XML 45 R72.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONSOLIDATING FINANCIAL STATEMENTS - Condensed Consolidating Statements of (Loss) Income and Comprehensive (Loss) Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Income Statement [Abstract]          
SALES $ 115,801 $ 163,145 $ 256,106 $ 306,332  
Cost of sales 103,689 123,096 210,923 238,995  
Selling and general expenses 12,727 13,861 23,626 27,098  
Other operating expense (income), net (7,138) (11,389) (12,713) (11,764)  
Costs and Expenses, Total 109,278 125,568 221,836 254,329  
OPERATING INCOME 6,523 37,577 34,270 52,003  
Interest expense (8,483) (15,612) (17,027) (26,286)  
Interest and miscellaneous income (expense), net (1,196) (4,385) (2,691) (5,397)  
Equity in (loss) income from subsidiaries 0 0 0 0  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (3,156) 17,580 14,552 20,320  
Income tax (expense) benefit 296 (13,556) 768 (5,961)  
(LOSS) INCOME FROM CONTINUING OPERATIONS (2,860) 4,024 15,320 14,359  
Income from discontinued operations, net 0 12,084 0 43,092  
NET (LOSS) INCOME (2,860) 16,108 15,320 57,451 $ 97,846
Less: Net loss attributable to noncontrolling interest (1,324) (245) (891) (328)  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (1,536) 16,353 16,211 57,779  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (25,395) 3,517 (39,717) 21,320 (15,847)
New Zealand joint venture cash flow hedges (2,917) (920) (3,863) 791 $ (1,855)
Amortization of pension and postretirement plans, net of income tax 743 58,873 1,524 60,970  
Total other comprehensive (loss) income (27,569) 61,470 (42,056) 83,081  
COMPREHENSIVE (LOSS) INCOME (30,429) 77,578 (26,736) 140,532  
Less: Comprehensive (loss) income attributable to noncontrolling interest (9,731) 297 (13,522) 5,722  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (20,698) 77,281 (13,214) 134,810  
Rayonier Inc. (Parent Guarantor) [Member]          
Income Statement [Abstract]          
SALES 0 0 0 0  
Cost of sales 0 0 0 0  
Selling and general expenses 0 0 0 0  
Other operating expense (income), net 0 0 0 0  
Costs and Expenses, Total 0 0 0 0  
OPERATING INCOME 0 0 0 0  
Interest expense (3,169) (3,196) (6,337) (6,389)  
Interest and miscellaneous income (expense), net 1,871 2,733 3,807 5,431  
Equity in (loss) income from subsidiaries (238) 16,814 18,741 58,737  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (1,536) 16,351 16,211 57,779  
Income tax (expense) benefit 0 0 0 0  
(LOSS) INCOME FROM CONTINUING OPERATIONS   16,351   57,779  
Income from discontinued operations, net   0   0  
NET (LOSS) INCOME (1,536) 16,351 16,211 57,779  
Less: Net loss attributable to noncontrolling interest 0 0 0 0  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (1,536) 16,351 16,211 57,779  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (18,008) 2,653 (28,438) 15,547  
New Zealand joint venture cash flow hedges (1,896) (598) (2,511) 514  
Amortization of pension and postretirement plans, net of income tax 743 58,873 1,524 60,970  
Total other comprehensive (loss) income (19,161) 60,928 (29,425) 77,031  
COMPREHENSIVE (LOSS) INCOME (20,697) 77,279 (13,214) 134,810  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (20,697) 77,279 (13,214) 134,810  
Senior Exchangeable Notes due August 2015 at a fixed interest rate of 4.50% [Member] | ROC (Subsidiary Guarantor) [Member]          
Income Statement [Abstract]          
SALES 0 0 0 0  
Cost of sales 0 0 0 0  
Selling and general expenses 6,330 2,394 11,279 4,544  
Other operating expense (income), net (461) 1,573 (461) 3,948  
