##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549



---

FORM 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

Commission file number 1-12147



---

DELTIC TIMBER CORPORATION

(Exact
name of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 71-0795870                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



|                                                         |  |           
|-------------------------------------------------------- |  | ----------
|210 East Elm Street, P. O. Box 7200, El Dorado, Arkansas |  | 71731-7200
|(Address of principal executive offices)                 |  | (Zip Code)

Registrants telephone number, including area code: (870) 881-9400



---

Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No ̈.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See
definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated
filer ̈Accelerated filer  x    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act of
1934).    Yes ̈No  x.

Number of shares of Common Stock, $.01 Par Value, outstanding at March 31, 2007, was 12,477,908.



---



---

##### Table of Contents

TABLE OF CONTENTS - FIRST QUARTER 2007 FORM 10-Q REPORT



|                               |  |                                                                                       |  |           
|------------------------------ |  | ------------------------------------------------------------------------------------- |  | ----------
|                               |  |                                                                                       |  | PageNumber
|PART I - Financial Information |  |                                                                                      
|                               |  |                                                                                      
|Item 1.                        |  | Financial Statements                                                                  |  | 3         
|                               |  |                                                                                      
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 17        
|                               |  |                                                                                      
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 26        
|                               |  |                                                                                      
|Item 4.                        |  | Controls and Procedures                                                               |  | 26        
|                               | 
|PART II - Other Information    |  |                                                                                      
|                               |  |                                                                                      
|Item 1.                        |  | Legal Proceedings                                                                     |  | 27        
|                               |  |                                                                                      
|Item 1A.                       |  | Risk Factors                                                                          |  | 27        
|                               |  |                                                                                      
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 27        
|                               |  |                                                                                      
|Item 3.                        |  | Defaults Upon Senior Securities                                                       |  | 27        
|                               |  |                                                                                      
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                   |  | 27        
|                               |  |                                                                                      
|Item 5.                        |  | Other Information                                                                     |  | 27        
|                               |  |                                                                                      
|Item 6.                        |  | Exhibits                                                                              |  | 28        
|                               | 
|Signatures                     |  | 29                                                                                   



2



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Consolidated
Balance Sheets

(Thousands of dollars)



|                                                                                 |  |                          |         |   |                  |         |  
|-------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ---------------- | ------- | -
|                                                                                 |  | (Unaudited)March 31,2007 |         |   | December 31,2006 |        
|Current assets                                                                   |  |                          |         |   |                  |         |  
|Cash and cash equivalents                                                        |  | $                        | 15,946  |   |                  | 11,359  |  
|Trade accounts receivable                                                        |  |                          | 5,307   |   |                  | 4,202   |  
|Allowance for doubtful accounts                                                  |  |                          | (42     | ) |                  | (55     | )
|Other receivables                                                                |  |                          | 105     |   |                  | 772     |  
|Inventories                                                                      |  |                          | 5,797   |   |                  | 5,124   |  
|Prepaid expenses and other current assets                                        |  |                          | 2,352   |   |                  | 2,397   |  
|                                                                                 |  |                          |         |   |                  |         |  
|Total current assets                                                             |  |                          | 29,465  |   |                  | 23,799  |  
|                                                                                 |  |                         
|Investment in real estate held for development and sale                          |  |                          | 44,583  |   |                  | 44,255  |  
|Investment in Del-Tin Fiber                                                      |  |                          | 5,321   |   |                  | 5,250   |  
|Other investments and noncurrent receivables                                     |  |                          | 1,595   |   |                  | 1,767   |  
|Timber and timberlands - net                                                     |  |                          | 209,009 |   |                  | 207,637 |  
|Property, plant, and equipment - net                                             |  |                          | 40,703  |   |                  | 40,925  |  
|Deferred charges and other assets                                                |  |                          | 689     |   |                  | 633     |  
|                                                                                 |  |                          |         |   |                  |         |  
|Total assets                                                                     |  | $                        | 331,365 |   |                  | 324,266 |  
|                                                                                 |  |                          |         |   |                  |         |  
|Liabilities and Stockholders Equity                                             |  |                          |         |   |                  |         |  
|Current liabilities                                                              |  |                          |         |   |                  |         |  
|Trade accounts payable                                                           |  | $                        | 3,868   |   |                  | 3,882   |  
|Accrued taxes other than income taxes                                            |  |                          | 2,116   |   |                  | 1,693   |  
|Income taxes payable                                                             |  |                          | 1,368   |   |                  |        |  
|Deferred revenues and other accrued liabilities                                  |  |                          | 7,010   |   |                  | 5,514   |  
|                                                                                 |  |                          |         |   |                  |         |  
|Total current liabilities                                                        |  |                          | 14,362  |   |                  | 11,089  |  
|                                                                                 |  |                         
|Long-term debt                                                                   |  |                          | 70,000  |   |                  | 70,000  |  
|Deferred tax liabilities - net                                                   |  |                          | 5,232   |   |                  | 4,178   |  
|Guarantee of indebtedness of Del-Tin Fiber                                       |  |                          | 1,725   |   |                  | 1,898   |  
|Other noncurrent liabilities                                                     |  |                          | 24,950  |   |                  | 29,620  |  
|Stockholders equity                                                             |  |                          |         |   |                  |         |  
|Cumulative preferred stock - $.01 par, authorized 20,000,000 shares, none issued |  |                          |        |   |                  |        |  
|Common stock - $.01 par, authorized 50,000,000 shares, 12,813,879 shares issued  |  |                          | 128     |   |                  | 128     |  
|Capital in excess of par value                                                   |  |                          | 74,205  |   |                  | 73,999  |  
|Retained earnings                                                                |  |                          | 153,642 |   |                  | 147,406 |  
|Treasury stock                                                                   |  |                          | (7,759  | ) |                  | (8,932  | )
|Accumulated other comprehensive income                                           |  |                          | (5,120  | ) |                  | (5,120  | )
|                                                                                 |  |                          |         |   |                  |         |  
|Total stockholders equity                                                       |  |                          | 215,096 |   |                  | 207,481 |  
|                                                                                 |  |                          |         |   |                  |         |  
|Total liabilities and stockholders equity                                       |  | $                        | 331,365 |   |                  | 324.266 |  
|                                                                                 |  |                          |         |   |                  |         |  

See accompanying notes to consolidated financial statements.



3



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

(Thousands of dollars, except per share amounts)



|                                                             |  |                             |        |   |      |        |  
|------------------------------------------------------------ |  | --------------------------- | ------ | - | ---- | ------ | -
|                                                             |  | Three Months EndedMarch 31, |       
|                                                             |  | 2007                        |        |   | 2006 |       
|Net sales                                                    |  | $                           | 40,377 |   |      | 41,246 |  
|                                                             |  |                             |        |   |      |        |  
|Costs and expenses                                           |  |                             |        |   |      |        |  
|Cost of sales                                                |  |                             | 20,928 |   |      | 26,428 |  
|Depreciation, amortization, and cost of fee timber harvested |  |                             | 4,059  |   |      | 3,738  |  
|General and administrative expenses                          |  |                             | 3,707  |   |      | 3,819  |  
|                                                             |  |                             |        |   |      |        |  
|Total costs and expenses                                     |  |                             | 28,694 |   |      | 33,985 |  
|                                                             |  |                             |        |   |      |        |  
|Operating income                                             |  |                             | 11,683 |   |      | 7,261  |  
|Equity in Del-Tin Fiber                                      |  |                             | 248    |   |      | 363    |  
|Interest income                                              |  |                             | 153    |   |      | 34     |  
|Interest and other debt expense                              |  |                             | (1,340 | ) |      | (1,392 | )
|Interest capitalized                                         |  |                             | 140    |   |      | 246    |  
|Other income/(expense)                                       |  |                             | 127    |   |      | 52     |  
|                                                             |  |                             |        |   |      |        |  
|Income before income taxes                                   |  |                             | 11,011 |   |      | 6,564  |  
|Income taxes                                                 |  |                             | (4,362 | ) |      | (2,596 | )
|                                                             |  |                             |        |   |      |        |  
|Net income                                                   |  | $                           | 6,649  |   |      | 3,968  |  
|                                                             |  |                             |        |   |      |        |  
|Earnings per common share                                    |  |                             |        |   |      |        |  
|Basic                                                        |  | $                           | .53    |   |      | .32    |  
|Assuming dilution                                            |  | $                           | .53    |   |      | .32    |  
|Dividends declared per common share                          |  | $                           | .075   |   |      | .075   |  
|                                                             |  |                             |        |   |      |        |  
|Average common shares outstanding (thousands)                |  |                             | 12,464 |   |      | 12,367 |  
|                                                             |  |                             |        |   |      |        |  

See accompanying notes to consolidated financial statements.



