(103,771

)

 

 

(82,607

)

 

 

(178,627

)

CAD

 

$

90,328

 

 

$

39,291

 

 

$

118,511

 

 

$

6,238

 

Net cash from investing activities4

 

$

(45,026

)

 

$

(82,085

)

 

$

(55,003

)

 

$

(149,967

)

Net cash from financing activities

 

$

(168,740

)

 

$

(137,534

)

 

$

(213,577

)

 

$

(187,643

)

 

1.

Net cash from operating activities for the nine and twelve months ended September 30, 2025, includes cash paid for real estate development expenditures of $8.8 million and $11.6 million, respectively. Net cash from operating activities for the nine and twelve months ended September 30, 2024, includes cash paid for real estate development expenditures of $5.3 million and $7.0 million, respectively.

2.

Net cash from operating activities for the nine and twelve months ended September 30, 2025, excludes $20.9 million and $28.1 million, respectively, of interest rate swap proceeds classified as investing and financing activities. Net cash from operating activities for the nine and twelve months ended September 30, 2024, excludes $22.5 million and $29.5 million, respectively, of interest rate swap proceeds classified as investing and financing activities.

3.

The nine and twelve months ended September 30, 2025, includes capital expenditures of $6.6 million related to the Waldo Modernization Project. The nine and twelve months ended September 30, 2024, includes capital expenditures of $38.0 million and $97.4 million, respectively, related to the Waldo Modernization Project. The nine months ended September 30, 2025 and 2024, includes the acquisition of non-strategic timber and timberland of $25.5 million and $32.3 million, respectively. The twelve months ended September 30, 2025 and 2024, includes the acquisition of non-strategic timber and timberland of $25.5 million and $32.5 million, respectively.

4.

Net cash from investing activities includes payment for capital expenditures and acquisition of non-strategic timber and timberlands, which is also included in our reconciliation of CAD.

 

Critical Accounting Policies and Estimates

There have been no significant changes during 2025 to our critical accounting policies or estimates as presented in our 2024 Annual Report on Form 10-K.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our market risk exposure on financial instruments includes interest rate risk on our bank credit facility, term loans and interest rate swap agreements. We are exposed to interest rate volatility on existing variable rate debt instruments and future incurrences of fixed or variable rate debt, which exposure primarily relates to movements in various interest rates. We use interest rate swaps and forward starting swaps to hedge our exposure to the impact of interest rate changes on existing debt and future debt issuances, respectively. All market risk sensitive instruments were entered into for purposes other than for trading purposes.

For quantitative and qualitative disclosures about market risk, see Item 7A, Quantitative and Qualitative Disclosures About Market Risk, of our Annual Report on Form 10-K for the year ended December 31, 2024. Our exposures to market risk have not changed materially since December 31, 2024.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

We conducted an evaluation (pursuant to Rule 13a-15(b) of the Securities Exchange Act of 1934 (the Exchange Act)), under the supervision and with the participation of management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of September 30, 2025. These disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports that are filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms. Our disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that this information is accumulated and communicated to management, including the principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Based on the evaluation, the CEO and CFO have concluded that these disclosure controls and procedures were effective as of September 30, 2025.

There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives.

38


Table of Contents

 

 

Changes in Internal Control over Financial Reporting

No changes occurred in our internal control over financial reporting during the three months ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Part II – OTHER INFORMATION

We believe there is no pending or threatened litigation that could have a material adverse effect on our financial position, operations or liquidity.

SEC regulations require us to disclose certain information about proceedings arising under federal, state or local environmental provisions if we reasonably believe that such proceedings may result in monetary sanctions above a stated threshold. Pursuant to the SEC regulations, we use a threshold of $1 million or more for purposes of determining whether disclosure of any such proceedings is required.

