10-Q 1 d10q.htm FORM 10-Q Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2009

OR

 

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                  to                 

COMMISSION FILE NUMBER 1-6780

RAYONIER INC.

Incorporated in the State of North Carolina

I.R.S. Employer Identification Number 13-2607329

50 North Laura Street, Jacksonville, FL 32202

(Principal Executive Office)

Telephone Number: (904) 357-9100

Indicate by check mark whether the registrant (l) has filed all reports required to be filed by Section l3 or l5(d) of the Securities Exchange Act of l934 during the preceding l2 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES  x    NO  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

YES  ¨    NO  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  x

  

    Accelerated filer  ¨

Non-accelerated filer  ¨    (Do not check if a smaller reporting company)

  

    Smaller reporting company  ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

YES  ¨    NO  x

As of April 27, 2009, there were outstanding 78,991,988 Common Shares of the Registrant.

 

 

 


Table of Contents

TABLE OF CONTENTS

 

          PAGE

PART I.

   FINANCIAL INFORMATION   

Item l.

  

Financial Statements

  
  

Condensed Consolidated Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2009 and 2008

   1
  

Condensed Consolidated Balance Sheets as of March 31, 2009 and December 3l, 2008

   2
  

Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2009 and 2008

   3
  

Notes to Condensed Consolidated Financial Statements

   4

Item 2.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

   22

Item 3.

  

Quantitative and Qualitative Disclosures about Market Risk

   32

Item 4.

  

Controls and Procedures

   32

PART II.

   OTHER INFORMATION   

Item 1.

  

Legal Proceedings

   33

Item 1A.

  

Risk Factors

   33

Item 2.

  

Unregistered Sales of Equity Securities and Use of Proceeds

   33

Item 6.

  

Exhibits

   34
  

Signature

   35


Table of Contents

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

RAYONIER INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME

(Unaudited)

(Dollars in thousands, except per share data)

 

     Three Months Ended March 31,  
     2009     2008  

SALES

   $ 274,370     $ 275,123  
                

Costs and Expenses

    

Cost of sales

     219,392       202,408  

Selling and general expenses

     14,667       14,800  

Other operating income, net

     (3,259 )     (1,622 )
                
     230,800       215,586  

OPERATING INCOME

     43,570       59,537  

Interest expense

     (12,593 )     (12,541 )

Interest and miscellaneous income, net

     74       1,417  
                

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     31,051       48,413  

Income tax expense

     (5,227 )     (9,675 )
                

INCOME FROM CONTINUING OPERATIONS

     25,824       38,738  
                

DISCONTINUED OPERATIONS, NET (Note 2)

    

Income from discontinued operations, net of income tax benefit (expense) of $502 and ($82)

     97       960  
                

NET INCOME

     25,921       39,698  
                

OTHER COMPREHENSIVE INCOME (LOSS)

    

Foreign currency translation adjustment

     (4,878 )     4,097  

Joint venture cash flow hedges

     (2,350 )     —    

Amortization of pension and postretirement plans, net of income tax expense of $466 and $561

     425       1,346  
                

COMPREHENSIVE INCOME

   $ 19,118     $ 45,141  
                

EARNINGS PER COMMON SHARE

    

BASIC EARNINGS PER SHARE

    

Continuing Operations

   $ 0.33     $ 0.50  

Discontinued Operations

     —         0.01  
                

Net Income

   $ 0.33     $ 0.51  
                

DILUTED EARNINGS PER SHARE

    

Continuing Operations

   $ 0.33     $ 0.49  

Discontinued Operations

     —         0.01  
                

Net Income

   $ 0.33     $ 0.50  
                

See Notes to Condensed Consolidated Financial Statements.

 

1


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)

 

     March 31,
2009
    December 31,
2008
 

ASSETS

    

CURRENT ASSETS

    

Cash and cash equivalents

   $ 57,454     $ 61,685  

Accounts receivable, less allowance for doubtful accounts of $991 and $1,130

     71,896       72,549  

Inventory

    

Finished goods

     81,933       78,389  

Work in process

     8,248       7,412  

Raw materials

     11,935       8,400  

Manufacturing and maintenance supplies

     2,399       2,477  
                

Total inventory

     104,515       96,678  

Other current assets

     43,936       39,971  

Assets held for sale (Note 2)

     49,832       56,093  
                

Total Current Assets

     327,633       326,976  
                

TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION

     1,238,930       1,254,978  

PROPERTY, PLANT AND EQUIPMENT

    

Land

     25,086       24,432  

Buildings

     123,725       124,143  

Machinery and equipment

     1,252,385       1,243,911  
                

Total property, plant and equipment

     1,401,196       1,392,486  

Less - accumulated depreciation

     (1,047,388 )     (1,041,779 )
                
     353,808       350,707  
                

OTHER ASSETS

     148,934       149,202  
                

TOTAL ASSETS

   $ 2,069,305     $ 2,081,863  
                

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

CURRENT LIABILITIES

    

Accounts payable

   $ 73,615     $ 70,011  

Bank loans and current maturities

     620       620  

Accrued interest

     13,668       4,202  

Liabilities associated with assets held for sale (Note 2)

     5,699       6,227  

Current liabilities for dispositions and discontinued operations (Note 11)

     8,400       8,214  

Other current liabilities

     65,990       73,677  
                

Total Current Liabilities

     167,992       162,951  
                

LONG-TERM DEBT

     748,033       746,591  

NON-CURRENT LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS (Note 11)

     94,857       96,361  

PENSION AND OTHER POSTRETIREMENT BENEFITS (Note 13)

     121,688       121,440  

OTHER NON-CURRENT LIABILITIES

     14,914       15,583  

COMMITMENTS AND CONTINGENCIES (Notes 10 and 12)

    

SHAREHOLDERS’ EQUITY

    

Common Shares, 120,000,000 shares authorized, 78,978,816 and 78,814,431 shares issued and outstanding

     530,538       527,302  

Retained earnings

     496,382       509,931  

Accumulated other comprehensive loss

     (105,099 )     (98,296 )
                

TOTAL SHAREHOLDERS’ EQUITY

     921,821       938,937  
                

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 2,069,305     $ 2,081,863  
                

See Notes to Condensed Consolidated Financial Statements.

 

2


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)

 

     Three Months Ended March 31,  
     2009     2008  

OPERATING ACTIVITIES

    

Net income

   $ 25,921     $ 39,698  

Non-cash items included in income:

    

Depreciation, depletion and amortization

     38,519       33,503  

Non-cash cost of real estate sold

     3,490       2,566  

Non-cash stock-based incentive compensation expense

     4,338       3,729  

Amortization of convertible debt discount

     1,442       1,343  

Deferred income tax (benefit) expense

     (1,238 )     3,296  

Excess tax benefits on stock-based compensation

     (68 )     (954 )

Other

     2,231       1,411  

Changes in operating assets and liabilities:

    

Receivables

     (1,408 )     941  

Inventories

     (6,470 )     3,845  

Accounts payable

     (1,755 )     2,684  

Other current assets

     (770 )     77  

Accrued liabilities

     3,516       10,718  

Other assets

     (454 )     (781 )

Other non-current liabilities

     (217 )     (69 )

Expenditures for dispositions and discontinued operations

     (2,285 )     (1,771 )
                

CASH PROVIDED BY OPERATING ACTIVITIES

     64,792       100,236  
                

INVESTING ACTIVITIES

    

Capital expenditures

     (29,828 )     (31,831 )

Purchase of timberlands

     —         (19,567 )

Change in restricted cash

     (2,964 )     10,013  

Other

     4,118       3,153  
                

CASH USED FOR INVESTING ACTIVITIES

     (28,674 )     (38,232 )
                

FINANCING ACTIVITIES

    

Issuance of debt

     20,000       —    

Repayment of debt

     (20,000 )     (55,000 )

Dividends paid

     (39,416 )     (39,128 )

Repurchase of common shares

     (1,388 )     (3,488 )

Proceeds from the issuance of common shares

     218       596  

Excess tax benefits on stock-based compensation

     68       954  
                

CASH USED FOR FINANCING ACTIVITIES

     (40,518 )     (96,066 )
                

EFFECT OF EXCHANGE RATE CHANGES ON CASH

     169       (150 )
                

CASH AND CASH EQUIVALENTS

    

Decrease in cash and cash equivalents

     (4,231 )     (34,212 )

Balance, beginning of year

     61,685       181,081  
                

Balance, end of period

   $ 57,454     $ 146,869  
                

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

    

Cash paid (received) during the period:

    

Interest

   $ 1,217     $ 641  
                

Income taxes

   $ 729     $ (262 )
                

Non-cash investing activity:

    

Capital assets purchased on account

   $ 14,034     $ 14,037  
                

See Notes to Condensed Consolidated Financial Statements.

 

3


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

1.

BASIS OF PRESENTATION AND NEW ACCOUNTING PRONOUNCEMENTS

Basis of Presentation

The unaudited condensed consolidated financial statements and notes thereto of Rayonier Inc. and its subsidiaries (“Rayonier” or “the Company”) were prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission. In the opinion of management, these financial statements and notes reflect all adjustments (including normal recurring adjustments) necessary for a fair presentation of the results of operations, financial position and cash flows for the periods presented. These statements and notes should be read in conjunction with the financial statements and supplementary data included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2008, as filed with the Securities and Exchange Commission.

New Accounting Pronouncements

In March 2008, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 161, Disclosures about Derivative Instruments and Hedging Activities—an amendment of FASB Statement No. 133 (“SFAS 161”). This Statement requires enhanced disclosures about an entity’s derivative and hedging activities, including (a) how and why an entity uses derivative instruments, (b) how derivative instruments and related hedged items are accounted for under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS 133”), and its related interpretations, and (c) how derivative instruments and related hedged items affect an entity’s financial position, financial performance, and cash flows. The Company adopted the provisions of SFAS 161 effective January 1, 2009. See Note 8 – Financial Instruments for the Company’s disclosures about its derivative instruments and hedging activities.