Costs and Expenses, Total 5,869 3,967 10,818 8,492  
OPERATING INCOME (5,869) (3,967) (10,818) (8,492)  
Interest expense (131) (225) (223) (468)  
Interest and miscellaneous income (expense), net 817 (3,003) 1,654 (2,189)  
Equity in (loss) income from subsidiaries 4,966 23,549 28,149 70,049  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (217) 16,354 18,762 58,900  
Income tax (expense) benefit (21) 460 (21) (163)  
(LOSS) INCOME FROM CONTINUING OPERATIONS   16,814   58,737  
Income from discontinued operations, net   0   0  
NET (LOSS) INCOME (238) 16,814 18,741 58,737  
Less: Net loss attributable to noncontrolling interest 0 0 0 0  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (238) 16,814 18,741 58,737  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (18,008) 2,653 (28,438) 15,547  
New Zealand joint venture cash flow hedges (1,896) (598) (2,511) 514  
Amortization of pension and postretirement plans, net of income tax 743 58,873 1,524 60,970  
Total other comprehensive (loss) income (19,161) 60,928 (29,425) 77,031  
COMPREHENSIVE (LOSS) INCOME (19,399) 77,742 (10,684) 135,768  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (19,399) 77,742 (10,684) 135,768  
Senior Exchangeable Notes due August 2015 at a fixed interest rate of 4.50% [Member] | Rayonier TRS Holdings Inc. (Issuer) [Member]          
Income Statement [Abstract]          
SALES 0 0 0 0  
Cost of sales 0 0 0 0  
Selling and general expenses 0 0 0 0  
Other operating expense (income), net 0 0 0 0  
Costs and Expenses, Total 0 0 0 0  
OPERATING INCOME 0 0 0 0  
Interest expense (2,409) (10,982) (4,841) (17,672)  
Interest and miscellaneous income (expense), net (137) (1,098) (281) (2,145)  
Equity in (loss) income from subsidiaries 2,796 (54,081) 4,223 (22,951)  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 250 (66,161) (899) (42,768)  
Income tax (expense) benefit 948 4,409 1,908 7,233  
(LOSS) INCOME FROM CONTINUING OPERATIONS   (61,752)   (35,535)  
Income from discontinued operations, net   0   0  
NET (LOSS) INCOME 1,198 (61,752) 1,009 (35,535)  
Less: Net loss attributable to noncontrolling interest 0 0 0 0  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 1,198 (61,752) 1,009 (35,535)  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (74) 513 (926) 1,279  
New Zealand joint venture cash flow hedges (1,896) (598) (2,511) 514  
Amortization of pension and postretirement plans, net of income tax (5) 92,714 15 94,334  
Total other comprehensive (loss) income (1,975) 92,629 (3,422) 96,127  
COMPREHENSIVE (LOSS) INCOME (777) 30,877 (2,413) 60,592  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (777) 30,877 (2,413) 60,592  
Senior Exchangeable Notes due August 2015 at a fixed interest rate of 4.50% [Member] | Non-guarantors [Member]          
Income Statement [Abstract]          
SALES 115,801 163,145 256,106 306,332  
Cost of sales 103,689 123,096 210,923 238,995  
Selling and general expenses 6,397 11,467 12,347 22,554  
Other operating expense (income), net (6,677) (12,962) (12,252) (15,712)  
Costs and Expenses, Total 103,409 121,601 211,018 245,837  
OPERATING INCOME 12,392 41,544 45,088 60,495  
Interest expense (2,774) (1,209) (5,626) (1,757)  
Interest and miscellaneous income (expense), net (3,747) (3,017) (7,871) (6,494)  
Equity in (loss) income from subsidiaries 0 0 0 0  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 5,871 37,318 31,591 52,244  
Income tax (expense) benefit (631) (18,425) (1,119) (13,031)  
(LOSS) INCOME FROM CONTINUING OPERATIONS   18,893   39,213  
Income from discontinued operations, net   12,084   43,092  