ITEM 1A. RISK FACTORS

Our business and results of operations are subject to numerous risks and uncertainties, many of which are beyond our control. For a discussion of our risk factors, see Part I, Item 1A Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2024. With the exception of the risk factors noted below and in Part II, Item 1A of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, there have been no material changes from the risk factors previously disclosed therein. The following risk factors and other information included in this report should be carefully considered. The risks and uncertainties described below are not the only ones we face; others, either unforeseen or currently deemed not material, may also have a negative impact on our company. If any of the following occurs, our business, operating results, cash flows, and financial condition could be materially adversely affected.

Our Pending Merger with Rayonier Inc.

Completion of the Merger is uncertain and subject to risks outside our control, and a delay in completing the Merger may reduce or eliminate the expected benefits from the Merger.

The Merger is subject to a number of conditions, some of which are beyond our control, that could prevent, delay or otherwise materially adversely affect the completion of the transaction. Such conditions include approval by shareholders of both companies, regulatory approvals, and other customary closing conditions. There is no assurance these conditions will be met or that the Merger will close on the expected timeline, or at all. Failure to complete the Merger could adversely affect our business, including adverse market reactions, customer and employee uncertainty, additional costs and litigation risk. We may also incur significant costs, including a termination fee equal to $138 million that would become payable in the event the Merger Agreement is terminated under certain circumstances.

Similarly, a delay in completing the Merger could cause the combined company not to realize some or all of the synergies and other benefits that it expects to achieve if the Merger is successfully completed within its expected time frame. Although the two parties will continue to operate independently until completion of the Merger, the Merger Agreement contains certain restrictions on the conduct of each of the parties’ respective businesses through completion of the Merger. These restrictions could adversely affect our ability to execute business strategies or pursue attractive business opportunities, particularly if the completion of the Merger is delayed. In addition, a delay could enhance the risks that management would focus on completion of the Merger instead of on other opportunities that could be beneficial to the company.

39


Table of Contents

 

 

The Exchange Ratio is fixed and will not be adjusted in the event of any change in either PotlatchDeltic’s or Rayonier’s stock price.

Each share of PotlatchDeltic common stock will convert into 1.7339 shares of Rayonier common shares, subject to adjustment for the Rayonier Special Dividend. This Exchange Ratio will not change based on fluctuations in either company’s stock price. As a result, the market value of the Merger Consideration may vary. Factors influencing stock prices include:

Market reaction to the Merger announcement and combined company prospects;
Changes in the respective business, operations, assets, liabilities or financial outlook of either company;
Investor sentiment and perceived likelihood of closing;
Economic conditions, interest rates, and regulatory developments and other factors generally affecting the market prices of PotlatchDeltic common stock and Rayonier common shares;
Federal, state and local legislation, governmental regulation, and legal developments in the businesses in which PotlatchDeltic and Rayonier operate; and
Other factors beyond our control.

 

The market prices of shares of PotlatchDeltic common stock and Rayonier common shares at the closing of the Merger may vary from their respective prices on the date the Merger Agreement was executed and on the date of the special meeting of PotlatchDeltic’s stockholders. As a result, the market value represented by the Exchange Ratio will also vary. Accordingly, at the time of the PotlatchDeltic’s special meeting of stockholders, PotlatchDeltic stockholders will not know or be able to determine the market value of the consideration they will receive upon completion of the Merger. In addition, if the market price of Rayonier common shares declines between the date the Merger Agreement was signed or the date of the special meeting and the closing of the Merger, including for any of the reasons described above, PotlatchDeltic stockholders will receive Rayonier shares that have a market value upon completion of the Merger that is less than the market value of such shares calculated pursuant to the Exchange Ratio on the date the Merger Agreement was signed or on the date of the special meeting, respectively.

 

The Merger Agreement contains provisions that could discourage a potential competing acquirer, or could result in any competing proposal being at a lower price than it might otherwise be.