In May 2008, the FASB issued FASB Staff Position No. APB 14-1, Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement) (“FSP APB 14-1”). FSP APB 14-1 requires that entities with convertible debt instruments that may be settled in cash upon conversion (including partial cash settlement) separately account for the liability and equity components in a manner that reflects the entity’s nonconvertible debt borrowing rate when interest expense is recognized in subsequent periods. The Company adopted FSP APB 14-1 on January 1, 2009 and retrospectively applied the fair value of the equity component net of accumulated amortization in 2007 and 2008. The adoption of FSP APB 14-1 resulted in the recognition of a $23.7 million debt discount, an $8.7 million deferred tax liability and a $15.0 million increase to shareholders’ equity, net of income taxes as of December 31, 2008. The Company recorded additional interest expense, net of tax benefits, related to the amortization of the debt discount of $0.9 million, or $.01 per diluted share, in both the three months ended March 31, 2009 and 2008, and $3.5 million and $0.7 million during the years ended 2008 and 2007, respectively. See Note 14 – Convertible Debt for additional information on the Company’s convertible debt.

In December 2008, the FASB issued FSP No. FAS 132(R)-1, Employers’ Disclosures about Postretirement Benefit Plan Assets. The FSP amends SFAS No. 132(R) to require disclosure of investment policies, strategies, categories of plan assets and information about the fair value measurements of plan assets of a defined pension or other postretirement plan. The disclosures are effective for fiscal years ending after December 15, 2009.

 

2.

ASSETS HELD FOR SALE

The Company holds a 40 percent interest in a joint venture (“JV”) that owns or leases approximately 329,000 acres of New Zealand timberlands. In addition to the investment, Rayonier New Zealand Limited (“RNZL”), a wholly-owned subsidiary of Rayonier Inc., serves as the manager of the JV forests and operates a log trading business. Rayonier’s Board of Directors approved a plan to offer to sell the Company’s 40 percent interest in the JV as well as the operations of RNZL. Collectively, the Company’s JV interest and RNZL operations qualify as a component of an entity under SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. As a result, the operating results of the JV and RNZL have been segregated from continuing operations in the Condensed Consolidated Statements of Income and Comprehensive Income and reported as discontinued operations for all periods presented. The assets and liabilities are classified as “Assets held for sale” and “Liabilities associated with assets held for sale” in the Condensed Consolidated Balance Sheets. The JV and the related management activities performed by RNZL were previously reported in the Timber segment while the log trading operations of RNZL were reported in Other for segment purposes.

 

4


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

Operating results of the discontinued operations are summarized below:

 

     Three Months Ended March 31,  
     2009     2008  

Sales

   $ 5,015     $ 9,070  

Equity in (loss) income of New Zealand JV

     (1,237 )     972  

Operating (loss) income

     (405 )     1,042  

Income tax benefit (expense)

     502       (82 )

Net income from discontinued operations

     97       960  

The assets and liabilities of discontinued operations are summarized below:

 

     March 31, 2009    December 31, 2008

Assets

     

Accounts receivable, net

   $ 10,010    $ 7,373

Other current assets

     699      767

Property and equipment, net

     82      102

Other assets

     4,849      4,901

Investment in JV

     34,192      42,950
             

Total assets held for sale

   $ 49,832    $ 56,093
             

Liabilities

     

Accounts payable

   $ 689    $ 702

Other current liabilities

     1,107      2,247

Deferred tax liability

     3,903      3,278
             

Total liabilities associated with assets held for sale

   $ 5,699    $ 6,227
             

 

5


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

3.

EARNINGS PER COMMON SHARE

The following table provides details of the calculation of basic and diluted earnings per common share:

 

     Three Months Ended
March 31,
     2009    2008

Income from continuing operations

   $ 25,824    $ 38,738

Income from discontinued operations

     97      960
             

Net income (1)

   $ 25,921    $ 39,698
             

Shares used for determining basic earnings per common share

     78,806,973      78,254,220

Dilutive effect of:

     

Stock options

     221,962      705,050

Performance and restricted shares

     243,542      253,017
             

Shares used for determining diluted earnings per common share

     79,272,477      79,212,287
             

Basic earnings per common share:

     

Continuing operations

   $ 0.33    $ 0.50

Discontinued operations

     —        0.01
             

Net income (1)

   $ 0.33    $ 0.51
             

Diluted earnings per common share:

     

Continuing operations

   $ 0.33    $ 0.49

Discontinued operations

     —        0.01
             

Net income (1)

   $ 0.33    $ 0.50
             

 

(1)

2008 has been restated as a result of adopting FSP APB 14-1. See Note 1 – Basis of Presentation and New Accounting Pronouncements.

 

4.

INCOME TAXES

Rayonier is a real estate investment trust (“REIT”). In general, only the Company’s taxable REIT subsidiaries, whose businesses include the Company’s non-REIT qualified activities, are subject to U.S. federal and state corporate income taxes. However, the Company is subject to U.S. federal corporate income tax on built-in gains (the excess of fair market value over tax basis for property held by the Company upon REIT election at January 1, 2004) on taxable sales of such built-in gain property during the first 10 years following the election to be taxed as a REIT. Accordingly, the provision for corporate income taxes relates principally to current and deferred taxes on income from taxable REIT subsidiary operations and on certain property sales.

 

6


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

Provision for Income Taxes from Continuing Operations

The following tables reconcile the Company’s income tax provision at the U.S. statutory tax rate to the reported provision and effective tax rate (dollars in millions):

 

     Three months ended March 31,  
     2009     %     2008     %  

Income tax provision at U.S. statutory rate

   $ (10.9 )   (35.0 )   $ (16.9 )   (35.0 )

REIT income not subject to federal tax

     4.6     14.7       7.3     15.1  

Permanent differences/other

     0.3     0.9       (0.4 )   (0.6 )
                            

Income tax provision before discrete items

   $ (6.0 )   (19.4 )   $ (10.0 )   (20.5 )

Other adjustments

     0.8     2.6       0.3     0.5  
                            

Income tax expense as reported

   $ (5.2 )   (16.8 )   $ (9.7 )   (20.0 )
                            

The Company’s effective tax rate is below the 35 percent U.S. statutory tax rate primarily due to tax benefits associated with being a REIT and like-kind exchange (“LKE”) transactions. The effective rate from continuing operations before discrete items was comparable to the prior period.

FIN 48 Disclosures

There were no significant changes to the Company’s uncertain tax positions in the first quarter of 2009. For a detail of the Company’s uncertain tax positions refer to Note 9 – Income Taxes in the 2008 Annual Report on Form 10-K.

 

5.

RESTRICTED DEPOSITS

For certain real estate sales to qualify for LKE treatment, the sales proceeds must be deposited with a third party intermediary and accounted for as restricted cash until qualifying replacement property is acquired. In the event that LKE purchases are not completed, the proceeds are returned to the Company and reclassified as cash after 180 days. As of March 31, 2009 and December 31, 2008, the Company had $4.5 million and $1.5 million, respectively, of proceeds from real estate sales classified as restricted cash in Other assets, which were on deposit with an LKE intermediary.

 

7


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

6.

SHAREHOLDERS’ EQUITY

An analysis of shareholders’ equity for the three months ended March 31, 2009 and the year ended December 31, 2008 is shown below (share amounts not in thousands):

 

                       Accumulated
Other
Comprehensive
Income (Loss)
       
     Common Shares     Retained
Earnings (1)
      Shareholders’
Equity
 
     Shares     Amount (1)        

Balance, December 31, 2007

     78,216,696     $ 506,650     $ 518,618     $ (25,638 )   $ 999,630  

Net income

     —         —         148,583       —         148,583  

Dividends ($2.00 per share)

     —         —         (157,270 )     —         (157,270 )

Issuance of shares under incentive stock plans

     690,031       8,265       —         —         8,265  

Stock-based compensation

     —         13,344       —         —         13,344  

Excess tax benefit on stock-based compensation

     —         3,248       —         —         3,248  

Repurchase of common shares

     (92,296 )     (3,979 )     —         —         (3,979 )

Net loss from pension and postretirement plans

     —         —         —         (65,527 )     (65,527 )

Retiree medical benefit plan amendment

     —         —         —         16,377       16,377  

Foreign currency translation adjustment

     —         —         —         (23,508 )     (23,508 )

Other

     —         (226 )     —         —         (226 )
                                        

Balance, December 31, 2008

     78,814,431     $ 527,302     $ 509,931     $ (98,296 )   $ 938,937  

Net income

     —         —         25,921       —         25,921  

Dividends ($.50 per share)

     —         —         (39,470 )     —         (39,470 )

Issuance of shares under incentive stock plans

     213,747       218       —         —         218  

Stock-based compensation

     —         4,338       —         —         4,338  

Excess tax benefit on stock-based compensation

     —         68       —         —         68  

Repurchase of common shares

     (49,362 )     (1,388 )     —         —         (1,388 )

Amortization of pension and postretirement plans

     —         —         —         425       425  

Foreign currency translation adjustment

     —         —         —         (4,878 )     (4,878 )

Joint venture cash flow hedges

     —         —         —         (2,350 )     (2,350 )
                                        

Balance, March 31, 2009

   $ 78,978,816     $ 530,538     $ 496,382     $ (105,099 )   $ 921,821  
                                        

 

(1)

Restated as a result of adopting FSP APB 14-1. See Note 1 – Basis of Presentation and New Accounting Pronouncements.

 

7.

