Biggest changeWood Products Adjusted EBITDDA The following table summarizes Adjusted EBITDDA variances for the year ended December 31, 2023 compared with the year ended December 31, 2022: (in thousands) 2023 vs 2022 Adjusted EBITDDA - prior year $ 290,907 Lumber: Price (283,368 ) Log costs per unit 29,048 Manufacturing costs per unit 5,026 Volume 174 Inventory charge 4,259 Residuals, panels and other (25,559 ) Adjusted EBITDDA - current year $ 20,487 41 Table of Contents 2023 compared with 2022 Wood Products Adjusted EBITDDA for 2023 was $20.5 million, a decrease of $270.4 million compared to 2022 primarily due to the following: • Lumber Price: Average lumber sales prices decreased to $452 per MBF during 2023 compared to $737 per MBF during 2022. • Log Costs Per Unit: Log costs per unit were lower primarily as a result of lower indexed log costs at our Idaho sawmill and improved production recoveries at our Southern sawmills. • Manufacturing Cost Per Unit: Lower manufacturing cost per unit was primarily a result of increased production at our Ola, Arkansas sawmill which restarted late in the third quarter of 2022 after a fire in June 2021. • Inventory Charge: Inventory write-downs were lower at the end of 2023 due to lower log costs and established market pricing at the end of 2023 compared to 2022.
Biggest changeWood Products Adjusted EBITDDA The following table summarizes Adjusted EBITDDA variances for the year ended December 31, 2024 compared with the year ended December 31, 2023: (in thousands) 2024 vs 2023 Wood Products Adjusted EBITDDA - prior year $ 20,487 Lumber: Price (31,224 ) Manufacturing costs per unit (7,825 ) Log costs per unit 9,930 Volume (78 ) Inventory charge 2,827 Residuals, panels and other (1,771 ) Wood Products Adjusted EBITDDA - current year $ (7,654 ) 2024 compared with 2023 Wood Products Adjusted EBITDDA for 2024 decreased $28.1 million compared to 2023 primarily as a result of the following: • Lumber Price: Average lumber sales prices decreased to $425 per MBF during 2024 compared to $452 per MBF during 2023. • Manufacturing Cost Per Unit: Higher manufacturing costs per unit were primarily due to the impact of downtime and the restart related to the expansion and modernization project at our Waldo, Arkansas sawmill and increased labor costs from normal wage adjustments, partially offset by an increase in production at our Ola, Arkansas sawmill. • Log Costs Per Unit: Log costs per unit were lower primarily due to lower indexed log costs at our Idaho sawmill and improved production recoveries at our Southern sawmills. • Inventory Charge: Lower log costs and improved market pricing during 2024 resulted in no inventory write-downs at the end of 2024 compared to the end of 2023. • Residual Sales, Panels and Other: Soft demand from industrial customers resulted in lower plywood price realization during 2024 compared to 2023, which more than offset higher residual sales. 38 Table of Contents Real Estate Segment 2024 Year Ended December 31, vs.
Financial Covenants The Amended Credit Agreement and the Amended Term Loan Agreement (collectively referred to as the 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.
Financial Covenants The Amended Credit Agreement and the Amended Term Loan 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 Agreements also contain financial maintenance covenants including the maintenance of a minimum interest coverage ratio and a maximum leverage ratio. We are permitted to pay dividends to our stockholders under the terms of the Agreements so long as we expect to remain in compliance with the financial maintenance covenants.
The Financing Agreements also contain financial maintenance covenants including the maintenance of a minimum interest coverage ratio and a maximum leverage ratio. 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.
These non-GAAP financial measures should be considered only as supplemental to, are not intended to be considered in isolation or as a substitute for, or superior to, financial measures prepared in accordance with GAAP.
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.
Our Company We are a leading timberland REIT with ownership of nearly 2.2 million acres of timberland. We also own six sawmills and 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 Company We are a leading timberland REIT with ownership of 2.1 million acres of timberland. We also own six sawmills and 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.
Item 1A. Risk Factors and Part II – Item 8. Financial Statements and Supplementary Data contained in this report. This section generally discusses the results of operations for 2023 compared to 2022.
Item 1A. Risk Factors and Part II – Item 8. Financial Statements and Supplementary Data contained in this report. This section generally discusses the results of operations for 2024 compared to 2023.
For further detail on our debt, lease, and pension and other postretirement plans obligations and timing of expected future payments see Note 9: Debt , Note 13: Leases, and Note 15: Savings Plans, Pension Plans and Other Postretirement Employee Benefit Plans in the Notes to Consolidated Financial Statements .
For further detail on our debt, lease, and pension and other postretirement plan obligations and timing of expected future payments see Note 9: Debt , Note 13: Leases , and Note 15: Savings Plans, Pension Plans and Other Postretirement Employee Benefits in the Notes to Consolidated Financial Statements .
See Note 15: Savings Plans, Pension Plans and Other Postretirement Employee Benefits in the Notes to Consolidated Financial Statements for additional information. See Note 1: Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements for further information on our accounting policies and new accounting pronouncements. 49 Table of Contents
See Note 15: Savings Plans, Pension Plans and Other Postretirement Employee Benefits in the Notes to Consolidated Financial Statements for additional information. See Note 1: Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements for further information on our accounting policies and new accounting pronouncements.
For a discussion comparing our results of operations and liquidity and capital resources for the year ended December 31, 2022 to 2021, refer to this same section (Part II, Item 7) in our 2022 annual report on Form 10-K as filed with the SEC on February 16, 2023.
For a discussion comparing our results of operations and liquidity and capital resources for the year ended December 31, 2023 to 2022, refer to this same section (Part II, Item 7) in our 2023 annual report on Form 10-K as filed with the SEC on February 15, 2024.
