XML 127 R56.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONSOLIDATING FINANCIAL STATEMENTS (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
Schedule of Condensed Consolidating of Income Statement
 
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Year Ended December 31, 2019
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
SALES

 

 

$711,556

 

 

$711,556

Costs and Expenses
 
 
 
 
 
 
 
 
 
Cost of sales

 
(59
)
 
(558,291
)
 

 
(558,350
)
Selling and general expenses

 
(20,560
)
 
(21,086
)
 

 
(41,646
)
Other operating (expense) income, net

 
(1,392
)
 
(3,141
)
 

 
(4,533
)
 

 
(22,011
)
 
(582,518
)
 

 
(604,529
)
OPERATING (LOSS) INCOME

 
(22,011
)
 
129,038

 

 
107,027

Interest expense
(12,556
)
 
(19,095
)
 
(65
)
 

 
(31,716
)
Interest and miscellaneous income (expense), net
(1,827
)
 
3,061

 
4,073

 

 
5,307

Equity in income from subsidiaries
73,488

 
113,284

 

 
(186,772
)
 

INCOME BEFORE INCOME TAXES
59,105

 
75,239

 
133,046

 
(186,772
)
 
80,618

Income tax expense

 
(1,751
)
 
(11,189
)
 

 
(12,940
)
NET INCOME
59,105

 
73,488

 
121,857

 
(186,772
)
 
67,678

Less: Net income attributable to noncontrolling interest

 

 
(8,573
)
 

 
(8,573
)
NET INCOME ATTRIBUTABLE TO RAYONIER INC.
59,105

 
73,488

 
113,284

 
(186,772
)
 
59,105

OTHER COMPREHENSIVE (LOSS) INCOME
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment, net of income tax
783

 
(91
)
 
1,054

 
(783
)
 
963

Cash flow hedges, net of income tax
(30,875
)
 
(32,189
)
 
1,707

 
30,875

 
(30,482
)
Actuarial change and amortization of pension and postretirement plan liabilities, net of income tax
(1,350
)
 
(1,350
)
 

 
1,350

 
(1,350
)
Total other comprehensive (loss) income
(31,442
)
 
(33,630
)
 
2,761

 
31,442

 
(30,869
)
COMPREHENSIVE INCOME
27,663

 
39,858

 
124,618

 
(155,330
)
 
36,809

Less: Comprehensive income attributable to noncontrolling interest

 

 
(9,146
)
 

 
(9,146
)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.

$27,663

 

$39,858

 

$115,472

 

($155,330
)
 

$27,663


 
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Year Ended December 31, 2018
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
SALES

 

 

$816,138

 

 

$816,138

Costs and Expenses
 
 
 
 
 
 
 
 
 
Cost of sales

 

 
(605,259
)
 

 
(605,259
)
Selling and general expenses

 
(19,812
)
 
(22,139
)
 

 
(41,951
)
Other operating (expense) income, net
(12
)
 
543

 
609

 

 
1,140

 
(12
)
 
(19,269
)
 
(626,789
)
 

 
(646,070
)
OPERATING (LOSS) INCOME
(12
)
 
(19,269
)
 
189,349

 

 
170,068

Interest expense
(12,556
)
 
(19,155
)
 
(355
)
 

 
(32,066
)
Interest and miscellaneous income (expense), net
6,648

 
3,863

 
(5,947
)
 

 
4,564

Equity in income from subsidiaries
108,136

 
144,916

 

 
(253,052
)
 

INCOME BEFORE INCOME TAXES
102,216

 
110,355

 
183,047

 
(253,052
)
 
142,566

Income tax expense

 
(2,219
)
 
(23,017
)
 

 
(25,236
)
NET INCOME
102,216

 
108,136

 
160,030

 
(253,052
)
 
117,330

Less: Net income attributable to noncontrolling interest

 

 
(15,114
)
 

 
(15,114
)
NET INCOME ATTRIBUTABLE TO RAYONIER INC.
102,216

 
108,136

 
144,916

 
(253,052
)
 
102,216

OTHER COMPREHENSIVE (LOSS) INCOME
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment, net of income tax
(17,329
)
 
386

 
(23,145
)
 
17,329

 
(22,759
)
Cash flow hedges, net of income tax
5,782

 
8,296

 
(3,267
)
 
(5,782
)
 
5,029

Actuarial change and amortization of pension and postretirement plan liabilities, net of income tax
(1,630
)
 
(1,630
)
 

 
1,630

 
(1,630
)
Total other comprehensive (loss) income
(13,177
)
 
7,052

 
(26,412
)
 
13,177

 
(19,360
)
COMPREHENSIVE INCOME
89,039

 
115,188

 
133,618

 
(239,875
)
 
97,970

Less: Comprehensive income attributable to noncontrolling interest

 

 
(8,931
)
 

 
(8,931
)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.