 

Pursuant to the Merger Agreement, PotlatchDeltic has agreed not to (i) solicit proposals relating to certain alternative transactions, (ii) engage in discussions or negotiations or provide non-public information in connection with any proposal for an alternative transaction from a third party or (iii) approve or enter into any agreements providing for any such alternative transaction, in each case, subject to certain exceptions to permit members of the PotlatchDeltic board of directors to comply with their duties as directors under applicable law. Notwithstanding these “no-shop” restrictions, prior to obtaining the PotlatchDeltic stockholder approval, under specified circumstances the PotlatchDeltic board of directors may change its recommendation with respect to the Merger, and if the approval of our stockholders is not obtained, PotlatchDeltic may terminate the Merger Agreement to accept a superior proposal upon payment of the termination fee described below.

The Merger Agreement provides that, in connection with the termination of the Merger Agreement under specified circumstances, PotlatchDeltic may be required to pay Rayonier a termination fee equal to $138 million, including, subject to the terms of the Merger Agreement, as a result of a change in recommendation by the PotlatchDeltic board of directors, or in the event of termination at a time when a competing proposal has become public and not withdrawn and is later consummated. These provisions could discourage a potential competing acquirer from considering or proposing an acquisition of PotlatchDeltic, even if it were prepared to pay a higher premium than that proposed in the Merger.

PotlatchDeltic stockholders will be diluted by the Merger.

The Merger will result in PotlatchDeltic stockholders having an ownership stake in the combined company that is smaller than their current stake in PotlatchDeltic. Following the Merger, PotlatchDeltic stockholders will own approximately 46% of the combined company, while Rayonier stockholders will own approximately 54%. This reduced ownership may limit PotlatchDeltic stockholders’ influence over corporate decisions. Additionally, certain equity awards may vest or accelerate, potentially increasing compensation expense and affecting employee retention.

40


Table of Contents

 

 

We may become subject to legal proceedings relating to the Merger Agreement, or the transactions contemplated thereby.

Transactions like the Merger are frequently the subject of litigation or other legal proceedings, including actions alleging that either our board of directors or Rayonier’s board of directors, as applicable, breached its respective duties to its stockholders or shareholders, respectively, or other equity holders by entering into the Merger Agreement; by failing to obtain a greater value in the transaction for PotlatchDeltic’s stockholders or Rayonier’s shareholders or other equity holders; by failing to make adequate disclosures; or by otherwise failing to fulfill their fiduciary duties or statutory obligations. While no such litigation is pending or threatened as of the date of this report, litigation or other legal proceedings may be brought against us or against our board of directors in connection with the Merger Agreement, or the transactions contemplated thereby. In such circumstances, we intend to defend against it, but we may not be successful in doing so. An adverse outcome in such matters, as well as the costs, time, and effort of a defense, even if successful, could have a material adverse effect on our ability to consummate the Merger or on our business, results of operations, or financial position, including through the delay of the Merger, the possible diversion of either company’s resources, or the distraction of key personnel.

Uncertainty and restrictions related to the Merger may adversely affect our business.

The announcement and pendency of the Merger may create uncertainty for employees, customers, suppliers, and partners. This could impair our ability to retain talent and maintain relationships. Restrictions on business operations prior to closing may limit our responsiveness to opportunities or competitive threats.

Risks Related to the Combined Company

We may not realize the anticipated benefits of the Merger and will incur significant costs.

The success of the Merger depends on our ability to realize anticipated synergies and benefits, which may be affected by challenges in integrating operations, cultures, and systems. Integration may be complex, costly, and time-consuming, and there is no assurance these benefits will be achieved as expected. It is possible that the integration process could result in the distraction of the combined company’s management, the disruption of the combined company’s ongoing business, or inconsistencies in the combined company’s operations, services, standards, controls, procedures, and policies, any of which could adversely affect the ability of the combined company to achieve the anticipated benefits of the Merger, or could otherwise adversely affect the business and financial results of the combined company. In addition, under certain of our or Rayonier’s existing contractual arrangements, the Merger may constitute a change of control or cause certain other triggering events. In such an event, the counterparty may exercise certain rights under such agreement upon the closing of the Merger, which may include termination rights, consent or notice obligations, fees or penalties, pre-payment obligations, and/or rights of first refusal, or similar arrangements, which could adversely impact the anticipated benefits of the Merger, increase costs, and/or impact the combined company’s future performance or operations.

