XML 90 R79.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Condensed Statement of Income Captions [Line Items]          
SALES $ 245,906 $ 200,964 $ 449,101 $ 395,455  
Costs and Expenses          
Cost of sales 184,418 144,610 322,906 281,438  
Selling and general expenses 11,502 10,246 20,504 19,836  
Other operating expense (income), net (1,659) (785) (3,029) (1,973)  
Costs and Expenses, Total 194,261 154,071 340,381 299,301  
OPERATING INCOME 51,645 46,893 108,720 96,154  
Interest expense (8,102) (8,631) (16,155) (17,046)  
Interest and miscellaneous income (expense), net 2,905 4 3,525 522  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 46,448 38,266 96,090 79,630  
Income tax benefit (expense) (7,110) (7,493) (14,047) (13,774)  
NET INCOME 39,338 30,773 82,043 65,856 $ 161,579
Less: Net income attributable to noncontrolling interest 3,080 4,612 5,246 5,853  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 36,258 26,161 76,797 60,003  
Foreign currency translation adjustment, net of income tax (29,760) 21,484 (20,072) 23,916 9,114
Cash flow hedges, net of income tax 529 (1,988) 17,143 565 5,693
Amortization of pension and postretirement plans, net of income tax 178 116 338 233 $ (208)
Total other comprehensive (loss) income (29,053) 19,612 (2,591) 24,714  
COMPREHENSIVE INCOME 10,285 50,385 79,452 90,570  
Less: Comprehensive (loss) income attributable to noncontrolling interest (5,011) 9,595 (528) 11,247  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 15,296 40,790 79,980 79,323  
Consolidating Adjustments          
Condensed Statement of Income Captions [Line Items]          
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 (83,082) (62,535) (172,971) (140,057)  
INCOME BEFORE INCOME TAXES (83,082) (62,535) (172,971) (140,057)  
Income tax benefit (expense) 0 0 0 0  
NET INCOME (83,082) (62,535) (172,971) (140,057)  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (83,082) (62,535) (172,971) (140,057)  
Foreign currency translation adjustment, net of income tax 22,856 (17,199) 15,252 (19,202)  
Cash flow hedges, net of income tax (1,716) 2,686 (18,097) 115  
Amortization of pension and postretirement plans, net of income tax (178) (116) (338) (233)  
Total other comprehensive (loss) income 20,962 (14,629) (3,183) (19,320)  
COMPREHENSIVE INCOME (62,120) (77,164) (176,154) (159,377)  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (62,120) (77,164) (176,154) (159,377)  
Rayonier Inc. (Parent Issuer) | Reportable Legal Entities          
Condensed Statement of Income Captions [Line Items]          
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 12 0  
Costs and Expenses, Total 0 0 12 0  
OPERATING INCOME 0 0 (12) 0  
Interest expense (3,139) (3,139) (6,278) (6,278)  
Interest and miscellaneous income (expense), net 2,734 2,345 5,362 4,547  
Equity in income from subsidiaries 36,663 26,955 77,725 61,734  
INCOME BEFORE INCOME TAXES 36,258 26,161 76,797 60,003  
Income tax benefit (expense) 0 0 0 0  
NET INCOME 36,258 26,161 76,797 60,003  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 36,258 26,161 76,797 60,003  
Foreign currency translation adjustment, net of income tax (22,856) 17,199 (15,252) 19,202  
Cash flow hedges, net of income tax 1,716 (2,686) 18,097 (115)  
Amortization of pension and postretirement plans, net of income tax 178 116 338 233  
Total other comprehensive (loss) income (20,962) 14,629 3,183 19,320  
COMPREHENSIVE INCOME 15,296 40,790 79,980 79,323  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 15,296 40,790 79,980 79,323  
Subsidiary Guarantors | Reportable Legal Entities          
Condensed Statement of Income Captions [Line Items]          
SALES 0 0 0 0  
Costs and Expenses          
Cost of sales 0 0 0 0  
Selling and general expenses 5,471 4,248 9,859 7,784  
Other operating expense (income), net 40 20 (595) 131  
Costs and Expenses, Total 5,511 4,268 9,264 7,915  
OPERATING INCOME (5,511) (4,268) (9,264) (7,915)  
Interest expense (4,900) (4,883) (9,555) (9,741)  
Interest and miscellaneous income (expense), net 746 695 1,511 1,383  
Equity in income from subsidiaries 46,419 35,580 95,246 78,323  
INCOME BEFORE INCOME TAXES 36,754 27,124 77,938 62,050  
Income tax benefit (expense) (91) (169) (213) (316)  
NET INCOME 36,663 26,955 77,725 61,734  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 36,663 26,955 77,725 61,734  
Foreign currency translation adjustment, net of income tax 341 0 452 0  
Cash flow hedges, net of income tax 5,690 (5,021) 21,287 (2,389)  
Amortization of pension and postretirement plans, net of income tax 178 116 338 233  
Total other comprehensive (loss) income 6,209 (4,905) 22,077 (2,156)  
COMPREHENSIVE INCOME 42,872 22,050 99,802 59,578  
Less: Comprehensive (loss) income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 42,872 22,050 99,802 59,578  
Non- guarantors | Reportable Legal Entities          
Condensed Statement of Income Captions [Line Items]          
SALES 245,906 200,964 449,101 395,455  
Costs and Expenses          
Cost of sales 184,418 144,610 322,906 281,438  
Selling and general expenses 6,031 5,998 10,645 12,052  
Other operating expense (income), net (1,699) (805) (2,446) (2,104)  
Costs and Expenses, Total 188,750 149,803 331,105 291,386  
OPERATING INCOME 57,156 51,161 117,996 104,069  
Interest expense (63) (609) (322) (1,027)  
Interest and miscellaneous income (expense), net (575) (3,036) (3,348) (5,408)  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 56,518 47,516 114,326 97,634  
Income tax benefit (expense) (7,019) (7,324) (13,834) (13,458)  
NET INCOME 49,499 40,192 100,492 84,176  
Less: Net income attributable to noncontrolling interest 3,080 4,612 5,246 5,853  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 46,419 35,580 95,246 78,323  
Foreign currency translation adjustment, net of income tax (30,101) 21,484 (20,524) 23,916  
Cash flow hedges, net of income tax (5,161) 3,033 (4,144) 2,954  
Amortization of pension and postretirement plans, net of income tax 0 0 0 0  
Total other comprehensive (loss) income (35,262) 24,517 (24,668) 26,870  
COMPREHENSIVE INCOME 14,237 64,709 75,824 111,046  
Less: Comprehensive (loss) income attributable to noncontrolling interest (5,011) 9,595 (528) 11,247  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 19,248 $ 55,114 $ 76,352 $ 99,799