The timing, manner, price and amount of repurchases will be determined according to the trading plan adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934 (the Trading Plan), and, subject to the terms of the Trading Plan, the 2022 Repurchase Program may be suspended, terminated or modified at any time for any reason. 45 Table of Contents Dividends to Shareholders The following table summarizes the historical tax characteristics of dividends to shareholders for the year ended December 31: (Amounts per share) 2023 2022 Capital gain dividends $ 1.31 $ 2.72 Non-taxable return of capital 0.49 — Total dividends $ 1.80 $ 2.72 On February 9, 2024, the board of directors approved a quarterly cash dividend of $0.45 per share payable on March 29, 2024, to stockholders of record as of March 8, 2024.
The timing, manner, price and amount of repurchases will be determined according to a trading plan adopted from time to time in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934 (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. 41 Table of Contents Dividends to Shareholders The following table summarizes the historical tax characteristics of dividends to shareholders for the year ended December 31: (Amounts per share) 2024 2023 Capital gain dividends $ 1.80 $ 1.31 Non-taxable return of capital — 0.49 Total dividends $ 1.80 $ 1.80 On February 7, 2025, the board of directors approved a quarterly cash dividend of $0.45 per share payable on March 31, 2025, to stockholders of record as of March 7, 2025.
Additionally, based on interest rates on our long-term debt at December 31, 2023, we expect net interest payments on long-term debt, including the impact of any associated interest rate swaps and estimated patronage credits from lenders, to be approximately $105.0 million over the term of the loans, of which approximately $25.0 million is expected to be paid in 2024.
Additionally, based on interest rates on our long-term debt at December 31, 2024, we expect net interest payments on long-term debt, including the impact of any associated interest rate swaps and estimated patronage credits from lenders, to be approximately $135.3 million over the term of the loans, of which approximately $25.0 million is expected to be paid in 2025.
Our business segments have been and will continue to be influenced by a variety of other factors, including tariffs, quotas and trade agreements, changes in timber prices and in harvest levels from our timberlands, competition, timberland valuations, demand for our non-strategic timberland for higher and better use purposes, lumber prices, weather conditions, disruptions or inefficiencies in our 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, inflation, asset dispositions or acquisitions, impact of pandemics (such as COVID-19 and its variants), fires at our mills and on our timberlands, other natural disasters and other factors.
Our business segments have been and will continue to be influenced by a variety of factors, including tariffs, quotas and trade agreements, changes in timber prices and in harvest levels from our timberlands, competition, timberland valuations, demand for our non-strategic timberland for higher and better use purposes, lumber prices, weather conditions, disruptions or inefficiencies in our 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, 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.
We believe we are well positioned to help entities achieve these commitments through natural climate solutions, including forest carbon offsets, carbon capture and storage projects, selling or leasing timberlands to third parties for renewable energy projects such as solar for power generation facilities, selling pulpwood and sawmill residuals for green energy production, and other emerging technologies that allows wood fiber to be used in applications ranging from biofuels to bioplastics.
We believe we are well positioned to provide products and services that entities may utilize to achieve these commitments through natural climate solutions, including selling or leasing timberlands to third parties for renewable energy projects such as for solar power generation facilities, selling pulpwood and sawmill residuals for green energy production, forest carbon offsets, carbon capture and storage projects, and other emerging technologies that allow wood fiber to be used in applications ranging from biofuels to bioplastics.
Pension expense for 2024 will be based on a 5.55% discount rate. Holding all other assumptions constant, a 25-basis point decrease in the discount rate would increase the total projected benefit obligation at December 31, 2023 by approximately $6.1 million and have a minimal impact on estimated pension expense for 2024.
Pension expense for 2025 will be based on a 5.75% discount rate. Holding all other assumptions constant, a 25-basis point decrease in the discount rate would increase the total projected benefit obligation at December 31, 2024 by approximately $6.0 million and have a minimal impact on estimated pension expense for 2025.
The table below sets forth the financial covenants for the Agreements and our status with respect to these covenants at December 31, 2023: Covenant Requirement Actual Interest Coverage Ratio ≥ 3.00 to 1.00 10.2 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.
The table below sets forth the financial covenants for the Financing Agreements and our status with respect to these covenants at December 31, 2024: Covenant Requirement Actual Interest Coverage Ratio ≥ 3.00 to 1.00 8.5 Leverage Ratio ≤ 40% 18% 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.
Our Timberlands segment is also influenced by the availability of harvestable timber. In general, our Idaho log market is typically in balance but can be tensioned from time to time, while Southern log markets have more available supply. However, additional mill capacity being added in the U.S. South has led to tightening of markets in certain geographies.
In general, our Idaho log market is typically in balance but can be tensioned from time to time, while Southern log markets have more available supply. However, additional mill capacity being added in the U.S. South has led to tightening of markets in certain geographies.
Purchase obligations primarily include open purchase orders for goods or services, future payments due under timber cutting contracts, commitments for construction contracts which include the Waldo, Arkansas sawmill project discussed below, commitments to complete real estate development projects and commitments to acquire property and equipment in the next twelve months.
Purchase obligations primarily include open purchase orders for goods or services, future payments due under timber cutting contracts, commitments for construction contracts, commitments to complete real estate development projects and commitments to acquire property and equipment in the next twelve months.
Of our total long-term debt outstanding at December 31, 2023, $971.0 million 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).
Long-Term Debt and Credit Agreement At December 31, 2024, 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).
At December 31, 2023, there were no borrowings under the revolving line of credit and approximately $0.7 million of the revolving line of credit was utilized by outstanding letters of credit. See Note 9: Debt in the Notes to the Consolidated Financial Statements for additional information on our debt and credit agreements.
At December 31, 2024, there were no borrowings under the revolving line of credit and approximately $0.6 million of the revolving line of credit was utilized by outstanding letters of credit. See Note 9: Debt and Note 10: Derivative Instruments in the Notes to the Consolidated Financial Statements for additional information on our debt, credit, and interest rate swap agreements.
In addition, we sold 12 acres of commercial land in Chenal Valley for an average price of $572,614 per acre during 2023 compared to 46 acres for an average price of $289,722 per acre during 2022.