4



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

(Thousands of dollars, except per
share amounts)



|                                                                                      |  |                             |        |   |      |        |  
|------------------------------------------------------------------------------------- |  | --------------------------- | ------ | - | ---- | ------ | -
|                                                                                      |  | Three Months EndedMarch 31, |       
|                                                                                      |  | 2007                        |        |   | 2006 |       
|Operating activities                                                                  |  |                             |        |   |      |        |  
|Net income                                                                            |  | $                           | 6,649  |   |      | 3,968  |  
|Adjustments to reconcile net income to net cash provided by operating activities      |  |                             |        |   |      |        |  
|Depreciation, amortization, and cost of fee timber harvested                          |  |                             | 4,059  |   |      | 3,738  |  
|Deferred income taxes                                                                 |  |                             | 2,019  |   |      | (445   | )
|Real estate costs recovered upon sale                                                 |  |                             | 1,702  |   |      | 1,889  |  
|Equity in Del-Tin Fiber                                                               |  |                             | (248   | ) |      | (363   | )
|Stock-based compensation expense                                                      |  |                             | 443    |   |      | 285    |  
|Net increase in provisions for pension and other postretirement benefits              |  |                             | 166    |   |      | 279    |  
|Net increase/(decrease) in deferred compensation for stock-based liabilities          |  |                             | (607   | ) |      | 251    |  
|(Increase)/decrease in operating working capital other than cash and cash equivalents |  |                             | 1,696  |   |      | (780   | )
|Other - net                                                                           |  |                             | (4,209 | ) |      | 185    |  
|                                                                                      |  |                             |        |   |      |        |  
|Net cash provided by operating activities                                             |  |                             | 11,670 |   |      | 9,007  |  
|                                                                                      |  |                             |        |   |      |        |  
|Investing activities                                                                  |  |                             |        |   |      |        |  
|Capital expenditures requiring cash                                                   |  |                             | (6,629 | ) |      | (4,140 | )
|Net change in purchased stumpage inventory                                            |  |                             | (909   | ) |      | (2,037 | )
|Advances to Del-Tin Fiber                                                             |  |                             | (646   | ) |      | (1,025 | )
|Distributions from Del-Tin Fiber                                                      |  |                             | 650    |   |      | 500    |  
|Net change in funds held by trustee                                                   |  |                             | 111    |   |      |       |  
|Other - net                                                                           |  |                             | 417    |   |      | 383    |  
|                                                                                      |  |                             |        |   |      |        |  
|Net cash required by investing activities                                             |  |                             | (7,006 | ) |      | (6,319 | )
|                                                                                      |  |                             |        |   |      |        |  
|Financing activities                                                                  |  |                             |        |   |      |        |  
|Repayments of notes payable and long-term debt                                        |  |                             |       |   |      | (3,508 | )
|Common stock dividends paid                                                           |  |                             | (936   | ) |      | (929   | )
|Proceeds from stock option exercises                                                  |  |                             | 647    |   |      | 1,744  |  
|Tax effect of stock options exercised                                                 |  |                             | 212    |   |      | 635    |  
|                                                                                      |  |                             |        |   |      |        |  
|Net cash required by financing activities                                             |  |                             | (77    | ) |      | (2,058 | )
|                                                                                      |  |                             |        |   |      |        |  
|Net increase in cash and cash equivalents                                             |  |                             | 4,587  |   |      | 630    |  
|Cash and cash equivalents at January 1                                                |  |                             | 11,359 |   |      | 1,637  |  
|                                                                                      |  |                             |        |   |      |        |  
|Cash and cash equivalents at March 31                                                 |  | $                           | 15,946 |   |      | 2,267  |  
|                                                                                      |  |                             |        |   |      |        |  

See accompanying notes to consolidated financial statements.



5



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Consolidated Statements of Stockholders Equity

(Unaudited)

(Thousands of dollars, except per
share amounts)



|                                                                                                 |  |                             |         |   |      |         |  
|------------------------------------------------------------------------------------------------ |  | --------------------------- | ------- | - | ---- | ------- | -
|                                                                                                 |  | Three Months EndedMarch 31, |        
|                                                                                                 |  | 2007                        |         |   | 2006 |        
|Cumulative preferred stock - $.01 par, authorized 20,000,000 shares, none issued                 |  | $                           |        |   |      |        |  
|                                                                                                 |  |                             |         |   |      |         |  
|Common stock - $.01 par, authorized 50,000,000 shares, 12,813,879 shares issued in 2007 and 2006 |  |                             | 128     |   |      | 128     |  
|                                                                                                 |  |                             |         |   |      |         |  
|Capital in excess of par value                                                                   |  |                             |         |   |      |         |  
|Balance at beginning of year                                                                     |  |                             | 73,999  |   |      | 73,431  |  
|Exercise of stock options                                                                        |  |                             | 80      |   |      | 304     |  
|Tax benefits on stock options                                                                    |  |                             | 289     |   |      | 635     |  
|Amortization to expense                                                                          |  |                             | 443     |   |      | 285     |  
|Transition to SFAS No. 123 (R)                                                                   |  |                             |        |   |      | (1,553  | )
|Restricted stock forfeitures                                                                     |  |                             | 75      |   |      | 127     |  
|Restricted stock awards                                                                          |  |                             | (681    | ) |      | (528    | )
|                                                                                                 |  |                             |         |   |      |         |  
|Balance at end of period                                                                         |  |                             | 74,205  |   |      | 72,701  |  
|                                                                                                 |  |                             |         |   |      |         |  
|Retained earnings                                                                                |  |                             |         |   |      |         |  
|Balance at beginning of year                                                                     |  |                             | 147,406 |   |      | 138,333 |  
|Net income                                                                                       |  |                             | 6,649   |   |      | 3,968   |  
|Common stock dividends                                                                           |  |                             | (936    | ) |      | (930    | )
|SAB 108 adjustment                                                                               |  |                             |        |   |      | 1,471   |  
|Transition to FIN 48                                                                             |  |                             | 523     |   |      |        |  
|                                                                                                 |  |                             |         |   |      |         |  
|Balance at end of period                                                                         |  |                             | 153,642 |   |      | 142,842 |  
|                                                                                                 |  |                             |         |   |      |         |  
|Unamortized restricted stock awards                                                              |  |                             |         |   |      |         |  
|Balance at beginning of year                                                                     |  |                             |        |   |      | (1,879  | )
|Transition to SFAS No. 123 (R)                                                                   |  |                             |        |   |      | 1,879   |  
|                                                                                                 |  |                             |         |   |      |         |  
|Balance at end of period                                                                         |  |                             |        |   |      |        |  
|                                                                                                 |  |                             |         |   |      |         |  
|Treasury stock                                                                                   |  |                             |         |   |      |         |  
|Balance at beginning of year  388,682 and 499,372 shares, respectively                          |  |                             | (8,932  | ) |      | (11,367 | )
|Shares purchased  none in 2007 and 7 in 2006                                                    |  |                             |        |   |      |        |  
|Forfeited restricted stock  1,540 in 2007 and 2,324 in 2006                                     |  |                             | (75     | ) |      | (127    | )
|Shares issued for incentive plans  54,251 and 88,589 shares, respectively                       |  |                             | 1,248   |   |      | 2,016   |  
|                                                                                                 |  |                             |         |   |      |         |  
|Balance at end of period  335,971 and 413,114 shares, respectively                              |  |                             | (7,759  | ) |      | (9,478  | )
|                                                                                                 |  |                             |         |   |      |         |  
|Accumulated other comprehensive income                                                           |  |                             | (5,120  | ) |      | (402    | )
|                                                                                                 |  |                             |         |   |      |         |  
|Total stockholders equity                                                                       |  | $                           | 215,096 |   |      | 205,791 |  
|                                                                                                 |  |                             |         |   |      |         |  

See accompanying notes to consolidated financial statements.



6



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 1  Accounting Policies

Basis of
Presentation

The consolidated financial statements have been prepared by Deltic Timber Corporation (the Company or
Deltic). Certain information and accounting policies and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or
omitted pursuant to such rules and regulations. Although management of the Company believes the disclosures contained herein are adequate to make the information presented not misleading, these consolidated financial statements should be read in
conjunction with the consolidated financial statements and notes thereto included in the Companys annual report on Form 10-K for the fiscal year ended December 31, 2006. Preparation of consolidated financial statements requires management
to make estimates and assumptions. These estimates and assumptions affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of
revenues and expenses during the reporting period. Actual results could differ from those estimates.

Management believes the accompanying
consolidated financial statements contain all adjustments, including normal recurring accruals and adjustments which, in the opinion of management, are necessary to present fairly its financial position as of March 31, 2007, and the results of
its operations and cash flows for the three months ended March 31, 2007 and 2006. Results of operations and cash flows for the three months ended March 31, 2007 and 2006, are not necessarily indicative of results to be expected for the
full year.

Recently Issued Accounting Pronouncements

In June 2006, the FASB issued Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Tax. This interpretation prescribes a recognition threshold and measurement attribute for the
financial statement recognition measurement of a tax position taken or expected to be taken in a tax return. The effective date of FIN 48 is generally as of the start of the first fiscal year beginning after December 15, 2006. The Company
adopted FIN 48 effective January 1, 2007. The Companys policy is to recognize interest accrued related to unrecognized tax benefits in interest expense and recognizes penalties in other expense in the consolidated statement of income.
(For additional information regarding FIN 48, see Note 7  Income Taxes.)

In June 2006, the Emerging Issues Task Force of FASB reached
a consensus on Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities Should Be Presented in the Income Statement. Issue No. 06-3 was effective for the Company on January 1, 2007, and did not have
an effect on the Companys consolidated financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value
Measurements (SFAS 157). SFAS 157 provides guidance for using fair value to measure assets and liabilities and requires additional disclosure about the use of fair value measures, the information used to measure fair value, and the effect fair value
measurements have on earnings. The primary areas in which the Company utilizes fair value measures are valuing pension plan assets and liabilities and evaluating long-term assets for potential impairment. SFAS 157 does not require any new fair value
measurements. SFAS 157 is effective for the Company beginning January 1, 2008. The adoption of SFAS 157 is not expected to have a material impact on the Companys financial statements.



