x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
Large accelerated filer x | Accelerated filer o | |
Non-accelerated filer o | Smaller reporting company o |
Item | Page | ||
PART I - FINANCIAL INFORMATION | |||
1. | |||
2. | |||
3. | |||
4. | |||
PART II - OTHER INFORMATION | |||
1A. | |||
2. | |||
6. | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
SALES | $ | 149,829 | $ | 159,261 | $ | 456,161 | $ | 421,203 | |||||||
Costs and Expenses | |||||||||||||||
Cost of sales | 118,088 | 129,002 | 357,083 | 333,523 | |||||||||||
Selling and general expenses | 8,806 | 13,104 | 35,904 | 41,204 | |||||||||||
Other operating income, net (Note 20) | (9,144 | ) | (2,814 | ) | (20,908 | ) | (10,587 | ) | |||||||
117,750 | 139,292 | 372,079 | 364,140 | ||||||||||||
Equity in income of New Zealand joint venture | — | — | — | 562 | |||||||||||
OPERATING INCOME BEFORE GAIN ON CONSOLIDATION OF NEW ZEALAND JOINT VENTURE | 32,079 | 19,969 | 84,082 | 57,625 | |||||||||||
Gain related to consolidation of New Zealand joint venture (Note 7) | — | — | — | 16,098 | |||||||||||
OPERATING INCOME | 32,079 | 19,969 | 84,082 | 73,723 | |||||||||||
Interest expense | (9,566 | ) | (10,823 | ) | (35,852 | ) | (30,626 | ) | |||||||
Interest and miscellaneous (expense) income, net | (1,734 | ) | (914 | ) | (7,131 | ) | 1,852 | ||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 20,779 | 8,232 | 41,099 | 44,949 | |||||||||||
Income tax benefit | 11,280 | 6,808 | 5,319 | 28,750 | |||||||||||
INCOME FROM CONTINUING OPERATIONS | 32,059 | 15,040 | 46,418 | 73,699 | |||||||||||
DISCONTINUED OPERATIONS, NET (Note 2) | |||||||||||||||
Income from discontinued operations, net of income tax expense of $0, $18,313, $21,231 and $82,223 | — | 43,327 | 43,092 | 220,294 | |||||||||||
NET INCOME | 32,059 | 58,367 | 89,510 | 293,993 | |||||||||||
Less: Net (loss) income attributable to noncontrolling interest | (642 | ) | 1,022 | (970 | ) | 1,749 | |||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 32,701 | 57,345 | 90,480 | 292,244 | |||||||||||
OTHER COMPREHENSIVE INCOME | |||||||||||||||
Foreign currency translation adjustment | (37,877 | ) | 24,259 | (16,426 | ) | (2,967 | ) | ||||||||
New Zealand joint venture cash flow hedges, net of income tax benefit of $1,170, $0, $1,270 and $0 | (3,494 | ) | 3,433 | (2,703 | ) | 4,209 | |||||||||
Net gain from pension and postretirement plans, net of income tax expense of $150, $1,579, $37,025 and $5,403 | 2,265 | 3,639 | 63,235 | 12,326 | |||||||||||
Total other comprehensive (loss) income | (39,106 | ) | 31,331 | 44,106 | 13,568 | ||||||||||
COMPREHENSIVE (LOSS) INCOME | (7,047 | ) | 89,698 | 133,616 | 307,561 | ||||||||||
Less: Comprehensive (loss) income attributable to noncontrolling interest | (12,426 | ) | 8,594 | (6,573 | ) | (909 | ) | ||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 5,379 | $ | 81,104 | $ | 140,189 | $ | 308,470 | |||||||
EARNINGS PER COMMON SHARE (Note 4) | |||||||||||||||
BASIC EARNINGS PER SHARE ATTRIBUTABLE TO RAYONIER INC. | |||||||||||||||
Continuing Operations | $ | 0.26 | $ | 0.11 | $ | 0.38 | $ | 0.57 | |||||||
Discontinued Operations | — | 0.34 | 0.34 | 1.76 | |||||||||||
Net Income | $ | 0.26 | $ | 0.45 | $ | 0.72 | $ | 2.33 | |||||||
DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO RAYONIER INC. | |||||||||||||||
Continuing Operations | $ | 0.25 | $ | 0.11 | $ | 0.36 | $ | 0.55 | |||||||
Discontinued Operations | — | 0.33 | 0.33 | 1.68 | |||||||||||
Net Income | $ | 0.25 | $ | 0.44 | $ | 0.69 | $ | 2.23 | |||||||
Dividends per share | $ | 0.80 | $ | 0.49 | $ | 1.78 | $ | 1.37 |
September 30, 2014 | December 31, 2013 | ||||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents | $ | 182,831 | $ | 199,644 | |||
Accounts receivable, less allowance for doubtful accounts of $217 and $673 | 28,237 | 94,956 | |||||
Inventory | |||||||
Finished goods | 11,132 | 115,270 | |||||
Work in progress | — | 3,555 | |||||
