XML 59 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Earnings Per Common Share (Tables)
12 Months Ended
Dec. 31, 2016
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share, Basic and Diluted
(a)
Rayonier did not issue additional shares upon maturity of the Senior Exchangeable Notes due August 2015 (the “2015 Notes”) due to offsetting hedges. ASC 260, Earnings Per Share required the assumed conversion of the 2015 Notes to be included in dilutive shares if the average stock price for the period exceeds the strike price, while the conversion of the hedges was excluded since they were anti-dilutive. The full dilutive effect of the 2015 Notes was included for the portion of the periods presented in which the notes were outstanding.
Rayonier did not distribute additional shares upon the February 2016 maturity of the warrants sold in conjunction with the 2015 Notes as the stock price did not exceed $28.11 per share. The warrants were not dilutive for the year ended 2016 as the average stock price for the period the warrants were outstanding did not exceed the strike price.
The following table provides details of the calculation of basic and diluted EPS for the three years ended December 31:
 
2016
 
2015
 
2014
Income from continuing operations

$217,770

 

$43,941

 

$54,443

Less: Net income (loss) from continuing operations attributable to noncontrolling interest
5,798

 
(2,224
)
 
(1,491
)
Income from continuing operations attributable to Rayonier Inc.

$211,972

 

$46,165

 

$55,934

 
 
 
 
 
 
Income from discontinued operations attributable to Rayonier Inc.

 

 

$43,403

 
 
 
 
 
 
Net income attributable to Rayonier Inc.

$211,972

 

$46,165

 

$99,337

 
 
 
 
 
 
Shares used for determining basic earnings per common share
122,585,200

 
125,385,085

 
126,458,710

Dilutive effect of:
 
 
 
 
 
Stock options
92,473

 
116,792

 
323,125

Performance and restricted shares
134,650

 
39,863

 
149,292

Assumed conversion of Senior Exchangeable Notes (a)

 
358,449

 
2,149,982

Assumed conversion of warrants (a)

 

 
1,957,154

Shares used for determining diluted earnings per common share
122,812,323

 
125,900,189

 
131,038,263

Basic earnings per common share attributable to Rayonier Inc.:
 
 
 
 
 
Continuing operations

$1.73

 

$0.37

 

$0.44

Discontinued operations

 

 
0.34

Net income

$1.73

 

$0.37

 

$0.78

Diluted earnings per common share attributable to Rayonier Inc.:
 
 
 
 
 
Continuing operations

$1.73

 

$0.37

 

$0.43

Discontinued operations

 

 
0.33

Net income

$1.73

 

$0.37

 

$0.76

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
 
2016
 
2015
 
2014
Anti-dilutive shares excluded from the computations of diluted earnings per share:
 
 
 
 
 
Stock options, performance and restricted shares
829,469

 
897,800

 
461,663

Assumed conversion of exchangeable note hedges (a)

 
358,449

 
2,149,982

Total
829,469

 
1,256,249

 
2,611,645

 
 
 
 
 
(a)
Rayonier did not issue additional shares upon maturity of the Senior Exchangeable Notes due August 2015 (the “2015 Notes”) due to offsetting hedges. ASC 260, Earnings Per Share required the assumed conversion of the 2015 Notes to be included in dilutive shares if the average stock price for the period exceeds the strike price, while the conversion of the hedges was excluded since they were anti-dilutive. The full dilutive effect of the 2015 Notes was included for the portion of the periods presented in which the notes were outstanding.
Rayonier did not distribute additional shares upon the February 2016 maturity of the warrants sold in conjunction with the 2015 Notes as the stock price did not exceed $28.11 per share. The warrants were not dilutive for the year ended 2016 as the average stock price for the period the warrants were outstanding did not exceed the strike price.