The following discussion and analysis should be read in conjunction with our
accompanying consolidated financial statements and notes thereto. See also
"Cautionary Note Regarding Forward-Looking Statements" preceding Part I of this
report, as well as our consolidated financial statements and the notes thereto
and Management's Discussion and Analysis of Financial Condition and Results of
Operations in our Annual Report on Form 10-K for the year ended December 31,
2020.

Overview

We acquire and own prime timberlands located in high-demand U.S. mill markets.
We manage our operations to generate highly-predictable and stable cash flow
from sustainable harvests, opportunistic land sales and asset management fees
that comfortably covers our dividend throughout the business cycle. We actively
manage our timberlands to achieve an optimum balance among biological timber
growth, current harvest cash flow, and responsible environmental stewardship.

During the first quarter of 2021, the strong housing market, robust repair and
remodeling activity and continued demand for pulp-related products drove
significant increases in pricing for both sawtimber and pulpwood, which
generated an 11% increase in timber sales revenue. This increase was achieved
despite a planned reduction in total harvest volume of 12% due to recent
timberland sales and capital recycling dispositions, reflecting consistent
productivity on a per-acre basis. During the quarter, we took advantage of
favorable market conditions in the Pacific Northwest and increased our timber
sales revenue from that region by $3.0 million, or 161%, compared to the prior
year quarter. Our stumpage prices in the U.S. South region maintained
significant premiums over South-wide averages, a result of our micro-market
advantages.

We continuously assess potential alternative uses of our timberlands, as some of
our properties may be more valuable for development, conservation, recreational
or other rural purposes than for growing timber. In the first quarter of 2021,
we sold 1,800 acres of timberland for $3.4 million, or $1,923 per acre, an 18%
increase in average sales price per acre compared to the prior year quarter.
When evaluating our land sale opportunities, we assess a full range of matters
relating to the timberland property or properties, including, but not limited to
inventory stocking below portfolio average, higher mix of hardwood inventory,
sub-optimal productivity characteristics, geographical procurement and operating
areas, and/or timber reservation opportunities. We also continue to evaluate our
portfolio for potential large dispositions under our capital recycling program
whereby we sell blocks of timberland properties to generate proceeds to fund
capital allocation priorities, including, but not limited to redeployment into
more desirable timberland investments, paying down outstanding debt or
repurchasing shares of our common stock.

We continue to leverage our scale and timberland management efficiencies through
our investment management business which generates significant asset management
fee revenue. We recognized asset management fee revenue of $3.1 million during
the quarter, a 5% increase compared to the prior year period primarily as a
result of the asset management agreement amendment with the Triple T Joint
Venture during the second quarter of 2020. During the first quarter, we
recognized $0.6 million of income and $0.7 million of Investment Management
EBITDA from our Dawsonville Bluffs Joint Venture generated by mitigation credit
sales. Subsequent to quarter-end, we received a distribution of $0.4 million
from the joint venture, including $0.1 million of incentive-based promotes for
exceeding investment hurdles. As of March 31, 2021, the Dawsonville Bluffs Joint
Venture had a mitigation bank with a book basis of $2.1 million.

We are continuing to evaluate additional strategic investment opportunities in
our target markets, including direct acquisition of high-quality industrial
timberland properties, with our average transaction size ranging from 2,500 to
25,000 acres. We continue to have ample liquidity for growth initiatives and
other capital allocation priorities, including direct acquisitions and joint
venture investments. Our active debt and interest rate management strategy
provides us attractive borrowing costs, staggered long-term maturities and a
favorable mix of fixed-to-floating rate debt.

During the first quarter of 2021, we paid $6.6 million of distributions to our
stockholders, which were fully covered by net cash provided by operating
activities. We did not repurchase any shares of our common stock under our SRP
during the quarter.

                                       26
--------------------------------------------------------------------------------
  Table of Contents
Impact of COVID-19 On Our Business

The COVID-19 outbreak is a widespread health crisis that has adversely affected
the economies and financial markets of many countries, including the U.S.,
resulting in an economic downturn that could affect demand for our products and
impact our operating results. Economists expect the impact of the pandemic will
continue to be significant during 2021. COVID-19 has had a limited impact on our
physical operations to date. We have implemented new procedures to support the
health and safety of our employees and we are following all federal, state and
local health department guidelines. The costs associated with these safety
procedures were not material.