In addition, we sold 12 acres of commercial land in Chenal Valley for an average price of $492,746 per acre during 2024 compared to 12 acres for an average price of $572,614 per acre during 2023.
The Interest Coverage Ratio is EBITDDA, which is defined in the Agreements as net income adjusted for interest expense, net, income taxes, depreciation, depletion and amortization, the basis of real estate sold and non-cash equity compensation expense, divided by interest expense, net for the same period.
The Interest Coverage Ratio is EBITDDA, which is defined in the Financing Agreements as net income adjusted for interest expense, net, income taxes, depreciation, depletion and amortization, the basis of real estate sold and non-cash equity compensation expense, divided by interest expense, net for the same period. 42 Table of Contents The Leverage Ratio is our Total Funded Indebtedness divided by our Total Asset Value (TAV).
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 2023 and 2022 was $119.8 million and $74.7 million, respectively, which includes capital expenditures for the Waldo, Arkansas sawmill expansion and modernization project of $74.2 million and $12.2 million, respectively.
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 2024 and 2023 was $88.7 million and $119.8 million, respectively, which includes payments for capital expenditures for the Waldo, Arkansas sawmill expansion and modernization project of $37.9 million and $74.2 million, respectively. • Cash expenditures for timberland acquisitions in 2024 was $32.3 million which included the acquisition of 16,000 acres of mature timberlands in Arkansas.
The year ended December 31, 2023, includes capital expenditures for the rebuild of the Ola, Arkansas sawmill of $0.6 million, and excludes $1.4 million of insurance proceeds for property losses at the Ola sawmill.
Additionally, the year ended December 31, 2023 includes payments for capital expenditures for the rebuild of the Ola, Arkansas sawmill of $0.6 million, and excludes $1.4 million of insurance proceeds for the Ola, Arkansas property losses. The claim with the insurance carriers was finalized by the end of 2023. 4.
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. 39 Table of Contents BUSINESS SEGMENT RESULTS Timberlands Segment 2023 Year Ended December 31, vs.
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. BUSINESS SEGMENT RESULTS Timberlands Segment 2024 Year Ended December 31, vs.
The year ended December 31, 2022, includes capital expenditures for the rebuild of the Ola, Arkansas sawmill of $18.2 million and excludes $8.8 million of insurance proceeds for property losses at the Ola sawmill. 3 Net cash from investing activities includes payments for capital expenditures, which is also included in our reconciliation of CAD. 48 Table of Contents Critical Accounting Policies and Estimates In preparing our Consolidated Financial Statements in accordance with GAAP and pursuant to the rules and regulations of the SEC, we make assumptions, judgments and estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities.
Net cash from investing activities includes payments for capital expenditures, which is also included in our reconciliation of CAD. 44 Table of Contents Critical Accounting Policies and Estimates In preparing our Consolidated Financial Statements in accordance with GAAP and pursuant to the rules and regulations of the SEC, we make assumptions, judgments and estimates that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities.
Rural real estate sales vary period-to-period with the average price per acre fluctuating based on both the geographic area of the real estate and product mix. • Development Real Estate Sales: During 2023, we sold 128 residential lots at an average lot price of $104,241 compared with 181 lots at an average lot price of $111,545 during 2022.
Rural real estate sales vary period-to-period with the average price per acre fluctuating based on both the geographic area of the real estate and type of land sold. 39 Table of Contents • Development Real Estate Sales: During 2024, we sold 135 residential lots at an average lot price of $146,366 compared with 128 lots at an average lot price of $104,241 during 2023.
Long-Term Debt and Credit Agreement At December 31, 2023, our total outstanding long-term debt was $1.0 billion. All interest rates on our outstanding long-term debt are fixed either under fixed-rate loans or variable-rate loans with an associated interest rate swap that fixes the variable benchmark interest rate component.
All interest rates on our outstanding long-term debt are fixed either under fixed-rate loans or variable-rate loans with an associated interest rate swap that fixes the variable benchmark interest rate component.
We have a $300.0 million revolving line of credit with a syndicate of lenders, providing loans for us through 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 expect to refinance this $100.0 million term loan at maturity. 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.
At December 31, 2023, our purchase obligations were approximately $102.2 million, of which $75.3 million is expected to be paid in the next twelve months.
At December 31, 2024, our purchase obligations were approximately $69.6 million, of which $37.4 million is expected to be paid in the next twelve months.
In our Timberlands segment, a significant portion of our Idaho sawlog prices are indexed on a four-week lag to lumber prices. The Northern region experienced a decrease in sawlog prices during 2023 because of lower indexed lumber prices compared to the prior year. In the Southern region, sawlog and pulpwood prices have been relatively stable year over year.
The Northern region experienced a decrease in sawlog prices during 2024 because of lower indexed lumber prices compared to the prior year. In the Southern region, sawlog and pulpwood prices have been relatively stable year over year.
Stumpage sales provide our customers the right to harvest standing timber. As such, the customer contracts the logging and hauling and bears such costs.
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.
Timberlands Adjusted EBITDDA The following table summarizes Adjusted EBITDDA variances for the year ended December 31, 2023 compared with the year ended December 31, 2022: (in thousands) 2023 vs 2022 Adjusted EBITDDA - prior year $ 249,373 Sales price and mix (98,925 ) Harvest volume 12,638 Logging and hauling cost per unit (10,539 ) Forest management, indirect and other (1,226 ) Adjusted EBITDDA - current year $ 151,321 40 Table of Contents 2023 compared with 2022 Timberlands Adjusted EBITDDA for 2023 was $151.3 million, a decrease of $98.1 million compared to 2022 primarily due to the following: • Sales Price and Mix: Sawlog prices in the Northern region decreased 35.7%, to $117 per ton, primarily due to the effect of lower indexed sawlog prices in Idaho.