Raw materials | 1,307 | 17,661 | |||||
Manufacturing and maintenance supplies | — | 2,332 | |||||
Total inventory | 12,439 | 138,818 | |||||
Deferred tax assets | 4,211 | 39,100 | |||||
Prepaid and other current assets | 23,821 | 46,576 | |||||
Total current assets | 251,539 | 519,094 | |||||
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | 2,058,381 | 2,049,378 | |||||
PROPERTY, PLANT AND EQUIPMENT | |||||||
Land | 1,833 | 20,138 | |||||
Buildings | 8,885 | 180,573 | |||||
Machinery and equipment | 3,326 | 1,760,641 | |||||
Construction in progress | 393 | 19,795 | |||||
Total property, plant and equipment, gross | 14,437 | 1,981,147 | |||||
Less — accumulated depreciation | (7,906 | ) | (1,120,326 | ) | |||
Total property, plant and equipment, net | 6,531 | 860,821 | |||||
OTHER ASSETS | 161,108 | 256,208 | |||||
TOTAL ASSETS | $ | 2,477,559 | $ | 3,685,501 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Accounts payable | $ | 23,126 | $ | 69,293 | |||
Current maturities of long-term debt | 130,486 | 112,500 | |||||
Accrued taxes | 14,954 | 8,551 | |||||
Uncertain tax positions | — | 10,547 | |||||
Accrued payroll and benefits | 6,338 | 24,948 | |||||
Accrued interest | 10,136 | 9,531 | |||||
Accrued customer incentives | — | 9,580 | |||||
Other current liabilities | 26,596 | 24,327 | |||||
Current liabilities for dispositions and discontinued operations (Note 14) | — | 6,835 | |||||
Total current liabilities | 211,636 | 276,112 | |||||
LONG-TERM DEBT | 605,162 | 1,461,724 | |||||
NON-CURRENT LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS (Note 14) | — | 69,543 | |||||
PENSION AND OTHER POSTRETIREMENT BENEFITS (Note 17) | 22,393 | 95,654 | |||||
OTHER NON-CURRENT LIABILITIES | 27,466 | 27,225 | |||||
COMMITMENTS AND CONTINGENCIES (Notes 13 and 15) | |||||||
SHAREHOLDERS’ EQUITY | |||||||
Common Shares, 480,000,000 shares authorized, 126,724,444 and 126,257,870 shares issued and outstanding | 700,581 | 692,100 | |||||
Retained earnings | 820,181 | 1,015,209 | |||||
Accumulated other comprehensive income (loss) | 3,569 | (46,139 | ) | ||||
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,524,331 | 1,661,170 | |||||
Noncontrolling interest | 86,571 | 94,073 | |||||
TOTAL SHAREHOLDERS’ EQUITY | 1,610,902 | 1,755,243 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 2,477,559 | $ | 3,685,501 |
Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
OPERATING ACTIVITIES | |||||||
Net income | $ | 89,510 | $ | 293,993 | |||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||
Depreciation, depletion and amortization | 92,454 | 81,668 | |||||
Non-cash cost of real estate sold | 6,507 | 4,349 | |||||
Stock-based incentive compensation expense | 6,780 | 8,993 | |||||
Deferred income taxes | 4,435 | 42,832 | |||||
Tax benefit of AFMC for CBPC exchange | — | (18,761 | ) | ||||
Non-cash adjustments to unrecognized tax benefit liability | (10,547 | ) | 3,966 | ||||
Depreciation and amortization from discontinued operations | 37,985 | 51,696 | |||||
Amortization of losses from pension and postretirement plans | 6,503 | 16,835 | |||||
Gain on sale of discontinued operations, net | — | (42,670 | ) | ||||
Gain related to consolidation of New Zealand joint venture | — | (16,098 | ) | ||||
Loss on early redemption of exchangeable notes | — | 3,017 | |||||
Other | 2,946 | (8,205 | ) | ||||
Changes in operating assets and liabilities: | |||||||
Receivables | 263 | (18,710 | ) | ||||
Inventories | 2,607 | (9,040 | ) | ||||
Accounts payable | 33,305 | 13,712 | |||||
Income tax receivable/payable | 756 | (2,482 | ) | ||||
All other operating activities | 12,321 | 5,863 | |||||
Payment to exchange AFMC for CBPC | — | (70,311 | ) | ||||
Expenditures for dispositions and discontinued operations | (5,096 | ) | (6,411 | ) | |||
CASH PROVIDED BY OPERATING ACTIVITIES | 280,729 | 334,236 | |||||
INVESTING ACTIVITIES | |||||||
