XML 26 R10.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
OPERATING ACTIVITIES    
Net (loss) income $ 17,378 $ 50,241
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 119,479 91,939
Non-cash cost of land and improved development 20,701 9,985
Stock-based incentive compensation expense 6,143 5,383
Deferred income taxes 10,267 8,133
Amortization of losses from pension and postretirement plans 652 337
Timber write-offs due to casualty events 15,203 0
Gain on sale of large disposition of timberlands (28,655) 0
Other (6,986) (760)
Changes in operating assets and liabilities, net of effects of merger with Pope Resources:    
Receivables (14,089) (1,839)
Inventories (2,310) (1,107)
Accounts payable 6,553 2,021
All other operating activities (6,352) (140)
CASH PROVIDED BY OPERATING ACTIVITIES 137,984 164,193
INVESTING ACTIVITIES    
Capital expenditures (44,679) (45,271)
Real estate development investments (5,448) (3,349)
Purchase of timberlands (24,379) (81,913)
Net proceeds from large disposition of timberlands 115,666 0
Net cash consideration for merger with Pope Resources (231,068) 0
Other 5,127 (2,219)
CASH USED FOR INVESTING ACTIVITIES (184,781) (132,752)
FINANCING ACTIVITIES    
Issuance of debt 320,000 0
Repayment of debt (132,000) 0
Dividends paid on common stock (109,136) (106,125)
Distributions to noncontrolling interests in the Operating Partnership (2,401) 0
Proceeds from the issuance of common shares under incentive stock plan 233 831
Repurchase of common shares (1,577) (4,249)
Debt issuance costs (2,483) 0
Offering issuance costs (456) 0
Repurchase of common shares made under repurchase program (3,152) (8,430)
Proceeds from shareholder distribution hedge 0 135
Noncontrolling interests in consolidated affiliates redemption of shares (5,113) 0
Distributions to noncontrolling interest in consolidated affiliates (8,247) (7,315)
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES 55,668 (125,153)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (213) (2,808)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash 8,658 (96,520)
Balance, beginning of year 69,968 156,454
Balance, end of period 78,626 59,934
Cash paid during the period:    
Interest [1] 25,546 20,578
Income taxes 621 1,352
Non-cash investing activity    
Capital assets purchased on account 3,250 2,271
Non-cash financing activity:    
Equity consideration for merger with Pope Resources 172,640 0
Redeemable Common Unit consideration for merger with Pope Resources 106,752 0
Rayonier Limited Partnership    
OPERATING ACTIVITIES    
Net (loss) income 17,378 50,241
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 119,479 91,939
Non-cash cost of land and improved development 20,701 9,985
Stock-based incentive compensation expense 6,143 5,383
Deferred income taxes 10,267 8,133
Amortization of losses from pension and postretirement plans 652 337
Timber write-offs due to casualty events 15,203 0
Gain on sale of large disposition of timberlands (28,655) 0
Other (6,986) (760)
Changes in operating assets and liabilities, net of effects of merger with Pope Resources:    
Receivables (14,089) (1,839)
Inventories (2,310) (1,107)
Accounts payable 6,553 2,021
All other operating activities (6,352) (140)
CASH PROVIDED BY OPERATING ACTIVITIES 137,984 164,193
INVESTING ACTIVITIES    
Capital expenditures (44,679) (45,271)
Real estate development investments (5,448) (3,349)
Purchase of timberlands (24,379) (81,913)
Net proceeds from large disposition of timberlands 115,666 0
Net cash consideration for merger with Pope Resources (231,068) 0
Other 5,127 (2,219)
CASH USED FOR INVESTING ACTIVITIES (184,781) (132,752)
FINANCING ACTIVITIES    
Issuance of debt 320,000 0
Repayment of debt (132,000) 0
Distribution on common units (111,537) (106,125)
Proceeds from the issuance of common units under incentive stock plan 233 831
Repurchase of common units (1,577) (4,249)
Debt issuance costs (2,483) 0
Offering issuance costs (456) 0
Repurchase of common shares made under repurchase program (3,152) (8,430)
Proceeds from shareholder distribution hedge 0 135
Noncontrolling interests in consolidated affiliates redemption of shares (5,113) 0
Distributions to noncontrolling interest in consolidated affiliates (8,247) (7,315)
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES 55,668 (125,153)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (213) (2,808)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash 8,658 (96,520)
Balance, beginning of year 69,968 156,454
Balance, end of period 78,626 59,934
Cash paid during the period:    
Interest [2] 25,546 20,578
Income taxes 621 1,352
Non-cash investing activity    
Capital assets purchased on account 3,250 2,271
Non-cash financing activity:    
Redeemable Common Unit consideration for merger with Pope Resources 106,752 0
Common unit consideration for merger with Pope Resources $ 172,640 $ 0
[1] Interest paid is presented net of patronage payments received of $4.7 million and $4.0 million for the nine months ended September 30, 2020 and September 30, 2019, respectively. For additional information on patronage payments, see Note 6 — Debt in the 2019 Form 10-K.
[2] Interest paid is presented net of patronage payments received of $4.7 million and $4.0 million for the nine months ended September 30, 2020 and September 30, 2019, respectively. For additional information on patronage payments, see Note 6 — Debt in the 2019 Form 10-K.