SEGMENT INFORMATION

Rayonier operates in four reportable business segments as defined by SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information: Timber, Real Estate, Performance Fibers, and Wood Products. Timber sales include all activities that relate to the harvesting of timber. Real Estate sales include all property sales, including those designated for higher and better use (“HBU”). The assets of the Real Estate segment include HBU property held by the Company’s real estate subsidiary, TerraPointe LLC, and parcels under contract previously in the Timber segment. Allocations of depletion expense and non-cash costs of real estate sold are recorded when the Real Estate segment sells an asset from the Timber segment. The Performance Fibers segment includes two major product lines, cellulose specialties and absorbent materials. The Wood Products segment is comprised of the Company’s lumber operations. The Company’s remaining operations include harvesting and selling timber acquired from third parties (log trading). These operations are combined and reported in “Other Operations.” Sales between operating segments are made based on fair market value and intercompany profit or loss is eliminated in consolidation. The Company evaluates financial performance based on the operating income of the segments.

Operating income (loss) as presented in the Condensed Consolidated Statements of Income and Comprehensive Income, is equal to segment income (loss). Certain income (loss) items in the Condensed Consolidated Statements of Income and Comprehensive Income are not allocated to segments. These items, which include gains (losses) from certain asset dispositions, interest income (expense), miscellaneous income (expense) and income tax (expense) benefit, are not considered by Company management to be part of segment operations.

 

8


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

Total assets, sales, operating income (loss) and depreciation, depletion and amortization by segment including Corporate were as follows:

 

     March 31,
2009
    December 31,
2008
 

ASSETS

    

Timber

   $ 1,279,221     $ 1,277,825  

Real Estate

     76,976       73,021  

Performance Fibers

     508,977       495,659  

Wood Products

     25,342       26,573  

Other Operations

     18,478       19,056  

Assets Held for Sale

     49,832       56,093  

Corporate and other

     110,479       133,636  
                

TOTAL

   $ 2,069,305     $ 2,081,863  
                
     Three Months Ended
March 31,
 
     2009     2008  

SALES

    

Timber

   $ 33,177     $ 44,701  

Real Estate

     26,593       29,351  

Performance Fibers

     203,635       174,926  

Wood Products

     11,752       18,912  

Other Operations

     2,433       7,233  

Intersegment Eliminations

     (3,220 )     —    
                

TOTAL

   $ 274,370     $ 275,123  
                
     Three Months Ended
March 31,
 
     2009     2008  

OPERATING INCOME (LOSS)

    

Timber

   $ (1,156 )   $ 10,802  

Real Estate

     14,413       21,768  

Performance Fibers

     40,849       37,056  

Wood Products

     (3,573 )     (2,544 )

Other Operations

     (46 )     (313 )

Corporate and other

     (6,917 )     (7,232 )
                

TOTAL

   $ 43,570     $ 59,537  
                

 

9


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

     Three Months Ended
     March 31,
     2009    2008

DEPRECIATION, DEPLETION AND AMORTIZATION

     

Timber

   $ 17,436    $ 18,067

Real Estate

     5,389      2,695

Performance Fibers

     14,288      11,164

Wood Products

     1,218      1,444

Other Operations

     1      8

Corporate and other

     187      125
             

TOTAL

   $ 38,519    $ 33,503
             

 

8.

FINANCIAL INSTRUMENTS

Commodity Swap Agreements

The Company enters into commodity forward contracts to fix some of its fuel oil and natural gas costs at its Performance Fibers mills. The forward contracts partially mitigate the risk of a change in Performance Fibers’ margins resulting from an increase or decrease in fuel oil and natural gas prices. At March 31, 2009, the Company had hedges through the end of 2009 on 68,400 gallons of fuel oil. The Company’s commodity forward contracts do not qualify for hedge accounting under SFAS 133 and instead are required to be marked-to-market. The mark-to-market adjustments are recorded in “Other operating income, net.”

The following table presents the location of all assets and liabilities associated with the Company’s hedging instruments within the Condensed Consolidated Balance Sheets:

 

          Fair Value at:  

Derivatives not designated as hedging

instruments under SFAS 133

  

Balance Sheet Location

       March 31,    
2009
    December 31,
2008
 

Fuel oil contracts

   Other current liabilities    $ (2,135 )   $ (3,825 )

The following table presents the impact of derivative instruments and their location within the Condensed Consolidated Statement of Income and Comprehensive Income:

 

          Three Months Ended

Derivatives not designated as hedging

instruments under SFAS 133

  

Location of Gain or (Loss)

recognized in income

   March 31,
      2009    2008

Fuel oil contracts

   Other operating income, net    $ 337    $ 243

 

10


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

9.

FAIR VALUE MEASUREMENTS

Assets and liabilities measured at fair value on a recurring basis are summarized below:

 

Asset (liability)

   Carrying Value at
March 31, 2009
    Level 2  
    

Commodity swap agreements

   $ (2,135 )   $ (2,135 )

Investment in QSPE

     2,757       2,757  

 

10.

GUARANTEES

The Company provides financial guarantees as required by creditors, insurance programs and state and foreign governmental agencies. As of March 31, 2009, the following financial guarantees were outstanding:

 

     Maximum
Potential
Payment
   Carrying
Amount of
Liability

Standby letters of credit (1)

   $ 45,069    $ 39,247

Guarantees (2)

     4,483      63

Surety bonds (3)

     10,863      1,982
             

Total

   $ 60,415    $ 41,292
             

 

  (1)

Approximately $39 million of the standby letters of credit serve as credit support for industrial revenue bonds. The remaining letter of credit supports obligations under various insurance related agreements, primarily workers’ compensation and pollution liability policy requirements. These letters of credit expire at various dates during 2009, and will be renewed as required.

 

  (2)

In conjunction with RNZL’s sale of timberlands to the New Zealand JV in October 2005, the Company guaranteed five years of Crown Forest license obligations. The JV is the primary obligor and has posted a bank performance bond with the New Zealand government. If the JV fails to pay the obligation, the New Zealand government will demand payment from the bank that posted the bond. If the bank defaults on the bond, the Company would then have to perform. As of March 31, 2009, two annual payments, of $1.0 million each, remain. This guarantee expires in 2010.

In conjunction with a timberland sale and note monetization in the first quarter of 2004, the Company issued a make-whole agreement pursuant to which it guaranteed $2.5 million of obligations of a qualified special purpose entity that was established to complete the monetization. At March 31, 2009 and December 31, 2008, the Company has recorded a de minimus liability to reflect the fair market value of its obligation to perform under the make-whole agreement.

 

  (3)

Rayonier issued surety bonds primarily to secure timber in the State of Washington and to provide collateral for the Company’s workers’ compensation self-insurance program in Washington and Georgia. These surety bonds expire at various dates during 2009 and 2010, and are renewed as required.

 

11


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

11.

LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS

An analysis of activity in the liabilities for dispositions and discontinued operations for the three months ended March 31, 2009 and the year ended December 31, 2008, is as follows:

 

     March 31,
2009
    December 31,
2008
 

Balance, January 1,

   $ 104,575     $ 113,685  

Expenditures charged to liabilities

     (2,285 )     (7,660 )

Increase (reduction) to liabilities

     967       (1,450 )
                

Balance, end of period

     103,257       104,575  

Less: Current portion

     (8,400 )     (8,214 )
                

Non-current portion

   $ 94,857     $ 96,361  
                

The Company believes established liabilities are sufficient for costs expected to be incurred over the next 20 years with respect to its dispositions and discontinued operations. The Company is exposed to the risk of reasonably possible additional losses in excess of the established liabilities. As of March 31, 2009, this amount could range up to $32 million and arises from uncertainty over the availability or effectiveness of certain remediation technologies, additional or different contamination that may be discovered, development of new or improved environmental remediation technologies, changes in applicable law and the exercise of discretion in interpretation of applicable law and regulations by governmental agencies.

For additional information on the Company’s environmental liabilities refer to Note 15—Liabilities for Dispositions and Discontinued Operations, in the 2008 Annual Report on Form 10-K.

 

12.

CONTINGENCIES

From time to time, Rayonier becomes subject to pending and threatened litigation and environmental and other matters. For additional information refer to Note 16—Contingencies in the 2008 Annual Report on Form 10-K.

The Company has been named as a defendant in various other lawsuits and claims arising in the normal course of business. While the Company has procured reasonable and customary insurance covering risks normally occurring in connection with its businesses, it has in certain cases retained some risk through the operation of self-insurance, primarily in the areas of workers’ compensation, property insurance, and general liability. These other lawsuits and claims, either individually or in the aggregate, are not expected to have a material effect on the Company’s financial position, results of operations, or cash flow.

 

13.

EMPLOYEE BENEFIT PLANS

The Company has four qualified non-contributory defined benefit pension plans covering a majority of its employees and an unfunded pension plan that provides benefits in excess of amounts allowable under current tax law in the qualified plans. Employee benefit plan liabilities are calculated using actuarial estimates and management assumptions. These estimates are based on historical information, along with certain assumptions about future events. Changes in assumptions, as well as changes in actual experience, could cause the estimates to change.

 

12


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

The net periodic benefit costs for the Company’s pension and postretirement plans (medical and life insurance) are shown in the following table:

 

     Pension     Postretirement
     Three Months Ended
March 31,
    Three Months Ended
March 31,
     2009     2008     2009     2008

Components of Net Periodic Benefit Cost

        

Service cost

   $ 1,842     $ 1,586     $ 90     $ 164

Interest cost

     4,349       3,824       301       628

Expected return on plan assets

     (5,291 )     (4,817 )     —         —  

Amortization of prior service cost

     354       329       22       179

Amortization of plan amendment

     —         —         (2,392 )     —  

Amortization of losses

     1,349       1,118       1,558       281
                              

Net periodic benefit cost

   $ 2,603     $ 2,040     $ (421 )   $ 1,252
                              

The Company made no pension contributions in the first quarter of 2009. The Company is required to make pension contributions of approximately $8 million in 2009, but may elect to make additional discretionary contributions.

