XML 83 R72.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Income Statement [Abstract]          
SALES $ 194,719 $ 261,550 $ 381,232 $ 396,393  
Costs and Expenses          
Cost of sales 143,687 138,194 280,100 246,166  
Selling and general expenses 10,246 11,252 19,836 21,031  
Other operating expense (income), net (6,107) (9,463) (14,858) (15,368)  
Costs and Expenses, Total 147,826 139,983 285,078 251,829  
OPERATING INCOME 46,893 121,567 96,154 144,564  
Interest expense (8,631) (7,961) (17,046) (15,059)  
Interest and miscellaneous income (expense), net 4 249 522 (1,373)  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 38,266 113,855 79,630 128,132  
Income tax expense (7,493) (2,276) (13,774) (1,495)  
INCOME FROM CONTINUING OPERATIONS 30,773        
Income from discontinued operations, net of income taxes 0        
NET INCOME 30,773 111,579 65,856 126,637 $ 217,770
Less: Net income attributable to noncontrolling interest 4,612 1,758 5,853 2,344  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 26,161 109,821 60,003 124,293  
Foreign currency translation adjustment 21,484 13,219 23,916 16,023 6,322
Cash flow hedges, net of income tax (1,988) (12,476) 565 (26,250) 22,822
Amortization of pension and postretirement plans, net of income tax 116 632 233 1,249 $ 5,533
Total other comprehensive income (loss) 19,612 1,375 24,714 (8,978)  
COMPREHENSIVE INCOME 50,385 112,954 90,570 117,659  
Less: Comprehensive income attributable to noncontrolling interest 9,595 4,410 11,247 8,153  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 40,790 108,544 79,323 109,506  
Consolidating Adjustments          
Income Statement [Abstract]          
SALES 0 0 0 0  
Costs and Expenses          
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 income from subsidiaries (62,535) (230,126) (140,057) (264,696)  
INCOME BEFORE INCOME TAXES (62,535) (230,126) (140,057) (264,696)  
Income tax expense 0 0 0 0  
INCOME FROM CONTINUING OPERATIONS (62,535)        
Income from discontinued operations, net of income taxes 0        
NET INCOME (62,535) (230,126) (140,057) (264,696)  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (62,535) (230,126) (140,057) (264,696)  
Foreign currency translation adjustment (17,199) (10,941) (19,202) (10,737)  
Cash flow hedges, net of income tax 2,686 12,850 115 26,773  
Amortization of pension and postretirement plans, net of income tax (116) (632) (233) (1,249)  
Total other comprehensive income (loss) (14,629) 1,277 (19,320) 14,787  
COMPREHENSIVE INCOME (77,164) (228,849) (159,377) (249,909)  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (77,164) (228,849) (159,377) (249,909)  
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 2,345 2,109      
Equity in income from subsidiaries 26,955 110,851      
INCOME BEFORE INCOME TAXES 26,161 109,821      
Income tax expense 0 0      
INCOME FROM CONTINUING OPERATIONS 26,161        
Income from discontinued operations, net of income taxes 0        
NET INCOME 26,161 109,821      
Less: Net income attributable to noncontrolling interest 0 0      
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 26,161 109,821      
Foreign currency translation adjustment 17,199 10,941      
Cash flow hedges, net of income tax (2,686) (12,850)      
Amortization of pension and postretirement plans, net of income tax 116 632      
Total other comprehensive income (loss) 14,629 (1,277)      
COMPREHENSIVE INCOME 40,790 108,544      
Less: Comprehensive income attributable to noncontrolling interest 0 0      
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 40,790 108,544      
Rayonier Inc. (Parent Issuer) | Reportable Legal Entities          
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     (6,278) (6,278)  
Interest and miscellaneous income (expense), net     4,547 4,147  
Equity in income from subsidiaries     61,734 126,424  
INCOME BEFORE INCOME TAXES     60,003 124,293  
Income tax expense     0 0  
NET INCOME     60,003 124,293  
Less: Net income attributable to noncontrolling interest     0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC.     60,003 124,293  
Foreign currency translation adjustment     19,202 10,737  
Cash flow hedges, net of income tax     (115) (26,773)  
Amortization of pension and postretirement plans, net of income tax     233 1,249  
Total other comprehensive income (loss)     19,320 (14,787)  
COMPREHENSIVE INCOME     79,323 109,506  
Less: Comprehensive income attributable to noncontrolling interest     0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.     79,323 109,506  
Subsidiary Guarantors          
Income Statement [Abstract]          
SALES 0 0      
Costs and Expenses          
Cost of sales 0 0      
Selling and general expenses 4,248 2,643      
Other operating expense (income), net 20 1,343      
Costs and Expenses, Total 4,268 3,986      
