XML 26 R83.htm IDEA: XBRL DOCUMENT v3.19.3
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Statement of Income Captions [Line Items]                
SALES $ 156,417     $ 200,890     $ 532,764 $ 649,991
Costs and Expenses                
Cost of sales (134,463)     (143,261)     (418,169) (466,167)
Selling and general expenses (10,102)     (10,800)     (30,896) (31,304)
Other operating (expense) income, net (865)     (451)     (2,799) 2,577
Costs and Expenses, Total (145,430)     (154,512)     (451,864) (494,894)
OPERATING INCOME 10,987     46,378     80,900 155,097
Interest expense (7,996)     (7,838)     (23,629) (23,992)
Interest and miscellaneous income (expense), net 788     495     3,178 4,020
Equity in income from subsidiaries 0     0     0 0
INCOME BEFORE INCOME TAXES 3,779     39,035     60,449 135,125
Income tax expense (2,251)     (8,396)     (10,208) (22,443)
NET INCOME 1,528 $ 20,920 $ 27,793 30,639 $ 39,338 $ 42,706 50,241 112,682
Less: Net income attributable to noncontrolling interest (1,961)     (7,207)     (7,129) (12,453)
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (433)     23,432     43,112 100,229
Foreign currency translation adjustment, net of income tax (28,524) (5,604) 6,033 (10,527) (29,760) 9,688 (28,095) (30,599)
Cash flow hedges, net of income tax (12,424) $ (19,519) $ (10,686) 4,142 $ 529 $ 16,615 (42,629) 21,285
Amortization of pension and postretirement plans, net of income tax 112     (542)     337 (204)
Total other comprehensive (loss) (40,836)     (6,927)     (70,387) (9,518)
COMPREHENSIVE (LOSS) INCOME (39,308)     23,712     (20,146) 103,164
Less: Comprehensive loss (income) attributable to noncontrolling interest 5,169     (4,533)     (197) (4,004)
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (34,139)     19,179     (20,343) 99,160
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 (15,823)     (58,366)     (137,060) (231,339)
INCOME BEFORE INCOME TAXES (15,823)     (58,366)     (137,060) (231,339)
Income tax expense 0     0     0 0
NET INCOME (15,823)     (58,366)     (137,060) (231,339)
Less: Net income attributable to noncontrolling interest 0     0     0 0
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (15,823)     (58,366)     (137,060) (231,339)
Foreign currency translation adjustment, net of income tax 21,918     8,090     21,544 23,341
Cash flow hedges, net of income tax 11,899     (4,379)     42,248 (22,476)
Amortization of pension and postretirement plans, net of income tax (112)     542     (337) 204
Total other comprehensive (loss) 33,705     4,253     63,455 1,069
COMPREHENSIVE (LOSS) INCOME 17,882     (54,113)     (73,605) (230,270)
Less: Comprehensive loss (income) attributable to noncontrolling interest 0     0     0 0
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 17,882     (54,113)     (73,605) (230,270)
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     0 (12)
Costs and Expenses, Total 0     0     0 (12)
OPERATING INCOME 0     0     0 (12)
Interest expense (3,139)     (3,138)     (9,417) (9,417)
Interest and miscellaneous income (expense), net (457)     1,743     (1,370) 7,105
Equity in income from subsidiaries 3,163     24,827     53,899 102,553
INCOME BEFORE INCOME TAXES (433)     23,432     43,112 100,229
Income tax expense 0     0     0 0
NET INCOME (433)     23,432     43,112 100,229
Less: Net income attributable to noncontrolling interest 0     0     0 0
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (433)     23,432     43,112 100,229
Foreign currency translation adjustment, net of income tax (21,918)     (8,090)     (21,544) (23,341)
Cash flow hedges, net of income tax (11,899)     4,379     (42,248) 22,476
Amortization of pension and postretirement plans, net of income tax 112     (542)     337 (204)
Total other comprehensive (loss) (33,705)     (4,253)     (63,455) (1,069)
COMPREHENSIVE (LOSS) INCOME (34,138)     19,179     (20,343) 99,160
Less: Comprehensive loss (income) attributable to noncontrolling interest 0     0     0 0
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (34,138)     19,179     (20,343) 99,160
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 (4,725)     (5,094)     (15,228) (14,953)
Other operating (expense) income, net (17)     (50)     (1,107) 545
Costs and Expenses, Total (4,742)     (5,144)     (16,335) (14,408)
OPERATING INCOME (4,742)     (5,144)     (16,335) (14,408)
Interest expense (4,843)     (4,676)     (14,160) (14,229)
Interest and miscellaneous income (expense), net 742     1,755     2,634 3,265
Equity in income from subsidiaries 12,660     33,539     83,161 128,786
INCOME BEFORE INCOME TAXES 3,817     25,474     55,300 103,414
Income tax expense (654)     (647)     (1,401) (861)
NET INCOME 3,163     24,827     53,899 102,553
Less: Net income attributable to noncontrolling interest 0     0     0 0
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 3,163     24,827     53,899 102,553
Foreign currency translation adjustment, net of income tax 0     0     (90) 452
Cash flow hedges, net of income tax (10,141)     5,174     (40,973) 26,460
Amortization of pension and postretirement plans, net of income tax 112     (542)     337 (204)
Total other comprehensive (loss) (10,029)     4,632     (40,726) 26,708
COMPREHENSIVE (LOSS) INCOME (6,866)     29,459     13,173 129,261
Less: Comprehensive loss (income) attributable to noncontrolling interest 0     0     0 0
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (6,866)     29,459     13,173 129,261
Non- guarantors | Reportable Legal Entities                
Condensed Statement of Income Captions [Line Items]                
SALES 156,417     200,890     532,764 649,991
Costs and Expenses                
Cost of sales (134,463)     (143,261)     (418,169) (466,167)
Selling and general expenses (5,377)     (5,706)     (15,668) (16,351)
Other operating (expense) income, net (848)     (401)     (1,692) 2,044
Costs and Expenses, Total (140,688)     (149,368)     (435,529) (480,474)
OPERATING INCOME 15,729     51,522     97,235 169,517
Interest expense (14)     (24)     (52) (346)
Interest and miscellaneous income (expense), net 503     (3,003)     1,914 (6,350)
Equity in income from subsidiaries 0     0     0 0
INCOME BEFORE INCOME TAXES 16,218     48,495     99,097 162,821
Income tax expense (1,597)     (7,749)     (8,807) (21,582)
NET INCOME 14,621     40,746     90,290 141,239
Less: Net income attributable to noncontrolling interest (1,961)     (7,207)     (7,129) (12,453)
NET (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 12,660     33,539     83,161 128,786
Foreign currency translation adjustment, net of income tax (28,524)     (10,527)     (28,005) (31,051)
Cash flow hedges, net of income tax (2,283)     (1,032)     (1,656) (5,175)
Amortization of pension and postretirement plans, net of income tax 0     0     0 0
Total other comprehensive (loss) (30,807)     (11,559)     (29,661) (36,226)
COMPREHENSIVE (LOSS) INCOME (16,186)     29,187     60,629 105,013
Less: Comprehensive loss (income) attributable to noncontrolling interest 5,169     (4,533)     (197) (4,004)
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. $ (11,017)     $ 24,654     $ 60,432 $ 101,009