Timberlands Adjusted EBITDDA The following table summarizes Adjusted EBITDDA variances for the year ended December 31, 2024 compared with the year ended December 31, 2023: (in thousands) 2024 vs 2023 Timberlands Adjusted EBITDDA - prior year $ 151,321 Sales price and mix (16,803 ) Harvest volume (2,985 ) Logging and hauling cost per unit 6,589 Forest management, indirect and other 607 Timberlands Adjusted EBITDDA - current year $ 138,729 2024 compared with 2023 Timberlands Adjusted EBITDDA for 2024 was $138.7 million, a decrease of $12.6 million compared to 2023 primarily as a result of the following: • Sales Price and Mix: Sawlog prices in the Northern region decreased 6.0%, to $110 per ton, primarily due to the effect of lower indexed sawlog prices in Idaho.
The following table provides a reconciliation of net income to Total Adjusted EBITDDA for the respective periods: Year Ended December 31, (in thousands) 2023 2022 Net income $ 62,101 $ 333,900 Interest expense, net 24,218 27,400 Income taxes (216 ) 65,412 Depreciation, depletion and amortization 119,518 96,700 Basis of real estate sold 31,392 29,921 CatchMark merger-related expenses 2,453 27,325 Environmental charge — 5,550 Gain on fire damage (39,436 ) (34,505 ) Pension settlement charge — 14,165 Non-operating pension and other postretirement benefit costs 914 8,138 Loss on fixed assets 557 82 Other (1,267 ) 67 Total Adjusted EBITDDA $ 200,234 $ 574,155 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.
The following table provides a reconciliation of net income to Total Adjusted EBITDDA for the respective periods: Year Ended December 31, (in thousands) 2024 2023 Net income $ 21,876 $ 62,101 Interest expense, net 28,923 24,218 Income taxes (13,689 ) (216 ) Depreciation, depletion and amortization 111,497 119,518 Basis of real estate sold 86,870 31,392 CatchMark merger-related expenses — 2,453 Gain on fire damage — (39,436 ) Non-operating pension and other postretirement employee benefits (803 ) 914 Loss on disposal of assets 541 557 Other (3,115 ) (1,267 ) Total Adjusted EBITDDA $ 232,100 $ 200,234 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.
Concurrently, the board of directors terminated the remaining repurchase authorization under a previously authorized repurchase program. At December 31, 2023, we had remaining authorization of $125.0 million for future stock repurchases under the 2022 Repurchase Program.
At December 31, 2024, we had remaining authorization of $90.0 million for future stock repurchases under the 2022 Repurchase Program.
The demand for timber is directly affected by the underlying demand for lumber and other wood products, as well as by the demand for pulp, paper and packaging. Our Timberlands and Wood Products segments are impacted by both demand for new homes and home improvement and repair of existing homes in the United States.
Our Timberlands and Wood Products segments are impacted by both demand for new homes and home improvement and repair of existing homes in the United States. Our Timberlands segment is also influenced by the availability of harvestable timber.
Cash from operating activities for the year ended December 31, 2022, includes cash paid for CatchMark merger-related expenses and cash paid for real estate development expenditures of $17.8 million and $8.1 million, respectively. 2 The years ended December 31, 2023 and 2022, includes Waldo, Arkansas sawmill expansion and modernization related capital expenditures of $74.2 million and $12.2 million, respectively.
Net cash from operating activities for the year ended December 31, 2024 includes cash paid for real estate development expenditures of $8.1 million. Net cash from operating activities for the year ended December 31, 2023 includes cash paid for real estate development expenditures and cash paid for CatchMark merger-related expenses of $11.5 million and $0.9 million, respectively 2.
The decrease in our income tax expense in 2023 was due to lower lumber prices reducing the pre-tax income generated by our TRS, both overall and relative to pre-tax income generated by our REIT.
The increase in our income tax benefit in 2024 was due to lower lumber prices reducing the pre-tax income generated by our TRS, both overall and relative to pre-tax income generated by our REIT, and changes in our unrecognized tax positions, primarily due to the lapse of the statute of limitations.
We expect cash and cash equivalents and cash generated from operating activities, supplemented by borrowings under our credit agreement, if needed, to be adequate to meet our future cash requirements over the next twelve months. 44 Table of Contents Our material cash commitments arising in the normal course of business under our known contractual and other obligations as of December 31, 2023 primarily relate to purchase obligations, repayments of long-term debt and related interest, payments under operating and financing leases and pension and postretirement benefits.
Our material cash commitments arising in the normal course of business under our known contractual and other obligations as of December 31, 2024 primarily relate to purchase obligations, repayments of long-term debt and related interest, payments under operating and financing leases and pension and postretirement benefits.
Including this 34,000-acre disposition, we expect to sell approximately 51,000 rural acres, and 130 residential lots in Chenal Valley during 2024. Consolidated Results The following table sets forth year-over-year changes in items included in our Consolidated Statements of Operations . Our Business Segment Results provide a more detailed discussion of our segments. 2023 Year Ended December 31, vs.
Consolidated Results The following table sets forth year-over-year changes in items included in our Consolidated Statements of Operations . Our Business Segment Results provide a more detailed discussion of our segments. 2024 Year Ended December 31, vs.
Real Estate Segment Statistics Rural Real Estate Year Ended December 31, 2023 2022 Acres sold 17,775 20,451 Average price per acre $ 3,068 $ 2,349 Development Real Estate Year Ended December 31, 2023 2022 Residential lots 128 181 Average price per lot $ 104,241 $ 111,545 Commercial acres 12 46 Average price per acre $ 572,614 $ 289,722 42 Table of Contents Real Estate Adjusted EBITDDA The following table summarizes Adjusted EBITDDA variances for the year ended December 31, 2023 compared with the year ended December 31, 2022: (in thousands) 2023 vs 2022 Adjusted EBITDDA - prior year $ 73,258 Rural real estate sales 7,426 Development real estate sales (12,248 ) Selling, general and administrative expenses (1,333 ) Other costs, net 672 Adjusted EBITDDA - current year $ 67,775 2023 compared with 2022 Real Estate Adjusted EBITDDA for 2023 was $67.8 million, a decrease of $5.5 million compared with 2022 primarily due to the following: • Rural Real Estate Sales: The increase in rural real estate sales is primarily a result of higher per acre sales realization in 2023 compared to 2022 generated from sales of CatchMark timberlands that were acquired in late 2022.
