SEATTLE--(BUSINESS WIRE)--

Plum Creek Timber Company, Inc. (PCL) today announced second quarter earnings of $21 million, or $0.12 per diluted share, on revenues of $302 million. Earnings for the second quarter of 2014 were $55 million, or $0.31 per diluted share, on revenues of $356 million. Reported earnings in the second quarter of 2014 were higher due to the sale of over 49,000 acres of Wisconsin timberlands.

Earnings for the first six months of 2015 were $63 million, or $0.35 per diluted share, on revenues of $708 million. Earnings for the first six months of 2014 were $85 million, or $0.47 per diluted share, on revenues of $673 million.

Adjusted EBITDA, a non-GAAP measure of operating performance, for the first six months of 2015 was $269 million, a $36 million increase from the $233 million for the same period of 2014. A reconciliation of adjusted EBITDA to net income and cash flow from operations is provided as an attachment to this release.

“Second quarter earnings were slightly better than we initially thought,” said Rick Holley, Plum Creek’s chief executive officer. “All of our business segments performed well in the second quarter with our Manufacturing and Real Estate segments reporting better results than we initially anticipated. Improving consumer confidence, employment, and residential construction activity are encouraging and leading indicators of future demand growth.”

Review of Second Quarter Operations

The Northern Resources segment reported operating income of $3 million during the second quarter, compared to the $5 million reported during the second quarter of 2014. Total harvest volumes were similar to the second quarter of 2014. Higher pulpwood volumes in the Northeast and Lake States offset lower sawlog harvest levels in the Northwest. Average sawlog prices declined $4 per ton, or about 5 percent, compared to the prior year as West Coast sawmills were well-supplied with logs and log export markets remained soft. In the Northeast, average pulpwood prices increased $6 per ton, or about 15 percent over the past year. Pulpwood demand in the Lake States and New England remained strong as pulp and paper companies struggled to build log inventories.

Operating income in the Southern Resources segment was $32 million, down slightly from the $33 million reported for the second quarter of 2014. Total harvest volumes and sawlog prices were largely unchanged from the prior year. Pulpwood prices increased $1 per ton, approximately 8 percent, compared to the second quarter of 2014. Pulpwood prices have trended higher over the past year on good demand from pulp, paper and packaging customers as well as the start-up of new pellet mills in the Gulf South region.

The Real Estate segment reported revenue of $25 million and operating income of $11 million in the second quarter of 2015. Second quarter 2014 revenue was $77 million and operating income was $45 million. The 2014 results included a $45 million sale in Wisconsin. During the quarter, the company sold a total of 8,005 acres of recreation lands for $2,255 per acre and 1,515 acres of small, non-strategic timberlands at an average price of $955 per acre. The company also sold 6,610 acres of conservation lands in the Northeast at an average price of $860 per acre.

The Manufacturing segment reported operating income of $14 million, compared to the $10 million of operating income reported for the second quarter of 2014. The 2015 results include a non-recurring benefit of approximately $3 million that was primarily related to lower workers’ compensation expenses. Results for the second quarter of 2014 included a $2 million adverse impact related to the June 2014 fire at the company’s MDF facility. Production and sales volumes for MDF and plywood increased over the prior year due to continued strength in the specialty panels markets. The strong results from the MDF and plywood businesses during the quarter offset the impact of lower lumber prices.

Operating income from the Energy and Natural Resources segment was $5 million, down $1 million from the second quarter of 2014. The decrease in earnings was primarily the result of lower coal and natural gas royalty income compared to the second quarter of 2014.

Share Repurchase

During the quarter the company repurchased approximately $31 million of common stock at an average price of $41.16 per share. As of June 30, 2015, the company had 174.9 million shares of common stock outstanding and $75 million remaining in its current share repurchase authorization.

Outlook

The company expects harvest volumes will be in the lower half of its 19 to 20 million ton target range for 2015. Harvest levels in the third quarter for the Northern Resources segment are expected to seasonally rebound to approximately one million tons. In the Southern Resources segment, harvest volumes are expected to be about 4 million tons with a pulpwood to sawtimber mix similar to the second quarter of 2015.

