XML 103 R87.htm IDEA: XBRL DOCUMENT v3.20.2
DEBT (Narrative and Debt Convenants) (Details)
$ in Millions
1 Months Ended 3 Months Ended 9 Months Ended
Jan. 01, 2021
May 08, 2020
USD ($)
mortgage_payable
Sep. 30, 2020
USD ($)
Sep. 30, 2020
NZD ($)
Sep. 30, 2020
USD ($)
Jun. 30, 2020
USD ($)
Mar. 31, 2020
USD ($)
Sep. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Sep. 30, 2020
USD ($)
tranche
Sep. 30, 2020
NZD ($)
Sep. 01, 2020
USD ($)
Aug. 31, 2020
Apr. 16, 2020
USD ($)
Apr. 13, 2020
USD ($)
Apr. 12, 2020
USD ($)
Apr. 01, 2020
USD ($)
Debt Instrument [Line Items]                                  
Distributions to noncontrolling interests in the Operating Partnership         $ 667,000 $ 6,856,000 $ 725,000 $ 3,721,000 $ 3,594,000                
Debt instrument, number of tranches | tranche                   5              
Matariki Forestry Group                                  
Debt Instrument [Line Items]                                  
Distributions to noncontrolling interests in the Operating Partnership     $ 5,100,000                            
Excluding Timber Funds                                  
Debt Instrument [Line Items]                                  
Deferred financing costs     2,667,000   2,667,000         $ 2,667,000              
Total debt, excluding Timber Funds     1,320,872,000   1,320,872,000         1,320,872,000              
Timber Funds                                  
Debt Instrument [Line Items]                                  
Deferred financing costs     12,000   12,000         12,000              
Total debt, excluding Timber Funds     60,403,000   60,403,000         60,403,000              
Fund II Mortgages Payable                                  
Debt Instrument [Line Items]                                  
Face amount   $ 25,000,000.0 25,000,000   25,000,000         $ 25,000,000              
Debt instrument, number of mortgages payable | mortgage_payable   2                              
Fund II Mortgages Payable | Timber Funds                                  
Debt Instrument [Line Items]                                  
Loan-to-value ratio, percentage                   50.00%              
Fund III Mortgages Payable                                  
Debt Instrument [Line Items]                                  
Face amount   $ 32,400,000 $ 32,380,000   $ 32,380,000         $ 32,380,000              
Debt instrument, number of mortgages payable | mortgage_payable   2                              
Fund III Mortgages Payable | Timber Funds                                  
Debt Instrument [Line Items]                                  
Loan-to-value ratio, percentage                   50.00%              
Ratio of minimum interest coverage     1.5   1.5         1.5 1.5            
Working capital                   $ 500,000              
2020 Incremental Term Loan Facility | LIBOR                                  
Debt Instrument [Line Items]                                  
Basis points on periodic interest rate                   1.85%              
2020 Incremental Term Loan Facility | Excluding Timber Funds                                  
Debt Instrument [Line Items]                                  
Deferred financing costs                           $ 800,000      
Debt term                           5 years      
Face amount                           $ 250,000,000      
Total debt, excluding Timber Funds     $ 250,000,000   $ 250,000,000         $ 250,000,000              
Working Capital Facility                                  
Debt Instrument [Line Items]                                  
Debt term           12 months                      
Proceeds from lines of credit                   $ 0              
Remaining borrowing capacity                     $ 20.0            
Minority Shareholder Due 2025 At 2.95% | Matariki Forestry Group                                  
Debt Instrument [Line Items]                                  
Stated Fixed Interest Rate     2.95%   2.95%         2.95% 2.95%            
Redeemable determinated price     $ 23,300,000   $ 23,300,000         $ 23,300,000              
Advance from minority shareholder       $ 22.7                          
Term Credit Agreement | LIBOR                                  
Debt Instrument [Line Items]                                  
Basis points on periodic interest rate                   1.60%              
Term Credit Agreement | Excluding Timber Funds                                  
Debt Instrument [Line Items]                                  
Deferred financing costs                                 $ 500,000
Total debt, excluding Timber Funds     $ 350,000,000   $ 350,000,000         $ 350,000,000              
Covenant EBITDA to consolidated interest expense, Covenant Requirement     2.5   2.5         2.5 2.5            