 

14.

CONVERTIBLE DEBT

In October 2007, TRS issued $300 million of 3.75% Senior Exchangeable Notes due 2012. The notes are guaranteed by Rayonier Inc., and are non-callable. The $300 million in principal will be settled in cash and any excess exchange value will be settled at the option of the Company in either cash or stock of Rayonier Inc. Note holders may convert their notes subject to certain conversion provisions including the market price of the Company’s common stock and the trading price of the convertible notes. The initial exchange rate is 18.24 shares per $1,000 principal based on an exchange price equal to 122 percent of the stock’s closing price of $44.93 on October 10, 2007, or $54.81 per share.

In separate transactions, TRS and Rayonier, respectively, purchased an exchangeable note and sold warrants based on 5,472,991 underlying shares of Rayonier Inc. These transactions had the effect of increasing the conversion premium from 22 percent to 40 percent or to $62.90 per share. On exercise of the hedge, TRS will receive shares of Rayonier Inc. common stock equal to the difference between the then market price and the strike price of $54.81. The holders of the warrants receive net shares from Rayonier if the share price is above $62.90 at maturity of the warrants.

The purchased hedge and sold warrants are not part of the terms of the notes and will not affect the note holders’ rights. Likewise, the note holders will not have any rights with respect to the hedge or the warrants. The purchased hedge and the sold warrants meet the definition of derivatives under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. However, because these instruments have been determined to be indexed to the Company’s own stock in accordance with EITF Issue No. 01-6, The Meaning of Indexed to a Company’s Own Stock, and have been recorded in shareholders’ equity in the Condensed Consolidated Balance Sheet (as determined under EITF Issue No. 00-19, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock), the instruments meet the scope exception of SFAS No. 133 and are not subject to the mark-to-market provisions of that standard.

 

13


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

The amounts related to the convertible debt in the Condensed Consolidated Balance Sheets are as follows:

 

     March 31,
2009
    December 31,
2008
 

Liabilities:

    

Principal amount of debt

   $ 300,000     $ 300,000  

Unamortized discount

     (22,306 )     (23,748 )
                

Net carrying amount of debt

   $ 277,694     $ 276,252  

Equity:

    

Common stock

   $ 19,243     $ 19,243  

The unamortized discount will be amortized through October 2012.

The amount of interest related to the convertible debt recognized in the Condensed Consolidated Statements of Income and Comprehensive Income are as follows:

 

     Three Months Ended
     March 31,
     2009    2008

Contractual interest coupon

   $ 2,813    $ 2,813

Amortization of debt discount

     1,442      1,343
             

Total interest expense recognized

   $ 4,255    $ 4,156
             

The effective interest rate on the liability component for the three months ended March 31, 2009 and 2008 was 6.21%.

 

15.

ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Accumulated Other Comprehensive Income (Loss) was comprised of the following:

 

     March 31,
2009
    December 31,
2008
 

Foreign currency translation adjustments

   $ 5,911     $ 10,789  

Joint venture cash flow hedges

     (2,350 )     —    

Unrecognized components of employee benefit plans, net of tax

     (108,660 )     (109,085 )
                

Total

   $ (105,099 )   $ (98,296 )
                

During the three months ended March 31, 2009, the decrease in net foreign currency translation adjustments was due to the weakening of the New Zealand dollar against the U.S. dollar.

 

16.

SUBSEQUENT EVENT

On April 8, 2009, Rayonier received notification from the Internal Revenue Service that its application for registration as an alternative fuel mixer had been approved. As a result, the Company expects to be eligible for a tax credit equal to $0.50 per gallon of black or red liquor (biomass-based fuels generated as part of the pulping process) burned as part of an alternative fuel mixture used at its Performance Fibers mills from January 19, 2009 through the expiration of the tax credit, currently December 31, 2009. The Company believes that approximately $40 million in tax credits were generated in the first quarter of 2009, which will be recognized in the second quarter 2009 financial statements. Through the date of this filing, the Company believes that approximately $60 million in tax credits have been generated in 2009. Starting in the second quarter, credits will be recognized in the period they are earned.

 

14


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollars in thousands unless otherwise stated)

 

17.

CONSOLIDATING FINANCIAL STATEMENTS

In October 2007, Rayonier TRS Holdings Inc. (“TRS”), a wholly-owned subsidiary of Rayonier Inc., issued $300 million of 3.75% Senior Exchangeable Notes due 2012. The notes are guaranteed by Rayonier Inc. and are non-callable. In connection with these exchangeable notes, the Company provides the following condensed consolidating financial information in accordance with SEC Regulation S-X Rule 3-10, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered. Each entity in the consolidating financial information follows the same accounting policies as described in the consolidated financial statements, except for the use of the equity method of accounting to reflect ownership interests in wholly-owned subsidiaries which are eliminated upon consolidation and the allocation of certain expenses of Rayonier Inc., incurred for the benefit of its subsidiaries.

 

15


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollar amounts in thousands unless otherwise stated)

 

     CONDENSED CONSOLIDATING STATEMENTS OF INCOME
For the Three Months Ended March 31, 2009
 
     Rayonier Inc.
(Parent
Guarantor)
    Rayonier TRS
Holdings Inc.
(Issuer)
    Subsidiaries of
Rayonier TRS
Holdings Inc.
(Non-guarantors)
    All Other
Subsidiaries
(Non-guarantors)
    Consolidating
Adjustments
    Total
Consolidated
 

SALES

   $ —       $ —       $ 232,660     $ 51,216     $ (9,506 )   $ 274,370  
                                                

Costs and Expenses

            

Cost of sales

     —         —         195,263       34,543       (10,414 )     219,392  

Selling and general expenses

     2,489       —         11,336       842       —         14,667  

Other operating income, net

     (105 )     —         (815 )     (2,339 )     —         (3,259 )
                                                

OPERATING (LOSS) INCOME

     (2,384 )     —         26,876       18,170       908       43,570  

Interest expense

     (110 )     (4,607 )     (6,718 )     (1,158 )     —         (12,593 )

Interest and miscellaneous income, net

     795       (773 )     (1,202 )     1,283       (29 )     74  

Equity in income from subsidiaries

     29,459       13,705       —         —         (43,164 )     —    
                                                

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     27,760       8,325       18,956       18,295       (42,285 )     31,051  

Income tax (expense) benefit

     (1,090 )     1,964       (6,101 )     —         —         (5,227 )
                                                

INCOME FROM CONTINUING OPERATIONS

     26,670       10,289       12,855       18,295       (42,285 )     25,824  

DISCONTINUED OPERATIONS, NET

            

(Loss) Income on discontinued operations, net of tax

     (753 )     —         850       —         —         97  
                                                

NET INCOME

   $ 25,917     $ 10,289     $ 13,705     $ 18,295     $ (42,285 )   $ 25,921  
                                                

 

16


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands unless otherwise stated) (Continued)

 

     CONDENSED CONSOLIDATING STATEMENTS OF INCOME
For the Three Months Ended March 31, 2008
 
     Rayonier Inc.
(Parent
Guarantor)
    Rayonier TRS
Holdings Inc.
(Issuer)
    Subsidiaries of
Rayonier TRS
Holdings Inc.
(Non-guarantors)
    All Other
Subsidiaries
(Non-guarantors)
    Consolidating
Adjustments
    Total
Consolidated
 

SALES

   $ —       $ —       $ 219,776     $ 92,692     $ (37,345 )   $ 275,123  
                                                

Costs and Expenses

            

Cost of sales

     —         —         180,111       33,756       (11,459 )     202,408  

Selling and general expenses

     2,526       —         11,520       754       —         14,800  

Other operating (income) expense, net

     (202 )     —         359       (1,779 )     —         (1,622 )
                                                

OPERATING (LOSS) INCOME

     (2,324 )     —         27,786       59,961       (25,886 )     59,537  

Interest expense

     536       (4,482 )     (6,616 )     (1,979 )     —         (12,541 )

Interest and miscellaneous income, net

     887       (773 )     (51 )     1,354       —         1,417  

Equity in income from subsidiaries

     40,105       9,952       —         —         (50,057 )     —    
                                                

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     39,204       4,697       21,119       59,336       (75,943 )     48,413  

Income tax (expense) benefit

     (529 )     1,957       (11,103 )     —         —         (9,675 )
                                                

INCOME FROM CONTINUING OPERATIONS

     38,675       6,654       10,016       59,336       (75,943 )     38,738  

DISCONTINUED OPERATIONS, NET

            

Income (loss) on discontinued operations, net of tax

     1,024       —         (64 )     —         —         960  
                                                

NET INCOME

   $ 39,699     $ 6,654     $ 9,952     $ 59,336     $ (75,943 )   $ 39,698  
                                                

 

17


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollar amounts in thousands unless otherwise stated)

 

     CONDENSED CONSOLIDATING BALANCE SHEETS
As of March 31, 2009
     Rayonier Inc.
(Parent Guarantor)
   Rayonier TRS
Holdings Inc.
(Issuer)
   Subsidiaries of
Rayonier TRS
Holdings Inc.
(Non-guarantors)
    All Other
Subsidiaries
(Non-guarantors)
   Consolidating
Adjustments
    Total
Consolidated

ASSETS

               

CURRENT ASSETS

               