$89,039

 

$115,188

 

$124,687

 

($239,875
)
 

$89,039


 
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Year Ended December 31, 2017
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
SALES

 

 

$819,596

 

 

$819,596

Costs and Expenses
 
 
 
 
 
 
 
 
 
Cost of sales

 

 
(568,253
)
 

 
(568,253
)
Selling and general expenses

 
(16,797
)
 
(23,448
)
 

 
(40,245
)
Other operating (expense) income, net

 
(479
)
 
4,872

 

 
4,393

 

 
(17,276
)
 
(586,829
)
 

 
(604,105
)
OPERATING (LOSS) INCOME

 
(17,276
)
 
232,767

 

 
215,491

Interest expense
(12,556
)
 
(19,699
)
 
(1,816
)
 

 
(34,071
)
Interest and miscellaneous income (expense), net
9,679

 
2,878

 
(10,717
)
 

 
1,840

Equity in income from subsidiaries
151,719

 
186,388

 

 
(338,107
)
 

INCOME BEFORE INCOME TAXES
148,842

 
152,291

 
220,234

 
(338,107
)
 
183,260

Income tax expense

 
(572
)
 
(21,109
)
 

 
(21,681
)
NET INCOME
148,842

 
151,719

 
199,125

 
(338,107
)
 
161,579

Less: Net income attributable to noncontrolling interest

 

 
(12,737
)
 

 
(12,737
)
NET INCOME ATTRIBUTABLE TO RAYONIER INC.
148,842

 
151,719

 
186,388

 
(338,107
)
 
148,842

OTHER COMPREHENSIVE INCOME
 
 
 
 
 
 


 
 
Foreign currency translation adjustment, net of income tax
7,416

 

 
9,114

 
(7,416
)
 
9,114

Cash flow hedges, net of income tax
5,353

 
4,214

 
1,479

 
(5,353
)
 
5,693

Actuarial change and amortization of pension and postretirement plan liabilities, net of income tax
(208
)
 
(208
)
 

 
208

 
(208
)
Total other comprehensive income
12,561

 
4,006

 
10,593

 
(12,561
)
 
14,599

COMPREHENSIVE INCOME
161,403

 
155,725

 
209,718

 
(350,668
)
 
176,178

Less: Comprehensive income attributable to noncontrolling interest

 

 
(14,775
)
 

 
(14,775
)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.

$161,403

 

$155,725

 

$194,943

 

($350,668
)
 

$161,403



Schedule of Condensed Consolidating Balance Sheet
 
CONDENSED CONSOLIDATING BALANCE SHEETS
As of December 31, 2019
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

$303

 

$45,792

 

$22,640

 

 

$68,735

Accounts receivable, less allowance for doubtful accounts

 
4,113

 
23,014

 

 
27,127

Inventory

 

 
14,518

 

 
14,518

Prepaid logging roads

 

 
12,128

 

 
12,128

Prepaid expenses

 
1,361

 
1,239

 

 
2,600

Other current assets

 
111

 
756

 

 
867

Total current assets
303

 
51,377

 
74,295

 

 
125,975

TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION

 

 
2,482,047

 

 
2,482,047

HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS

 

 
81,791

 

 
81,791

NET PROPERTY, PLANT AND EQUIPMENT

 
16,568

 
5,683

 

 
22,251

RESTRICTED CASH

 

 
1,233

 

 
1,233

RIGHT-OF-USE ASSETS

 
32,253

 
67,689

 

 
99,942

INVESTMENT IN SUBSIDIARIES
1,709,958

 
3,072,304

 

 
(4,782,262
)
 

INTERCOMPANY RECEIVABLE
56,935

 
(643,960
)
 
587,025

 

 

OTHER ASSETS
2

 
(67
)
 
47,822

 

 
47,757

TOTAL ASSETS

$1,767,198

 

$2,528,475

 

$3,347,585

 

($4,782,262
)
 

$2,860,996

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
Accounts payable

 

$2,866

 

$15,294

 

 

$18,160

Current maturities of long-term debt

 
82,000

 

 

 
82,000

Accrued taxes

 
59

 
2,973

 

 
3,032

Accrued payroll and benefits

 
5,585

 
3,284

 

 
8,869

Accrued interest
3,047

 
2,158

 

 

 
5,205

Deferred revenue

 

 
11,440

 

 
11,440

Other current liabilities

 
4,453

 
18,027

 

 
22,480

Total current liabilities
3,047

 
97,121

 
51,018

 

 
151,186

LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS
324,170

 
648,959

 

 

 
973,129

PENSION AND OTHER POSTRETIREMENT BENEFITS

 
25,996

 
(685
)
 