Real Estate sales are expected to be $125 to $135 million in the third quarter. The company expects Real Estate sales will approach $300 million for 2015. Land basis, as a percentage of real estate revenues, is expected to be 34 percent in the second half of the year.

During the third quarter of 2015, earnings for the Energy and Natural Resources segment should be similar to second quarter levels. Without the $3 million non-recurring benefit realized in the second quarter, the company expects the Manufacturing segment to report operating profit similar to the first-quarter results.

“Our business segments have performed much as we expected during the first two quarters of 2015, and we continue to expect some demand growth in the second half of the year,” continued Holley. “However, lower lumber prices and healthy log inventories at most mills limits the upside pricing opportunities in sawlogs that would lead us to the upper end of our earnings guidance range. We are narrowing our guidance range for the year accordingly, and now expect to report 2015 earnings between $1.05 and $1.20 per share. We expect to report third quarter earnings between $0.50 and $0.55 per share.

“At Plum Creek, we manage the company with the goal of maximizing the long-term value of our shareholders’ investment. Our recent share repurchase activity is just one example of our disciplined approach to capital allocation. We continue to evaluate all our capital allocation alternatives, and we will execute on those that provide the best benefit to our shareholders,” concluded Holley.

Earnings Conference Call and Supplemental Information

Plum Creek will hold a conference call today, July 27, 2015, at 5:00 p.m. ET (2:00 p.m. PT). A live webcast of the conference call may be accessed through Plum Creek’s website at www.plumcreek.com by clicking on the “Investors” section.

Investors without Internet access should dial 1-800-572-9852 at least 10 minutes prior to the start of the call, referencing Plum Creek’s earnings conference call. Those wishing to access the call from outside the United States and Canada should dial 1-706-645-9676, also referencing Plum Creek’s earnings conference call. Replay of the call will be available for 48 hours after completion of the live call and can be accessed at 1-855-859-2056 or 1-404-537-3406 (international calls), using the code 50834509.

Supplemental financial information for Plum Creek operations, including statistical data and reconciliations to non-GAAP measures is available in the Investors section of Plum Creek’s website at www.plumcreek.com.

Plum Creek is among the largest and most geographically diverse private landowners in the nation with more than 6 million acres of timberlands in 19 states. We also operate wood products mills in the Northwest. We manage our working forests using sustainable practices to benefit Plum Creek’s many stakeholders. Our employees work together to create shareholder value, serve as stewards of the environment, make wood products for everyday use, and build strong communities. Please visit www.plumcreek.com for the latest information about Plum Creek.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Litigation Reform Act of 1995 as amended. Some of these forward-looking statements can be identified by the use of forward-looking words such as "believes," "expects," "may," "will," "should," "seek," "approximately," "intends," "plans," "estimates," or "anticipates," or the negative of those words or other comparable terminology. The accuracy of such statements is subject to a number of risks, uncertainties and assumptions including, but not limited to, the cyclical nature of the forest products industry, our ability to harvest our timber, our ability to execute our acquisition strategy, the market for and our ability to sell or exchange non-strategic timberlands and timberland properties that have higher and better uses, and various regulatory constraints. These and other risks, uncertainties and assumptions are detailed from time to time in our filings with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended, and the Securities Act of 1933, as amended. It is likely that if one or more of the risks materializes, or if one or more assumptions prove to be incorrect, the current expectations of Plum Creek and its management will not be realized. Forward-looking statements are not guarantees of performance, and speak only as of the date made, and neither Plum Creek nor its management undertakes any obligation to update or revise any forward-looking statements.

PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
		Six Months Ended June 30,
(In Millions, Except Per Share Amounts)		2015				2014
REVENUES:
Timber		$	362			$	363
Real Estate		134				100
Manufacturing		186				184
Energy and Natural Resources		16				18
Other		10				8
Total Revenues		708				673
COSTS AND EXPENSES:
Cost of Goods Sold:
Timber		266				263
Real Estate		101				40
Manufacturing		160				163
Energy and Natural Resources		5				5
Other		10				8
Total Cost of Goods Sold		542				479
Selling, General and Administrative		65				59
Total Costs and Expenses		607				538
Other Operating Income (Expense), net		5				4
Operating Income		106				139
Earnings from Unconsolidated Entities		41				29
Interest Expense, net:
Interest Expense (Debt Obligations to Unrelated Parties)		54				54
Interest Expense (Note Payable to Timberland Venture)		29				29
Total Interest Expense, net		83				83
Income before Income Taxes		64				85
Provision (Benefit) for Income Taxes		1				—
Net Income		$	63			$	85
PER SHARE AMOUNTS:
Net Income per Share – Basic		$	0.35			$	0.48
Net Income per Share – Diluted		$	0.35			$	0.47
Weighted-Average Number of Shares Outstanding
– Basic		175.7				177.1
– Diluted		175.9				177.4
SUPPLEMENTAL INCOME STATEMENT INFORMATION:
Equity Earnings from Timberland Venture		$	40			$	32
Equity Earnings (Loss) from Real Estate Development Ventures		1				(3		)
Earnings from Unconsolidated Entities		$	41			$	29

PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
		Quarter Ended June 30,
(In Millions, Except Per Share Amounts)		2015				2014
REVENUES:
Timber		$	170			$	171
Real Estate		25				77
Manufacturing		92				94
Energy and Natural Resources		8				9
Other		7				5
Total Revenues		302				356
COSTS AND EXPENSES:
Cost of Goods Sold:
Timber		127				125
Real Estate		12				30
Manufacturing		77				84
Energy and Natural Resources		3				3
Other		8				5
Total Cost of Goods Sold		227				247
Selling, General and Administrative		32				30
Total Costs and Expenses		259				277
Other Operating Income (Expense), net		2				3
Operating Income		45				82
Earnings from Unconsolidated Entities		19				15
Interest Expense, net:
Interest Expense (Debt Obligations to Unrelated Parties)		27				27
Interest Expense (Note Payable to Timberland Venture)		15				15
Total Interest Expense, net		42				42
Income before Income Taxes		22				55
Provision (Benefit) for Income Taxes		1				—
Net Income		$	21			$	55
PER SHARE AMOUNTS:
Net Income per Share – Basic		$	0.12			$	0.31
Net Income per Share – Diluted		$	0.12			$	0.31
Weighted-Average Number of Shares Outstanding
– Basic		175.5				177.1
– Diluted		175.7				177.4
SUPPLEMENTAL INCOME STATEMENT INFORMATION:
Equity Earnings from Timberland Venture		$	17			$	17
Equity Earnings (Loss) from Real Estate Development Ventures		2				(2		)
Earnings from Unconsolidated Entities		$	19			$	15

PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In Millions, Except Per Share Amounts)		June 30, 2015				December 31, 2014
ASSETS
Current Assets:
Cash and Cash Equivalents		$	83			$	92
Accounts Receivable		43				38
Inventories		56				61
Deferred Tax Asset		6				6
Assets Held for Sale		60				98
Other Current Assets		15				15
		263				310
Timber and Timberlands, net		3,945				4,009
Minerals and Mineral Rights, net		286				289
Property, Plant and Equipment, net		118				120
Equity Investment in Timberland Venture		227				217
Equity Investment in Real Estate Development Ventures		126				126
Deferred Tax Asset		25				23
Investment in Grantor Trusts (at Fair Value)		48				48
Other Assets		42				45
Total Assets		$	5,080			$	5,187
LIABILITIES
Current Liabilities:
Current Portion of Long-Term Debt		$	439			$	439
Line of Credit		108				95
Accounts Payable		35				27
Interest Payable		26				22
Wages Payable		18				31
Taxes Payable		15				10
Deferred Revenue		34				23
Other Current Liabilities		11				10
		686				657
Long-Term Debt		1,976				1,976
Note Payable to Timberland Venture		783				783
Other Liabilities		102				100
Total Liabilities		3,547				3,516
Commitments and Contingencies
STOCKHOLDERS’ EQUITY
Preferred Stock, $0.01 Par Value, Authorized Shares – 75.0, Outstanding – None		—				—
Common Stock, $0.01 Par Value, Authorized Shares – 300.6, Outstanding (net of Treasury Stock) – 174.9 at June 30, 2015 and 175.9 at December 31, 2014		2				2
Additional Paid-In Capital		2,961				2,955
Retained Earnings (Accumulated Deficit)		(363		)		(271		)
Treasury Stock, at Cost, Common Shares – 29.5 at June 30, 2015 and 28.3 at December 31, 2014		(1,044		)		(992		)
Accumulated Other Comprehensive Income (Loss)		(23		)		(23		)
Total Stockholders’ Equity		1,533				1,671
Total Liabilities and Stockholders’ Equity		$	5,080			$	5,187

PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
		Six Months Ended June 30,
(In Millions)		2015				2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income		$	63			$	85
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:
Depreciation, Depletion and Amortization (Includes $2 MDF Fire Impairment Loss in 2014)		65				66
Basis of Real Estate Sold		92				31
Earnings from Unconsolidated Entities		(41		)		(29		)
Distributions from Timberland Venture		30				28
Distributions from Real Estate Development Ventures		1				—
Deferred Income Taxes		(2		)		—
Working Capital Changes		15				7
Other		4				1
Net Cash Provided By (Used In) Operating Activities		227				189
CASH FLOWS FROM INVESTING ACTIVITIES
Capital Expenditures, Excluding Timberland Acquisitions (Includes $4 MDF Fire Replacement Capital in 2014)		(38		)		(40		)
Timberlands Acquired		(7		)		—
Contributions to Real Estate Development Ventures		(2		)		(4		)
Distributions from Real Estate Development Ventures		2				1
Insurance Recoveries (Property Damage)		1				—
Sales/(Purchases) of Marketable Securities, net		1				—
Net Cash Provided By (Used In) Investing Activities		(43		)		(43		)
CASH FLOWS FROM FINANCING ACTIVITIES
Dividends		(155		)		(156		)
Borrowings on Line of Credit		216				748
Repayments on Line of Credit		(203		)		(1,063		)
Proceeds from Stock Option Exercises		1				1
Acquisition of Treasury Stock		(52		)		(2		)
Net Cash Provided By (Used In) Financing Activities		(193		)		(472		)
Increase (Decrease) In Cash and Cash Equivalents		(9		)		(326		)
Cash and Cash Equivalents:
Beginning of Period		92				433
End of Period		$	83			$	107

PLUM CREEK TIMBER COMPANY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
		Quarter Ended June 30,
(In Millions)		2015				2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income		$	21			$	55
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:
Depreciation, Depletion and Amortization (Includes $2 MDF Fire Impairment Loss in 2014)		32				34
Basis of Real Estate Sold		9				25
Earnings from Unconsolidated Entities		(19		)		(15		)
Distributions from Real Estate Development Ventures		1				—
Deferred Income Taxes		(2		)		—
Working Capital Changes		31				32
Other		3				1
Net Cash Provided By (Used In) Operating Activities		76				132
CASH FLOWS FROM INVESTING ACTIVITIES
Capital Expenditures, Excluding Timberland Acquisitions (Includes $4 MDF Fire Replacement Capital in 2014)		(24		)		(24		)
Timberlands Acquired		(7		)		—
Distributions from Real Estate Development Ventures		—				1
Insurance Recoveries (Property Damage)		1				—
Net Cash Provided By (Used In) Investing Activities		(30		)		(23		)
CASH FLOWS FROM FINANCING ACTIVITIES
Dividends		(78		)		(78		)
Borrowings on Line of Credit		158				465
Repayments on Line of Credit		(106		)		(493		)
Acquisition of Treasury Stock		(31		)		—
Net Cash Provided By (Used In) Financing Activities		(57		)		(106		)
Increase (Decrease) In Cash and Cash Equivalents		(11		)		3
Cash and Cash Equivalents:
Beginning of Period		94				104
End of Period		$	83			$	107