In addition, we expect to incur substantial transaction and integration costs, some of which will be incurred regardless of whether the Merger is completed. There are a number of factors beyond our control that could affect the total amount or the timing of the combined company’s expenses relating to the completion of the Merger and the integration of the combined company’s operations. Many of the expenses that will be incurred, by their nature, are difficult to estimate accurately at the present time. As a result, the expenses associated with the Merger could, particularly in the near term, reduce the savings that the combined company expects to achieve following the completion of the Merger. In addition, if the Merger Agreement is terminated under certain circumstances, we may be required to pay a termination fee to Rayonier equal to $138 million.

The combined company may incur adverse tax consequences if either PotlatchDeltic or Rayonier has failed or fails, or if the combined company fails to qualify as a REIT for U.S. federal income tax purposes.

Both companies intend to maintain REIT status under U.S. federal tax law. Qualification depends on complex legal and factual determinations. If either company, or the combined company, fails to qualify, the combined company may face significant tax liabilities and risk losing REIT status. Additionally, a failure of either PotlatchDeltic or Rayonier to qualify as a REIT could impair the combined company’s ability after the Merger to expand its business and raise capital, and could materially adversely affect the value of Rayonier’s common shares.

41


Table of Contents

 

 

Uncertainties associated with the Merger may cause a loss of management personnel and other key employees of PotlatchDeltic or Rayonier, which could adversely affect the future business and operations of the combined company following the Merger.

PotlatchDeltic and Rayonier are dependent on the experience and industry knowledge of their officers and other key employees to execute their business plans and conduct operations. The combined company’s success after the Merger will depend in part upon its ability to retain key management personnel and other key employees of PotlatchDeltic and Rayonier. Merger-related uncertainty may lead to departures or difficulty attracting talent, which could disrupt operations and strategic execution. Accordingly, no assurance can be given that the combined company will be able to retain key management personnel and other key employees of PotlatchDeltic and Rayonier or attract talent.

The dividends paid by the combined company may be less than the rates currently paid by PotlatchDeltic or Rayonier.

Following the Merger, PotlatchDeltic stockholders may not receive dividends at the same rate they received dividends as PotlatchDeltic stockholders before the Merger, for reasons that may include any of the following factors:

the combined company may not have enough cash to pay such dividends due to changes in the combined company’s cash requirements, capital spending plans, cash flow or financial position;
the Merger may not be as accretive as currently expected, which could negatively impact the combined company’s cash available for distribution;
the combined company may desire to retain cash to maintain or improve its credit ratings; and
the actual amount of dividends distributed and the decision to make any distribution will remain at all times entirely at the discretion of the combined company board of directors.

The market price and trading volume of stock of the newly combined company may be volatile in the future as a result of the Merger.

The market price of the newly combined company’s common stock may decline in the future as a result of the Merger for a number of reasons, including management’s inability to successfully integrate the two companies or failure to achieve the perceived benefits of the Merger, including financial results, as rapidly as or to the extent anticipated by financial or industry analysts. Failure to successfully integrate the two companies could negatively impact our revenues, earnings and cash flows, and could materially adversely affect our ability to pay dividends at historical levels, or at all.