7



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 1  Accounting Policies (cont.)

In
February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities, including an amendment of SFAS No. 115. This statement permits entities to choose to measure many financial instruments and
certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having
to apply complex hedge accounting provisions. This statement is expected to expand the use of fair value measurement, which is consistent with the FASBs long-term measurement objectives for accounting for financial instruments. SFAS 159 is
effective for the Company beginning January 1, 2008. The Company does not expect the adoption of SFAS 159 to have a material effect on the consolidated financial statements.

Note 2  Inventories

Inventories at the balance sheet dates consisted of the following:



|                       |  |               |       |                  |      
|---------------------- |  | ------------- | ----- | ---------------- | -----
|(Thousands of dollars) |  | March 31,2007 |       | December 31,2006
|Logs                   |  | $             | 1,445 |                  | 1,017
|Lumber                 |  |               | 3,589 |                  | 3,588
|Materials and supplies |  |               | 763   |                  | 519  
|                       |  |               |       |                  |      
|                       |  | $             | 5,797 |                  | 5,124
|                       |  |               |       |                  |      

Note 3  Investment in Del-Tin Fiber

The Company owns 50 percent of the membership of Del-Tin Fiber (Del-Tin), which completed construction and commenced production operations of
a medium density fiberboard (MDF) plant near El Dorado, Arkansas, during 1998. The Companys membership in Del-Tin Fiber is discussed in more detail in Note 3  Investment in Del-Tin Fiber, in the Companys 2006 annual
report on Form 10-K.

On August 26, 2004, the Company executed a guarantee agreement in connection with the refinancing of the debt of
Del-Tin Fiber. Under Deltics guarantee agreement, the Company unconditionally guarantees the payment of 50 percent ($22,000,000 at March 31, 2007) of Del-Tins obligations under its credit agreement. The Company estimated the fair
value of its guarantee of Del-Tin Fibers credit agreement to be $3,450,000. The Company is reducing this liability systematically over the life of the credit agreement, as the Company is released from risk under the guarantee. At
March 31, 2007, The Companys unamortized balance related to the value of the guarantee was $1,725,000.

The Companys
equity-method-basis carrying value for its investment in Del-Tin is evaluated for possible impairment, as applicable under the requirements of Accounting Principle Board Opinion (APB) 18, The Equity Method of Accounting for Investments
in Common Stock. The Companys evaluation as of December 31, 2002, based on the intent of the Board of Directors to exit the business, resulted in a determination that the Companys investment was impaired; therefore, the carrying
amount of $18,723,000 was written off to zero for the 2002 consolidated financial statements. On December 11, 2003, the Board of Directors revised its intent to sell the Companys interest in this joint venture as a result of improved
operating performance during 2003. The resulting evaluation for the related investment indicated that the fair value exceeded the carrying value, which was zero as of December 31, 2003, and the Company resumed recording its equity share of the
operating results of Del-Tin. During this time, the management of Del-Tin had performed evaluations of possible impairment of its long-lived assets in accordance with SFAS 121 and/or SFAS 144 as applicable. These analyses indicated that no
impairment existed at the Del-Tin Fiber level.



8



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 3  Investment in Del-Tin Fiber (cont.)

At
March 31, 2007, and December 31, 2006, the Companys share of the underlying net assets of Del-Tin Fiber exceeded its investment by $16,853,000 and $16,883,000, respectively. The excess relates primarily to the Companys
write-off of its carrying amount for its investment in Del-Tin Fiber as of December 31, 2002, and the estimated fair value of the guarantee of Del-Tin Fibers credit agreement recorded by the Company in its consolidated balance sheet.

The financial position for Del-Tin Fiber as of the balance sheet dates and results of operations consisted of the following:



|                                       |  |               |        |   |                  |        |  
|-------------------------------------- |  | ------------- | ------ | - | ---------------- | ------ | -
|(Thousands of dollars)                 |  | March 31,2007 |        |   | December 31,2006 |       
|Condensed Balance Sheet Information    |  |               |        |   |                  |        |  
|Current assets                         |  | $             | 9,112  |   |                  | 8,923  |  
|Property, plant, and equipment - net   |  |               | 84,229 |   |                  | 85,393 |  
|Other noncurrent assets                |  |               | 234    |   |                  | 285    |  
|                                       |  |               |        |   |                  |        |  
|Total assets                           |  | $             | 93,575 |   |                  | 94,601 |  
|                                       |  |               |        |   |                  |        |  
|Current liabilities                    |  | $             | 11,227 |   |                  | 10,836 |  
|Long-term debt                         |  |               | 38,000 |   |                  | 39,500 |  
|Members' capital                       |  |               | 44,348 |   |                  | 44,265 |  
|                                       |  |               |        |   |                  |        |  
|Total liabilities and members' capital |  | $             | 93,575 |   |                  | 94,601 |  
|                                       |  |               |        |   |                  |        |  
|                                       |  |              
|(Thousands of dollars)                 |  | March 31,2007 |        |   | March 31,2006    |       
|Condensed Income Statement Information |  |               |        |   |                  |        |  
|Net sales                              |  | $             | 15,732 |   |                  | 16,599 |  
|                                       |  |               |        |   |                  |        |  
|Costs and expenses                     |  |               |        |   |                  |        |  
|Cost of sales                          |  |               | 12,642 |   |                  | 12,891 |  
|Depreciation                           |  |               | 1,531  |   |                  | 1,529  |  
|General and administrative expenses    |  |               | 659    |   |                  | 685    |  
|                                       |  |               |        |   |                  |        |  
|Total costs and expenses               |  |               | 14,832 |   |                  | 15,105 |  
|                                       |  |               |        |   |                  |        |  
|Operating income/(loss)                |  |               | 900    |   |                  | 1,494  |  
|Interest income                        |  |               | 13     |   |                  | 16     |  
|Interest and other debt expense        |  |               | (823   | ) |                  | (785   | )
|                                       |  |               |        |   |                  |        |  
|Net income/(loss)                      |  | $             | 90     |   |                  | 725    |  
|                                       |  |               |        |   |                  |        |  



9



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 4  Timber and Timberlands

Timber and
timberlands at the balance sheet dates consisted of the following:



|                                                                          |  |               |         |   |                  |         |  
|------------------------------------------------------------------------- |  | ------------- | ------- | - | ---------------- | ------- | -
|(Thousands of dollars)                                                    |  | March 31,2007 |         |   | December 31,2006 |        
|Purchased stumpage inventory                                              |  | $             | 1,764   |   |                  | 855     |  
|Timberlands                                                               |  |               | 81,195  |   |                  | 80,771  |  
|Fee timber                                                                |  |               | 206,874 |   |                  | 204,826 |  
|Logging facilities                                                        |  |               | 1,869   |   |                  | 1,862   |  
|                                                                          |  |               |         |   |                  |         |  
|                                                                          |  |               | 291,702 |   |                  | 288,314 |  
|Less accumulated cost of fee timber harvested and facilities depreciation |  |               | (82,693 | ) |                  | (80,677 | )
|                                                                          |  |               |         |   |                  |         |  
|                                                                          |  | $             | 209,009 |   |                  | 207,637 |  
|                                                                          |  |               |         |   |                  |         |  

Note 5  Property, Plant, and Equipment

Property, plant, and equipment at the balance sheet dates consisted of the following:



|                              |  |               |         |   |                  |         |  
|----------------------------- |  | ------------- | ------- | - | ---------------- | ------- | -
|(Thousands of dollars)        |  | March 31,2007 |         |   | December 31,2006 |        
|Land                          |  | $             | 125     |   |                  | 125     |  
|Land improvements             |  |               | 4,536   |   |                  | 4,536   |  
|Buildings and structures      |  |               | 9,650   |   |                  | 9,641   |  
|Machinery and equipment       |  |               | 89,069  |   |                  | 87,491  |  
|                              |  |               |         |   |                  |         |  
|                              |  |               | 103,380 |   |                  | 101,793 |  
|Less accumulated depreciation |  |               | (62,677 | ) |                  | (60,868 | )
|                              |  |               |         |   |                  |         |  
|                              |  | $             | 40,703  |   |                  | 40,925  |  
|                              |  |               |         |   |                  |         |  

Note 6  Indebtedness

On March 30, 2007, the Company entered into an agreement with American AgCredit PCA to amend and restate the terms of the Companys Series A Senior Notes (Notes) in the principal amount of
$40,000,000. Under the new agreement the Notes are due and payable December 18, 2016. Prior to said agreement, such Notes would have become due on December 18, 2008, pursuant to a Note Purchase Agreement effective December 18, 1998.
The interest rate for the Notes remains the same as under the 1998 agreement (6.66 percent) through December 18, 2008, and after such date the interest rate is reduced to 6.10 percent for the balance of the term of the Notes. Customary
provisions including representations from the Company and affirmative and negative covenants applicable to the Companys business are contained in the agreement.



10



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 7  Income Taxes

The Company adopted the
provisions of FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Tax on January 1, 2007. The Company identified its tax positions to determine whether the resulting tax benefits should be recognized in
the financial statements and to what extent. As a result of this analysis, the Company identified the following items applicable to the implementation of FIN 48. At or before settlement, management may change its assessment of the amount that will
be realized upon ultimate settlement with the tax authority.

