XML 91 R80.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Condensed Statement of Income Captions [Line Items]          
SALES $ 200,890 $ 184,419 $ 649,991 $ 579,874  
Costs and Expenses          
Cost of sales (143,261) (136,983) (466,167) (418,421)  
Selling and general expenses (10,800) (9,936) (31,304) (29,771)  
Other operating (loss) income, net (451) 1,771 2,577 3,744  
Costs and Expenses, Total (154,512) (145,148) (494,894) (444,448)  
OPERATING INCOME 46,378 39,271 155,097 135,426  
Interest expense (7,838) (8,553) (23,992) (25,600)  
Interest and miscellaneous income (expense), net 495 1,128 4,020 1,650  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 39,035 31,846 135,125 111,476  
Income tax expense (8,396) (3,043) (22,443) (16,817)  
NET INCOME 30,639 28,803 112,682 94,659 $ 161,579
Less: Net income attributable to noncontrolling interest (7,207) (4,115) (12,453) (9,968)  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 23,432 24,688 100,229 84,691  
Foreign currency translation adjustment, net of income tax (10,527) (7,317) (30,599) 16,599 9,114
Cash flow hedges, net of income tax 4,142 (2,162) 21,285 (1,597) 5,693
Amortization of pension and postretirement plans, net of income tax (542) 116 (204) 349 $ (208)
Total other comprehensive (loss) income (6,927) (9,363) (9,518) 15,351  
COMPREHENSIVE INCOME 23,712 19,440 103,164 110,010  
Less: Comprehensive income attributable to noncontrolling interest (4,533) (2,289) (4,004) (13,537)  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 19,179 17,151 99,160 96,473  
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 (loss) 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 (58,366) (59,270) (231,339) (199,328)  
INCOME BEFORE INCOME TAXES (58,366) (59,270) (231,339) (199,328)  
Income tax expense 0 0 0 0  
NET INCOME (58,366) (59,270) (231,339) (199,328)  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (58,366) (59,270) (231,339) (199,328)  
Foreign currency translation adjustment, net of income tax 8,090 5,866 23,341 (13,335)  
Cash flow hedges, net of income tax (4,379) 1,787 (22,476) 1,902  
Amortization of pension and postretirement plans, net of income tax 542 (116) 204 (349)  
Total other comprehensive (loss) income 4,253 7,537 1,069 (11,782)  
COMPREHENSIVE INCOME (54,113) (51,733) (230,270) (211,110)  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (54,113) (51,733) (230,270) (211,110)  
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 (loss) income, net 0 0 (12) 0  
Costs and Expenses, Total 0 0 (12) 0  
OPERATING INCOME 0 0 (12) 0  
Interest expense (3,138) (3,139) (9,417) (9,417)  
Interest and miscellaneous income (expense), net 1,743 2,486 7,105 7,033  
Equity in income from subsidiaries 24,827 25,341 102,553 87,075  
INCOME BEFORE INCOME TAXES 23,432 24,688 100,229 84,691  
Income tax expense 0 0 0 0  
NET INCOME 23,432 24,688 100,229 84,691  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 23,432 24,688 100,229 84,691  
Foreign currency translation adjustment, net of income tax (8,090) (5,866) (23,341) 13,335  
Cash flow hedges, net of income tax 4,379 (1,787) 22,476 (1,902)  
Amortization of pension and postretirement plans, net of income tax (542) 116 (204) 349  
Total other comprehensive (loss) income (4,253) (7,537) (1,069) 11,782  
COMPREHENSIVE INCOME 19,179 17,151 99,160 96,473  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 19,179 17,151 99,160 96,473  
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 (5,094) (4,096) (14,953) (11,880)  
Other operating (loss) income, net (50) (81) 545 (212)  
Costs and Expenses, Total (5,144) (4,177) (14,408) (12,092)  
OPERATING INCOME (5,144) (4,177) (14,408) (12,092)  
Interest expense (4,676) (4,982) (14,229) (14,723)  
Interest and miscellaneous income (expense), net 1,755 704 3,265 2,087  
Equity in income from subsidiaries 33,539 33,929 128,786 112,253  
INCOME BEFORE INCOME TAXES 25,474 25,474 103,414 87,525  
Income tax expense (647) (133) (861) (450)  
NET INCOME 24,827 25,341 102,553 87,075  
Less: Net income attributable to noncontrolling interest 0 0 0 0  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 24,827 25,341 102,553 87,075  
Foreign currency translation adjustment, net of income tax 0 0 452 0  
Cash flow hedges, net of income tax 5,174 (533) 26,460 (2,921)  
Amortization of pension and postretirement plans, net of income tax (542) 116 (204) 349  
Total other comprehensive (loss) income 4,632 (417) 26,708 (2,572)  
COMPREHENSIVE INCOME 29,459 24,924 129,261 84,503  
Less: Comprehensive income attributable to noncontrolling interest 0 0 0 0  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 29,459 24,924 129,261 84,503  
Non- guarantors | Reportable Legal Entities          
Condensed Statement of Income Captions [Line Items]          
SALES 200,890 184,419 649,991 579,874  
Costs and Expenses          
Cost of sales (143,261) (136,983) (466,167) (418,421)  
Selling and general expenses (5,706) (5,840) (16,351) (17,891)  
Other operating (loss) income, net (401) 1,852 2,044 3,956  
Costs and Expenses, Total (149,368) (140,971) (480,474) (432,356)  
OPERATING INCOME 51,522 43,448 169,517 147,518  
Interest expense (24) (432) (346) (1,460)  
Interest and miscellaneous income (expense), net (3,003) (2,062) (6,350) (7,470)  
Equity in income from subsidiaries 0 0 0 0  
INCOME BEFORE INCOME TAXES 48,495 40,954 162,821 138,588  
Income tax expense (7,749) (2,910) (21,582) (16,367)  
NET INCOME 40,746 38,044 141,239 122,221  
Less: Net income attributable to noncontrolling interest (7,207) (4,115) (12,453) (9,968)  
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 33,539 33,929 128,786 112,253  
Foreign currency translation adjustment, net of income tax (10,527) (7,317) (31,051) 16,599  
Cash flow hedges, net of income tax (1,032) (1,629) (5,175) 1,324  
Amortization of pension and postretirement plans, net of income tax 0 0 0 0  
Total other comprehensive (loss) income (11,559) (8,946) (36,226) 17,923  
COMPREHENSIVE INCOME 29,187 29,098 105,013 140,144  
Less: Comprehensive income attributable to noncontrolling interest (4,533) (2,289) (4,004) (13,537)  
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 24,654 $ 26,809 $ 101,009 $ 126,607