Cash and cash equivalents

   $ 1,695    $ —      $ 30,196     $ 25,563    $ —       $ 57,454

Accounts receivable, less allowance for doubtful accounts

     —        —        68,306       3,590      —         71,896

Inventory

     —        —        109,274       —        (4,759 )     104,515

Intercompany interest receivable

     —        —        —         1,261      (1,261 )     —  

Other current assets

     3,677      —        36,714       3,545      —         43,936

Assets held for sale

     54,188      —        (4,356 )     —        —         49,832
                                           

Total current assets

     59,560      —        240,134       33,959      (6,020 )     327,633
                                           

TIMBER AND TIMBERLANDS NET OF DEPLETION AND AMORTIZATION

     1,807      —        90,139       1,146,984      —         1,238,930

NET PROPERTY, PLANT AND EQUIPMENT

     1,975      —        349,763       1,474      596       353,808

INVESTMENT IN SUBSIDIARIES

     983,850      476,833      —         —        (1,460,683 )     —  

INTERCOMPANY/NOTES RECEIVABLE

     7,850      —        —         1,573      (9,423 )     —  

OTHER ASSETS

     23,794      5,860      513,104       9,064      (402,888 )     148,934
                                           

TOTAL ASSETS

   $ 1,078,836    $ 482,693    $ 1,193,140     $ 1,193,054    $ (1,878,418 )   $ 2,069,305
                                           

LIABILITIES AND SHAREHOLDERS’ EQUITY

               

CURRENT LIABILITIES

               

Accounts payable

   $ 2,501    $ —      $ 69,326     $ 1,788    $ —       $ 73,615

Bank loans and current maturities

     —        —        620       —        —         620

Accrued interest

     812      5,188      6,542       1,126      —         13,668

Liabilities associated with assets held for sale

     53      —        5,646       —        —         5,699

Current liabilities for dispositions and discontinued operations

     —        —        8,400       —        —         8,400

Other current liabilities

     10,827      —        41,410       13,753      —         65,990
                                           

Total current liabilities

     14,193      5,188      131,944       16,667      —         167,992
                                           

LONG-TERM DEBT

     20,000      277,694      397,760       52,579      —         748,033

NON-CURRENT LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS

     —        —        94,857       —        —         94,857

PENSION AND OTHER POSTRETIREMENT BENEFITS

     87,893      —        33,795       —        —         121,688

OTHER NON-CURRENT LIABILITIES

     11,650      —        2,569       23,629      (22,934 )     14,914

INTERCOMPANY PAYABLE

     23,279      —        55,382       5,502      (84,163 )     —  
                                           

TOTAL LIABILITIES

     157,015      282,882      716,307       98,377      (107,097 )     1,147,484
                                           

TOTAL SHAREHOLDERS’ EQUITY

     921,821      199,811      476,833       1,094,677      (1,771,321 )     921,821
                                           

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 1,078,836    $ 482,693    $ 1,193,140     $ 1,193,054    $ (1,878,418 )   $ 2,069,305
                                           

 

18


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollar amounts in thousands unless otherwise stated)

 

     CONDENSED CONSOLIDATING BALANCE SHEETS
As of December 31, 2008
     Rayonier Inc.
(Parent Guarantor)
   Rayonier TRS
Holdings Inc.
(Issuer)
    Subsidiaries of
Rayonier TRS
Holdings Inc.
(Non-guarantors)
    All Other
Subsidiaries
(Non-guarantors)
   Consolidating
Adjustments
    Total
Consolidated

ASSETS

              

CURRENT ASSETS

              

Cash and cash equivalents

   $ 9,741    $ —       $ 47,082     $ 4,862    $ —       $ 61,685

Accounts receivable, less allowance for doubtful accounts

     —        —         69,151       3,398      —         72,549

Inventory

     —        —         102,746       —        (6,068 )     96,678

Intercompany interest receivable

     —        —         —         1,772      (1,772 )     —  

Other current assets

     5,766      —         29,820       4,385      —         39,971

Assets held for sale

     63,046      —         (6,953 )     —        —         56,093
                                            

Total current assets

     78,553      —         241,846       14,417      (7,840 )     326,976
                                            

TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION

     1,807      —         92,189       1,160,982      —         1,254,978

NET PROPERTY, PLANT AND EQUIPMENT

     2,151      —         347,108       1,448      —         350,707

INVESTMENT IN SUBSIDIARIES

     990,391      482,206       —         —        (1,472,597 )     —  

INTERCOMPANY/NOTES RECEIVABLE

     26,673      —         25,250       6,744      (58,667 )     —  

OTHER ASSETS

     24,223      6,265       508,153       5,891      (395,330 )     149,202
                                            

TOTAL ASSETS

   $ 1,123,798    $ 488,471     $ 1,214,546     $ 1,189,482    $ (1,934,434 )   $ 2,081,863
                                            

LIABILITIES AND SHAREHOLDERS’ EQUITY

              

CURRENT LIABILITIES

              

Accounts payable

   $ 2,943    $ —       $ 66,149     $ 919    $ —       $ 70,011

Bank loans and current maturities

     —        —         620       —        —         620

Accrued interest

     781      2,375       1,046       —        —         4,202

Liabilities associated with assets held for sale

     53      —         6,174       —        —         6,227

Current liabilities for dispositions and discontinued operations

     —        —         8,214       —        —         8,214

Other current liabilities

     15,297      (9,833 )     52,148       16,065      —         73,677
                                            

Total current liabilities

     19,074      (7,458 )     134,351       16,984      —         162,951
                                            

LONG-TERM DEBT

     20,000      276,252       397,760       52,579      —         746,591

NON-CURRENT LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS

     —        —         96,361       —        —         96,361

PENSION AND OTHER POSTRETIREMENT BENEFITS

     87,562      —         33,878       —        —         121,440

OTHER NON-CURRENT LIABILITIES

     12,363      —         2,512       17,110      (16,402 )     15,583

INTERCOMPANY PAYABLE

     45,862      —         67,478       5,502      (118,842 )     —  
                                            

TOTAL LIABILITIES

     184,861      268,794       732,340       92,175      (135,244 )     1,142,926
                                            

TOTAL SHAREHOLDERS’ EQUITY

     938,937      219,677       482,206       1,097,307      (1,799,190 )     938,937
                                            

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 1,123,798    $ 488,471     $ 1,214,546     $ 1,189,482    $ (1,934,434 )   $ 2,081,863
                                            

 

19


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollar amounts in thousands unless otherwise stated)

 

     CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS  
     For the Three Months Ended March 31, 2009  
     Rayonier Inc.
(Parent Guarantor)
    Rayonier TRS
Holdings Inc.
(Issuer)
    Subsidiaries of
Rayonier TRS
Holdings Inc.
(Non-guarantors)
    All Other
Subsidiaries
(Non-guarantors)
    Consolidating
Adjustments
    Total
Consolidated
 

CASH PROVIDED BY OPERATING ACTIVITIES

   $ 32,543     $ 15,000     $ 14,702     $ 56,915     $ (54,368 )   $ 64,792  
                                                

INVESTING ACTIVITIES

            

Capital expenditures

     (3 )     —         (20,153 )     (9,672 )     —         (29,828 )

Purchase of timberlands

     —         —         —         (2,594 )     2,594       —    

Change in restricted cash

     —         —         —         (2,964 )     —         (2,964 )

Other

     —         —         4,102       16       —         4,118  
                                                

CASH USED FOR INVESTING ACTIVITIES

     (3 )     —         (16,051 )     (15,214 )     2,594       (28,674 )
                                                

FINANCING ACTIVITIES

            

Issuance of debt

     —         —         —         20,000       —         20,000  

Repayment of debt

     —         —         —         (20,000 )     —         (20,000 )

Dividends paid

     (39,416 )     —         —         —         —         (39,416 )

Issuance of common shares

     218       —         —         —         —         218  

Excess tax benefits on stock-based compensation

     —         —         68       —         —         68  

Repurchase of common shares

     (1,388 )     —         —         —         —         (1,388 )

Distributions to / from Parent

     —         (15,000 )     (15,774 )     (21,000 )     51,774       —    
                                                

CASH USED FOR FINANCING ACTIVITIES

     (40,586 )     (15,000 )     (15,706 )     (21,000 )     51,774       (40,518 )
                                                

EFFECT OF EXCHANGE RATE CHANGES ON CASH

     —         —         169       —         —         169  
                                                

CASH AND CASH EQUIVALENTS

            

Change in cash and cash equivalents

     (8,046 )     —         (16,886 )     20,701       —         (4,231 )

Balance, beginning of year

     9,741       —         47,082       4,862       —         61,685  
                                                

Balance, end of period

   $ 1,695     $ —       $ 30,196     $ 25,563     $ —       $ 57,454  
                                                

 

20


Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Dollar amounts in thousands unless otherwise stated)

 

     CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS  
     For the Three Months Ended March 31, 2008  
     Rayonier Inc.
(Parent Guarantor)
    Rayonier TRS
Holdings Inc.
(Issuer)
    Subsidiaries of
Rayonier TRS
Holdings Inc.
(Non-guarantors)
    All Other
Subsidiaries
(Non-guarantors)
    Consolidating
Adjustments
    Total
Consolidated
 

CASH PROVIDED BY OPERATING ACTIVITIES

   $ 22,503     $ 29,167     $ 18,775     $ 89,791     $ (60,000 )   $ 100,236  
                                                

INVESTING ACTIVITIES

            

Capital expenditures

     —         —         (22,321 )     (9,510 )     —         (31,831 )

Purchase of timberlands

     —         —         (3,857 )     (15,710 )     —         (19,567 )

Change in restricted cash

     —         —         —         10,013       —         10,013  

Investment In Subsidiaries

     —         833       —         —         (833 )     —    

Other

     —         —         3,883       (730 )     —         3,153  
                                                

CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES

     —         833       (22,295 )     (15,937 )     (833 )     (38,232 )
                                                

FINANCING ACTIVITIES

            

Repayment of debt

     —         —         —         (55,000 )     —         (55,000 )

Dividends paid

     (39,128 )     —         —         —         —         (39,128 )

Issuance of common shares

     596       —         —         —         —         596  

Excess tax benefits on stock-based compensation

     —         —         954       —         —         954  

Repurchase of common shares

     (3,488 )     —         —         —         —         (3,488 )

Repayment of intercompany

     15,000       —         —         (15,000 )     —         —    

Distributions to / from Parent

     —         (30,000 )     (30,833 )     —         60,833       —    
                                                

CASH USED FOR FINANCING ACTIVITIES

     (27,020 )     (30,000 )     (29,879 )     (70,000 )     60,833       (96,066 )
                                                

EFFECT OF EXCHANGE RATE CHANGES ON CASH

     —         —         (150 )     —         —         (150 )
                                                

CASH AND CASH EQUIVALENTS

            

Change in cash and cash equivalents

     (4,517 )     —         (33,549 )     3,854       —         (34,212 )

Balance, beginning of year

     4,211       —         173,029       3,841       —         181,081  
                                                

Balance, end of period

   $ (306 )   $ —       $ 139,480     $ 7,695     $ —       $ 146,869  
                                                

 

21


Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

When we refer to “we,” “us,” “our,” “the Company,” or “Rayonier,” we mean Rayonier Inc. and its consolidated subsidiaries. References herein to “Notes to Financial Statements” refer to the Notes to the Condensed Consolidated Financial Statements of Rayonier Inc. included in Item 1 of this Report.

