XML 77 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
12 Months Ended
Dec. 31, 2011
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Rayonier’s debt consisted of the following at December 31, 2011 and 2010:
 
2011
 
2010
Senior Exchangeable Notes due 2012 at a fixed interest rate of 3.75% (a)
$
294,622

 
$
288,135

Senior Exchangeable Notes due 2015 at a fixed interest rate of 4.50% (a)
163,525

 
161,358

Installment note due 2011 at a fixed interest rate of 8.49% (retired in December 2011)

 
93,057

Installment note due 2014 at a fixed interest rate of 8.64%
112,500

 
112,500

Mortgage notes due 2017 at fixed interest rates of 4.35% (b)
88,582

 

Pollution control and solid waste bonds due 2012-2020 at variable interest rates of 1.60% to 1.65% at December 31, 2011
38,110

 
38,110

Term loan due 2015 at a variable interest rate of 3.02% at December 31, 2010 (retired in March 2011)

 
75,000

Revolving credit facility borrowings due 2016 at variable interest rates of 1.34% to 1.35% at December 31, 2011
150,000

 

Total debt
847,339

 
768,160

Less: Current maturities of long-term debt
(28,110
)
 
(93,057
)
Long-term debt
$
819,229

 
$
675,103

Schedule of Maturities of Long-term Debt [Table Text Block]
Principal payments due during the next five years and thereafter are as follows: 
2012 (a)
$
323,110

2013

2014
112,500

2015
172,500

2016
150,000

Thereafter
99,000

Total Debt
$
857,110

(a)
Our Senior Exchangeable Notes maturing in 2012 were discounted by $5.4 million and $11.9 million as of December 31, 2011 and 2010, respectively, but upon maturity the liability will be $300.0 million. $295 million of these notes are included in long-term debt due to the ability and intent of the company to refinance them on a long-term basis. See the paragraph below regarding available borrowings under the revolving credit facility. Our Senior Exchangeable Notes maturing in 2015 were discounted by $9.0 million and $11.1 million as of December 31, 2011 and 2010, but upon maturity the liability will be $172.5 million.
(b)
The mortgage notes due in 2017 were recorded at fair value, which increased the book value by $4.6 million as of December 31, 2011. Upon maturity the liability will be $84.0 million.
Schedule of Convertible Debt [Table Text Block]
The amounts related to convertible debt in the Consolidated Balance Sheets as of December 31, 2011 and 2010 are as follows:
  
2011
 
2010
Liabilities:
 
 
 
Principal amount of debt
 
 
 
4.50% Senior Exchangeable Notes
$
172,500

 
$
172,500

3.75% Senior Exchangeable Notes
300,000

 
300,000

Unamortized discount
 
 
 
4.50% Senior Exchangeable Notes
(8,975
)
 
(11,142
)
3.75% Senior Exchangeable Notes
(5,378
)
 
(11,865
)
Net carrying amount of debt
$
458,147

 
$
449,493

Equity:
 
 
 
Common stock
$
28,092

 
$
28,092

Schedule of Interest Related to Convertible Debt [Table Text Block]
The amount of interest related to the convertible debt recognized in the Consolidated Statements of Income and Comprehensive Income for the three years ended December 31 is as follows:
 
2011
 
2010
 
2009
Contractual interest coupon
 
 
 
 
 
4.50% Senior Exchangeable Notes
$
7,763

 
$
7,763

 
$
2,911

3.75% Senior Exchangeable Notes
11,250

 
11,250

 
11,250

Amortization of debt discount
 
 
 
 
 
4.50% Senior Exchangeable Notes
2,167

 
2,045

 
750

3.75% Senior Exchangeable Notes
6,487

 
6,115

 
5,767

Total interest expense recognized
$
27,667

 
$
27,173

 
$
20,678

Schedule of Debt Covenants [Table Text Block]
The covenants listed below, which are the most significant financial covenants in effect as of December 31, 2011, are calculated on a trailing 12-month basis: 
 
Covenant
Requirement
 
Actual ratio
 
Favorable
Covenant EBITDA to consolidated interest expense should not be less than
2.50 to 1
 
9.79 to 1
 
7.29

Total debt to Covenant EBITDA should not exceed
4.00 to 1
 
1.72 to 1
 
2.28

RFR cash flow available for fixed charges to RFR fixed charges should not be less than
2.50 to 1
 
14.98 to 1
 
12.48

Dividends paid should not exceed 90 percent of Covenant FFO
90
%
 
46
%
 
44
%