The Company has previously taken certain tax positions associated with its
real estate activities but had not recorded a tax benefit for financial statement purposes because of uncertainty that they would prevail in a tax examination. Upon adopting the provisions of FIN 48, the Company determined that these positions would
meet the more-likely-than-not recognition threshold as defined by FIN 48. The Company recorded an adjustment of $565,000 for the cumulative effect of the changes on retained earnings in the consolidated statement of income as of the date of
adoption. Based on its historical accounting policy for consideration of tax law uncertainties, the Company does not believe that previously recognizing those costs was an error (as defined by FASB Statement No. 154, Accounting Changes and
Error Corrections).

Upon adopting the provisions of FIN 48, the Company evaluated its accelerated depreciation deductions for tax purposes
and determined that a certain position would not meet the more-likely-than-not recognition threshold as defined by FIN 48. The Company has previously not recorded the related tax benefit for financial statement purposes until the statute of
limitations expire for the applicable tax year. As a result of the adoption of FIN 48, the Company reclassified $230,000 from long-term deferred tax liabilities to current liabilities. In addition, the Company recorded $41,000 of previously
unrecognized penalties and interest as a cumulative effect of the change to retained earnings. There were no material changes for this position during the three months ended March 31, 2007.

Two of the Companys subsidiaries has taken certain state income tax positions associated with its real estate activities. Prior to January 1,
2007, there was no financial statement impact due to utilization of certain state net operating loss carry-forwards. During the three months ended March 31, 2007, the Company had fully utilized these carry-forwards and received a cash flow
benefit. Because the Company does not believe this tax position would meet the more-likely-than-not recognition threshold, a current liability of $369,000 was recorded in the accompanying consolidated balance sheet.

The Company is no longer subject to U.S. federal and state examinations by tax authorities for years before 2003.



11



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 8  Employee and Retiree Benefit Plans

Components of net periodic retirement expense and other postretirement benefits expense consisted of the following:



|                                      |  |                             |      |   |      |      |  
|------------------------------------- |  | --------------------------- | ---- | - | ---- | ---- | -
|                                      |  | Three Months EndedMarch 31, |     
|(Thousands of dollars)                |  | 2007                        |      |   | 2006 |     
|Funded qualified retirement plan      |  |                             |      |   |      |      |  
|Service cost                          |  | $                           | 261  |   |      | 241  |  
|Interest cost                         |  |                             | 322  |   |      | 288  |  
|Expected return on plan assets        |  |                             | (311 | ) |      | (277 | )
|Amortization of prior service cost    |  |                             | 15   |   |      | 15   |  
|Recognized actuarial loss             |  |                             | 50   |   |      | 60   |  
|                                      |  |                             |      |   |      |      |  
|Net retirement expense                |  | $                           | 337  |   |      | 327  |  
|                                      |  |                             |      |   |      |      |  
|Unfunded nonqualified retirement plan |  |                             |      |   |      |      |  
|Service cost                          |  | $                           | 34   |   |      | 17   |  
|Interest cost                         |  |                             | 44   |   |      | 35   |  
|Amortization of prior service cost    |  |                             | (3   | ) |      | (2   | )
|Recognized actuarial loss             |  |                             | 10   |   |      | 2    |  
|                                      |  |                             |      |   |      |      |  
|Net retirement expense                |  | $                           | 85   |   |      | 52   |  
|                                      |  |                             |      |   |      |      |  
|Other postretirement benefits         |  |                             |      |   |      |      |  
|Service cost                          |  | $                           | 114  |   |      | 137  |  
|Interest cost                         |  |                             | 112  |   |      | 131  |  
|Amortization of prior service cost    |  |                             |     |   |      | 20   |  
|Amortization of plan amendment        |  |                             | (44  | ) |      |     |  
|Recognized actuarial loss             |  |                             | 23   |   |      | 5    |  
|                                      |  |                             |      |   |      |      |  
|Other postretirement benefits expense |  | $                           | 205  |   |      | 293  |  
|                                      |  |                             |      |   |      |      |  

The Company made contributions to its qualified plan of $257,000 during the first three months of
2007.

Effective January 1, 2007, the Company no longer offers prescription drug coverage under its other postretirement benefits plan
to post-65 retirees.



12



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 9  Stock-Based Compensation

The
Consolidated Statement of Income for the three months ended March 31, 2007 and 2006, included $458,000 and $596,000, respectively, of stock-based compensation expense reflected in general and administrative expenses.

Stock Options  A summary of stock options as of March 31, 2007, and changes during the three-month period then ended are presented
below:



|                               |  |         |   |  |                                |       |                                                   |     |                               |  
|------------------------------ |  | ------- | - |  | ------------------------------ | ----- | ------------------------------------------------- | --- | ----------------------------- | -
|Options                        |  | Shares  |   |  | Weighted AverageExercise Price |       | Weighted AverageRemainingContractual Term (Years) |     | AggregateIntrinsicValue($000)
|Outstanding at January 1, 2007 |  | 255,031 |   |  | $                              | 33.25 |                                                   |     |                               |  
|                               |  |         |   | 
|Granted                        |  | 25,344  |   |  |                                | 53.01 |                                                   |     |                               |  
|Exercised                      |  | (24,675 | ) |  |                                | 26.22 |                                                   |     |                               |  
|Forfeited/expired              |  | (3,105  | ) |  |                                | 37.98 |                                                   |     |                               |  
|                               |  |         |   |  |                                |       |                                                   |     |                               |  
|Outstanding at March 31, 2007  |  | 252,595 |   |  | $                              | 35.86 |                                                   | 6.2 |                               | 
|                               |  |         |   |  |                                |       |                                                   |     |                               |  
|Exercisable at March 31, 2007  |  | 180,243 |   |  | $                              | 30.68 |                                                   | 5.2 |                               | 
|                               |  |         |   |  |                                |       |                                                   |     |                               |  

Restricted Stock and Restricted Stock Units  A summary of nonvested restricted stock
as of March 31, 2007, and changes during the three-month period then ended are presented below:



|                             |  |        |   |  |                                         |      
|---------------------------- |  | ------ | - |  | --------------------------------------- | -----
|Nonvested Restricted Stock   |  | Shares |   |  | Weighted AverageCurrent-Date Fair Value
|Nonvested at January 1, 2007 |  | 48,522 |   |  | $                                       | 41.74
|                             |  |       
|Granted                      |  | 19,006 |   |  |                                         | 53.01
|Vested                       |  |       |   |  |                                         |     
|Forfeited                    |  | (723   | ) |  |                                         | 43.42
|                             |  |        |   |  |                                         |      
|Nonvested at March 31, 2007  |  | 66,805 |   |  | $                                       | 44.92
|                             |  |        |   |  |                                         |      

As of March 31, 2007, there was $1,892,000 of unrecognized compensation cost related to
nonvested restricted stock. That cost is expected to be recognized over a weighted-average period of 2.4 years. No restricted stock vested during the three months ended March 31, 2007.



13



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 9  Stock-Based Compensation (cont.)

Performance Units  A summary of nonvested restricted stock performance units as of March 31, 2007, and changes during the three months then ended are presented below:



|                                             |  |        |   |  |                            |      
|-------------------------------------------- |  | ------ | - |  | -------------------------- | -----
|Nonvested Restricted Stock Performance Units |  | Shares |   |  | Weighted AverageFair Value
|Nonvested at January 1, 2007                 |  | 36,999 |   |  | $                          | 43.52
|                                             |  |       
|Granted                                      |  | 10,570 |   |  |                            | 55.97
|Vested                                       |  |       |   |  |                            |     
|Forfeited                                    |  | (817   | ) |  |                            | 44.85
|                                             |  |        |   |  |                            |      
|Nonvested at March 31, 2007                  |  | 46,752 |   |  | $                          | 46.31
|                                             |  |        |   |  |                            |      

As of March 31, 2007, there was $1,378,000 of unrecognized compensation cost related to
nonvested restricted stock performance units. That cost is expected to be recognized over a weighted-average period of 2.3 years. No restricted stock performance units vested during the three months ended March 31, 2007.

On February 15, 2007, Deltic announced that three new members had been elected to its Board of Directors and that two founding members of the Board
were leaving. Upon their election to the Board, each individual was awarded 1,750 shares of time-based restricted stock under the Companys 2002 Stock Incentive Plan. The terms of the awards are the same as those for grants to non-employee
directors. The awards vest four years from the grant date. During the vesting period, the recipient is entitled to vote the restricted shares and receive cash dividends that may be declared on the common stock of the Company.

Note 10  Contingencies

On March 28, 2007,
the Company and Central Arkansas Water (CAW), a consolidated waterworks, entered into a full and complete settlement of a pending condemnation litigation involving 680.06 acres of real property located within the watershed of Lake
Maumelle in western Pulaski County, Arkansas. Approximately 640 acres were part of the Companys planned real estate development, The Ridges at Nowlin Creek. The Company will continue to assess the viability of proceeding with the remaining
part of its The Ridges at Nowlin Creek planned development. Under the terms of the settlement, CAW has paid the Company $8,175,000 (approximately $12,021 per acre) for the land, and granted the Company a 90-year option to repurchase the land for the
same amount should CAW determine the land is not needed for watershed protection or if it ceases to use the land for such purpose. The Company recorded sales revenues of $8,175,000 and related costs of $675,000 for a net operating gain of $7,500,000
on this transaction during the three months ended March 31, 2007.

At various times, the Company may be involved in litigation
incidental to its operations. Currently, there are no material legal proceedings outstanding.



