XML 82 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Income Statement [Abstract]          
SALES $ 177,946 $ 171,421 $ 559,178 $ 567,814  
Costs and Expenses          
Cost of sales 136,583 116,624 416,683 362,790  
Selling and general expenses 9,936 10,607 29,771 31,638  
Other operating expense (income), net (7,844) (5,499) (22,702) (20,867)  
Costs and Expenses, Total 138,675 121,732 423,752 373,561  
OPERATING INCOME 39,271 49,689 135,426 194,253  
Interest expense (8,553) (8,544) (25,600) (23,603)  
Interest and miscellaneous income (expense), net 1,128 258 1,650 (1,115)  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 31,846 41,403 111,476 169,535  
Income tax benefit (expense) (3,043) (779) (16,817) (2,274)  
NET INCOME 28,803 40,624 94,659 167,261 $ 217,770
Less: Net income attributable to noncontrolling interest 4,115 1,269 9,968 3,613  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 24,688 39,355 84,691 163,648  
Foreign currency translation adjustment (7,317) 12,022 16,599 28,046 6,322
Cash flow hedges, net of income tax (2,162) 4,195 (1,597) (22,055) 22,822
Amortization of pension and postretirement plans, net of income tax 116 632 349 1,881 $ 5,533
Total other comprehensive (loss) income (9,363) 16,849 15,351 7,872  
COMPREHENSIVE INCOME 19,440 57,473 110,010 175,133  
Less: Comprehensive income attributable to noncontrolling interest 2,289 3,649 13,537 11,808  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 17,151 53,824 96,473 163,325  
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 (59,270) (90,610) (199,328) (355,307)  
INCOME BEFORE INCOME TAXES (59,270) (90,610) (199,328) (355,307)  
Income tax benefit (expense) 0 0 0 0  
NET INCOME (59,270) (90,610) (199,328) (355,307)  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (59,270) (90,610) (199,328) (355,307)  
Foreign currency translation adjustment 5,866 (9,791) (13,335) (20,529)  
Cash flow hedges, net of income tax 1,787 (4,044) 1,902 22,733  
Amortization of pension and postretirement plans, net of income tax (116) (632) (349) (1,881)  
Total other comprehensive (loss) income 7,537 (14,467) (11,782) 323  
COMPREHENSIVE INCOME (51,733) (105,077) (211,110) (354,984)  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (51,733) (105,077) (211,110) (354,984)  
Rayonier Inc. (Parent Issuer) | Reportable Legal Entities          
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 (3,139) (3,139) (9,417) (9,417)  
Interest and miscellaneous income (expense), net 2,486 2,199 7,033 6,346  
Equity in income from subsidiaries 25,341 40,295 87,075 166,719  
INCOME BEFORE INCOME TAXES 24,688 39,355 84,691 163,648  
Income tax benefit (expense) 0 0 0 0  
NET INCOME 24,688 39,355 84,691 163,648  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 24,688 39,355 84,691 163,648  
Foreign currency translation adjustment (5,866) 9,793 13,335 20,529  
Cash flow hedges, net of income tax (1,787) 4,044 (1,902) (22,733)  
Amortization of pension and postretirement plans, net of income tax 116 632 349 1,881  
Total other comprehensive (loss) income (7,537) 14,469 11,782 (323)  
COMPREHENSIVE INCOME 17,151 53,824 96,473 163,325  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 17,151 53,824 96,473 163,325  
Subsidiary Guarantors | Reportable Legal Entities          
Income Statement [Abstract]          
SALES 0 0 0 0  
Costs and Expenses          
Cost of sales 0 0 0 0  
Selling and general expenses 4,096 5,904 11,880 11,485  
Other operating expense (income), net 81 190 212 378  
Costs and Expenses, Total 4,177 6,094 12,092 11,863  
OPERATING INCOME (4,177) (6,094) (12,092) (11,863)  
Interest expense (4,982) (5,150) (14,723) (11,678)  
Interest and miscellaneous income (expense), net 704 694 2,087 2,059  
Equity in income from subsidiaries 33,929 50,315 112,253 188,588  
INCOME BEFORE INCOME TAXES 25,474 39,765 87,525 167,106  
Income tax benefit (expense) (133) 530 (450) (387)  
NET INCOME 25,341 40,295 87,075 166,719  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 25,341 40,295 87,075 166,719  
Foreign currency translation adjustment 0 0 0 (4,607)  
Cash flow hedges, net of income tax (533) 3,530 (2,921) (25,458)  
Amortization of pension and postretirement plans, net of income tax 116 632 349 1,881  
Total other comprehensive (loss) income (417) 4,162 (2,572) (28,184)  
COMPREHENSIVE INCOME 24,924 44,457 84,503 138,535  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 24,924 44,457 84,503 138,535  
Non- guarantors | Reportable Legal Entities          
Income Statement [Abstract]          
SALES 177,946 171,421 559,178 567,814  
Costs and Expenses          
Cost of sales 136,583 116,624 416,683 362,790  
Selling and general expenses 5,840 4,703 17,891 20,153  
Other operating expense (income), net (7,925) (5,689) (22,914) (21,245)  
Costs and Expenses, Total 134,498 115,638 411,660 361,698  
OPERATING INCOME 43,448 55,783 147,518 206,116  
Interest expense (432) (255) (1,460) (2,508)  
Interest and miscellaneous income (expense), net (2,062) (2,635) (7,470) (9,520)  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 40,954 52,893 138,588 194,088  
Income tax benefit (expense) (2,910) (1,309) (16,367) (1,887)  
NET INCOME 38,044 51,584 122,221 192,201  
Less: Net income attributable to noncontrolling interest 4,115 1,269 9,968 3,613  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 33,929 50,315 112,253 188,588  
Foreign currency translation adjustment (7,317) 12,020 16,599 32,653  
Cash flow hedges, net of income tax (1,629) 665 1,324 3,403  
Amortization of pension and postretirement plans, net of income tax 0 0 0 0  
Total other comprehensive (loss) income (8,946) 12,685 17,923 36,056  
COMPREHENSIVE INCOME 29,098 64,269 140,144 228,257  
Less: Comprehensive income attributable to noncontrolling interest 2,289 3,649 13,537 11,808  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 26,809 $ 60,620 $ 126,607 $ 216,449