XML 86 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Income Statement [Abstract]      
SALES $ 186,512 $ 134,843  
Costs and Expenses      
Cost of sales 136,413 107,971  
Selling and general expenses 9,590 9,779  
Other operating expense (income), net (8,752) (5,904)  
Costs and Expenses, Total 137,251 111,846  
OPERATING INCOME 49,261 22,997  
Interest expense (8,415) (7,098)  
Interest and miscellaneous income (expense), net 518 (1,622)  
Equity in income from subsidiaries 0 0  
INCOME BEFORE INCOME TAXES 41,364 14,277  
Income tax (expense) benefit (6,281) 781  
NET INCOME 35,083 15,058 $ 217,770
Less: Net income attributable to noncontrolling interest 1,240 586  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 33,843 14,472  
Foreign currency translation adjustment 2,432 2,804 6,322
Cash flow hedges, net of income tax 2,553 (13,774) 22,822
Amortization of pension and postretirement plans, net of income tax 116 617 $ 5,533
Total other comprehensive income (loss) 5,101 (10,353)  
COMPREHENSIVE INCOME 40,184 4,705  
Less: Comprehensive income (loss) attributable to noncontrolling interest 1,651 (3,749)  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 38,533 8,454  
Consolidating Adjustments      
Income Statement [Abstract]      
SALES 0 0  
Costs and Expenses      
Cost of sales 0 0  
Selling and general expenses 0 0  
Other operating expense (income), net 0 0  
Costs and Expenses, Total 0 0  
OPERATING INCOME 0 0  
Interest expense 0 0  
Interest and miscellaneous income (expense), net 0 0  
Equity in income from subsidiaries (77,524) (34,570)  
INCOME BEFORE INCOME TAXES (77,524) (34,570)  
Income tax (expense) benefit 0 0  
NET INCOME (77,524) (34,570)  
Less: Net income attributable to noncontrolling interest 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (77,524) (34,570)  
Foreign currency translation adjustment (2,002) (7,288)  
Cash flow hedges, net of income tax (2,572) 13,923  
Amortization of pension and postretirement plans, net of income tax (116) (617)  
Total other comprehensive income (loss) (4,690) 6,018  
COMPREHENSIVE INCOME (82,214) (28,552)  
Less: Comprehensive income (loss) attributable to noncontrolling interest 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (82,214) (28,552)  
Rayonier Inc. (Parent Issuer)      
Income Statement [Abstract]      
SALES 0 0  
Costs and Expenses      
Cost of sales 0 0  
Selling and general expenses 0 0  
Other operating expense (income), net 0 0  
Costs and Expenses, Total 0 0  
OPERATING INCOME 0 0  
Interest expense (3,139) (3,139)  
Interest and miscellaneous income (expense), net 2,202 2,038  
Equity in income from subsidiaries 34,780 15,573  
INCOME BEFORE INCOME TAXES 33,843 14,472  
Income tax (expense) benefit 0 0  
NET INCOME 33,843 14,472  
Less: Net income attributable to noncontrolling interest 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 33,843 14,472  
Foreign currency translation adjustment 2,002 7,288  
Cash flow hedges, net of income tax 2,572 (13,923)  
Amortization of pension and postretirement plans, net of income tax 116 617  
Total other comprehensive income (loss) 4,690 (6,018)  
COMPREHENSIVE INCOME 38,533 8,454  
Less: Comprehensive income (loss) attributable to noncontrolling interest 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 38,533 8,454  
Subsidiary Guarantors      
Income Statement [Abstract]      
SALES 0 0  
Costs and Expenses      
Cost of sales 0 0  
Selling and general expenses 3,536 2,938  
Other operating expense (income), net 111 (1,155)  
Costs and Expenses, Total 3,647 1,783  
OPERATING INCOME (3,647) (1,783)  
Interest expense (4,858) (2,144)  
Interest and miscellaneous income (expense), net 689 681  
Equity in income from subsidiaries 42,744 18,997  
INCOME BEFORE INCOME TAXES 34,928 15,751  
Income tax (expense) benefit (148) (178)  
NET INCOME 34,780 15,573  
Less: Net income attributable to noncontrolling interest 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 34,780 15,573  
Foreign currency translation adjustment 0 (4,606)  
Cash flow hedges, net of income tax 2,633 (14,886)  
Amortization of pension and postretirement plans, net of income tax 116 617  
Total other comprehensive income (loss) 2,749 (18,875)  
COMPREHENSIVE INCOME 37,529 (3,302)  
Less: Comprehensive income (loss) attributable to noncontrolling interest 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 37,529 (3,302)  
Non- guarantors      
Income Statement [Abstract]      
SALES 186,512 134,843  
Costs and Expenses      
Cost of sales 136,413 107,971  
Selling and general expenses 6,054 6,841  
Other operating expense (income), net (8,863) (4,749)  
Costs and Expenses, Total 133,604 110,063  
OPERATING INCOME 52,908 24,780  
Interest expense (418) (1,815)  
Interest and miscellaneous income (expense), net (2,373) (4,341)  
Equity in income from subsidiaries 0 0  
INCOME BEFORE INCOME TAXES 50,117 18,624  
Income tax (expense) benefit (6,133) 959  
NET INCOME 43,984 19,583  
Less: Net income attributable to noncontrolling interest 1,240 586  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 42,744 18,997  
Foreign currency translation adjustment 2,432 7,410  
Cash flow hedges, net of income tax (80) 1,112  
Amortization of pension and postretirement plans, net of income tax 0 0  
Total other comprehensive income (loss) 2,352 8,522  
COMPREHENSIVE INCOME 46,336 28,105  
Less: Comprehensive income (loss) attributable to noncontrolling interest 1,651 (3,749)  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 44,685 $ 31,854