14



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 11  Earnings per Common Share

The amounts
used in computing earnings per share consisted of the following:



|                                                                                                           |  |                             |        |      |       
|---------------------------------------------------------------------------------------------------------- |  | --------------------------- | ------ | ---- | ------
|                                                                                                           |  | Three Months EndedMarch 31,
|(Thousands, except per share amounts)                                                                      |  | 2007                        |        | 2006
|Net income                                                                                                 |  | $                           | 6,649  |      | 3,968 
|                                                                                                           |  |                             |        |      |       
|Weighted average number of common shares used in basic EPS                                                 |  |                             | 12,464 |      | 12,367
|Effect of dilutive stock options                                                                           |  |                             | 55     |      | 82    
|                                                                                                           |  |                             |        |      |       
|Weighted average number of common shares and dilutive potential common stock used in EPS assuming dilution |  |                             | 12,519 |      | 12,449
|                                                                                                           |  |                             |        |      |       
|Earnings per common share                                                                                  |  |                             |        |      |       
|Basic                                                                                                      |  | $                           | .53    |      | .32   
|Assuming dilution                                                                                          |  | $                           | .53    |      | .32   

Note 12  Supplemental Cash Flow Disclosures

Income tax paid for the three months ended March 31, 2007, was $215,000. No payments were made during the three months ended March 31, 2006.
Interest paid, net of amounts capitalized, was $101,000 and $148,000 during the first three months of 2007 and 2006, respectively.

(Increases)/decreases in working capital, other than cash and cash equivalents, consisted of the following:



|                                                |  |                             |        |   |      |        |  
|----------------------------------------------- |  | --------------------------- | ------ | - | ---- | ------ | -
|                                                |  | Three Months EndedMarch 31, |       
|(Thousands of dollars)                          |  | 2007                        |        |   | 2006 |       
|Trade accounts receivable                       |  | $                           | (1,118 | ) |      | (1,812 | )
|Other receivables                               |  |                             | 667    |   |      | 330    |  
|Inventories                                     |  |                             | (673   | ) |      | 422    |  
|Prepaid expenses and other current assets       |  |                             | (344   | ) |      | 1,524  |  
|Trade accounts payable                          |  |                             | (147   | ) |      | (2,093 | )
|Accrued taxes other than income taxes           |  |                             | 501    |   |      | 346    |  
|Income taxes payable                            |  |                             | 2,810  |   |      | 697    |  
|Deferred revenues and other accrued liabilities |  |                             |       |   |      | (194   | )
|                                                |  |                             |        |   |      |        |  
|                                                |  | $                           | 1,696  |   |      | (780   | )
|                                                |  |                             |        |   |      |        |  



15



---

##### Table of Contents

DELTIC TIMBER CORPORATION

AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 13  Business Segments

Information about
the Companys business segments consisted of the following:



|                                                             |  |                             |        |   |      |        |  
|------------------------------------------------------------ |  | --------------------------- | ------ | - | ---- | ------ | -
|                                                             |  | Three Months EndedMarch 31, |       
|(Thousands of dollars)                                       |  | 2007                        |        |   | 2006 |       
|Net sales                                                    |  |                             |        |   |      |        |  
|Woodlands                                                    |  | $                           | 14,206 |   |      | 12,313 |  
|Mills                                                        |  |                             | 22,290 |   |      | 30,885 |  
|Real Estate                                                  |  |                             | 11,568 |   |      | 4,820  |  
|Eliminations*                                                |  |                             | (7,687 | ) |      | (6,772 | )
|                                                             |  |                             |        |   |      |        |  
|                                                             |  | $                           | 40,377 |   |      | 41,246 |  
|                                                             |  |                             |        |   |      |        |  
|Income before income taxes                                   |  |                             |        |   |      |        |  
|Operating income                                             |  |                             |        |   |      |        |  
|Woodlands                                                    |  | $                           | 9,989  |   |      | 8,519  |  
|Mills                                                        |  |                             | (1,973 | ) |      | 1,546  |  
|Real Estate                                                  |  |                             | 7,350  |   |      | 662    |  
|Corporate                                                    |  |                             | (3,412 | ) |      | (3,475 | )
|Eliminations                                                 |  |                             | (271   | ) |      | 9      |  
|                                                             |  |                             |        |   |      |        |  
|Operating income                                             |  |                             | 11,683 |   |      | 7,261  |  
|Equity in Del-Tin Fiber                                      |  |                             | 248    |   |      | 363    |  
|Interest income                                              |  |                             | 153    |   |      | 34     |  
|Interest and other debt expense                              |  |                             | (1,340 | ) |      | (1,392 | )
|Interest capitalized                                         |  |                             | 140    |   |      | 246    |  
|Other income                                                 |  |                             | 127    |   |      | 52     |  
|                                                             |  |                             |        |   |      |        |  
|                                                             |  | $                           | 11,011 |   |      | 6,564  |  
|                                                             |  |                             |        |   |      |        |  
|Depreciation, amortization, and cost of fee timber harvested |  |                             |        |   |      |        |  
|Woodlands                                                    |  | $                           | 2,055  |   |      | 1,920  |  
|Mills                                                        |  |                             | 1,826  |   |      | 1,630  |  
|Real Estate                                                  |  |                             | 136    |   |      | 145    |  
|Corporate                                                    |  |                             | 42     |   |      | 43     |  
|                                                             |  |                             |        |   |      |        |  
|                                                             |  | $                           | 4,059  |   |      | 3,738  |  
|                                                             |  |                             |        |   |      |        |  
|Capital expenditures                                         |  |                             |        |   |      |        |  
|Woodlands                                                    |  | $                           | 2,787  |   |      | 791    |  
|Mills                                                        |  |                             | 878    |   |      | 2,223  |  
|Real Estate                                                  |  |                             | 2,950  |   |      | 1,111  |  
|Corporate                                                    |  |                             | 14     |   |      | 15     |  
|                                                             |  |                             |        |   |      |        |  
|                                                             |  | $                           | 6,629  |   |      | 4,140  |  
|                                                             |  |                             |        |   |      |        |  

---

|* | Intersegment sales of timber from Woodlands to Mills.
|- | -----------------------------------------------------



16



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Executive Overview

The Company recorded net income of $6.6 million for the first quarter of
2007 compared to $4 million for the same period of 2006. Deltics Woodlands segment continued its role as the established core operation of the Company during the first quarter, providing $10 million in operating income. The Real Estate segment
provided $7.4 million in operating income for the first quarter of 2007, mainly due to the sale of 680 acres of undeveloped real estate, consisting mostly of a part of the Companys proposed The Ridges at Nowlin Creek real estate development,
to Central Arkansas Water in connection with the settlement of condemnation litigation. The Companys Mills segment recorded a loss of $2 million in 2007s first quarter, a decrease of $3.6 million when compared to the corresponding
quarter of 2006. This decrease was the result of a reduction in lumber sales volume from 71.7 million board feet to 61.6 million in the current quarter and a 20 percent decrease in sales price to $292 per thousand board feet
(MBF) in the first quarter of 2007. Deltic owns a 50 percent interest in Del-Tin Fiber L.L.C. and recorded income of $.2 million for the first quarter of 2007, down slightly from $.3 million for the same quarter of 2006.

Deltic is primarily a wood products producer operating in a commodity-based business environment, with a major diversification in real estate
development. This environment is affected by a number of factors including general economic conditions, interest rates, imports, foreign exchange rates, housing starts, residential repair and remodeling, commercial construction, industry capacity
and production levels, the availability of raw material, and weather conditions. The downward trend in new home sales started in the second half of 2006 and the level of housing starts reached its slowest pace in more than six years during the first
quarter of 2007. Factors affecting this decline in new home sales were a somewhat slower American economy, rising new home inventories, and the impact of sub-prime loans failing in the mortgage banking industry, which combined to cause a 38 percent
reduction in housing starts from a year ago. The Companys sales of real estate were affected by these factors and caused a reduction in residential lot sales from the first quarter of 2006. This decline in the housing market has been a
significant factor to continued lower demand and pricing levels in the first quarter of 2007 for softwood lumber products. Given its relative size and the nature of most commodity markets, the Company has little or no control over pricing levels for
its lumber. Therefore, the Company will continue to focus on increasing efficiencies and reducing controllable manufacturing cost.

For the
first quarter of 2007, pine sawtimber harvest levels increased 22,910 tons, to 236,825, when compared to the first quarter of 2006. Management chose to accelerate the 2007 harvest to optimize the return on the pine sawtimber harvest. The Company
plans to keep 2007s total pine sawtimber harvest volume comparable to the level in 2006, while continuing to manage the timberlands on a sustainable yield basis. Ultimately, the Companys ability to sell pine sawtimber at acceptable
prices in the future will be dependent upon the health of the markets for manufactured lumber and other wood products. The Company harvested 150,114 tons of pine pulpwood during the first quarter of 2007, a significant increase of 62,549 tons from
the same period in 2006. The average price paid was $14 per ton, a 56 percent increase from $9 for the first quarter of 2006. Deltic recorded an increase in pine pulpwood revenues of $1.2 million when compared to the first quarter a year ago.
Increased demand and prices for pulpwood has been attributed in part to reduced production of residual wood chips from area sawmills due to production curtailments caused by depressed lumber market. There were no sales of timberland for higher and
better use during the first quarter of 2006.