Real Estate Segment Statistics Rural Real Estate Year Ended December 31, 2024 2023 Acres sold 57,389 17,775 Average price per acre $ 2,302 $ 3,068 Development Real Estate Year Ended December 31, 2024 2023 Residential lots 135 128 Average price per lot $ 146,366 $ 104,241 Commercial acres 12 12 Average price per acre $ 492,746 $ 572,614 Real Estate Adjusted EBITDDA The following table summarizes Adjusted EBITDDA variances for the year ended December 31, 2024 compared with the year ended December 31, 2023: (in thousands) 2024 vs 2023 Real Estate Adjusted EBITDDA - prior year $ 67,775 Rural real estate sales 77,169 Development real estate sales 4,563 Selling, general and administrative expenses (1,504 ) Other costs, net (982 ) Real Estate Adjusted EBITDDA - current year $ 147,021 2024 compared with 2023 Real Estate Adjusted EBITDDA for 2024 was $147.0 million, an increase of $79.2 million compared with 2023 primarily as a result of the following: • Rural Real Estate Sales: The increase in rural real estate sales is primarily due to increased rural acres sold compared to 2023.
Income taxes Income taxes are primarily due to income from our TRS. For 2023, we recorded an income tax benefit of $0.2 million on TRS pre-tax income of $15.4 million as compared to income tax expense of $65.4 million on TRS pre-tax income of $270.3 million in 2022.
For 2024, we recorded an income tax benefit of $13.7 million on TRS pre-tax loss of $54.9 million as compared to an income tax benefit of $0.2 million on TRS pre-tax income of $15.4 million in 2023.
Additionally, in January 2024, we acquired approximately 16,000 acres of timberlands in Arkansas for approximately $31.0 million. We funded the acquisition with cash on hand. 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 repurchases (the 2022 Repurchase Program).
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 repurchases (the 2022 Repurchase Program). Concurrently, the board of directors terminated the remaining repurchase authorization under a previously authorized repurchase program.
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 for the consolidated company as it is the most comparable GAAP measure.
We define EBITDDA as net income 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.
Cash flows from these above market interest rate swaps reduce our interest costs on the corresponding variable-rate debt. • We acquired $23.6 million of cash in our merger with CatchMark in 2022.
Cash flows from these interest rate swaps reduce our interest costs on the corresponding variable-rate debt.
The project is expected to increase the mill’s annual capacity from 190 million board feet of dimensional lumber to approximately 275 million board feet. The investment is also expected to reduce the mill’s cash processing costs significantly. The Waldo investment includes upgrades to the log yard and planer, a new saw line, and a new continuous dry kiln.
The Waldo Modernization Project included upgrades to the log yard and planer, a new saw line, and a new continuous dry kiln and is expected to increase the sawmill’s annual capacity and reduce its operating costs significantly.
The existing mill will continue to operate during the project and completion is expected by the end of 2024. We expect to spend approximately $131.0 million on the project, of which a total of $86.4 million has been spent through December 31, 2023, and $44.6 million is expected to be spent in 2024.
We capitalized approximately $131.0 million on the modernization project, of which a total of $124.4 million has been paid through December 31, 2024, and the remaining $6.6 million is expected to be paid in the first quarter of 2025.
See Note 2: Segment Information in the Notes to the Consolidated Financial Statements for information related to the use of segment Adjusted EBITDDA. 36 Table of Contents Business and Economic Conditions Affecting Our Operations The operating results of our Timberlands, Wood Products and Real Estate business segments have been and will continue to be affected by the cyclical nature of the forest products industry.
See Note 2: Segment Information in the Notes to the Consolidated Financial Statements for information related to the use of segment Adjusted EBITDDA. 33 Table of Contents Business and Economic Conditions Affecting Our Operations The demand for timber is directly affected by the underlying demand for lumber and other wood products, as well as by the demand for pulp, paper and packaging.
While spending in the sector for owner-occupied homes has moderated, we believe long-term favorable underlying fundamentals, including solid household balance sheets, strong levels of home equity and an aging existing housing stock, will continue to support repair and remodel demand for our products.
We believe long-term favorable underlying fundamentals, including a strong labor market, solid household balance sheets, strong levels of home equity, an aging existing housing stock, and expected increases in sales of existing homes will support repair and remodel demand for our products. 34 Table of Contents In our Timberlands segment, a significant portion of our Idaho sawlog prices are indexed on a four-week lag to lumber prices.
The timing of these sales can also be impacted by contractor availability to complete the necessary infrastructure and other improvements.
The timing of these sales can also be impacted by contractor availability to complete the necessary infrastructure and other improvements. The operating results of our Timberlands, Wood Products and Real Estate business segments have been and will continue to be affected by the cyclical nature of the forest products industry and the real estate industry.
See Note 2: Segment Information in the Notes to Consolidated Financial Statements . Wood Products Segment Statistics 2023 Year Ended December 31, vs. 2023 2022 2022 Lumber shipments (MBF) 1 1,103,089 1,009,748 93,341 Lumber sales prices ($ per MBF) $ 452 $ 737 $ (285 ) 1 MBF stands for thousand board feet.
Wood Products Segment Statistics 2024 Year Ended December 31, vs. 2024 2023 2023 Lumber shipments (MBF) 1 1,106,974 1,103,089 3,885 Lumber sales prices ($ per MBF) $ 425 $ 452 $ (27 ) 1. MBF stands for thousand board feet.
(in thousands) 2023 2022 2022 Revenues $ 87,988 $ 91,491 $ (3,503 ) Costs and expenses Costs of goods sold 14,147 13,500 647 Selling, general and administrative expenses 6,066 4,733 1,333 Adjusted EBITDDA 1 $ 67,775 $ 73,258 $ (5,483 ) 1 Management uses Adjusted EBITDDA to evaluate the performance of the segment.