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity, and certain other factors which may affect our future results. Our MD&A should be read in conjunction with our 2008 Annual Report on Form 10-K.

Forward - Looking Statements

Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, provide a “safe harbor” for forward-looking statements to encourage companies to provide prospective information about their companies. Certain statements in this document regarding anticipated financial outcomes including earnings guidance, if any, business and market conditions, outlook and other similar statements relating to Rayonier’s future financial and operational performance, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “anticipate” and other similar language.

Forward looking statements are subject to future events, risks and uncertainties - many of which are beyond our control or are currently unknown to us – as well as potentially inaccurate estimates, assumptions and judgments by us that could cause actual results to differ materially from results contemplated by our forward-looking statements. Some of these events, risks and uncertainties are set forth in Item 1A – Risk Factors in our 2008 Annual Report on Form 10-K. Forward-looking statements are not guarantees of future performance and undue reliance should not be placed on these statements.

Critical Accounting Policies and Use of Estimates

The preparation of our consolidated financial statements requires us to make estimates, assumptions and judgments that affect our assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities. We base these estimates and assumptions on historical data and trends, current fact patterns, expectations and other sources of information we believe are reasonable. Actual results may differ from these estimates under different conditions. For a full description of our critical accounting policies, see Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations in the 2008 Annual Report on Form 10-K.

Segments

We are a leading international forest products company primarily engaged in activities associated with timberland management, the sale and entitlement of real estate, and the production and sale of high value specialty cellulose fibers and fluff pulp. We operate in four reportable business segments: Timber, Real Estate, Performance Fibers, and Wood Products. Timber sales include all activities that relate to the harvesting of timber. Real Estate sales currently include the sale of all properties, including those designated for higher and better use (“HBU”). The assets of the Real Estate segment include HBU property held by the Company’s real estate subsidiary, TerraPointe LLC, and certain parcels previously reported in the Timber segment. The Performance Fibers segment includes two major product lines, cellulose specialties and absorbent materials. The Wood Products segment is comprised of the Company’s lumber operations. Our remaining operations include harvesting and selling timber acquired from third parties (log trading). These operations are combined and reported in an “Other” category.

We evaluate financial performance based on the operating income of the segments. Operating income, as presented in the Condensed Consolidated Statements of Income and Comprehensive Income, is equal to segment income (loss). Certain income (loss) items in the Condensed Consolidated Statements of Income and Comprehensive Income are not allocated to segments. These items, which include gains (losses) from certain asset dispositions, interest income (expense), miscellaneous income (expense) and income tax (provision) benefit, are not considered by Company management to be part of segment operations.

In August 2008, the New Zealand joint venture decided to offer the business for sale and this process is ongoing. Accordingly, we classified our interest in the joint venture as held for sale and its operations are shown as discontinued operations (see Note 2—Assets Held for Sale). These operations were previously included in the Timber and Other segments. The Timber and Other segments shown below have been restated to exclude the New Zealand operations. See Note 7 – Segment Information, of the Notes to Condensed Consolidated Financial Statements in this quarterly report for additional information regarding segment reporting.

 

22


Table of Contents

Results of Operations, Three Months Ended March 31, 2009 Compared to Three Months Ended March 31, 2008

 

Financial Information (in millions)

   Three Months
Ended March 31,
 
     2009     2008  

Sales

    

Timber

   $ 33.2     $ 44.7  

Real Estate

    

Development

     0.2       0.8  

Rural

     3.8       23.9  

Non-Strategic Timberlands

     22.6       4.7  
                

Total Real Estate

     26.6       29.4  
                

Performance Fibers

    

Cellulose Specialties

     156.7       132.7  

Absorbent Materials

     46.9       42.2  
                

Total Performance Fibers

     203.6       174.9  
                

Wood Products

     11.8       18.9  

Other operations

     2.4       7.2  

Intersegment Eliminations

     (3.2 )     —    
                

Total Sales

   $ 274.4     $ 275.1  
                

Operating Income (Loss)

    

Timber

   $ (1.2 )   $ 10.8  

Real Estate

     14.4       21.8  

Performance Fibers

     40.8       37.1  

Wood Products

     (3.6 )     (2.5 )

Other operations

     —         (0.3 )

Corporate and other

     (6.8 )     (7.4 )
                

Total Operating Income

     43.6       59.5  

Interest expense

     (12.6 )     (12.5 )

Interest and miscellaneous income, net

     —         1.4  

Income tax expense

     (5.2 )     (9.7 )
                

Income from Continuing Operations

     25.8       38.7  
                

Discontinued Operations, Net

     0.1       1.0  
                

Net Income

   $ 25.9     $ 39.7  
                

Diluted Earnings Per Share from Continuing Operations

   $ 0.33     $ 0.49  
                

 

23


Table of Contents

TIMBER

 

Sales (in millions)

        Changes Attributable to:      
     2008    Price     Volume/Mix     2009

Three months ended March 31,

         

Eastern

   $ 24.1    $ (5.2 )   $ 5.0     $ 23.9

Western

     20.6      (3.7 )     (7.6 )     9.3
                             

Total Sales

   $ 44.7    $ (8.9 )   $ (2.6 )   $ 33.2
                             

 

Operating Income (Loss) (in millions)

    Changes Attributable to:        
     2008     Price     Volume/Mix     Cost/Other     2009  

Three months ended March 31,

          

Eastern

   $ 2.5     $ (5.2 )   $ 0.2     $ 5.5     $ 3.0  

Western

     8.6       (3.7 )     (5.1 )     (3.7 )     (3.9 )

Other

     (0.3 )     —         —         —         (0.3 )
                                        

Total Operating Income (Loss)

   $ 10.8     $ (8.9 )   $ (4.9 )   $ 1.8     $ (1.2 )
                                        

Sales and operating income declined $12 million from first quarter 2008. In the Eastern region, sales were comparable to the prior year period reflecting a 20 percent increase in sales volumes, offset by a 17 percent decline in prices due to weak demand and a sales mix shift from sawtimber to pulpwood. Operating income also benefited from lower depletion expense due to sales mix.

In the Western region, sales and operating income were down from the prior year period as weak demand due to sawmill curtailments continued to negatively impact prices and volumes. Average Western region prices declined 22 percent and volumes declined 44 percent compared to the prior year period. Operating income was further impacted by higher depletion costs from a second quarter 2008 timberland acquisition.

Based on current conditions, the Company expects to operate at reduced harvest levels, particularly in the Northwest.

REAL ESTATE

 

Sales (in millions)

        Changes Attributable to:      
     2008    Price     Volume/Mix     2009

Three months ended March 31,

         

Development

   $ 0.8    $ —       $ (0.6 )   $ 0.2

Rural

     23.9      (1.2 )     (18.9 )     3.8

Non-Strategic Timberlands

     4.7      0.5       17.4       22.6
                             

Total Sales

   $ 29.4    $ (0.7 )   $ (2.1 )   $ 26.6
                             

 

24


Table of Contents

Operating Income (in millions)

        Changes Attributable to:      
     2008    Price     Volume/Mix     Cost     2009

Three months ended March 31,

           

Total Operating Income

   $ 21.8    $ (0.7 )   $ (4.7 )   $ (2.0 )   $ 14.4
                                     

In first quarter 2009, sales and operating income declined from first quarter 2008 as lower rural property volumes and prices were only partially offset by a 15,000 acre increase in non-strategic timberland sales at per acre pricing comparable to the prior year period.

PERFORMANCE FIBERS

 

Sales (in millions)

        Changes Attributable to:     
     2008    Price     Volume/Mix    2009

Three months ended March 31,

          

Cellulose Specialties

   $ 132.7    $ 23.0     $ 1.0    $ 156.7

Absorbent Materials

     42.2      (1.4 )     6.1      46.9
                            

Total Sales

   $ 174.9    $ 21.6     $ 7.1    $ 203.6
                            

In first quarter 2009, cellulose specialty prices increased 17 percent due to continued strong demand while absorbent material prices declined 3 percent as a result of softening fluff demand. Sales volumes increased 1 percent and 16 percent for cellulose specialties and absorbent materials, respectively. First quarter 2008 absorbent material volumes were impacted by unplanned maintenance outages.

