XML 26 R10.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
OPERATING ACTIVITIES    
Net (loss) income $ 78,452 $ 26,876
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 87,909 76,195
Non-cash cost of land and improved development 7,003 13,441
Stock-based incentive compensation expense 5,008 4,178
Deferred income taxes 7,315 9,225
Amortization of losses from pension and postretirement plans 587 435
Gain on sale of large disposition of timberlands (30,324) (28,655)
Other 7,233 (10,632)
Changes in operating assets and liabilities:    
Receivables (413) (7,604)
Inventories (1,637) (3,714)
Accounts payable 4,213 4,895
All other operating activities (764) (2,040)
CASH PROVIDED BY OPERATING ACTIVITIES 164,582 82,600
INVESTING ACTIVITIES    
Capital expenditures (32,199) (29,440)
Real estate development investments (6,269) (3,587)
Purchase of timberlands (51,882) (24,238)
Net proceeds from large disposition of timberlands 35,219 115,666
Net cash consideration for merger with Pope Resources 0 (231,068)
Other 5,998 1,880
CASH USED FOR INVESTING ACTIVITIES (49,133) (170,787)
FINANCING ACTIVITIES    
Issuance of debt 446,378 320,000
Repayment of debt (350,000) (117,000)
Dividends paid on common stock (75,676) (72,204)
Distributions to noncontrolling interests in the Operating Partnership (2,309) (1,200)
Proceeds from the issuance of common shares under incentive stock plan 4,490 66
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 110,702 0
Repurchase of common shares (1,608) (1,572)
Debt issuance costs (4,812) (2,427)
Repurchase of common shares made under repurchase program 0 (3,152)
Distributions to noncontrolling interests in consolidated affiliates (15,212) (7,581)
CASH PROVIDED BY FINANCING ACTIVITIES 111,953 114,930
EFFECT OF EXCHANGE RATE CHANGES ON CASH 126 (1,450)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash 227,528 25,293
Balance, beginning of year 87,482 69,968
Balance, end of period 315,010 95,261
Cash paid during the period:    
Interest [1] 17,677 16,134
Income taxes 7,132 1,083
Non-cash investing activity:    
Capital assets purchased on account 4,155 2,217
Non-cash financing activity:    
Equity consideration for merger with Pope Resources 0 172,640
Redeemable Operating Partnership Unit consideration for merger with Pope Resources 0 106,752
Rayonier Limited Partnership    
OPERATING ACTIVITIES    
Net (loss) income 78,452 26,876
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 87,909 76,195
Non-cash cost of land and improved development 7,003 13,441
Stock-based incentive compensation expense 5,008 4,178
Deferred income taxes 7,315 9,225
Amortization of losses from pension and postretirement plans 587 435
Gain on sale of large disposition of timberlands (30,324) (28,655)
Other 7,233 (10,632)
Changes in operating assets and liabilities:    
Receivables (413) (7,604)
Inventories (1,637) (3,714)
Accounts payable 4,213 4,895
All other operating activities (764) (2,040)
CASH PROVIDED BY OPERATING ACTIVITIES 164,582 82,600
INVESTING ACTIVITIES    
Capital expenditures (32,199) (29,440)
Real estate development investments (6,269) (3,587)
Purchase of timberlands (51,882) (24,238)
Net proceeds from large disposition of timberlands 35,219 115,666
Net cash consideration for merger with Pope Resources 0 (231,068)
Other 5,998 1,880
CASH USED FOR INVESTING ACTIVITIES (49,133) (170,787)
FINANCING ACTIVITIES    
Issuance of debt 446,378 320,000
Repayment of debt (350,000) (117,000)
Distributions on units (77,985) (73,404)
Proceeds from the issuance of units under incentive stock plan 4,490 66
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 110,702 0
Repurchase of units (1,608) (1,572)
Debt issuance costs (4,812) (2,427)
Repurchase of common shares made under repurchase program 0 (3,152)
Distributions to noncontrolling interests in consolidated affiliates (15,212) (7,581)
CASH PROVIDED BY FINANCING ACTIVITIES 111,953 114,930
EFFECT OF EXCHANGE RATE CHANGES ON CASH 126 (1,450)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash 227,528 25,293
Balance, beginning of year 87,482 69,968
Balance, end of period 315,010 95,261
Cash paid during the period:    
Interest [2] 17,677 16,134
Income taxes 7,132 1,083
Non-cash investing activity:    
Capital assets purchased on account 4,155 2,217
Non-cash financing activity:    
Equity consideration for merger with Pope Resources 0 172,640
Redeemable Operating Partnership Unit consideration for merger with Pope Resources $ 0 $ 106,752
[1] Interest paid is presented net of patronage payments received of $6.8 million and $4.3 million for the six months ended June 30, 2021 and June 30, 2020, respectively. For additional information on patronage payments, see Note 8 — Debt in the 2020 Form 10-K.
[2] Interest paid is presented net of patronage payments received of $6.8 million and $4.3 million for the six months ended June 30, 2021 and June 30, 2020, respectively. For additional information on patronage payments, see Note 8 — Debt in the 2020 Form 10-K.