(in thousands) 2024 2023 2023 Revenues $ 170,629 $ 87,988 $ 82,641 Costs and expenses Costs of goods sold 16,040 14,147 1,893 Selling, general and administrative expenses 7,568 6,066 1,502 Real Estate Adjusted EBITDDA 1 $ 147,021 $ 67,775 $ 79,246 1. Management uses Adjusted EBITDDA to evaluate the performance of the segment.
In 2023, notable rural real estate sales on the acquired CatchMark timberlands included a 2,240-acre conservation sale in Alabama, a 2,700-acre sale in Georgia, and a 1,660-acre sale in South Carolina. For 2022, real estate sales included a 1,760-acre sale in Mississippi to an energy provider for a planned commercial solar farm and a 10,700-acre timberland conservation sale in Minnesota.
Rural real estate sales in 2023 included a 2,240-acre conservation sale in Alabama, a 2,700-acre sale in Georgia, and a 1,660-acre sale in South Carolina.
Additionally, during 2023 and 2022, we spent $0.6 million and $18.2 million, respectively, for the reconstruction of our fire-damaged Ola, Arkansas sawmill, which was largely covered by insurance. • During 2023, we received insurance proceeds of $1.4 million for property losses as a result of the fire at our Ola, Arkansas sawmill compared to $8.8 million during 2022. • Cash expenditures for timberland acquisitions in 2023 was $1.8 million compared to $110.1 million in 2022, which included three bolt-on timberland acquisitions in the South aggregating to approximately 46,000 acres for $101.0 million. • We received $23.8 million during 2023 from certain interest rate swaps that contained an other-than-insignificant financing element at inception, which is required to be classified as an investing activity.
Cash expenditures for timberland acquisitions in 2023 was $1.8 million. 40 Table of Contents • We received $27.6 million during 2024 compared to $23.8 million during 2023 from certain interest rate swaps that contained an other-than-insignificant financing element at inception, which is required to be classified as an investing activity.
Overall, we believe long-term underlying housing fundamentals remain favorable due to a shortage of homes, lower than historical-average existing inventory for sale, the remote work evolution, and a large millennial demographic in their prime home-buying years. The repair and remodel sector is the largest market segment for lumber demand.
Nonetheless, we remain optimistic about the long-term outlook for housing, as the market continues to grapple with an undersupply of homes, historically low inventory levels, and a large millennial demographic entering their prime home-buying years. The repair and remodel sector is the largest market segment for lumber demand.
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, the ability to identify trends in our underlying business, can be used to evaluate the operational performance of the assets under management, and the comparison of our operating results against analyst financial models and the operating results of other public companies that supplement their GAAP results with non-GAAP financial measures. 47 Table of Contents We define EBITDDA as net income before interest expense, net, income taxes, basis of real estate sold, depreciation, depletion and amortization.
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.
Changes in significant sources of cash for the years ended December 31, 2023 and 2022 are presented by category as follows: Year Ended December 31, (in thousands) 2023 2022 Change Net cash from operating activities $ 159,111 $ 491,901 $ (332,790 ) Net cash from investing activities $ (95,304 ) $ (147,520 ) $ 52,216 Net cash from financing activities $ (171,710 ) $ (295,562 ) $ 123,852 Net Cash Flows from Operating Activities Net cash from operating activities decreased $332.8 million in 2023 compared to 2022 primarily as a result of the following: • Cash received from customers decreased $314.0 million primarily due to lower lumber and Idaho sawlog prices and fewer development real estate sales in Chenal Valley.
Changes in significant sources of cash for the years ended December 31, 2024 and 2023 are presented by category as follows: Year Ended December 31, (in thousands) 2024 2023 Change Net cash from operating activities $ 188,470 $ 159,111 $ 29,359 Net cash from investing activities $ (92,062 ) $ (95,304 ) $ 3,242 Net cash from financing activities $ (182,371 ) $ (171,710 ) $ (10,661 ) Net Cash Flows from Operating Activities Net cash from operating activities increased $29.4 million in 2024 compared to 2023 primarily as a result of the following: • Cash received from customers increased $35.6 million primarily due to increased rural real estate acres sold, including the 34,100-acre sale to FIA, higher average lot prices in Chenal Valley, and higher Southern sawlog harvest volumes.
Net Cash Flows from Financing Activities Changes in cash flows from financing activities were primarily a result of the following: • We paid dividends of $143.6 million during 2023 compared to $208.1 million in 2022. Dividend payments for 2022 include a special dividend totaling $75.7 million.
Net Cash Flows from Financing Activities Changes in cash flows from financing activities were primarily a result of the following: • During 2024 and 2023, we repurchased 0.8 million and 0.5 million shares, respectively for approximately $35.0 million and $25.0 million, respectively. • Dividend payments of $142.4 million during 2024 compared to $143.6 million in 2023 due to fewer shares outstanding following share repurchases.
The following table provides a reconciliation of net cash provided by operating activities to CAD: Year Ended December 31, (in thousands) 2023 2022 Net cash from operating activities 1 $ 159,111 $ 491,901 Capital expenditures 2 (121,613 ) (184,804 ) CAD $ 37,498 $ 307,097 Net cash from investing activities 3 $ (95,304 ) $ (147,520 ) Net cash from financing activities $ (171,710 ) $ (295,562 ) 1 Cash from operating activities for the year ended December 31, 2023, includes cash paid for CatchMark merger-related expenses and cash paid for real estate development expenditures of $0.9 million and $11.5 million, respectively.
The following table provides a reconciliation of net cash from operating activities to CAD: Year Ended December 31, (in thousands) 2024 2023 Net cash from operating activities 1, 2 $ 188,470 $ 159,111 Capital expenditures 3 (120,996 ) (121,613 ) CAD $ 67,474 $ 37,498 Net cash from investing activities 4 $ (92,062 ) $ (95,304 ) Net cash from financing activities $ (182,371 ) $ (171,710 ) 1.