Covenant EBITDA to consolidated interest expense, Actual ratio     9.42   9.42         9.42 9.42            
Covenant EBITDA to consolidated interest expense, Favorable     6.92   6.92         6.92 6.92            
Covenant debt to net worth plus covenant debt, Covenant Requirement     0.65   0.65         0.65 0.65            
Covenant debt to net worth plus covenant debt, Actual ratio     0.48   0.48         0.48 0.48            
Covenant debt to net worth plus covenant debt, favorable     0.17   0.17         0.17 0.17            
Incremental Term Loan Agreement borrowings due 2026 | LIBOR                                  
Debt Instrument [Line Items]                                  
Basis points on periodic interest rate                   1.90%              
Incremental Term Loan Agreement borrowings due 2026 | Excluding Timber Funds                                  
Debt Instrument [Line Items]                                  
Total debt, excluding Timber Funds     $ 300,000,000   $ 300,000,000         $ 300,000,000              
Due 2022 at a fixed interest rate of 2.0% | Timber Funds | LIBOR | Forecast                                  
Debt Instrument [Line Items]                                  
Basis points on periodic interest rate 1.70%                                
Fund II Mortgages Payable, Due September 2022 At 2.0% One | Timber Funds                                  
Debt Instrument [Line Items]                                  
Total debt, excluding Timber Funds     $ 11,000,000   $ 11,000,000         $ 11,000,000   $ 11,000,000          
Stated Fixed Interest Rate     2.00%   2.00%         2.00% 2.00% 2.00% 4.90%        
Fund II Mortgages Payable, Due September 2022 At 2.0% One | Fund II Mortgages Payable                                  
Debt Instrument [Line Items]                                  
Face amount     $ 11,000,000   $ 11,000,000         $ 11,000,000              
Stated Fixed Interest Rate     2.00%   2.00%         2.00% 2.00%            
Fund II Mortgages Payable, Due September 2022 At 2.0% Two | Timber Funds                                  
Debt Instrument [Line Items]                                  
Total debt, excluding Timber Funds     $ 14,000,000   $ 14,000,000         $ 14,000,000   $ 14,000,000          
Stated Fixed Interest Rate     2.00%   2.00%         2.00% 2.00% 2.00% 3.80%        
Fund II Mortgages Payable, Due September 2022 At 2.0% Two | Fund II Mortgages Payable                                  
Debt Instrument [Line Items]                                  
Face amount     $ 14,000,000   $ 14,000,000         $ 14,000,000              
Stated Fixed Interest Rate     2.00%   2.00%         2.00% 2.00%            
Revolving Credit Facility | Excluding Timber Funds                                  
Debt Instrument [Line Items]                                  
Maximum borrowing capacity     $ 300,000,000   $ 300,000,000   $ 200,000,000     $ 300,000,000         $ 300,000,000 $ 250,000,000 $ 250,000,000
Deferred financing costs                             $ 1,200,000    
Proceeds from lines of credit                   70,000,000.0              
Repayments of lines of credit                   132,000,000.0              
Remaining borrowing capacity     279,100,000   279,100,000         279,100,000              
Amount to secure outstanding letters of credit     900,000   900,000         900,000              
Northwest Farm Credit Services Credit Facility                                  
Debt Instrument [Line Items]                                  
Face amount   $ 45,000,000.0 45,000,000   45,000,000         45,000,000              
Northwest Farm Credit Services Credit Facility | Excluding Timber Funds                                  
Debt Instrument [Line Items]                                  
Long-term debt fair value     $ 45,000,000   $ 45,000,000         $ 45,000,000              
Covenant EBITDA to consolidated interest expense, Covenant Requirement     2.5   2.5         2.5 2.5            
Covenant EBITDA to consolidated interest expense, Actual ratio     9.42   9.42         9.42 9.42            
Covenant EBITDA to consolidated interest expense, Favorable     6.92   6.92         6.92 6.92            
Covenant debt to net worth plus covenant debt, Covenant Requirement     0.65   0.65         0.65 0.65            
Covenant debt to net worth plus covenant debt, Actual ratio     0.48   0.48         0.48 0.48            
Covenant debt to net worth plus covenant debt, favorable     0.17   0.17         0.17 0.17            
Ratio of loan To appraised value, Covenant Requirement     50   50         50 50            
Ratio of loan to appraised value requirement actual     11   11         11 11            
Ratio of loan to appraised value, favorable     0.39   0.39         0.39 0.39