The COVID-19 pandemic has not had a significant impact on our overall results.
We continued to manage our harvest operations effectively through the pandemic
during the first quarter of 2021, increasing timber sales revenue and Harvest
EBITDA by 11% and 4%, respectively, from the prior year period. The longer-term
consequences of the COVID-19 pandemic to the economy and our customers continue
to be unknown; however, the approval and distribution of vaccines create a
belief that the economy will begin to return to normal over the course of 2021.
Projections under these circumstances are necessarily guarded and subject to
change, but demand for pulp-related products has remained strong and demand
patterns for sawtimber products have improved from the early days of the
pandemic as demand and pricing for lumber has been strong due to increased
housing starts and robust repair and remodeling activity. However, given the
ongoing and dynamic nature of the circumstances, it is not possible to predict
how long the impact of the coronavirus outbreak on the economic environment and
on our business will last or how significant it will ultimately be. Measures to
try to contain the virus, such as quarantines and shelter in place orders, could
adversely affect our business, results of operations and financial condition as
well as the business, operations and financial conditions of our customers and
contractors. A sustained decline in the economy as a result of the COVID-19
pandemic and the demand for timber could materially and adversely impact our
business, results of operations and financial condition and our ability to make
distributions to our stockholders.

We are monitoring the progression of the pandemic and its potential effect on
our financial position, results of operations, and cash flows, and we may take
further actions that alter our business operations as may be required by
federal, state or local authorities or that we determine are in the best
interests of our employees, customers, suppliers and stockholders. We are
bolstered by our delivered wood model and fiber supply agreements, which provide
a steady source of demand from reliable counterparties. With respect to
liquidity, we believe we have access to adequate liquidity and capital
resources, including cash flow generated from operations, cash on-hand and
borrowing capacity, necessary to meet our current and future obligations that
become due over the next 12 months. After our deleveraging initiatives and other
balance sheet strengthening in 2019 and 2020, we believe we are well positioned
to weather additional economic turmoil.

Timberland Portfolio



As of March 31, 2021, we wholly owned interests in 400,200 acres of high-quality
industrial timberland in the U.S. South and Pacific Northwest, consisting of
384,700 acres of fee timberlands and 15,500 acres of leased timberlands. Our
wholly-owned timberlands are located within attractive fiber baskets
encompassing a diverse group of pulp, paper and wood products manufacturing
facilities. Our Southern timberlands consisted of 72% pine plantations by
acreage and 54% sawtimber by volume. Our Pacific Northwest timberlands consisted
of 90% productive acres and 80% sawtimber by volume. Our leased timberlands
include 15,500 acres under one long-term lease expiring in 2022, which we refer
to as the LTC Lease. Wholly-owned timberland acreage by state is listed below:

      Acres by state as of March 31, 2021 (1)          Fee           Lease          Total
      South
      Alabama                                        66,300         1,800          68,100
      Florida                                           500             -             500
      Georgia                                       230,100        13,700         243,800
      South Carolina                                 69,700             -          69,700
                                                    366,600        15,500         382,100
      Pacific Northwest
      Oregon                                         18,100             -          18,100
      Total                                         384,700        15,500         400,200


                                       27

--------------------------------------------------------------------------------
  Table of Contents
(1) Represents wholly-owned acreage only; excludes ownership interest in acreage
held by joint ventures.

As of March 31, 2021, our wholly-owned timber inventory consisted of an
estimated 16.0 million tons of merchantable inventory with the following
components:

               (in millions)                                       Tons
               Merchantable timber inventory (1)       Fee        Lease       Total
               Pulpwood                                6.9         0.3         7.2
               Sawtimber (2)                           8.5         0.3         8.8
               Total                                   15.4        0.6         16.0


(1)Merchantable timber inventory does not include current year growth. Pacific
Northwest merchantable timber inventory is converted from MBF to tons using a
factor of eight.
(2) Includes chip-n-saw and sawtimber.

In addition to our wholly-owned timberlands, we had the following investments in
joint ventures as of March 31, 2021 (see Note 4 - Unconsolidated Joint Ventures
to our accompanying consolidated financial statements for further details):

                                                                         As 

of March 31, 2021


                                           Dawsonville Bluffs Joint Venture                   Triple T Joint Venture
Ownership percentage                                     50.0%                                   22.0%            (1)
Acreage owned by the joint venture                         -                                   1,080,500
Merchantable timber inventory (million                                                                            (2)
tons)                                                      -                                     43.3
Location                                                Georgia                                  Texas

(1)Represents our share of total partner capital contributions. (2)Triple T considers inventory to be merchantable at age 12. Merchantable timber inventory does not include current year growth.