NET (LOSS) INCOME 5,240 30,977 30,472 82,305  
Less: Net loss attributable to noncontrolling interest (1,324) (245) (891) (328)  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 6,564 31,222 31,363 82,633  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (25,395) 3,517 (39,718) 21,312  
New Zealand joint venture cash flow hedges (2,917) (920) (3,863) 791  
Amortization of pension and postretirement plans, net of income tax (5) 92,714 15 94,334  
Total other comprehensive (loss) income (28,317) 95,311 (43,566) 116,437  
COMPREHENSIVE (LOSS) INCOME (23,077) 126,288 (13,094) 198,742  
Less: Comprehensive (loss) income attributable to noncontrolling interest (9,730) 297 (13,522) 5,722  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (13,347) 125,991 428 193,020  
Senior Exchangeable Notes due August 2015 at a fixed interest rate of 4.50% [Member] | Consolidation Adjustments [Member]          
Income Statement [Abstract]          
SALES 0 0 0 0  
Cost of sales 0 0 0 0  
Selling and general expenses 0 0 0 0  
Other operating expense (income), net 0 0 0 0  
Costs and Expenses, Total 0 0 0 0  
OPERATING INCOME 0 0 0 0  
Interest expense 0 0 0 0  
Interest and miscellaneous income (expense), net 0 0 0 0  
Equity in (loss) income from subsidiaries (7,524) 13,718 (51,113) (105,835)  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (7,524) 13,718 (51,113) (105,835)  
Income tax (expense) benefit 0 0 0 0  
(LOSS) INCOME FROM CONTINUING OPERATIONS   13,718   (105,835)  
Income from discontinued operations, net   0   0  
NET (LOSS) INCOME (7,524) 13,718 (51,113) (105,835)  
Less: Net loss attributable to noncontrolling interest 0 0 0 0  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (7,524) 13,718 (51,113) (105,835)  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 36,090 (5,819) 57,803 (32,365)  
New Zealand joint venture cash flow hedges 5,688 1,794 7,533 (1,542)  
Amortization of pension and postretirement plans, net of income tax (733) (244,301) (1,554) (249,638)  
Total other comprehensive (loss) income 41,045 (248,326) 63,782 (283,545)  
COMPREHENSIVE (LOSS) INCOME 33,521 (234,608) 12,669 (389,380)  
Less: Comprehensive (loss) income attributable to noncontrolling interest (1) 0 0 0  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 33,522 (234,608) 12,669 (389,380)  
Senior Notes due 2022 at a fixed interest rate of 3.75% [Member] | ROC (Subsidiary Guarantor) [Member]          
Income Statement [Abstract]          
SALES 0 0 0 0  
Cost of sales 0 0 0 0  
Selling and general expenses 6,330 2,394 11,279 4,544  
Other operating expense (income), net (461) 1,573 (461) 3,948  
Costs and Expenses, Total 5,869 3,967 10,818 8,492  
OPERATING INCOME (5,869) (3,967) (10,818) (8,492)  
Interest expense (2,540) (11,207) (5,064) (18,140)  
Interest and miscellaneous income (expense), net 680 (4,101) 1,373 (4,334)  
Equity in (loss) income from subsidiaries 6,564 31,220 31,363 82,633  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (1,165) 11,945 16,854 51,667  
Income tax (expense) benefit 927 4,869 1,887 7,070  
(LOSS) INCOME FROM CONTINUING OPERATIONS   16,814   58,737  
Income from discontinued operations, net   0   0  
NET (LOSS) INCOME (238) 16,814 18,741 58,737  
Less: Net loss attributable to noncontrolling interest 0 0 0 0  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (238) 16,814 18,741 58,737  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (18,008) 2,655 (28,438) 15,547  
New Zealand joint venture cash flow hedges (1,896) (598) (2,511) 514  