Additionally, in the past, securities class action litigation has often been instituted against public companies following periods of volatility in the price of their common stock. This type of litigation could result in substantial costs and divert management’s attention and resources, which could have a material adverse effect on our cash flows, our ability to execute our business strategy and our ability to make distributions to our stockholders. In addition, securities class action lawsuits and derivative lawsuits are often brought against public companies that have entered into acquisition, merger or other business combination agreements like the Merger Agreement. Even if such a lawsuit is without merit, defending against these claims can result in substantial costs and divert management time and resources. An adverse judgment could result in monetary damages, which could have a negative impact on our liquidity and financial condition. Lawsuits that may be brought against PotlatchDeltic, Rayonier or their respective directors could also seek, among other things, injunctive relief or other equitable relief, including a request to rescind parts of the Merger Agreement already implemented and to otherwise enjoin the parties from consummating the Merger.

One of the conditions to the closing of the Merger is that no injunction by any governmental entity having jurisdiction over PotlatchDeltic, Rayonier or the Merger Sub has been entered and continues to be in effect and no law has been adopted, in either case, that prohibits the closing of the Merger. Consequently, if a plaintiff is successful in obtaining an injunction prohibiting completion of the Merger, that injunction may delay or prevent the Merger from being completed within the expected timeframe or at all, which may adversely affect PotlatchDeltic's and Rayonier’s respective business, financial condition, cash flows and results of operations. There can be no assurance that any of the defendants would be successful in the outcome of any potential future lawsuits. The defense or settlement of any lawsuit or claim that remains unresolved at the time the Merger is completed may adversely affect the combined company’s business, financial condition, cash flows and results of operations.

42


Table of Contents

 

 

The combined company’s anticipated level of indebtedness will increase upon completion of the Merger.

Upon completion of the Merger, the combined company intends to assume and/or refinance certain indebtedness of PotlatchDeltic and, assuming that occurs, the combined company’s consolidated indebtedness will increase substantially and it will be subject to increased risks associated with debt financing, including an increased risk that the combined company’s cash flow could be insufficient to meet required payments on its debt securities or other indebtedness or to pay dividends on its common shares or any preferred shares it may issue. The combined company’s increased indebtedness could have important consequences to holders of its common shares and its debt securities including:

increasing the combined company’s vulnerability to general adverse economic and industry conditions;
limiting the combined company’s ability to obtain additional financing to fund future working capital, capital expenditures and other general corporate requirements;
requiring the use of a substantial portion of the combined company’s cash flow from operations for the payment of principal and interest on its indebtedness, thereby reducing its ability to use its cash flow to fund working capital, acquisitions, capital expenditures, and general corporate requirements;
limiting the combined company’s flexibility in planning for, or reacting to, changes in its business and its industry; and
putting the combined company at a disadvantage compared to its competitors with less indebtedness.

 

If the combined company defaults under a debt instrument, it will be in default under any other debt instrument that has cross-default provisions, the holders of all such indebtedness may be entitled to demand its immediate repayment.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Issuer Purchases of Equity Securities

On August 31, 2022, our board of directors authorized management to repurchase up to $200.0 million of our common stock with no set time limit for the repurchase (the 2022 Repurchase Program). Shares under the 2022 Repurchase Program may be repurchased in open market transactions, including pursuant to a trading plan adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934 (the Exchange Act), or through privately negotiated transactions. There were no shares repurchased during the three months ended September 30, 2025. At September 30, 2025, we had remaining authorization of $30.0 million for future stock repurchases under the 2022 Repurchase Program. We record share repurchases upon trade date as opposed to settlement date when cash is disbursed.

ITEM 5. OTHER INFORMATION

Rule 10b5-1 Trading Plans

During the three months ended September 30, 2025, none of the company's officers or directors adopted, modified, or terminated any "Rule 10b5-1 trading arrangements" or "non-Rule 10b5-1 trading arrangements," as each term is defined in Item 408(a) of Regulation S-K under the Exchange Act.

43


Table of Contents

 

 

 

ITEM 6. EXHIBITS

 

EXHIBIT

NUMBER

DESCRIPTION

3.1*

Fourth Restated Certificate of Incorporation of the Registrant, effective May 1, 2023, filed as Exhibit 3.1 to the Current Report on Form 8-K filed by the Registrant on May 4, 2023.