PLUM CREEK TIMBER COMPANY, INC. SEGMENT DATA (UNAUDITED)
		Six Months Ended June 30,
(In Millions)		2015				2014
Revenues:
Northern Resources		$	117			$	127
Southern Resources		257				250
Real Estate		134				100
Manufacturing		186				184
Energy and Natural Resources		16				18
Other		10				8
Eliminations		(12		)		(14		)
Total Revenues		$	708			$	673
Operating Income (Loss):
Northern Resources		$	16			$	21
Southern Resources		63				64
Real Estate		30				57
Manufacturing (A)		23				19
Energy and Natural Resources		10				12
Other (B)		1				(4		)
Other Costs and Eliminations, net		(36		)		(33		)
Total Operating Income		$	107			$	136
Adjusted EBITDA by Segment: (C)
Northern Resources		$	29			$	35
Southern Resources		104				101
Real Estate		122				88
Manufacturing		28				28
Energy and Natural Resources		14				16
Other		7				(3		)
Other Costs and Eliminations, net		(35		)		(32		)
Total		$	269			$	233

(A)		During the second quarter of 2014, we experienced a fire at our MDF facility and recorded a $2 million loss representing the net book value of the building and equipment damaged or destroyed by the fire. For the six-month periods ended June 30, 2015 and June 30, 2014, we recorded gains related to insurance recoveries of $2 million and $4 million, respectively. Insurance recoveries were received for costs incurred to rebuild or replace the damaged building and equipment and for business interruption costs. Both the building and equipment loss and the insurance recoveries are reported as Other Operating Gain (Loss) in our Manufacturing Segment and are included in Other Operating Income (Expense), net in the Consolidated Statements of Income.
(B)		For segment reporting, Equity Earnings (Loss) from Real Estate Development Ventures is included in Operating Income (Loss) for the Other Segment. Equity earnings of $1 million and an equity loss of $3 million were recorded for the six-month periods ended June 30, 2015 and June 30, 2014, respectively.
(C)		Refer to the separate schedule, "Segment Data - Adjusted EBITDA" for reconciliations of Adjusted EBITDA to operating income and net cash provided by operating activities.

PLUM CREEK TIMBER COMPANY, INC. SEGMENT DATA (UNAUDITED)
		Quarter Ended June 30,
(In Millions)		2015				2014
Revenues:
Northern Resources		$	47			$	50
Southern Resources		129				127
Real Estate		25				77
Manufacturing		92				94
Energy and Natural Resources		8				9
Other		7				5
Eliminations		(6		)		(6		)
Total Revenues		$	302			$	356
Operating Income (Loss):
Northern Resources		$	3			$	5
Southern Resources		32				33
Real Estate		11				45
Manufacturing (A)		14				10
Energy and Natural Resources		5				6
Other (B)		2				(3		)
Other Costs and Eliminations, net		(20		)		(16		)
Total Operating Income		$	47			$	80
Adjusted EBITDA by Segment: (C)
Northern Resources		$	9			$	11
Southern Resources		53				52
Real Estate		20				70
Manufacturing		16				16
Energy and Natural Resources		7				8
Other		8				(2		)
Other Costs and Eliminations, net		(19		)		(15		)
Total		$	94			$	140

(A)		During the second quarter of 2014, we experienced a fire at our MDF facility and recorded a $2 million loss representing the net book value of the building and equipment damaged or destroyed by the fire. For the quarterly periods ended June 30, 2015 and June 30, 2014, we recorded gains related to insurance recoveries of $2 million and $4 million, respectively. Insurance recoveries were received for costs incurred to rebuild or replace the damaged building and equipment and for business interruption costs. Both the building and equipment loss and the insurance recoveries are reported as Other Operating Gain (Loss) in our Manufacturing Segment and are included in Other Operating Income (Expense), net in the Consolidated Statements of Income.
(B)		For segment reporting, Equity Earnings (Loss) from Real Estate Development Ventures is included in Operating Income (Loss) for the Other Segment. Equity earnings of $2 million and an equity loss of $2 million were recorded for the quarterly periods ended June 30, 2015 and June 30, 2014, respectively.
(C)		Refer to the separate schedule, "Segment Data - Adjusted EBITDA" for reconciliations of Adjusted EBITDA to operating income and net cash provided by operating activities.