Amortization of pension and postretirement plans, net of income tax 743 58,873 1,524 60,970  
Total other comprehensive (loss) income (19,161) 60,930 (29,425) 77,031  
COMPREHENSIVE (LOSS) INCOME (19,399) 77,744 (10,684) 135,768  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (19,399) 77,744 (10,684) 135,768  
Senior Notes due 2022 at a fixed interest rate of 3.75% [Member] | Non-guarantors [Member]          
Income Statement [Abstract]          
SALES 115,801 163,145 256,106 306,332  
Cost of sales 103,689 123,096 210,923 238,995  
Selling and general expenses 6,397 11,467 12,347 22,554  
Other operating expense (income), net (6,677) (12,962) (12,252) (15,712)  
Costs and Expenses, Total 103,409 121,601 211,018 245,837  
OPERATING INCOME 12,392 41,544 45,088 60,495  
Interest expense (2,774) (1,209) (5,626) (1,757)  
Interest and miscellaneous income (expense), net (3,747) (3,017) (7,871) (6,494)  
Equity in (loss) income from subsidiaries 0 0 0 0  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 5,871 37,318 31,591 52,244  
Income tax (expense) benefit (631) (18,425) (1,119) (13,031)  
(LOSS) INCOME FROM CONTINUING OPERATIONS   18,893   39,213  
Income from discontinued operations, net   12,084   43,092  
NET (LOSS) INCOME 5,240 30,977 30,472 82,305  
Less: Net loss attributable to noncontrolling interest (1,324) (245) (891) (328)  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 6,564 31,222 31,363 82,633  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 (25,395) 3,517 (39,718) 21,312  
New Zealand joint venture cash flow hedges (2,917) (920) (3,863) 791  
Amortization of pension and postretirement plans, net of income tax (5) 92,714 15 94,334  
Total other comprehensive (loss) income (28,317) 95,311 (43,566) 116,437  
COMPREHENSIVE (LOSS) INCOME (23,077) 126,288 (13,094) 198,742  
Less: Comprehensive (loss) income attributable to noncontrolling interest (9,730) 297 (13,522) 5,722  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (13,347) 125,991 428 193,020  
Senior Notes due 2022 at a fixed interest rate of 3.75% [Member] | Consolidation Adjustments [Member]          
Income Statement [Abstract]          
SALES 0 0 0 0  
Cost of sales 0 0 0 0  
Selling and general expenses 0 0 0 0  
Other operating expense (income), net 0 0 0 0  
Costs and Expenses, Total 0 0 0 0  
OPERATING INCOME 0 0 0 0  
Interest expense 0 0 0 0  
Interest and miscellaneous income (expense), net 0 0 0 0  
Equity in (loss) income from subsidiaries (6,326) (48,034) (50,104) (141,370)  
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (6,326) (48,034) (50,104) (141,370)  
Income tax (expense) benefit 0 0 0 0  
(LOSS) INCOME FROM CONTINUING OPERATIONS   (48,034)   (141,370)  
Income from discontinued operations, net   0   0  
NET (LOSS) INCOME (6,326) (48,034) (50,104) (141,370)  
Less: Net loss attributable to noncontrolling interest 0 0 0 0  
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (6,326) (48,034) (50,104) (141,370)  
Foreign currency translation adjustment, net of income tax expense of $732, $0, $1,074 and $0 36,016 (5,308) 56,877 (31,086)  
New Zealand joint venture cash flow hedges 3,792 1,196 5,022 (1,028)  
Amortization of pension and postretirement plans, net of income tax (738) (151,587) (1,539) (155,304)  
Total other comprehensive (loss) income 39,070 (155,699) 60,360 (187,418)  
COMPREHENSIVE (LOSS) INCOME 32,744 (203,733) 10,256 (328,788)  
Less: Comprehensive (loss) income attributable to noncontrolling interest (1) 0 0 0  
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. $ 32,745 $ (203,733) $ 10,256 $ (328,788)