XML 93 R81.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Costs and Expenses      
Cost of sales $ 138,488 $ 136,828  
Selling and general expenses 9,003 9,590  
Other operating expense (income), net (1,369) (1,188)  
Costs and Expenses, Total 146,122 145,230  
OPERATING INCOME 57,074 49,261  
Interest expense (8,052) (8,415)  
Interest and miscellaneous income (expense), net 620 518  
Equity in income from subsidiaries 0 0  
INCOME BEFORE INCOME TAXES 49,642 41,364  
Income tax benefit (expense) (6,936) (6,281)  
NET INCOME 42,706 35,083 $ 161,579
Less: Net income attributable to noncontrolling interest 2,167 1,240  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 40,539 33,843  
Foreign currency translation adjustment 9,688 2,432 9,114
Cash flow hedges, net of income tax 16,615 2,553 5,693
Amortization of pension and postretirement plans, net of income tax 159 116 $ (208)
Total other comprehensive income 26,462 5,101  
COMPREHENSIVE INCOME 69,168 40,184  
Less: Comprehensive income attributable to noncontrolling interest 4,483 1,651  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 64,685 38,533  
Consolidating Adjustments      
Condensed Statement of Income Captions [Line Items]      
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 (89,891) (77,524)  
INCOME BEFORE INCOME TAXES (89,891) (77,524)  
Income tax benefit (expense) 0 0  
NET INCOME (89,891) (77,524)  
Less: Net income attributable to noncontrolling interest 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (89,891) (77,524)  
Foreign currency translation adjustment (7,606) (2,002)  
Cash flow hedges, net of income tax (16,381) (2,572)  
Amortization of pension and postretirement plans, net of income tax (159) (116)  
Total other comprehensive income (24,146) (4,690)  
COMPREHENSIVE INCOME (114,037) (82,214)  
Less: Comprehensive income attributable to noncontrolling interest 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (114,037) (82,214)  
Rayonier Inc. (Parent Issuer) | Reportable Legal Entities      
Condensed Statement of Income Captions [Line Items]      
SALES 0 0  
Costs and Expenses      
Cost of sales 0 0  
Selling and general expenses 0 0  
Other operating expense (income), net 13 0  
Costs and Expenses, Total 13 0  
OPERATING INCOME (13) 0  
Interest expense (3,139) (3,139)  
Interest and miscellaneous income (expense), net 2,628 2,202  
Equity in income from subsidiaries 41,063 34,780  
INCOME BEFORE INCOME TAXES 40,539 33,843  
Income tax benefit (expense) 0 0  
NET INCOME 40,539 33,843  
Less: Net income attributable to noncontrolling interest 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 40,539 33,843  
Foreign currency translation adjustment 7,606 2,002  
Cash flow hedges, net of income tax 16,381 2,572  
Amortization of pension and postretirement plans, net of income tax 159 116  
Total other comprehensive income 24,146 4,690  
COMPREHENSIVE INCOME 64,685 38,533  
Less: Comprehensive income attributable to noncontrolling interest 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 64,685 38,533  
Subsidiary Guarantors | Reportable Legal Entities      
Condensed Statement of Income Captions [Line Items]      
SALES 0 0  
Costs and Expenses      
Cost of sales 0 0  
Selling and general expenses 4,389 3,536  
Other operating expense (income), net (635) 111  
Costs and Expenses, Total 3,754 3,647  
OPERATING INCOME (3,754) (3,647)  
Interest expense (4,653) (4,858)  
Interest and miscellaneous income (expense), net 765 689  
Equity in income from subsidiaries 48,828 42,744  
INCOME BEFORE INCOME TAXES 41,186 34,928  
Income tax benefit (expense) (123) (148)  
NET INCOME 41,063 34,780  
Less: Net income attributable to noncontrolling interest 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 41,063 34,780  
Foreign currency translation adjustment 111 0  
Cash flow hedges, net of income tax 15,598 2,633  
Amortization of pension and postretirement plans, net of income tax 159 116  
Total other comprehensive income 15,868 2,749  
COMPREHENSIVE INCOME 56,931 37,529  
Less: Comprehensive income attributable to noncontrolling interest 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 56,931 37,529  
Non- guarantors | Reportable Legal Entities      
Condensed Statement of Income Captions [Line Items]      
SALES 203,196 194,491  
Costs and Expenses      
Cost of sales 138,488 136,828  
Selling and general expenses 4,614 6,054  
Other operating expense (income), net (747) (1,299)  
Costs and Expenses, Total 142,355 141,583  
OPERATING INCOME 60,841 52,908  
Interest expense (260) (418)  
Interest and miscellaneous income (expense), net (2,773) (2,373)  
Equity in income from subsidiaries 0 0  
INCOME BEFORE INCOME TAXES 57,808 50,117  
Income tax benefit (expense) (6,813) (6,133)  
NET INCOME 50,995 43,984  
Less: Net income attributable to noncontrolling interest 2,167 1,240  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 48,828 42,744  
Foreign currency translation adjustment 9,577 2,432  
Cash flow hedges, net of income tax 1,017 (80)  
Amortization of pension and postretirement plans, net of income tax 0 0  
Total other comprehensive income 10,594 2,352  
COMPREHENSIVE INCOME 61,589 46,336  
Less: Comprehensive income attributable to noncontrolling interest 4,483 1,651  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 57,106 $ 44,685