Segment Information

We have three reportable segments: Harvest, Real Estate and Investment Management. Our Harvest segment includes wholly-owned timber assets and associated timber sales, other revenues and related expenses. Our Real Estate segment includes timberland sales, cost of timberland sales and large dispositions. Our Investment Management segment includes investments in and income (loss) from unconsolidated joint ventures and asset management fee revenues earned for the management of these joint ventures. General and administrative expenses, along with other expense and income items, are not allocated among segments. For additional information, see Note 9 - Segment Information to our accompanying consolidated financial statements.

Timber Agreements



A significant portion of our timber sales is derived from the Mahrt Timber
Agreements under which we sell specified amounts of timber to WestRock subject
to market pricing adjustments. For full year 2021, WestRock is required to
purchase a minimum of 380,800 tons of timber under the Mahrt Timber Agreements.
For the three months ended March 31, 2021, WestRock purchased 80,200 tons under
the Mahrt Timber Agreements, which represented 9% of our net timber sales
revenue. WestRock has historically purchased tonnage that exceeded the minimum
requirement under the Mahrt Timber Agreements. See Note 7 - Commitments and
Contingencies to our accompanying consolidated financial statements for
additional information regarding the material terms of the Mahrt Timber
Agreements.

We are party to a pulpwood supply agreement with IP (the "Carolinas Supply
Agreement"). For full year 2021, IP is required to purchase a minimum of 88,600
tons of pulpwood under the Carolinas Supply Agreement. During the three months
ended March 31, 2021, we sold 27,300 tons under the Carolinas Supply Agreement,
which represented 3% of our net timber sales revenue.

                                       28
--------------------------------------------------------------------------------
  Table of Contents
Liquidity and Capital Resources

Overview



Cash flows generated from our operations are primarily used to fund recurring
expenditures and distributions to our stockholders. The amount of distributions
to common stockholders is authorized by our board of directors and is dependent
upon a number of factors, including funds deemed available for distribution
based principally on our current and future projected operating cash flows, less
capital requirements necessary to maintain our existing timberland portfolio. In
determining the amount of distributions to common stockholders, we also consider
our financial condition, our expectations of future sources of liquidity,
current and future economic conditions, market demand for timber and
timberlands, and tax considerations, including the annual distribution
requirements necessary to maintain our status as a REIT under the Code.
In determining how to allocate cash resources in the future, we will initially
consider the source of the cash. We anticipate using a portion of cash generated
from operations, after payments of periodic operating expenses and interest
expense, to fund certain capital expenditures required for our timberlands. Any
remaining cash generated from operations may be used to pay distributions to
stockholders and partially fund timberland acquisitions. Therefore, to the
extent that cash flows from operations are lower, timberland acquisitions and
stockholder distributions are anticipated to be lower as well. Capital
expenditures, including new timberland acquisitions, are generally funded with
cash flow from operations or existing debt availability; however, proceeds from
future debt financings, and equity and debt offerings may be used to fund
capital expenditures, acquire new timberland properties, invest in joint
ventures, and pay down existing and future borrowings. From time to time, we
also sell certain large timberland properties in order to generate capital to
fund capital allocation priorities, including but not limited to redeployment
into more desirable timberland investments, pay down of outstanding debt or
repurchase of shares of our common stock. Such large dispositions are typically
larger in size and more infrequent than sales under our normal land sales
program.

Shelf Registration Statement and Equity Offerings



On February 28, 2020, we filed a shelf registration statement on Form S-3 (File
No. 333-236793) with the SEC, which was declared effective on May 7, 2020. Our
shelf registration statement provides us with future flexibility to offer, from
time to time and in one or more offerings, up to $600 million in an undefined
combination of debt securities, common stock, preferred stock, depositary
shares, or warrants. The terms of any such future offerings would be established
at the time of an offering. On May 7, 2020, we entered into a distribution
agreement with a group of sales agents relating to the sale from time to time of
up to $75 million in shares of our common stock in at-the-market offerings or as
otherwise agreed with the applicable sales agent, including in block
transactions. These shares are registered with the SEC under our shelf
registration statement. As of March 31, 2021, we have not sold any shares of
common stock under the distribution agreement.