Advances in technology and increased pricing levels for natural gas have resulted in the
viability of expanded natural gas exploration within the state of Arkansas. One current area of activity known as the Fayetteville Shale Play is an unconventional natural gas reservoir spread across multiple Arkansas counties. Deltic has
leased approximately 26,000 net mineral acres in this area to various exploration enterprises and received applicable lease bonus payments, in addition to the possibility of future royalty income should production be established. The Company
continues to evaluate additional leasing requests within the Fayetteville Shale Play, although future leasing will probably not be significant unless the defined boundary of the Play expands. The ultimate benefit to Deltic from these mineral leases
is contingent on the successful extraction and sale of natural gas from the area.



17



---

##### Table of Contents

The Mills segment continues to encounter a depressed lumber market which caused the average sales price
in the first quarter of 2007 to decrease $72, or 20 percent, to $292, from the first quarter of 2006 average of $364 per MBF. Lumber sales declined in the first quarter of 2007 by 14 percent to 61.6 million board feet from the same period in
2006, primarily due to a reduction in operating hours as a result of weakened market conditions. The Company is pleased with the Mills improved efficiencies and lower cost per MBF when compared to the first quarter of 2006. As with any
commodity market, the Company expects the historical volatility of lumber prices to continue in the future. The Company continues to anticipate that a significant percentage of logs supplied to both of its sawmills will come from strategically
located Company fee timberlands.

The Real Estate segment closed the sale of 14 residential lots during the first quarter, a reduction of
13 residential lots when compared to the same quarter in 2006. The average sales price per lot declined slightly when compared to the same quarter last year. The reported average sales price for residential lots for a specific period is dependent
upon the mix of lot sales. Deltics lot development plans provide for a mix of lot offerings that represent most real estate market segments for planned communities. Due to the pace of new home starts and the current sufficient lot inventory,
planned capital expenditures for residential lot development have been reduced for 2007, and the Company does not plan to offer any additional lots within Chenal Valley in 2007. The Company sold 12 lots within the Chenal Valley development in the
first quarter of 2007 versus 22 during the same period of 2006. In Deltics other two developments, Red Oak Ridge and Chenal Downs, two lots were sold during the first quarter of 2007 versus five during the same period of 2007. Chenal Downs is
fully developed and Deltic does not plan to develop any additional lots within Red Oak Ridge in 2007. Future annual development activity will be dependent upon the demand for the Companys residential lots. Commercial real estate sales activity
is by nature less predictable than residential activity. No commercial sales occurred in the first quarter of 2007 or 2006.

During 2004,
the Company disclosed plans for a 1,170-acre, 187 lot, upscale residential development, The Ridges at Nowlin Creek, on a portion of its land holdings located within the Highway 10 corridor west of Chenal Valley. A portion of the development would
have been located within the watershed of Lake Maumelle, a principal source of drinking water for Little Rock. Even though the Companys development plans incorporated the most modern and proven best management practices to create a low impact
development fully protective of water quality in the lake, and the local water utility, Central Arkansas Water, had just commissioned preparation of a new comprehensive watershed management plan, the water utility nonetheless commenced an action in
September 2005 to condemn approximately 680 acres of Company land located within the watershed, including approximately 640 acres of The Ridges at Nowlin Creek. On March 28, 2007, the Company and Central Arkansas Water entered into a full and
complete settlement of the condemnation. Pursuant to the terms of the settlement, the Company sold Central Arkansas Water 680.06 acres of land for $8.2 million, and Central Arkansas Water granted to the Company an option to repurchase said land for
the same consideration should Central Arkansas Water determine the land is not needed for watershed protection or should Central Arkansas Water cease to utilize said land for such purpose. The term of the option is 90 years. The Company intends to
further assess the viability of proceeding to develop the remaining acreage of its planned real estate development, The Ridges at Nowlin Creek.

Operating results for Del-Tin Fiber L.L.C. are affected by the overall medium density fiberboard (MDF) market and the plants operating performance. Del-Tin experienced a reduction in operational income during the first
quarter of 2007, due to decreased production due to market conditions and increased cost. These decreases were partially offset by the reduction in depreciation expense related to the add-back per thousand square feet (MSF) of impairment
based on the remaining production life of Del-Tins production assets. (For further discussion, refer to Note 3 to the consolidated financial statements.)



18



---

##### Table of Contents

Results of Operations

In the following tables, Deltics net sales and results of operations are presented for the quarters ended March 31, 2007 and 2006. Explanations of significant variances and additional analyses for the
Companys consolidated and segmental operations follow the tables.



|                                                |  |                         |      |   |      |      |  
|----------------------------------------------- |  | ----------------------- | ---- | - | ---- | ---- | -
|                                                |  | Quarter Ended March 31, |     
|(Millions of dollars, except per share amounts) |  | 2007                    |      |   | 2006 |     
|Net sales                                       |  |                         |      |   |      |      |  
|Woodlands                                       |  | $                       | 14.2 |   |      | 12.3 |  
|Mills                                           |  |                         | 22.3 |   |      | 30.9 |  
|Real Estate                                     |  |                         | 11.6 |   |      | 4.8  |  
|Eliminations                                    |  |                         | (7.7 | ) |      | (6.8 | )
|                                                |  |                         |      |   |      |      |  
|Net sales                                       |  | $                       | 40.4 |   |      | 41.2 |  
|                                                |  |                         |      |   |      |      |  
|Operating income and net income                 |  |                         |      |   |      |      |  
|Woodlands                                       |  | $                       | 10.0 |   |      | 8.5  |  
|Mills                                           |  |                         | (2.0 | ) |      | 1.6  |  
|Real Estate                                     |  |                         | 7.4  |   |      | .7   |  
|Corporate                                       |  |                         | (3.4 | ) |      | (3.5 | )
|Eliminations                                    |  |                         | (0.3 | ) |      |     |  
|                                                |  |                         |      |   |      |      |  
|Operating income                                |  |                         | 11.7 |   |      | 7.3  |  
|Equity in Del-Tin Fiber                         |  |                         | .2   |   |      | .3   |  
|Interest income                                 |  |                         | .2   |   |      |     |  
|Interest and other debt expense                 |  |                         | (1.3 | ) |      | (1.3 | )
|Interest capitalized                            |  |                         | .1   |   |      | .2   |  
|Other income                                    |  |                         | .1   |   |      | .1   |  
|Income taxes                                    |  |                         | (4.4 | ) |      | (2.6 | )
|                                                |  |                         |      |   |      |      |  
|Net income                                      |  | $                       | 6.6  |   |      | 4.0  |  
|                                                |  |                         |      |   |      |      |  
|Earnings per common share                       |  |                         |      |   |      |      |  
|Basic                                           |  | $                       | .53  |   |      | .32  |  
|Assuming dilution                               |  | $                       | .53  |   |      | .32  |  

Consolidated

The $2.6 million increase in net income was the result of improved financial results for the Companys Woodlands and Real Estate segments, partially offset by reductions in lumber sales price and volume for the
mills.

Operating income increased $4.4 million. The Woodlands segment increased $1.5 million due primarily to increased pine pulpwood
harvest levels at a 56 percent higher average price per ton when compared to the first quarter of 2006. Deltics Mills segment operations decreased $3.6 million due mainly to a $72, or 20 percent, per thousand board feet (MBF)
decrease in the average lumber sales price combined with a 14 percent decrease in lumber sales volume. Real Estate operating income increased $6.7 million primarily due to the sale of 680 acres of undeveloped real estate. Corporate operating expense
decreased $.1 million due to lower general and administrative expenses.



19



---

##### Table of Contents

Woodlands

Selected financial and statistical data for the Woodlands segment is shown in the following table.



|                                 |  |                         |       |      |      
|-------------------------------- |  | ----------------------- | ----- | ---- | -----
|                                 |  | Quarter Ended March 31,
|                                 |  | 2007                    |       | 2006
|Net sales (millions of dollars)  |  |                         |       |      |      
|Pine sawtimber                   |  | $                       | 10.1  |      | 10.0 
|Pine pulpwood                    |  |                         | 2.0   |      | .8   
|Hardwood sawtimber               |  |                         |      |      | .1   
|Hardwood pulpwood                |  |                         | .1    |      | .1   
|                                 |  |                        
|Sales volume (thousands of tons) |  |                         |       |      |      
|Pine sawtimber                   |  |                         | 236.8 |      | 213.9
|Pine pulpwood                    |  |                         | 150.1 |      | 87.6 
|Hardwood sawtimber               |  |                         | .8    |      | 2.0  
|Hardwood pulpwood                |  |                         | 12.9  |      | 19.2 
|                                 |  |                        
|Sales price (per ton)            |  |                         |       |      |      
|Pine sawtimber                   |  | $                       | 42    |      | 47   
|Pine pulpwood                    |  |                         | 14    |      | 9    
|Hardwood sawtimber               |  |                         | 34    |      | 29   
|Hardwood pulpwood                |  |                         | 7     |      | 6    

Net sales increased $1.9 million. Sales of pine sawtimber increased $.1 million due to an 11
percent higher sales volume at a $5 per ton, or 11 percent, lower average sales price. Sales of pine pulpwood increased $1.2 million due to a 62.5 thousand ton increase in harvest at a $5 per ton, or 56 percent, higher average sales price.
Despite the segments increase in net sales, the cost of fee timber harvested remained relatively flat due primarily to the mix of pine sawtimber harvest volume by Company. The improvement in operating results was due primarily to the increase
in net sales.