OPERATING INCOME (4,268) (3,986)      
Interest expense (4,883) (4,384)      
Interest and miscellaneous income (expense), net 695 685      
Equity in income from subsidiaries 35,580 119,275      
INCOME BEFORE INCOME TAXES 27,124 111,590      
Income tax expense (169) (739)      
INCOME FROM CONTINUING OPERATIONS 26,955        
Income from discontinued operations, net of income taxes 0        
NET INCOME 26,955 110,851      
Less: Net income attributable to noncontrolling interest 0 0      
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 26,955 110,851      
Foreign currency translation adjustment 0 0      
Cash flow hedges, net of income tax (5,021) (14,102)      
Amortization of pension and postretirement plans, net of income tax 116 632      
Total other comprehensive income (loss) (4,905) (13,470)      
COMPREHENSIVE INCOME 22,050 97,381      
Less: Comprehensive income attributable to noncontrolling interest 0 0      
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 22,050 97,381      
Subsidiary Guarantors | Reportable Legal Entities          
Income Statement [Abstract]          
SALES     0 0  
Costs and Expenses          
Cost of sales     0 0  
Selling and general expenses     7,784 5,581  
Other operating expense (income), net     131 188  
Costs and Expenses, Total     7,915 5,769  
OPERATING INCOME     (7,915) (5,769)  
Interest expense     (9,741) (6,528)  
Interest and miscellaneous income (expense), net     1,383 1,366  
Equity in income from subsidiaries     78,323 138,272  
INCOME BEFORE INCOME TAXES     62,050 127,341  
Income tax expense     (316) (917)  
NET INCOME     61,734 126,424  
Less: Net income attributable to noncontrolling interest     0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC.     61,734 126,424  
Foreign currency translation adjustment     0 (4,606)  
Cash flow hedges, net of income tax     (2,389) (28,988)  
Amortization of pension and postretirement plans, net of income tax     233 1,249  
Total other comprehensive income (loss)     (2,156) (32,345)  
COMPREHENSIVE INCOME     59,578 94,079  
Less: Comprehensive income attributable to noncontrolling interest     0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.     59,578 94,079  
Non- guarantors          
Income Statement [Abstract]          
SALES 194,719 261,550      
Costs and Expenses          
Cost of sales 143,687 138,194      
Selling and general expenses 5,998 8,609      
Other operating expense (income), net (6,127) (10,806)      
Costs and Expenses, Total 143,558 135,997      
OPERATING INCOME 51,161 125,553      
Interest expense (609) (438)      
Interest and miscellaneous income (expense), net (3,036) (2,545)      
Equity in income from subsidiaries 0 0      
INCOME BEFORE INCOME TAXES 47,516 122,570      
Income tax expense (7,324) (1,537)      
INCOME FROM CONTINUING OPERATIONS 40,192        
Income from discontinued operations, net of income taxes 0        
NET INCOME 40,192 121,033      
Less: Net income attributable to noncontrolling interest 4,612 1,758      
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 35,580 119,275      
Foreign currency translation adjustment 21,484 13,219      
Cash flow hedges, net of income tax 3,033 1,626      
Amortization of pension and postretirement plans, net of income tax 0 0      
Total other comprehensive income (loss) 24,517 14,845      
COMPREHENSIVE INCOME 64,709 135,878      
Less: Comprehensive income attributable to noncontrolling interest 9,595 4,410      
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 55,114 $ 131,468      
Non- guarantors | Reportable Legal Entities          
Income Statement [Abstract]          
SALES     381,232 396,393  
Costs and Expenses          
Cost of sales     280,100 246,166  
Selling and general expenses     12,052 15,450  
Other operating expense (income), net     (14,989) (15,556)  
Costs and Expenses, Total     277,163 246,060  
OPERATING INCOME     104,069 150,333  
Interest expense     (1,027) (2,253)  
Interest and miscellaneous income (expense), net     (5,408) (6,886)  
Equity in income from subsidiaries     0 0  
INCOME BEFORE INCOME TAXES     97,634 141,194  
Income tax expense     (13,458) (578)  
NET INCOME     84,176 140,616  
Less: Net income attributable to noncontrolling interest     5,853 2,344  
NET INCOME ATTRIBUTABLE TO RAYONIER INC.     78,323 138,272  
Foreign currency translation adjustment     23,916 20,629  
Cash flow hedges, net of income tax     2,954 2,738  
Amortization of pension and postretirement plans, net of income tax     0 0  
Total other comprehensive income (loss)     26,870 23,367  
COMPREHENSIVE INCOME     111,046 163,983  
Less: Comprehensive income attributable to noncontrolling interest     11,247 8,153  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.     $ 99,799 $ 155,830