 
25,311

LONG-TERM LEASE LIABILITY

 
28,001

 
62,480

 

 
90,481

OTHER NON-CURRENT LIABILITIES

 
18,440

 
64,807

 

 
83,247

INTERCOMPANY PAYABLE

 

 

 

 

TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY
1,439,981

 
1,709,958

 
3,072,304

 
(4,782,262
)
 
1,439,981

Noncontrolling interest

 

 
97,661

 

 
97,661

TOTAL SHAREHOLDERS’ EQUITY
1,439,981

 
1,709,958

 
3,169,965

 
(4,782,262
)
 
1,537,642

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$1,767,198

 

$2,528,475

 

$3,347,585

 

($4,782,262
)
 

$2,860,996



 
CONDENSED CONSOLIDATING BALANCE SHEETS
As of December 31, 2018
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

$361

 

$104,777

 

$43,236

 

 

$148,374

Accounts receivable, less allowance for doubtful accounts

 
3,752

 
22,399

 

 
26,151

Inventory

 

 
15,703

 

 
15,703

Prepaid logging roads

 

 
11,976

 

 
11,976

Prepaid expenses

 
977

 
4,063

 

 
5,040

Other current assets

 
108

 
501

 

 
609

Total current assets
361

 
109,614

 
97,878

 

 
207,853

TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION

 

 
2,401,327

 

 
2,401,327

HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS

 

 
85,609

 

 
85,609

NET PROPERTY, PLANT AND EQUIPMENT

 
16,940

 
5,811

 

 
22,751

RESTRICTED CASH

 

 
8,080

 

 
8,080

INVESTMENT IN SUBSIDIARIES
1,833,899

 
3,022,875

 

 
(4,856,774
)
 

INTERCOMPANY RECEIVABLES
49,461

 
(638,424
)
 
588,963

 

 

OTHER ASSETS
2

 
19,244

 
35,800

 

 
55,046

TOTAL ASSETS

$1,883,723

 

$2,530,249

 

$3,223,468

 

($4,856,774
)
 

$2,780,666

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
Accounts payable

 

$1,616

 

$16,403

 

 

$18,019

Accrued taxes

 
8

 
3,170

 

 
3,178

Accrued payroll and benefits

 
5,848

 
4,568

 

 
10,416

Accrued interest
3,047

 
1,960

 

 

 
5,007

Deferred revenue

 

 
10,447

 

 
10,447

Other current liabilities

 
216

 
16,258

 

 
16,474

Total current liabilities
3,047

 
9,648

 
50,846

 

 
63,541

LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS
323,803

 
648,764

 

 

 
972,567

PENSION AND OTHER POSTRETIREMENT BENEFITS

 
30,484

 
(684
)
 

 
29,800

OTHER NON-CURRENT LIABILITIES

 
7,454

 
52,754

 

 
60,208

TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY
1,556,873

 
1,833,899

 
3,022,875

 
(4,856,774
)
 
1,556,873

Noncontrolling interest

 

 
97,677

 

 
97,677

TOTAL SHAREHOLDERS’ EQUITY
1,556,873

 
1,833,899

 
3,120,552

 
(4,856,774
)
 
1,654,550

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$1,883,723

 

$2,530,249

 

$3,223,468

 

($4,856,774
)
 

$2,780,666


Schedule of Condensed Consolidating Cash Flows Statement
 
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Year Ended December 31, 2019
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES

($21,865
)
 

($12,730
)
 

$248,848

 

 

$214,253

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(641
)
 
(63,355
)
 

 
(63,996
)
Real estate development investments

 

 
(6,803
)
 

 
(6,803
)
Purchase of timberlands

 

 
(142,287
)
 

 
(142,287
)
Investment in subsidiaries

 
(406
)
 

 
406

 

Other

 
(8,754
)
 
2,450

 

 
(6,304
)
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES

 
(9,801
)
 
(209,995
)
 
406

 
(219,390
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Issuance of debt

 
82,000

 

 

 
82,000

Repayment of debt

 

 

 

 

Dividends paid
(139,531
)
 
(32,239
)
 
30,699

 

 
(141,071
)
Proceeds from the issuance of common shares under incentive stock plan
1,260

 

 

 

 
1,260

Repurchase of common shares
(4,250
)
 

 

 

 
(4,250
)
Proceeds used for Share Buybacks

 
(8,430
)
 

 

 
(8,430
)
Proceeds from shareholder distribution hedge

 

 
135

 

 
135

Distribution to minority shareholder

 

 
(9,161
)
 

 
(9,161
)
Issuance of intercompany notes

 

 

 

 

Debt issuance cost

 
(132
)
 

 

 
(132
)
Intercompany distributions
164,328

 
(77,653
)
 
(86,269
)
 
(406
)
 

CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES
21,807

 
(36,454
)
 
(64,596
)
 
(406
)
 
(79,649
)
EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
(1,700
)
 

 
(1,700
)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
 
 
 
 
 
 
 
 
 
Change in cash, cash equivalents and restricted cash
(58
)
 
(58,985
)
 
(27,443
)
 

 
(86,486
)
Balance, beginning of year
361

 
104,777

 
51,316

 

 
156,454

Balance, end of year

$303

 

$45,792

 

$23,873

 

 

$69,968




 
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Year Ended December 31, 2018
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES

$284,781

 

$182,057

 

($156,742
)
 

 

$310,096

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(59
)
 
(62,266
)
 

 
(62,325
)
Real estate development investments

 

 
(9,501
)
 

 
(9,501
)
Purchase of timberlands

 

 
(57,608
)
 

 
(57,608
)
Investment in subsidiaries

 
6,128

 

 
(6,128
)
 

Other

 

 
(3,421
)
 

 
(3,421
)
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES

 
6,069

 
(132,796
)
 
(6,128
)
 
(132,855
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Issuance of debt

 

 
1,014

 

 
1,014

Repayment of debt

 
(50,000
)
 
(4,416
)
 

 
(54,416
)
Dividends paid
(136,698
)
 
(74
)
 

 

 
(136,772
)
Proceeds from the issuance of common shares under incentive stock plan
8,591

 

 

 

 
8,591

Repurchase of common shares
(2,984
)
 

 

 

 
(2,984
)
Proceeds from shareholder distribution hedge

 

 
2,025

 

 
2,025

Distribution to minority shareholder

 

 
(11,172
)
 

 
(11,172
)
Issuance of intercompany notes
299,715

 
18,961

 
(318,676
)
 

 

Intercompany distributions
(501,608
)
 
(77,278
)
 
572,758

 
6,128

 

CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES
(332,984
)
 
(108,391
)
 
241,533

 
6,128

 
(193,714
)
EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
571

 

 
571

CASH, CASH EQUIVALENTS AND RESTRICTED CASH
 
 
 
 
 
 
 
 
 
Change in cash, cash equivalents and restricted cash
(48,203
)
 
79,735

 
(47,434
)
 

 
(15,902
)
Balance, beginning of year
48,564

 
25,042

 
98,750

 

 
172,356

Balance, end of year

$361

 

$104,777

 

$51,316

 

 

$156,454


 
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the Year Ended December 31, 2017
 
Rayonier Inc.
(Parent Issuer)
 
Subsidiary Guarantors
 
Non-
guarantors
 
Consolidating
Adjustments
 
Total
Consolidated
CASH (USED FOR) PROVIDED BY OPERATING ACTIVITIES

($48,104
)
 

$111,431

 

$192,957

 

 

$256,284

INVESTING ACTIVITIES
 
 
 
 
 
 

 
 
Capital expenditures

 

 
(65,345
)
 

 
(65,345
)
Real estate development investments

 

 
(15,784
)
 

 
(15,784
)
Purchase of timberlands

 

 
(242,910
)
 

 
(242,910
)
Net proceeds from large disposition of timberlands

 

 
95,243

 

 
95,243

Rayonier office building under construction

 

 
(6,084
)
 

 
(6,084
)
Investment in subsidiaries

 
38,546

 

 
(38,546
)
 

Other

 

 
(373
)
 

 
(373
)
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES

 
38,546

 
(235,253
)
 
(38,546
)
 
(235,253
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
Issuance of debt

 
25,000

 
38,389

 

 
63,389

Repayment of debt

 
(15,000
)
 
(85,157
)
 

 
(100,157
)
Dividends paid
(127,069
)
 

 

 

 
(127,069
)
Proceeds from the issuance of common shares under incentive stock plan
4,751

 

 

 

 
4,751

Proceeds from the issuance of common shares from equity offering, net of cost
152,390

 

 

 

 
152,390

Repurchase of common shares
(176
)
 

 

 

 
(176
)
Issuance of intercompany notes
(32,000
)
 

 
32,000

 

 

Intercompany distributions
77,319

 
(144,396
)
 
28,531

 
38,546

 

CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES
75,215

 
(134,396
)
 
13,763

 
38,546

 
(6,872
)
EFFECT OF EXCHANGE RATE CHANGES ON CASH

 

 
580

 

 
580

CASH, CASH EQUIVALENTS AND RESTRICTED CASH
 
 
 
 
 
 
 
 
 
Change in cash, cash equivalents and restricted cash
27,111

 
15,581

 
(27,953
)
 

 
14,739

Balance, beginning of year
21,453

 
9,461

 
126,703

 

 
157,617

Balance, end of year

$48,564

 

$25,042

 

$98,750

 

 

$172,356