Mills

Selected financial and statistical data for the Mills segment is shown in the following table.



|                                |  |                         |      |      |     
|------------------------------- |  | ----------------------- | ---- | ---- | ----
|                                |  | Quarter Ended March 31,
|                                |  | 2007                    |      | 2006
|Net sales (millions of dollars) |  |                         |      |      |     
|Lumber                          |  | $                       | 18.0 |      | 26.1
|Residual by-products            |  |                         | 3.4  |      | 3.7 
|                                |  |                        
|Lumber                          |  |                         |      |      |     
|Finished production (MMBF)      |  |                         | 58.8 |      | 70.3
|Sales volume (MMBF)             |  |                         | 61.6 |      | 71.7
|Sales price (per MBF)           |  |                         | 292  |      | 364 

Net sales decreased $8.6 million, or 28 percent, due primarily to lower lumber sales price and
volume. The Mills were able to partially offset the sales decrease with lower log and direct manufacturing costs per MBF.



20



---

##### Table of Contents

Real Estate

Selected financial and statistical data for the Real Estate segment is shown in the following table.



|                                           |  |                         |     |      |    
|------------------------------------------ |  | ----------------------- | --- | ---- | ---
|                                           |  | Quarter Ended March 31,
|                                           |  | 2007                    |     | 2006
|Net sales (millions of dollars)            |  |                         |     |      |    
|Residential lots                           |  | $                       | 1.4 |      | 2.8
|Commercial acreage                         |  |                         |    |      |   
|Undeveloped acreage                        |  |                         | 8.2 |      |   
|Chenal Country Club                        |  |                         | 1.4 |      | 1.2
|                                           |  |                        
|Sales volume                               |  |                         |     |      |    
|Residential lots                           |  |                         | 14  |      | 27 
|Commercial acres                           |  |                         |    |      |   
|Undeveloped acres                          |  |                         | 680 |      |   
|                                           |  |                        
|Average sales price (thousands of dollars) |  |                         |     |      |    
|Residential lots                           |  | $                       | 100 |      | 105
|Commercial acres                           |  |                         |    |      |   
|Undeveloped acres                          |  |                         | 12  |      |   

Net sales increased $6.8 million due primarily to an increase in sales of undeveloped acres. This
was partially offset by a 13-lot decrease in residential lots sold and a five percent decrease in the average price per lot due to sales mix. The increase in the Real Estate segments operating income was due primarily to the same factors
impacting net sales.

Corporate

The decrease in operating expense for Corporate functions of $.1 million was due primarily to lower general and administrative expenses.

Eliminations

Intersegment sales of timber from Deltics Woodlands to the Mills segment increased $.9 million to $7.7
million. The increase was due to increases in the volume of logs coming into Deltic sawmills from Company fee timberlands. This increase was partially offset by a decrease in transfer pricing from the Woodlands segment to the mills. Transfer prices
are approximately that of market, which were lower than the same quarter last year.

Equity in Del-Tin Fiber

For the first quarter of 2007, Deltics equity in Del-Tin Fiber was $.2 million compared to $.3 million for the same period of 2006.

Additional selected financial and statistical data for Del-Tin Fiber is shown in the following table.



|                                |  |                         |      |      |     
|------------------------------- |  | ----------------------- | ---- | ---- | ----
|                                |  | Quarter Ended March 31,
|                                |  | 2007                    |      | 2006
|Net sales (millions of dollars) |  | $                       | 15.7 |      | 16.6
|Finished production (MMSF)      |  |                         | 30.5 |      | 39.8
|Board sales (MMSF)              |  |                         | 33.4 |      | 41.0
|Sales price (per MSF)           |  | $                       | 471  |      | 405 



21



---

##### Table of Contents

Income Taxes

The effective income tax rate was 40 percent for both the 2007 and 2006 periods.

Liquidity and Capital Resources

Cash Flows and Capital Expenditures

Net cash provided by operating activities totaled $11.7 million for the first three months of 2007 compared to $9 million for the same period in 2006. Changes in operating working capital, other than cash and cash
equivalents, provided cash of $1.7 million in the 2007 period, but required cash of $.8 million in 2006. Changes in other net items in operating activities decreased $4.2 million due primarily to the recognition of deferred Central Arkansas Water
proceeds recorded in the first quarter revenue. The Companys accompanying Consolidated Statements of Cash Flows identify other differences between net income and cash provided by operating activities for each reporting period.

Capital expenditures required cash of $6.6 million in the current-year period and $4.1 million a year ago. Capital expenditures by segment consisted of
the following:



|                       |  |                              |       |      |      
|---------------------- |  | ---------------------------- | ----- | ---- | -----
|                       |  | Three Months Ended March 31,
|(Thousands of dollars) |  | 2007                         |       | 2006
|Woodlands              |  | $                            | 2,787 |      | 791  
|Mills                  |  |                              | 878   |      | 2,223
|Real Estate            |  |                              | 2,950 |      | 1,111
|Corporate              |  |                              | 14    |      | 15   
|                       |  |                              |       |      |      
|Capital expenditures   |  | $                            | 6,629 |      | 4,140
|                       |  |                              |       |      |      

The net change in purchased stumpage inventory to be utilized in the Companys sawmill
operations used cash of $.9 million in 2007 and $2 million in 2006. The Companys advances to Del-Tin Fiber during the first quarter of 2007 were offset by distributions received from the joint venture, which was a net increase of $.5 million
compared to a year ago. In 2007, Deltic made no repayments of debt compared to $3.5 million in 2006. Deltic paid dividends on common stock of $.9 million during both 2007 and 2006. In 2007, proceeds from stock option exercises amounted to $.6
million, a decrease of $1.1 million when compared to 2006.

Financial Condition

Working capital totaled $15.1 million at March 31, 2007, and $12.7 million at December 31, 2006. Deltics working capital ratio at
March 31, 2007, was 2.05 to 1, compared to 2.15 to 1 at the end of 2006. Cash and cash equivalents at the end of the first quarter of 2007 were $15.9 million compared to $11.4 million at the end of 2006. During the first three months of 2007,
total indebtedness of the Company remained the same as year-end 2006. Deltics long-term debt to stockholders equity ratio was .325 to 1 at March 31, 2007, compared to .337 to 1 at year-end 2006.

Liquidity

The primary sources
of the Companys liquidity are internally generated funds, access to outside financing, and working capital. The Companys current strategy for growth continues to emphasize its timberland acquisition program, expanding lumber production
as market conditions allow, and developing real estate at Chenal Valley and Red Oak Ridge.



22



---

##### Table of Contents

In December 2000, the Companys Board of Directors authorized a stock repurchase program of up to
$10 million of Deltic common stock. As of March 31, 2007, the Company had expended $2.1 million under this program, with the purchase of 96,206 shares at an average cost of $22.34 per share; no shares have been purchased in 2007 under this
program. In its two previously completed repurchase programs, Deltic purchased 479,601 shares at an average cost of $20.89 and 419,542 shares at a $24.68 per share average cost, respectively.

Off-Balance Sheet Arrangements, Contractual Obligations, and Commitments

Prior to August 26, 2004, the Company had agreed to a contingent equity contribution agreement with Del-Tin Fiber and the group of banks from whom
Del-Tin Fiber had obtained its $89 million credit facility. Under this agreement, Deltic and the other 50 percent owner of the joint venture had agreed to fund any deficiency in contributions to either Del-Tin Fibers required sinking fund or
debt service reserve, up to a cumulative total of $17.5 million for each owner. In addition, each owner had committed to a production support agreement, under which each owner had agreed to make support obligation payments to Del-Tin Fiber to
provide, on the occurrence of certain events, additional funds for payment of debt service until the plant was able to successfully complete a minimum production test. Both owners had also agreed, in a series of one-year term commitments, to fund
any operating working capital needs until the facility was able to consistently generate sufficient funds to meet its cash requirements.

On August 26, 2004, Del-Tin Fiber refinanced its existing long-term debt by entering into a credit agreement consisting of a letter of credit and term loan with multiple lending institutions. The funds provided from this credit
agreement were used, together with the existing balance in Del-Tin Fibers debt service reserve and bond sinking fund accounts, to redeem $60 million of its $89 million industrial revenue bonds. Under the new credit agreement, the lenders, on
September 1, 2004, loaned Del-Tin Fiber $30 million which will be repayable over five years in equal quarterly installments, beginning December 31, 2004, and issued on Del-Tin Fibers behalf, a letter of credit in the amount of $29.7
million to support the remaining industrial revenue bonds originally issued in 1998 by Union County, Arkansas. Concurrent with this event, on August 26, 2004, Deltic executed a guarantee agreement in connection with the refinancing of the debt
of Del-Tin Fiber. Under Deltics guarantee agreement, Deltic unconditionally guarantees the due and punctual payment of 50 percent ($22 million at March 31, 2007) of Del-Tins obligations under its credit agreement. This new credit
agreement of Del-Tin Fiber fully replaces Del-Tin Fibers prior credit facility, resulting in Deltics previous contingent equity contribution agreement of $17.5 million, the production support agreement and the one-year commitment being
fully extinguished.

The Company has adopted the provisions of FASB Interpretation (FIN) No. 45, Guarantors
Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others, an interpretation of FASB Statements No. 5, 57 and 107 and a rescission of FASB Interpretation No. 34. In accordance with FIN
45, Deltic estimated the fair value of its guarantee of Del-Tin Fibers credit agreement to be $3.5 million and has included this non-cash amount in the Companys March 31, 2005 Consolidated Balance Sheet as a long-term liability with
an offsetting increase in the Companys investment in Del-Tin Fiber. Deltic is reducing this liability systematically over the life of the credit agreement, as the Company is released from risk under the guarantee. At March 31, 2007,
Deltics remaining liability regarding the guarantee was $1.7 million.