Plum Creek Timber Company, Inc.
Segment Data - Adjusted EBITDA
Reconciliation of Operating Income and Net Cash
Provided by Operating Activities
(Unaudited)

We define Adjusted EBITDA as earnings from continuing operations, excluding Equity Earnings from the Timberland Venture, and before interest expense (including any gains or losses from extinguishment of debt), taxes, depreciation, depletion, amortization, and basis in real estate sold. In addition to including Equity Earnings or Loss from Real Estate Development Ventures in Adjusted EBITDA, we also include, as an add back to Operating Income for the Other Segment, our proportional share of depreciation, depletion, amortization, and basis in real estate sold from this equity method investment. Adjusted EBITDA is not considered a measure of financial performance under U.S. generally accepted accounting principles (U.S. GAAP) and the items excluded from Adjusted EBITDA are significant components of our consolidated financial statements.

We present Adjusted EBITDA as a supplemental performance measure because we believe it facilitates operating performance comparisons from period to period, and each business segment’s contribution to that performance, by eliminating non-cash charges to earnings, which can vary significantly by business segment. These non-cash charges include timber depletion, depreciation of fixed assets and the basis in real estate sold. We also use Adjusted EBITDA as a supplemental liquidity measure because we believe it is useful in measuring our ability to generate cash. In addition, we believe Adjusted EBITDA is commonly used by investors, lenders and rating agencies to assess our financial performance.

A reconciliation of Adjusted EBITDA to net income and net cash from operating activities, the most directly comparable U.S. GAAP performance and liquidity measures, is provided in the following schedules:

		Six Months Ended June 30, 2015
		Operating Income				Depreciation, Depletion and Amortization				Basis of Real Estate Sold				Adjusted EBITDA
By Segment (1)
Northern Resources		$	16			$	13			$	—			$	29
Southern Resources		63				41				—				104
Real Estate		30				—				92				122
Manufacturing		23				5				—				28
Energy and Natural Resources		10				4				—				14
Other		1				—				6				7
Other Costs and Eliminations		(39		)		1				—				(38		)
Other Unallocated Operating Income (Expense), net		3				—				—				3
Total		$	107			$	64			$	98			$	269
Reconciliation to Net Income (2)
Equity Earnings from Timberland Venture		40
Interest Expense		(83		)
(Provision) Benefit for Income Taxes		(1		)
Net Income		$	63
Reconciliation to Net Cash Provided By Operating Activities (1)
Net Cash Flows from Operations														$	227
Interest Expense														83
Amortization of Debt Costs														(1		)
Provision (Benefit) for Income Taxes														1
Distributions from Timberland Venture														(30		)
Distributions from Real Estate Development Ventures														(1		)
Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures														7
Deferred Income Taxes														2
Gain on Sale of Properties and Other Assets														—
Timber Deed Acquired														—
Pension Plan Contributions														—
Working Capital Changes														(15		)
Other														(4		)
Adjusted EBITDA														$	269

(1) Includes Equity Earnings from Real Estate Development Ventures ($1 million) in Operating Income for the Other Segment, along with our proportional share of depreciation, depletion, amortization ($0), and basis in real estate sold ($6 million) from this equity method investment.

(2) Includes reconciling items not allocated to segments for financial reporting purposes.

		Six Months Ended June 30, 2014
		Operating Income				Depreciation, Depletion and Amortization				Basis of Real Estate Sold				Adjusted EBITDA
By Segment (1)
Northern Resources		$	21			$	14			$	—			$	35
Southern Resources		64				37				—				101
Real Estate		57				—				31				88
Manufacturing		19				9				—				28
Energy and Natural Resources		12				4				—				16
Other		(4		)		1				—				(3		)
Other Costs and Eliminations		(35		)		1				—				(34		)
Other Unallocated Operating Income (Expense), net		2				—				—				2
Total		$	136			$	66			$	31			$	233
Reconciliation to Net Income (2)
Equity Earnings from Timberland Venture		32
Interest Expense		(83		)
(Provision) Benefit for Income Taxes		—
Net Income		$	85
Reconciliation to Net Cash Provided By Operating Activities (1)
Net Cash Flows from Operations														$	189
Interest Expense														83
Amortization of Debt Costs														(1		)
Provision (Benefit) for Income Taxes														—
Distributions from Timberland Venture														(28		)
Distributions from Real Estate Development Ventures														—
Equity Earnings, Depletion, Amortization and Basis of Real Estate Sold from Real Estate Development Ventures														(2		)
Deferred Income Taxes														—
Gain on Sale of Properties and Other Assets														—
Timber Deed Acquired														—
Pension Plan Contributions														—
Working Capital Changes														(7		)
Other														(1		)
Adjusted EBITDA														$	233

(1) Includes Equity Loss from Real Estate Development Ventures ($3 million) in Operating Income for the Other Segment, along with our proportional share of depreciation, depletion, amortization ($1 million), and basis in real estate sold ($0) from this equity method investment.