We expect to spend a total of approximately $100 million to $110 million for capital expenditures during 2024, including capital expenditures for the Waldo sawmill expansion and modernization project discussed below. In June 2022, we announced a project to expand and modernize our Waldo, Arkansas sawmill.
We expect to spend a total of approximately $60 million to $65 million for capital expenditures during 2025, which excludes a final closeout payment of approximately $6.6 million related to the expansion and modernization of our Waldo, Arkansas sawmill (the Waldo Modernization Project). During the third quarter of 2024, we completed the construction phase of the Waldo Modernization Project.
See Note 2: Segment Information in the Notes to Consolidated Financial Statements . Timberlands Segment Statistics 2023 Year Ended December 31, vs.
Prior to elimination of intersegment fiber revenues of $102.6 million and $110.7 million in 2024 and 2023, respectively. 2. Management uses Adjusted EBITDDA to evaluate the performance of the segment. See Note 2: Segment Information in the Notes to Consolidated Financial Statements . 36 Table of Contents Timberlands Segment Statistics 2024 Year Ended December 31, vs.
In conjunction with the new term loan, we terminated a $50.0 million forward-starting interest rate swap and transferred the value realized from its termination into a new swap to fix the interest rate at 3.35%, before patronage, on the new $40.0 million term loan.
In connection with the refinancing, we terminated $125.0 million of our $200.0 million forward-starting interest rate swaps and transferred the value realized from their termination into three new interest rate swaps to hedge the variability in future cash flows on the New Term Loans.
Southern sawlog prices remained relatively flat. • Harvest Volume: We harvested 6.2 million tons in the Southern region during 2023 which was 25.7% higher than 2022 primarily due to harvest activity on the CatchMark timberlands acquired in September 2022 and increased stumpage sales.
Southern sawlog prices remained relatively flat. • Harvest Volume: We harvested a total of 7.6 million tons across our Northern and Southern regions, which was in line with our plan at the beginning of the year. In our Southern region we harvested 6.2 million tons during both 2024 and 2023.
Capital Structure (in thousands) December 31, 2023 December 31, 2022 Long-term debt (including current portion) $ 1,033,728 $ 1,032,680 Cash and cash equivalents (230,118 ) (343,809 ) Net debt 803,610 688,871 Market capitalization 1 3,896,822 3,505,255 Enterprise value $ 4,700,432 $ 4,194,126 Net debt to enterprise value 17.1 % 16.4 % Dividend yield 2 3.7 % 4.1 % Weighted-average cost of debt, after tax 3 2.3 % 2.4 % 1 Market capitalization is based on outstanding shares of 79.4 million and 79.7 million times closing share price of $49.10 and $43.99 at December 31, 2023 and December 31, 2022, respectively. 2 Dividend yield is based on annualized dividends per share of $1.80 divided by share price of $49.10 and $43.99 at December 31, 2023 and December 31, 2022, respectively. 3 Weighted-average cost of debt excludes deferred debt costs and revolving line of credit fees and includes estimated annual patronage credits from lenders on term loan debt.
Capital Structure (in thousands) December 31, 2024 December 31, 2023 Long-term debt (including current portion) $ 1,034,652 $ 1,033,728 Cash and cash equivalents (151,551 ) (230,118 ) Net debt 883,101 803,610 Market capitalization 1 3,088,347 3,896,822 Enterprise value $ 3,971,448 $ 4,700,432 Net debt to enterprise value 22.2 % 17.1 % Dividend yield 2 4.6 % 3.7 % Weighted-average cost of debt, after tax 3 2.3 % 2.3 % 1.
Gain on fire damage During 2023, we recognized insurance recoveries of $39.4 million for fire damage at our Ola, Arkansas sawmill. During 2022, we recognized $35.4 million of insurance recoveries and incurred $0.9 million of disposal costs for fire damage at our Ola, Arkansas sawmill.
The prior year included a $1.0 million reduction in stock compensation expense due to employee forfeiture of stock awards. Gain on fire damage During 2023, we recognized insurance recoveries of $39.4 million for fire damage at our Ola, Arkansas sawmill. The claim with insurance carriers was finalized by the end of 2023.
These increases were partially offset by a reduction in CatchMark merger-related costs compared to the prior year. 43 Table of Contents • During 2023 and 2022, we received $36.4 million and $26.7 million, respectively, in insurance proceeds for business interruption insurance primarily as a result of the fire at our Ola, Arkansas sawmill. • Reclassification of $25.6 million received from interest rate swaps that contain an other-than-insignificant financing element at inception as investing ($23.8 million) and financing ($1.8 million) activities, partially offset by a $13.6 million decrease in cash paid for interest, net of interest income and proceeds from interest rate swaps.
These declines were partially offset by costs associated with higher Southern sawlog harvest volumes, increased professional service costs and implementation costs of new systems. • During 2024, we received the final $1.7 million of insurance proceeds related to business interruption insurance following the fire at our Ola, Arkansas sawmill in June 2021, compared to $36.4 million received during 2023. • Cash paid for interest, net increased by approximately $10.1 million primarily due to lower interest income earned as a result of lower average cash balances in interest bearing accounts partially offset by increased patronage dividends from our lenders.
(in thousands) 2023 2022 2022 Revenues $ 635,672 $ 912,612 $ (276,940 ) Costs and expenses 1 Fiber costs 299,511 322,487 (22,976 ) Manufacturing costs 220,645 214,338 6,307 Freight, logging and hauling 78,520 75,554 2,966 Finished goods inventory change 2,992 (3,606 ) 6,598 Selling, general and administrative expenses 13,139 12,528 611 Other 378 404 (26 ) Adjusted EBITDDA 2 $ 20,487 $ 290,907 $ (270,420 ) 1 Prior to elimination of intersegment fiber costs of $110.7 million and $158.9 million in 2023 and 2022, respectively. 2 Management uses Adjusted EBITDDA to evaluate the performance of the segment.