The Company has both funded and unfunded noncontributory
defined benefit retirement plans that cover the majority of its employees. The plans provide defined benefits based on years of service and final average salary. Deltic also has other postretirement benefit plans covering substantially all of its
employees. The health care plan is contributory with participants contributions adjusted as needed; the life insurance plan is noncontributory. (For information about material assumptions underlying the accounting for these plans and other
components of the plans, refer to Note 12 to the consolidated financial statements included in the Companys 2006 annual report on Form 10-K.)



23



---

##### Table of Contents

Tabular summaries of the Companys contractual cash payment obligations and other commercial
commitment expirations, by period, are presented in the following tables.



|                                           |  |       |       |             |     |              |      |              |      |            |     
|------------------------------------------ |  | ----- | ----- | ----------- | --- | ------------ | ---- | ------------ | ---- | ---------- | ----
|(Millions of dollars)                      |  | Total |       | During 2007 |     | 2008 to 2009 |      | 2010 to 2011 |      | After 2011
|                                           |  |       |       |            
|Contractual cash payment obligations       |  |       |       |             |     |              |      |              |      |            |     
|Real estate development infrastructure     |  | $     | 3.1   |             | .4  |              | 2.7  |              |     |            |    
|Long-term debt                             |  |       | 70.0  |             |    |              | 10.0 |              | 13.3 |            | 46.7
|Interest on debt1                          |  |       | 30.9  |             | 3.4 |              | 8.4  |              | 6.7  |            | 12.4
|Retirement plans                           |  |       | 9.7   |             | .7  |              | 1.8  |              | 2.2  |            | 5.0 
|Other postretirement benefits              |  |       | 10.5  |             | .3  |              | .9   |              | 1.1  |            | 8.2 
|Other long-term liabilities                |  |       | 4.8   |             |    |              | 3.6  |              | 1.2  |            |    
|                                           |  |       |       |             |     |              |      |              |      |            |     
|                                           |  | $     | 129.0 |             | 4.8 |              | 27.4 |              | 24.5 |            | 72.3
|                                           |  |       |       |             |     |              |      |              |      |            |     
|Other commercial commitment expirations    |  |       |       |             |     |              |      |              |      |            |     
|Guarantee of indebtedness of Del-Tin Fiber |  | $     | 22.0  |             | 2.2 |              | 5.3  |              |     |            | 14.5
|Timber cutting agreements                  |  |       | .9    |             | .6  |              | .3   |              |     |            |    
|Operating leases                           |  |       | .2    |             | .1  |              | .1   |              |     |            |    
|Letters of credit                          |  |       | .3    |             | .1  |              | .2   |              |     |            |    
|                                           |  |       |       |             |     |              |      |              |      |            |     
|                                           |  | $     | 23.4  |             | 3.0 |              | 5.9  |              |     |            | 14.5
|                                           |  |       |       |             |     |              |      |              |      |            |     

---

|1 | Interest commitments are
estimated using the Companys current interest rates for the respective debt agreements over their remaining terms to expiration.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------

Outlook

Deltics management believes that cash provided from its operations and the remaining amount available under
its credit facility will be sufficient to meet its expected cash needs and planned expenditures, including those of the Companys continued timberland acquisition and stock repurchase programs, additional advances to Del-Tin Fiber, and capital
expenditures, for the foreseeable future.

Critical Accounting Policies and Estimates

Critical accounting policies are defined as those that are reflective of significant judgements and uncertainties and potentially result in materially
different results under different assumptions and conditions. The Company has prepared its consolidated financial statements in conformity with accounting principles generally accepted in the United States, which require management to make estimates
and assumptions that affect the reported amounts in these financial statements and accompanying notes. Actual results could differ from those estimates under different assumptions or conditions. The Company has disclosed its critical accounting
policies in its 2006 annual report on Form 10-K, and this disclosure should be read in conjunction with this Form 10-Q.

Impact of Recently Effective
Accounting Pronouncements

(For information regarding the impact of recently effective accounting pronouncements, refer to Note 1 to the
consolidated financial statements.)



24



---

##### Table of Contents

Outlook

Pine sawtimber harvest levels are expected to be 80,000 to 85,000 tons in the second quarter of 2007 and 550,000 to 575,000 tons for the year. Finished lumber production and sales volume will continue to be subject to market conditions, and
is estimated at 60 to 70 million board feet for the second quarter and 250 to 275 million board feet for the year. Residential lot sales are projected to be 10 to 15 lots and 85 to 100 lots for the second quarter and the year,
respectively.

Certain statements contained in this report that are not historical in nature constitute forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as expects, anticipates, intends, plans, estimates, or variations of such words and
similar expressions are intended to identify such forward-looking statements. These statements reflect the Companys current expectations and involve certain risks and uncertainties, including those disclosed elsewhere in this report.
Therefore, actual results could differ materially from those included in such forward-looking statements.



25



---

##### Table of Contents

|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

The Companys market risk has not changed significantly from that set forth under the caption Quantitative and Qualitative Disclosures About Market Risk, in Item 7A of Part II of its 2006 annual report on Form 10-K.
Those disclosures should be read in conjunction with this Form 10-Q.



|Item 4. | Controls and Procedures
|------- | -----------------------

Evaluation of Disclosure Controls
and Procedures

Deltic Timber Corporation (the Company or Deltic) has established disclosure controls and
procedures to ensure that material information relating to the Company, including its consolidated subsidiaries, is made known to the officers who certify the Companys financial reports and to other members of senior management and the Board
of Directors.

Based on their evaluation as of March 31, 2007, the Chief Executive Officer and Chief Financial Officer of the Company
have concluded that the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) are effective to ensure that the information required to be disclosed by the Company in
the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.

Changes in Internal Control Over Financial Reporting

Deltics management, with the Chief
Executive Officer and Chief Financial Officer, have evaluated any changes in the Companys internal control over financial reporting that occurred during the Companys most recent fiscal quarter, and have concluded that there was no change
to Deltics internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, Deltics internal control over financial reporting.



26



---

##### Table of Contents

PART II - OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

From time to time, the Company
is involved in litigation incidental to its business. Currently, there are no material legal proceedings.



|Item 1A. | Risk Factors
|-------- | ------------

There have been no material changes
from the risk factors previously disclosed in Item 1A of Part I in the Companys 2006 annual report on Form 10-K.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

Issuer
Purchase of Equity Securities



|               |  |                                  |  |                              |  |                                                                                  |  |                                                                                                   |          
|-------------- |  | -------------------------------- |  | ---------------------------- |  | -------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------------------- | ---------
|Period         |  | Total Number of Shares Purchased |  | Average Price Paid Per
Share |  | Total Number of Shares Purchased as Part of Publicly
Announced Plans or Programs |  | Maximum Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or
Programs1
|               |  |                                  | 
|               |  |                                  | 
|               |  |                                  | 
|Jan. 1 through |  |                                  |  |                              |  |                                                                                  |  |                                                                                                   |          
|Jan. 31, 2007  |  |                                 |  |                             |  | -                                                                                |  | $                                                                                                 | 7,851,000
|               |  |                                  |  |                             
|Feb. 1 through |  |                                  |  |                              |  |                                                                                  |  |                                                                                                   |          
|Feb. 28, 2007  |  |                                 |  |                             |  | -                                                                                |  | $                                                                                                 | 7,851,000
|               |  |                                  |  |                             
|Mar. 1 through |  |                                  |  |                              |  |                                                                                  |  |                                                                                                   |          
|Mar. 31, 2007  |  |                                 |  |                             |  | -                                                                                |  | $                                                                                                 | 7,851,000

---

|1 | In December 2000, the Companys Board of Directors authorized a stock repurchase plan of up to
$10 million of Deltic common stock. There is no stated expiration date regarding this authorization.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|Item 5. | Other Information
|------- | -----------------

None.



27



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------



|     |  |                                                                                                                                                             
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.7 |  | Amended and Restated Note Purchase Agreement (incorporated by reference to Exhibit 10.7 to the registrants Current Report on Form 8-K dated April 3, 2007).
|     | 
|31.1 |  | Chief Executive Officer Certification Required by Section 302 of the Sarbanes- Oxley Act of 2002.                                                           
|     | 
|31.2 |  | Chief Financial Officer Certification Required by Section 302 of the Sarbanes- Oxley Act of 2002.                                                           
|     | 
|32   |  | Certification Required by Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                    



28



---

##### Table of Contents

SIGNATURES

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

DELTIC TIMBER CORPORATION



|    |  |                                       |  |       |  |            
|--- |  | ------------------------------------- |  | ----- |  | -----------
|By: |  | /s/ Ray C. Dillon                     |  | Date: |  | May 8, 2007
|    |  | Ray C. Dillon, President,             |  |       |  |            
|    |  | Chief Executive Officer               |  |       |  |            
|    |  | (Principal Executive Officer)         |  |       |  |            
|    |  |                                       | 
|    |  | /s/ Kenneth D. Mann                   |  | Date: |  | May 8, 2007
|    |  | Kenneth D. Mann, Vice President,      |  |       |  |            
|    |  | Treasurer and Chief Financial Officer |  |       |  |            
|    |  | (Principal Financial Officer)         |  |       |  |            
|    |  |                                       | 
|    |  | /s/ Byrom L. Walker                   |  | Date: |  | May 8, 2007
|    |  | Byrom L. Walker, Controller           |  |       |  |            
|    |  | (Principal Accounting Officer)        |  |       |  |            



29