XML 97 R94.htm IDEA: XBRL DOCUMENT v2.4.0.8
Earnings Per Common Share Schedule of Earnings Per Share, Basic and Diluted (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Earnings Per Share [Abstract]                      
Income from continuing operations $ 82,249 $ 58,367 $ 87,891 [1] $ 103,258 $ 73,474 $ 79,278 $ 66,091 $ 52,599 $ 331,765 [1] $ 271,442 $ 276,674
Less: Income from continuing operations attributable to noncontrolling interest                 1,902 0 0
Income from continuing operations attributable to Rayonier Inc.                 329,863 271,442 276,674
Income from discontinued operations attributable to Rayonier Inc. (2,444) 0 0 44,477 2,135 1,282 2,988 838 42,033 7,243 (669)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. $ 79,652 $ 57,345 $ 87,164 [1] $ 147,735 [2] $ 75,609 $ 80,560 $ 69,079 $ 53,437 $ 371,896 [1],[2] $ 278,685 $ 276,005
Shares used for determining basic earnings per common share                 125,717,311 122,711,802 121,662,985
Dilutive effect of:                      
Stock options                 463,949 634,218 702,693
Performance and restricted shares                 158,319 757,308 982,951
Assumed conversion of Senior Exchangeable Notes                 1,965,177 [3] 2,888,650 [3] 1,895,762 [3]
Assumed conversion of warrants                 1,800,345 [3] 1,710,445 [3] 149,900
Shares used for determining diluted earnings per common share                 130,105,101 128,702,423 125,394,291
Basic earnings per common share attributable to Rayonier Inc.:                      
Continuing Operations (in dollars per share)                 $ 2.63 $ 2.21 $ 2.28
Discontinued Operations (in dollars per share)                 $ 0.33 $ 0.06 $ (0.01)
Net Income (in dollars per share) $ 0.63 $ 0.45 $ 0.69 $ 1.19 $ 0.61 $ 0.66 $ 0.56 $ 0.44 $ 2.96 $ 2.27 $ 2.27
Diluted earnings per common share attributable to Rayonier Inc.:                      
Continuing Operations (in dollars per share)                 $ 2.54 $ 2.11 $ 2.21
Discontinued Operations (in dollars per share)                 $ 0.32 $ 0.06 $ (0.01)
Net income (in dollars per share) $ 0.62 $ 0.44 $ 0.67 $ 1.13 $ 0.59 $ 0.62 $ 0.54 $ 0.42 $ 2.86 $ 2.17 $ 2.20
[1] Operating income and net income attributable to Rayonier Inc., for the quarter ended June 30, 2013, included a $16 million gain related to the consolidation of the New Zealand JV.
[2] Net income and net income attributable to Rayonier Inc. included a $43 million gain on the sale of Wood Products for the quarter ended March 31, 2013.
[3] The Senior Exchangeable Notes due 2012 (the “2012 Notes”) matured in October 2012 and $41.5 million of the Senior Exchangeable Notes due 2015 (the “2015 Notes”) were redeemed by the noteholders in September and October 2013; however, no additional shares were issued due to offsetting exchangeable note hedges. Similarly, Rayonier will not issue additional shares upon future exchange or maturity of the remaining 2015 Notes due to offsetting hedges. ASC 260, Earnings Per Share requires the assumed conversion of the Notes to be included in dilutive shares if the average stock price for the period exceeds the strike prices, while the assumed conversion of the hedges is excluded since they are anti-dilutive. As such, the dilutive effect of the assumed conversion of the 2012 Notes was included for the year ended December 31, 2012. The full dilutive effect of the 2015 Notes was included for the year ended December 31, 2012, while only a proportional amount based on the length of time the $41.5 million balance was outstanding before the exchange was included for the year ended December 31, 2013.