(2) Includes reconciling items not allocated to segments for financial reporting purposes.

		Quarter Ended June 30, 2015
		Operating Income				Depreciation, Depletion and Amortization				Basis of Real Estate Sold				Adjusted EBITDA
By Segment (1)
Northern Resources		$	3			$	6			$	—			$	9
Southern Resources		32				21				—				53
Real Estate		11				—				9				20
Manufacturing		14				2				—				16
Energy and Natural Resources		5				2				—				7
Other		2				—				6				8
Other Costs and Eliminations		(20		)		1				—				(19		)
Other Unallocated Operating Income (Expense), net		—				—				—				—
Total		$	47			$	32			$	15			$	94
Reconciliation to Net Income (2)
Equity Earnings from Timberland Venture		17
Interest Expense		(42		)
(Provision) Benefit for Income Taxes		(1		)
Net Income		$	21
Reconciliation to Net Cash Provided By Operating Activities (1)
Net Cash Flows from Operations														$	76
Interest Expense														42
Amortization of Debt Costs														—
Provision (Benefit) for Income Taxes														1
Distributions from Timberland Venture														—
Distributions from Real Estate Development Ventures														(1		)
Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures														8
Deferred Income Taxes														2
Gain on Sale of Properties and Other Assets														—
Timber Deed Acquired														—
Pension Plan Contributions														—
Working Capital Changes														(31		)
Other														(3		)
Adjusted EBITDA														$	94

(1) Includes Equity Earnings from Real Estate Development Ventures ($2 million) in Operating Income for the Other Segment, along with our proportional share of depreciation, depletion, amortization ($0), and basis in real estate sold ($6 million) from this equity method investment.

(2) Includes reconciling items not allocated to segments for financial reporting purposes.

		Quarter Ended June 30, 2014
		Operating Income				Depreciation, Depletion and Amortization				Basis of Real Estate Sold				Adjusted EBITDA
By Segment (1)
Northern Resources		$	5			$	6			$	—			$	11
Southern Resources		33				19				—				52
Real Estate		45				—				25				70
Manufacturing		10				6				—				16
Energy and Natural Resources		6				2				—				8
Other		(3		)		1				—				(2		)
Other Costs and Eliminations		(17		)		1				—				(16		)
Other Unallocated Operating Income (Expense), net		1				—				—				1
Total		$	80			$	35			$	25			$	140
Reconciliation to Net Income (2)
Equity Earnings from Timberland Venture		17
Interest Expense		(42		)
(Provision) Benefit for Income Taxes		—
Net Income		$	55
Reconciliation to Net Cash Provided By Operating Activities (1)
Net Cash Flows from Operations														$	132
Interest Expense														42
Amortization of Debt Costs														—
Provision (Benefit) for Income Taxes														—
Distributions from Timberland Venture														—
Distributions from Real Estate Development Ventures														—
Equity Earnings, Depletion, Amortization, and Basis of Real Estate Sold from Real Estate Development Ventures														(1		)
Deferred Income Taxes														—
Gain on Sale of Properties and Other Assets														—
Timber Deed Acquired														—
Pension Plan Contributions														—
Working Capital Changes														(32		)
Other														(1		)
Adjusted EBITDA														$	140

(1) Includes Equity Loss from Real Estate Development Ventures ($2 million) in Operating Income for the Other Segment, along with our proportional share of depreciation, depletion, amortization ($1 million), and basis in real estate sold ($0) from this equity method investment.

(2) Includes reconciling items not allocated to segments for financial reporting purposes.

View source version on businesswire.com: http://www.businesswire.com/news/home/20150727006250/en/