(in thousands) 2024 2023 2023 Revenues $ 601,924 $ 635,672 $ (33,748 ) Costs and expenses 1 Fiber costs 289,456 299,511 (10,055 ) Manufacturing costs 232,910 220,645 12,265 Freight, logging and hauling 75,978 78,520 (2,542 ) Finished goods inventory change (3,189 ) 2,992 (6,181 ) Selling, general and administrative expenses 14,059 13,139 920 Other 364 378 (14 ) Wood Products Adjusted EBITDDA 2 $ (7,654 ) $ 20,487 $ (28,141 ) 1.
Total Adjusted EBITDDA Total Adjusted EBITDDA for 2023 decreased $373.9 million compared to 2022, primarily due to lower lumber, plywood and Northern sawlog prices, higher manufacturing, logging, and hauling costs, and fewer development real estate sales. The decrease in Total Adjusted EBITDDA was partially offset by increased harvest volume and rural land sales.
These increases were partially offset by lower lumber and plywood prices, and lower Northern sawlog volume and prices. Cost of goods sold Cost of goods sold increased $46.1 million compared to 2023 primarily due to increased rural real estate acres sold and increased employee related costs.
We expect to harvest approximately 7.6 million tons during 2024, with approximately 80% of the volume in the Southern region. 37 Table of Contents During the second quarter of 2021, we experienced a fire at our Ola, Arkansas sawmill. The damage was principally limited to the large log primary breakdown machine center, which significantly impacted the sawmill’s lumber production.
Our total harvest volume in 2024 was 7.6 million tons and we expect to harvest approximately 7.4 million tons during 2025, with approximately 80% of the volume in the Southern region. During the third quarter of 2024, we completed the construction phase of the expansion and modernization of our Waldo, Arkansas sawmill (the Waldo Modernization Project).
Federal Reserve during most of 2023, the overall condition of the economy, and fluctuations in financial markets are all factors that have influenced long-term interest rates. Over the past decade, the average 30-year fixed mortgage rate was below 4.0% and began rising above this rate late in the first quarter of 2022 before peaking at approximately 7.8% in October 2023.
Data from Freddie Mac shows that from the end of 2011 to the end of 2021, the average 30-year fixed mortgage rate remained below 4.0%. However, it began rising in the first quarter of 2022, peaking at around 7.8% in October 2023. The Federal Reserve reduced key benchmark interest rates by 100 basis points between late September and December 2024.
Approximately $175.7 million of our outstanding long-term debt was classified as current as of December 31, 2023 on our accompanying Consolidated Balance Sheets , including a $110.0 million term loan and a $65.7 million revenue bond that mature during 2024.
At December 31, 2024, we had one remaining forward-starting interest rate swap of $75.0 million available to fix the interest rate on future debt refinancing. At December 31, 2024, approximately $100.0 million of our outstanding long-term debt that matures in August 2025 was classified as current on our accompanying Consolidated Balance Sheets.
The new single-family housing market has remained resilient in 2023, supported by limited existing home inventory and homebuilder's ability to offer mortgage rate buy-down incentives. In January 2024, the U.S. Census Bureau reported total housing starts for December 2023 were nearly 1.5 million on a seasonally-adjusted annual basis, which was up 7.6% from December 2022.
In January 2025, the U.S. Census Bureau reported 1.5 million total housing starts in December 2024 on a seasonally-adjusted basis, nearly 16% higher than November and the highest rate since February 2024.
Our Total Funded Indebtedness consists of long-term debt, including any current portion of long-term debt, finance lease liabilities, revolving line of credit borrowings and the amount outstanding under the letter of credit subfacility. 46 Table of Contents The following table presents the components and applicable limits of TAV at December 31, 2023: (in thousands) Estimated timberland fair value $ 4,815,980 Wood Products manufacturing facilities book basis (limited to 10% of TAV) 271,147 Cash and cash equivalents 230,118 Other 1 96,406 Total Asset Value $ 5,413,651 1 Includes, as applicable, Construction In Progress (limited to 10% of TAV), Company-Owned Life Insurance (limited to 5% of TAV) and Investments in Affiliates (limited to 15% TAV) as defined in the Agreements.
The following table presents the components and applicable limits of TAV at December 31, 2024: (in thousands) Estimated timberland fair value $ 5,207,322 Wood Products manufacturing facilities book basis (limited to 10% of TAV) 393,590 Cash and cash equivalents 151,551 Other 1 10,409 Total Asset Value $ 5,762,872 1.
At December 31, 2023, we were in compliance with all covenants under the Agreements.
Includes, as applicable, Construction In Progress (limited to 10% of TAV), Company-Owned Life Insurance (limited to 5% of TAV) and Investments in Affiliates (limited to 15% of TAV) as defined in the Financing Agreements. At December 31, 2024, we were in compliance with all covenants under the Financing Agreements.
In our Wood Products segment, we shipped just over 1.1 billion board feet of lumber during 2023. Lumber shipments during 2023 benefited from the restart of the Ola sawmill in September 2022. For 2024, we expect to ship approximately 1.1 billion board feet of lumber.
During 2024, our Wood Products segment was challenged by a relatively weak lumber pricing environment which only began to improve towards the latter half of the year. Despite the pricing challenges, we shipped just over 1.1 billion board feet of lumber during 2024.
Harvest volumes in the Northern region were 5.9% lower primarily due to planned lower harvesting for 2023 compared to 2022. • Logging and Hauling Cost per Unit: Logging and hauling costs per unit were higher primarily due to inflationary operating cost increases and constrained contractor capacity in Idaho. These increases were partially offset by lower diesel costs.
These increases were partially offset by lower raw material costs and lower logging and hauling costs on reduced rates in the Northern region. 35 Table of Contents Selling, general and administrative expenses Selling, general and administrative expenses increased $7.5 million compared to 2023 primarily due to higher professional service fees, including costs for implementation of new systems, and employee related costs.