Credit Facilities

The table below presents the details of each credit facility under the Amended Credit Agreement as of March 31, 2021:



(dollars in thousands)
                                                                                                                                                             Outstanding            Remaining
          Facility Name                   Maturity Date             Interest Rate(1)            Unused Commitment Fee (1)           Total Capacity             Balance              Capacity
Revolving Credit Facility                   12/1/2022                LIBOR + 2.20%                        0.35%                   $        35,000          $           -          $   35,000
Multi-Draw Term Facility                    12/1/2024                LIBOR + 2.20%                        0.35%                           150,000                 34,086             115,914
Term Loan A-1                               12/23/2024               LIBOR + 1.75%                         N/A                            100,000                100,000                   -
Term Loan A-2                               12/1/2026                LIBOR + 1.90%                         N/A                            100,000                100,000                   -
Term Loan A-3                               12/1/2027                LIBOR + 2.00%                         N/A                             68,619                 68,619                   -
Term Loan A-4                               8/22/2025                LIBOR + 1.70%                         N/A                            140,000                140,000          $        -
Total                                                                                                                             $       593,619          $     442,705          $  150,914


                                       29

--------------------------------------------------------------------------------
  Table of Contents
(1)The applicable LIBOR margin on the Revolving Credit Facility and the
Multi-Draw Term Facility ranges from a base rate plus between 0.50% to 1.20% or
a LIBOR rate plus 1.50% to 2.20%, depending on the LTV ratio. The unused
commitment fee rates also depend on the LTV ratio.

Borrowings under the Revolving Credit Facility may be used for general working
capital, to support letters of credit, to fund cash earnest money deposits, to
fund acquisitions in an amount not to exceed $5.0 million, and for other general
corporate purposes. The Multi-Draw Term Facility, which is interest only until
its maturity date, may be used to finance timberland acquisitions and associated
expenses, to fund investment in joint ventures, to fund the repurchase of our
common stock, and to reimburse payments of drafts under letters of credit.

Patronage Dividends



We are eligible to receive annual patronage dividends from our lenders (the
"Patronage Banks") under the Amended Credit Agreement. The annual patronage
dividend depends on the weighted-average patronage-eligible debt balance with
each participating lender during the respective fiscal year, as calculated by
CoBank, as well as the financial performance of the Patronage Banks.

In March 2021, we received patronage dividends of $4.1 million, including $3.9
million of standard patronage dividends and a $0.2 million special patronage
dividend. 75% of the standard patronage dividends was received in cash and the
remaining 25% was received in equity of the Patronage Banks. The equity
component of the patronage dividend is redeemable for cash only at the
discretion of the Patronage Banks' board of directors. The special patronage
dividend was received in cash. For the three months ended March 31, 2021, we
accrued $0.9 million of patronage dividends receivable for 2021, approximately
75% of which is expected to be received in cash in March 2022.

Debt Covenants



As of March 31, 2021, the Amended Credit Agreement contains, among others, the
following financial covenants which:
•limit the LTV ratio to 50% at any time;
•require maintenance of a FCCR of not less than 1.05:1.00 at any time; and
•limit the aggregate capital expenditures to 1% of the value of the timberlands
during any fiscal year.

We were in compliance with the financial covenants of the Amended Credit Agreement as of March 31, 2021.

Interest Rate Swaps

As of March 31, 2021, we had two outstanding interest rate swaps, which effectively fixed the interest rate on $275.0 million of our $442.7 million variable-rate debt at 3.98%, inclusive of the applicable spread but before considering patronage dividends. See Note 6 - Interest Rate Swaps to our accompanying financial statements for further details on our interest rate swaps.

Share Repurchase Program



On August 7, 2015, our board of directors approved a share repurchase program
for up to $30.0 million of our common stock at management's discretion (the
"SRP"). The program has no set duration and the board may discontinue or suspend
the program at any time. During the three months ended March 31, 2021, we did
not repurchase any share of our common stock under the SRP. As of March 31,
2021, we had 48.9 million shares of common stock outstanding and may repurchase
up to an additional $13.7 million under the SRP. We can borrow up to $30.0
million under the Multi-Draw Term Facility to repurchase our common stock.
Management believes that opportunistic repurchases of our common stock are a
prudent use of capital resources.