3.2*

Amended and Restated Bylaws of the Registrant, effective December 6, 2024, filed as Exhibit 3.1 to the Current Report on Form 8-K filed by the Registrant on December 6, 2024.

4

See Exhibits 3.1 and 3.2. The registrant undertakes to furnish to the Commission, upon request, any instrument defining the rights of holders of long-term debt.

10.1*

Twelfth amendment to Second Amended and Restated Term Loan Agreement dated August 27, 2025, by and among the Registrant and its wholly-owned subsidiaries as borrowers and AgWest Farm Credit, PCA (as successor in interest to Northwest Farm Credit Services, PCA), as Administrative Agent, the Guarantors party thereto, the Lenders party thereto, and the Voting Participants party thereto, filed as Exhibit 10.1 to the Current Report on Form 8-K filed by the Registrant on August 27, 2025.

10.21,2

Form of PotlatchDeltic 2019 Long-Term Incentive Plan Performance Share Award Notice (Employee).

10.31,2

Form of PotlatchDeltic 2019 Long-Term Incentive RSU Award Notice (Employee).

10.41,2

Form of PotlatchDeltic 2019 Long-Term Incentive Special RSU Award Notice (Employee).

31

Rule 13a-14(a)/15d-14(a) Certifications.

32

Furnished statements of the Chief Executive Officer and Chief Financial Officer under 18 U.S.C. Section 1350.

101

The following financial information from PotlatchDeltic Corporation’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2025, filed on November 7, 2025, formatted in iXBRL (Inline Extensible Business Reporting Language): (i) the Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2025 and 2024, (ii) the Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 2025 and 2024, (iii) the Condensed Consolidated Balance Sheets at September 30, 2025 and December 31, 2024, (iv) the Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024, (v) the Condensed Consolidated Statements of Stockholders’ Equity for the three and nine months ended September 30, 2025 and 2024, and (vi) the Notes to Condensed Consolidated Financial Statements.

104

Cover Page Interactive Data File (embedded within the Inline XBRL document and contained in Exhibit 101).

 

* Incorporated by reference.

1 Management contract or compensatory plan, contract, or arrangement.

2 Document filed with this Form 10-Q.

44


Table of Contents

 

 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

PotlatchDeltic Corporation

(Registrant)

By

 /s/ GLEN F. SMITH

Glen F. Smith

Chief Accounting Officer

(Duly Authorized; Principal Accounting Officer)

 

Date:

November 7, 2025

 

45


FAQ

What were PotlatchDeltic (PCH) Q3 2025 results?

Revenue was $314,179 thousand and net income was $25,893 thousand, or $0.33 per diluted share.

How did PCH’s segments perform in Q3 2025?

Wood Products revenue was $165,881 thousand, Timberlands external revenue $78,716 thousand, and Real Estate $69,582 thousand.

What is PCH’s liquidity and leverage position?

Cash and cash equivalents were $88,773 thousand; long‑term debt was $1,007,594 thousand.

Did PCH return capital to shareholders?

Yes. It paid a $0.45 per‑share dividend and repurchased 1,511,923 shares year‑to‑date for $60.0 million.

What financing actions did PCH take in 2025?

It drew $100,000 thousand on a new term loan maturing in 2035 and entered swaps targeting a 4.11% fixed rate.

What are the key terms of the pending merger with Rayonier?

Each PCH share will convert into 1.7339 Rayonier shares, with adjustments tied to Rayonier’s $1.40 special dividend, subject to approvals.

What was PCH’s year-to-date operating cash flow?

Net cash from operating activities was $155,710 thousand for the nine months ended September 30, 2025.
Potlatchdeltic Corporation

NASDAQ:PCH

PCH Rankings

PCH Latest News

PCH Latest SEC Filings

PCH Stock Data

3.13B
76.02M
1.6%
95.01%
1.47%
REIT - Specialty
Real Estate Investment Trusts
Link
United States
SPOKANE