 

Operating Income (in millions)

        Changes Attributable to:      
     2008    Price    Volume/Mix    Costs     2009

Three months ended March 31,

             

Total Operating Income

   $ 37.1    $ 21.6    $ 1.0    $ (18.9 )   $ 40.8
                                   

Performance Fibers operating income was $4 million higher than the prior year period as higher prices, improved volumes and lower maintenance costs were largely offset by higher caustic costs.

WOOD PRODUCTS

 

Sales (in millions)

        Changes Attributable to:      
     2008    Price     Volume/Mix     2009

Three months ended March 31,

         

Total Sales

   $ 18.9    $ (1.7 )   $ (5.4 )   $ 11.8
                             

In first quarter 2009, wood products sales were $7 million below the prior year period due to lower volumes and prices resulting from the weak housing market. Based on current conditions, we are operating below capacity at two of our mills and expect to continue at these levels until market conditions improve.

 

25


Table of Contents
Operating Loss (in millions)          Changes Attributable to:       
     2008     Price     Volume/Mix    Costs    2009  

Three months ended March 31,

            

Total Operating Loss

   $ (2.5 )   $ (1.7 )   $ —      $ 0.6    $ (3.6 )
                                      

Wood Products operating results declined $1 million as lower prices were partially offset by improved wood costs.

OTHER OPERATIONS

First quarter sales of $2 million were $5 million below the prior year period due to reduced log trading activity, while operating results improved slightly to breakeven.

Corporate and Other Expenses

Corporate and other expenses improved by $1 million from the prior year period due to general cost reductions.

Interest Expense and Miscellaneous Income, Net

Interest and other, net increased $1 million from first quarter 2008 due to higher average net debt balances.

Income Tax Expense

The first quarter effective tax rate from continuing operations before discrete items of 19.4 percent was comparable to the prior period rate of 20.5 percent. Including discrete items, the first quarter 2009 effective tax rate from continuing operations was 16.8 percent compared to 20.0 percent in the prior year period. See Note 4 – Income Taxes for additional information.

Outlook

We expect to generate solid cash flows well in excess of our $2.00 per share dividend in 2009, despite the difficult economy. Our conservative debt levels, manageable debt maturities and strong balance sheet provide significant operating flexibility.

We expect that the weak housing market will continue to negatively impact our timber businesses, particularly in the Northwest, and anticipate holding even more volume off the market. In Real Estate, we expect steady demand for our rural and non-strategic timberlands. Performance Fibers earnings are expected to remain strong and in line with 2008.

Employee Relations

In March 2009, new collective bargaining agreements were approved by the four unions representing approximately 700 employees at our Jesup mill. The new agreements run through June 2012. See Item 1 – Business in the 2008 Annual Report on Form 10-K for more information on employee relations.

Liquidity and Capital Resources

Historically, our operations have generally produced consistent cash flows and required limited capital resources. Short-term borrowings have helped fund cyclicality and seasonality in working capital needs and long-term debt has been used to fund major acquisitions. While we have no major debt coming due until December 31, 2009 when $122 million in installment notes will mature, the current turmoil in the financial markets may impact our ability to obtain, and may increase the costs of, short-term and long-term borrowings. We anticipate refinancing these notes by accessing the corporate debt markets, or by borrowing under our revolving bank facility which has $145 million of capacity as of March 31, 2009.

 

26


Table of Contents

Summary of Liquidity and Financing Commitments (in millions of dollars)

 

     As of March 31,     As of December 31,  
     2009     2008  

Cash and cash equivalents (1)

   $ 57     $ 62  

Total debt (2)

     749       747  

Shareholders’ equity (2)

     922       939  

Total capitalization (total debt plus equity) (2)

     1,671       1,686  

Debt to capital ratio (2)

     45 %     44 %

 

(1)

Cash and cash equivalents consisted primarily of marketable securities with original maturities of 90 days or less.

(2)

Restated as a result of adopting FSP APB 14-1. See Note 1 – Basis of Presentation and New Accounting Pronouncements.

Cash Provided by Operating Activities (in millions of dollars)

 

     2009    2008    Decrease

Three months ended March 31,

   $ 65    $ 100    $ 35

Cash provided by operating activities decreased $35 million primarily from lower earnings and higher working capital requirements due to higher inventory levels, increased inventory costs and the timing of payments.

Cash Used for Investing Activities (in millions of dollars)

 

     2009    2008    Decrease

Three months ended March 31,

   $ 29    $ 38    $ 9

Cash used for investing activities decreased primarily due to the absence of any timberland acquisitions in 2009 compared to the purchase of $20 million of timberlands in 2008, partially offset by changes in restricted cash during the comparable quarters.

Cash Used for Financing Activities (in millions of dollars)

 

     2009    2008    Decrease

Three months ended March 31,

   $ 41    $ 96    $ 55

Cash used for financing activities primarily decreased due to the repayment of $55 million in outstanding debt in 2008 compared to net repayments of $0 in 2009.

Expected 2009 Expenditures

We made no pension contributions in the first quarter of 2009. We have mandatory pension contributions of approximately $8 million due in 2009, although we may elect to make additional discretionary contributions. Income tax payments totaled approximately $0.7 million in the first quarter of 2009 compared to refunds of $0.3 million in the first quarter of 2008. We expect net tax payments to be $6 million for full year 2009, compared to $13 million for full year 2008. We do not expect to make any federal income tax payments related to our 2009 TRS operations as we anticipate offsetting the TRS federal income tax liability with alternative fuel tax credits. See Note 16 – Subsequent Event for additional information. Capital expenditures in 2009 are forecasted to be between $85 million and $88 million. Environmental expenditures related to dispositions and discontinued operations were $2 million for the three months ended March 31, 2009. Full year expenditures of $8 million are anticipated.

Liquidity Performance Indicators

The discussion below is presented to enhance the reader’s understanding of our liquidity, ability to generate cash and satisfy rating agency and creditor requirements. This information includes two measures of financial results: Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“EBITDA”) and Adjusted Cash Available for Distribution (“Adjusted CAD”). These measures are not defined by Generally Accepted Accounting Principles (“GAAP”) and the discussion of EBITDA and Adjusted CAD is not intended to conflict with or change any of the GAAP disclosures discussed above. Management considers these measures to be important to estimate the enterprise and shareholder values of the Company as a whole and of its core segments, and for allocating capital resources. In addition, analysts, investors and creditors use these measures when analyzing our financial condition and cash generating ability. EBITDA is defined by the Securities and Exchange Commission. Adjusted CAD as defined, however, may not be comparable to similarly titled measures reported by other companies.

 

27


Table of Contents

Below is a reconciliation of Cash Provided by Operating Activities to EBITDA for the respective periods (in millions of dollars):

 

     Three Months Ended  
     March 31,  
     2009     2008  

Cash provided by operating activities

   $ 64.8     $ 100.2  

Non-cash cost of real estate sold

     (3.5 )     (2.6 )

Income tax expense

     4.7       9.8  

Interest, net

     12.5       11.1  

Other balance sheet changes

     3.2       (24.6 )
                

EBITDA

   $ 81.7     $ 93.9  
                

EBITDA is a non-GAAP measure of operating cash generating capacity. For the three months ended March 31, 2009, EBITDA was $12 million below the prior year period primarily due to lower operating results in our Timber and Real Estate segments, offset in part by higher Performance Fibers results.

A non-cash expense critical to the economics of both our Timber and Real Estate core businesses is the non-cash cost basis of real estate sold. EBITDA plus the non-cash cost basis of real estate sold for the three months ended March 31, 2009 and 2008 totaled $85 million and $97 million, respectively.

EBITDA is also used for evaluating segment cash return on investment, allocating resources and for valuation purposes. EBITDA by segment is a critical valuation measure used by the Chief Operating Decision Maker, existing shareholders and potential shareholders to measure how management is performing relative to the assets with which they have been entrusted. EBITDA by segment was as follows (millions of dollars):

 

     Three Months Ended  
     March 31,  
     2009     2008  

EBITDA by Segment

    

Timber

   $ 15.1     $ 30.1  

Real Estate

     19.8       24.4  

Performance Fibers

     55.1       48.2  

Wood Products

     (2.4 )     (1.1 )

Other Operations

     0.7       (0.6 )

Corporate and other

     (6.6 )     (7.1 )
                

Total

   $ 81.7     $ 93.9  
                

 

28


Table of Contents

The following tables reconcile Cash Provided by Operating Activities by segment to EBITDA by segment (millions of dollars):

 

         Timber    Real
Estate
    Performance
Fibers
    Wood
Products
    Other
Operations
    Corporate
and other
    Total  

Three Months Ended March 31, 2009

               

Cash provided by operating activities

   $ 14.2    $ 21.5     $ 42.2     $ (2.8 )   $ (3.0 )   $ (7.3 )   $ 64.8  

Less:

 

Non-cash cost basis of real estate sold

     —        (3.5 )     —         —         —         —         (3.5 )

Add:

 

Income tax expense

     —        —         —         —         —         4.7       4.7  
 

Interest, net

     —        —         —         —         —         12.5       12.5  
 

Other balance sheet changes

     0.9      1.8       12.9       0.4       3.7       (16.5 )     3.2  
                                                         

EBITDA

   $ 15.1    $ 19.8     $ 55.1     $ (2.4 )   $ 0.7     $ (6.6 )   $ 81.7  
                                                         

Three Months Ended March 31, 2008

               

Cash provided by operating activities

   $ 26.5    $ 26.2     $ 58.3     $ (4.0 )   $ 2.2     $ (9.0 )   $ 100.2  

Less:

 

Non-cash cost basis of real estate sold

     —        (2.6 )     —         —         —         —         (2.6 )

Add:

 

Income tax expense

     —        —         —         —         —         9.8       9.8  
 

Interest, net

     —        —         —         —         —         11.1       11.1  
 

Other balance sheet changes

     3.6      0.8       (10.1 )     2.9       (2.8 )     (19.0 )     (24.6 )
                                                         

EBITDA

   $ 30.1    $ 24.4     $ 48.2     $ (1.1 )   $ (0.6 )   $ (7.1 )   $ 93.9  
                                                         

Adjusted CAD is a non-GAAP measure of cash generated during a period that is available for dividend distribution, repurchasing common shares, debt reduction and for strategic acquisitions net of associated financing (e.g. realizing LKE tax benefits). We define Cash Available for Distribution (“CAD”) as Cash Provided by Operating Activities adjusted for capital spending, the tax benefits associated with certain strategic acquisitions, the change in committed cash, and other items which include cash provided by discontinued operations, proceeds from matured energy forward contracts and the change in capital expenditures purchased on account. Committed cash represents outstanding checks that have been drawn on our zero balance bank accounts but have not been paid. In compliance with Securities and Exchange Commission requirements for non-GAAP measures, we reduce CAD by mandatory debt repayments which results in the measure entitled “Adjusted CAD.”