Short-Term Liquidity and Capital Resources



Net cash provided by operating activities for the three months ended March 31,
2021 was $11.6 million, $0.3 million higher than the prior year quarter. Cash
provided by operating activities consisted primarily of receipts from customers
for timber sales, timberland sales and asset management fees, reduced by
payments for operating
                                       30
--------------------------------------------------------------------------------
  Table of Contents
costs, general and administrative expenses, and interest expense. The increase
in net cash provided by operating activities was primarily due to a $2.4 million
decrease in general and administrative expenses, a $2.0 million decrease in cash
paid for interest, and a $0.5 million increase in net timber sales, offset by a
$3.1 million change in working capital due to timing of receipts and payments
and a $1.4 million decrease in net proceeds from timberland sales.
Net cash used in investing activities for the three months ended March 31, 2021
was $2.3 million as compared to $18.6 million provided by investing activities
during the three months ended March 31, 2020. We did not complete any large
dispositions in the first quarter of 2021 as compared to receiving $20.9 million
in gross proceeds from large dispositions in 2020.
Net cash used in financing activities for the three months ended March 31, 2021
was $8.5 million as compared to $30.9 million for the three months ended
March 31, 2020. We paid cash distributions of $6.6 million to our stockholders
in the first quarter of 2021, funded from net cash provided by operating
activities. We used $0.6 million to repurchase shares of our common stock,
primarily for tax withholding purposes, and paid $1.4 million in interest
expense pursuant to the terms of our interest rate swaps during the three months
ended March 31, 2021. In the first quarter of 2020, we paid down $20.9 million
of our outstanding debt balance on the Multi-Draw Term Facility with net
proceeds received from large dispositions.

We believe that we have access to adequate liquidity and capital resources,
including cash flow generated from operations, cash on-hand and borrowing
capacity, necessary to meet our current and future obligations that become due
over the next 12 months. As of March 31, 2021, we had a cash balance of $12.7
million and had access to $150.9 million of additional borrowing capacity under
the Amended Credit Agreement.

Long-Term Liquidity and Capital Resources



Over the long-term, we expect our primary sources of capital to include net cash
flows from operations, including proceeds from timber sales, timberland sales,
asset management fees, and distributions from unconsolidated joint ventures, and
from other capital raising activities, including large dispositions, proceeds
from secured or unsecured financings from banks and other lenders; and public
offerings of equity or debt securities. Our principal demands for capital
include operating expenses, interest expense on any outstanding indebtedness,
repayment of debt, timberland acquisitions, certain other capital expenditures,
and stockholder distributions.

Distributions



Our board of directors has authorized cash distributions quarterly. The amount
of future distributions that we may pay will be determined by our board of
directors as described in Overview section above. During the three months ended
March 31, 2021, we declared the following distribution:

     Declaration Date          Record Date           Payment Date        Distribution Per Share
    February 11, 2021       February 26, 2021       March 15, 2021               $0.135

For the three months ended March 31, 2021, we paid total distributions of $6.6 million. The distributions were funded from net cash provided by operating activities.

On May 6, 2021, we declared a cash dividend of $0.135 per share for our common stockholders of record on May 28, 2021, payable on June 15, 2021.

Results of Operations

Overview



For the three months ended March 31, 2021, we generated total revenues of $27.7
million compared to $27.0 million for the three months ended March 31, 2020. We
improved our net loss by $3.7 million to $0.6 million due to a combination of
higher revenues and lower expenses. We generated Adjusted EBITDA of $12.9
million. We generated these improvements in total revenues, net loss and
Adjusted EBITDA on the strength of improved timber
                                       31

--------------------------------------------------------------------------------

Table of Contents and timberland pricing and despite reducing our harvest volume by 12% and selling 40% fewer acres, each as compared to the prior year quarter.



Our results of operations are materially impacted by the fluctuating nature of
timber prices, changes in the levels and mix of our harvest volumes and
associated depletion expense, changes to associated depletion rates, the level
of timberland sales, management fees earned, large dispositions, varying
interest expense based on the amount and cost of outstanding borrowings, and
performance of our unconsolidated joint ventures.

Selected operational results for the three months ended March 31, 2021 and 2020 are shown in the following table (in thousands, except for per-acre/per-ton amounts):

© Edgar Online, source Glimpses