XML 81 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
12 Months Ended
Dec. 31, 2012
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Rayonier’s debt consisted of the following at December 31, 2012 and 2011:
 
2012
 
2011
Senior Notes due 2022 at a fixed interest rate of 3.75%
$
325,000

 
$

Senior Exchangeable Notes due 2012 at a fixed interest rate of 3.75% (retired in October 2012)

 
294,622

Senior Exchangeable Notes due 2015 at a fixed interest rate of 4.50% (a)
165,821

 
163,525

Installment note due 2014 at a fixed interest rate of 8.64%
112,500

 
112,500

Mortgage notes due 2017 at fixed interest rates of 4.35% (b)
76,731

 
88,582

Pollution control bond (retired in May 2012) and solid waste bond due 2020 at a variable interest rate of 1.57% at December 31, 2012
15,000

 
38,110

Revolving Credit Facility borrowings due 2016 at variable interest rates of 1.19% to 3.25% at December 31, 2012 (c)
275,000

 
150,000

Term Credit Agreement borrowings due 2019 at a variable interest rate of 1.71% at December 31, 2012
300,000

 

Total debt
1,270,052

 
847,339

Less: Current maturities of long-term debt
(150,000
)
 
(28,110
)
Long-term debt
$
1,120,052

 
$
819,229

Schedule of Maturities of Long-term Debt [Table Text Block]
Principal payments due during the next five years and thereafter are as follows: 
2013 (c)
$
150,000

2014
112,500

2015
172,500

2016
125,000

2017
73,500

Thereafter
640,000

Total Debt
$
1,273,500

(a)
Our Senior Exchangeable Notes maturing in 2015 were discounted by $6.7 million and $9.0 million as of December 31, 2012 and 2011, respectively, but upon maturity the liability will be $172.5 million.
(b)
The mortgage notes due in 2017 were recorded at a premium of $3.2 million and $4.6 million as of December 31, 2012 and 2011, respectively. Upon maturity the liability will be $73.5 million.   
(c)
Borrowings under the Revolving Credit Facility include $150 million classified in current liabilities due to the Company's intent to repay this amount in January 2013.
Schedule of Convertible Debt [Table Text Block]
The amounts related to convertible debt in the Consolidated Balance Sheets as of December 31, 2012 and 2011 are as follows:
  
2012
 
2011
Liabilities:
 
 
 
Principal amount of debt
 
 
 
4.50% Senior Exchangeable Notes
$
172,500

 
$
172,500

3.75% Senior Exchangeable Notes

 
300,000

Unamortized discount
 
 
 
4.50% Senior Exchangeable Notes
(6,679
)
 
(8,975
)
3.75% Senior Exchangeable Notes

 
(5,378
)
Net carrying amount of debt
$
165,821

 
$
458,147

Equity:
 
 
 
Common stock
$
8,850

 
$
28,092

Schedule of Interest Related to Convertible Debt [Table Text Block]
The amount of interest related to the convertible debt recognized in the Consolidated Statements of Income and Comprehensive Income for the three years ended December 31 is as follows:
 
2012
 
2011
 
2010
Contractual interest coupon
 
 
 
 
 
4.50% Senior Exchangeable Notes
$
7,763

 
$
7,763

 
$
7,763

3.75% Senior Exchangeable Notes
8,682

 
11,250

 
11,250

Amortization of debt discount
 
 
 
 
 
4.50% Senior Exchangeable Notes
2,296

 
2,167

 
2,045

3.75% Senior Exchangeable Notes
5,378

 
6,487

 
6,115

Total interest expense recognized
$
24,119

 
$
27,667

 
$
27,173

Schedule of Debt Covenants [Table Text Block]
The covenants listed below, which are the most significant financial covenants in effect as of December 31, 2012, are calculated on a trailing 12-month basis: 
 
Covenant
Requirement
 
Actual ratio
 
Favorable
Covenant EBITDA to consolidated interest expense should not be less than
2.50 to 1
 
12.57 to 1
 
10.07
Consolidated funded debt should not exceed 65 percent of consolidated net worth plus the amount of consolidated funded debt
65%
 
45%
 
20%
Subsidiary debt should not exceed 15 percent of Consolidated Net Tangible Assets
15%
 
0%
 
15%
RFR cash flow available for fixed charges to RFR fixed charges should not be less than
2.50 to 1
 
15.53 to 1
 
13.03