Below is a reconciliation of Cash Provided by Operating Activities to Adjusted CAD (in millions of dollars):

 

     Three Months Ended
March 31,
 
     2009     2008  

Cash provided by operating activities

   $ 64.8     $ 100.2  

Capital spending, net

     (29.8 )     (31.8 )

LKE tax benefits on third-party real estate sales*

     —         (2.9 )

Change in committed cash**

     13.4       (8.0 )

Other

     5.8       3.1  
                

CAD

     54.2       60.6  

Mandatory debt repayments

     —         —    
                

Adjusted CAD

   $ 54.2     $ 60.6  
                

* Represents income taxes which would have been paid had we not completed the third-party LKE transactions.

** The change in committed cash was mainly due to the timing of accounts payable disbursements.

For the three months ended March 31, 2009, adjusted CAD was $7 million below the prior year period primarily due to lower earnings. Adjusted CAD generated in any period is not necessarily indicative of amounts that may be generated in future periods.

Liquidity Facilities

We have a $250 million unsecured revolving credit facility at an interest rate of LIBOR plus 40 basis points. The facility expires in August 2011. At March 31, 2009, the available borrowing capacity was $145 million.

In connection with our installment notes and the $250 million revolving credit facility, certain covenants must be met, including ratios based on the facility’s definition of EBITDA (“Covenant EBITDA”). Covenant EBITDA consists of earnings from continuing operations before the cumulative effect of accounting changes and any provision for dispositions, income taxes,

 

29


Table of Contents

interest expense, depreciation, depletion, amortization and the non-cash cost of real estate sold. Our dividend restriction covenant limits the sum of dividends in any period of four fiscal quarters to 90 percent of Covenant Funds from Operations (“Covenant FFO”) plus the aggregate amount of dividends permitted under Covenant FFO in excess of the amount of dividends paid during the prior four fiscal quarters. Covenant FFO is defined as Consolidated Net Income excluding gains or losses from debt restructuring and investments in marketable securities plus depletion, depreciation, amortization and the non-cash cost of real estate sold. Under a covenant relating to the $328 million of installment notes, Rayonier Forest Resources, L.P. (“RFR”), a wholly-owned REIT subsidiary, may not incur additional debt unless, at the time of incurrence, and after giving pro forma effect to the receipt and application of the proceeds of such debt, RFR meets or exceeds a minimum ratio of cash flow to fixed charges. RFR’s ability to make certain quarterly distributions to Rayonier Inc. is limited to an amount equal to RFR’s “available cash,” which consists of its opening cash balance plus proceeds from permitted borrowings. At March 31, 2009, we are in compliance with all covenants.

The covenants listed below, which are the most significant financial covenants in effect as of March 31, 2009, are calculated on a trailing 12-month basis:

 

     Covenant
Requirement
   Actual ratio at
March 31, 2009
   Favorable

Covenant EBITDA to consolidated interest expense should not be less than

   2.50 to 1    7.74 to 1    5.24

Total debt to Covenant EBITDA should not exceed

   4.00 to 1    1.91 to 1    2.09

RFR cash flow available for fixed charges to RFR fixed charges should not be less than

   2.50 to 1    10.96 to 1    8.46

Dividends paid should not exceed 90 percent of Covenant FFO

   90%    50%    40%

In addition to the financial covenants listed above, the installment notes and credit facility include customary covenants that limit the incurrence of debt, the disposition of assets, and the making of certain payments between RFR and Rayonier among others. An asset sales covenant in the RFR installment note-related agreements requires us, subject to certain exceptions, to either reinvest cumulative timberland sales proceeds for individual sales greater than $10 million (the “excess proceeds”) in timberland-related investments and activities or, once the amount of excess proceeds not reinvested exceeds $50 million, to offer the note holders prepayment of the notes ratably in the amount of the excess proceeds. There were no excess proceeds as of March 31, 2009 or December 31, 2008.

Contractual Financial Obligations and Off-Balance Sheet Arrangements

We have no material changes to the Contractual Financial Obligations table as presented on page 37 of our 2008 Annual Report on Form 10-K. See Note 10 – Guarantees for details on the letters of credit, surety bonds and total guarantees as of March 31, 2009.

 

30


Table of Contents

Sales Volumes by Segment:

 

     Three Months Ended
March 31,
     2009    2008

Timber

     

Western region, in millions of board feet

   33    59

Eastern region, in thousands of short green tons

   1,572    1,312

Real Estate

     

Acres sold

     

Development

   10    47

Rural

   1,368    6,488

Non-strategic timberlands

   19,069    4,073
         

Total

   20,447    10,608

Performance Fibers

     

Sales Volume

     

Cellulose specialties, in thousands of metric tons

   108    107

Absorbent materials, in thousands of metric tons

   65    56

Lumber

     

Sales volume, in millions of board feet

   53    74

 

31


Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk

Market and Other Economic Risks

Our exposures to market risk have not changed materially since December 31, 2008. For quantitative and qualitative disclosures about market risk, see Item 7A—Quantitative and Qualitative Disclosures about Market Risk in our 2008 Annual Report of Form 10-K.

 

Item 4. Controls and Procedures

Rayonier management is responsible for establishing and maintaining adequate disclosure controls and procedures. Disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”)), are designed with the objective of ensuring that information required to be disclosed by the Company in reports filed under the Exchange Act, such as this quarterly report on Form 10-Q, is (1) recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s (“SEC”) rules and forms and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Because of the inherent limitations in all control systems, no control evaluation can provide absolute assurance that all control exceptions and instances of fraud have been prevented or detected on a timely basis. Even systems determined to be effective can provide only reasonable assurance that their objectives are achieved.

Based on an evaluation of our disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, our management, including the Chief Executive Officer and Chief Financial Officer, concluded that the design and operation of the disclosure controls and procedures were effective as of March 31, 2009.

In the quarter ended March 31, 2009, based upon the evaluation required by paragraph (d) of SEC Rule 13a-15, there were no changes in our internal control over financial reporting that would materially affect or are reasonably likely to materially affect our internal control over financial reporting.

 

 

32


Table of Contents

PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings

Information regarding contingencies related to pending matters, threatened litigation, environmental and other matters is set forth in Note 12 – Contingencies of the Notes to Condensed Consolidated Financial Statements set forth in Part I of this Report, which are hereby incorporated by reference.

 

Item 1A. Risk Factors

There were no material changes from the risk factors previously disclosed in our Form 10-K for the year ended December 31, 2008, except as noted below. For a full description of these risk factors, please refer to Item 1A—Risk Factors, in the 2008 Annual Report on Form 10-K.

The following has been added as a risk factor:

Alternative fuel credits.

The Company has disclosed information concerning its eligibility for alternative fuel mixture tax credits. See Note 16 – Subsequent Event for additional information. Under current law, these tax credits may be earned through the burning of qualifying fuel mixtures on or before December 31, 2009. There can be no assurance that the IRS will not challenge the Company’s eligibility for such tax credits, or that changes in law will not be proposed or enacted during calendar year 2009 that may limit or terminate the availability of these credits.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities

The following table provides information regarding our purchases of Rayonier common stock during the quarter ended March 31, 2009:

 

Period

   Total Number
of Shares
Purchased
    Average
Price Paid
per Share
   Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs
   Maximum Number
of Shares that May
Yet Be Purchased
Under the Plans or
Programs

January 1, 2009 to January 31, 2009

   49,362 *   $ 28.12    —      2,472,255

February 1, 2009 to February 28, 2009

   —         —      —      2,472,255

March 1, 2009 to March 31, 2009

   —         —      —      2,472,255
                  

Total

   49,362        —      2,472,255
                  

 

*

Repurchased to satisfy the minimum tax withholding requirements related to the vesting of performance shares under the 2004 Rayonier Incentive Stock Plan.

See Item 5 – Market for the Registrant’s Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities in our 2008 Annual Report on Form 10-K for additional information regarding our Common Share repurchase program.

 

33


Table of Contents
Item 6. Exhibits

 

  3.1   

Amended and Restated Articles of Incorporation

      Incorporated by reference to Exhibit 3.1 to the Registrant’s May 22, 2007 Form 8-K
  3.2   

Bylaws

      Incorporated by reference to Exhibit 3.2 to the Registrant’s May 22, 2007 Form 8-K
31.1   

Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act

      Filed herewith
31.2   

Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act

      Filed herewith
32   

Certification pursuant to Section 906 of the Sarbanes-Oxley Act

      Furnished herewith

 

34


Table of Contents

SIGNATURE

Pursuant to the requirements of Section 13 of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

RAYONIER INC.

By:

 

/s/ HANS E. VANDEN NOORT

 

Hans E. Vanden Noort

 

Senior Vice President and Chief Financial Officer

April 30, 2009

 

35