Capital expenditures | (105,658 | ) | (122,099 | ) | |||
Purchase of additional interest in New Zealand joint venture | — | (139,879 | ) | ||||
Purchase of timberlands | (93,189 | ) | (11,650 | ) | |||
Jesup mill cellulose specialties expansion (gross purchases of $0 and $140,820, net of purchases on account of $0 and $3,428) | — | (137,392 | ) | ||||
Proceeds from disposition of Wood Products business | — | 68,063 | |||||
Change in restricted cash | 47,318 | 3,989 | |||||
Other | (478 | ) | (224 | ) | |||
CASH USED FOR INVESTING ACTIVITIES | (152,007 | ) | (339,192 | ) | |||
FINANCING ACTIVITIES | |||||||
Issuance of debt | 1,295,163 | 607,885 | |||||
Repayment of debt | (1,173,049 | ) | (453,463 | ) | |||
Dividends paid | (225,877 | ) | (175,079 | ) | |||
Proceeds from the issuance of common shares | 4,645 | 9,205 | |||||
Excess tax benefits on stock-based compensation | — | 8,189 | |||||
Repurchase of common shares | (1,834 | ) | (11,303 | ) | |||
Debt issuance costs | (12,380 | ) | — | ||||
Purchase of timberland deeds for Rayonier Advanced Materials | (12,677 | ) | — | ||||
Debt issuance funds distributed to Rayonier Advanced Materials | (924,943 | ) | — | ||||
Proceeds from spin-off of Rayonier Advanced Materials | 906,200 | — | |||||
Other | (680 | ) | — | ||||
CASH USED FOR FINANCING ACTIVITIES | (145,432 | ) | (14,566 | ) | |||
EFFECT OF EXCHANGE RATE CHANGES ON CASH | (103 | ) | (336 | ) | |||
CASH AND CASH EQUIVALENTS | |||||||
Change in cash and cash equivalents | (16,813 | ) | (19,858 | ) | |||
Balance, beginning of year | 199,644 | 280,596 | |||||
Balance, end of period | $ | 182,831 | $ | 260,738 | |||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | |||||||
Cash paid during the period: | |||||||
Interest | $ | 38,248 | $ | 26,930 | |||
Income taxes | 10,453 | 88,024 | |||||
Non-cash investing activity: | |||||||
Capital assets purchased on account | 2,310 | 29,738 | |||||
Non-cash financing activity: | |||||||
Shareholder debt assumed in acquisition of New Zealand joint venture | — | 125,532 | |||||
Conversion of shareholder debt to equity noncontrolling interest | — | (95,961 | ) | ||||
Partial conversion of Senior Exchangeable Notes to equity | — | 1,497 |
1. | BASIS OF PRESENTATION |
2. | DISCONTINUED OPERATIONS |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Sales | $ | — | $ | 225,523 | $ | 456,180 | $ | 766,377 | |||||||
Cost of sales and other | — | (162,515 | ) | (368,868 | ) | (529,098 | ) | ||||||||
Transaction expenses | — | (1,368 | ) | (22,989 | ) | (1,512 | ) | ||||||||
Income from discontinued operations before income taxes | — | 61,640 | 64,323 | 235,767 | |||||||||||
Income tax expense | — | (18,313 | ) | (21,231 | ) | (59,950 | ) | ||||||||
Income from discontinued operations, net | $ | — | $ | 43,327 | $ | 43,092 | $ | 175,817 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Interest expense allocated to the Performance Fibers business | $ | — | $ | (2,489 | ) | $ | (4,205 | ) | $ | (6,286 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Depreciation and amortization | $ | — | $ | 22,340 | $ | 37,985 | $ | 51,142 | |||||||
Capital expenditures | — | 11,357 | 46,336 | 81,540 | |||||||||||
Jesup mill cellulose specialties expansion | — | 37,207 | — | 137,392 |
June 27, 2014 | |||
Accounts receivable, net | $ | 66,050 | |
Inventory | 121,705 | ||
Prepaid and other current assets | 70,092 | ||
Property, plant and equipment, net | 862,487 | ||
Other assets | 103,400 | ||
Total assets | 1,223,734 | ||
Accounts payable | 65,522 | ||
Other current liabilities | 51,006 | ||
Long-Term debt | 950,000 | ||
Non-current environmental liabilities | 66,434 | ||
Pension and other postretirement benefits | 102,633 | ||
Other non-current liabilities | 7,269 | ||
Deficit | (19,130 | ) | |
Total liabilities and equity | $ | 1,223,734 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Hardwood purchases | $ | — | $ | 108 | $ | 3,935 | $ | 458 |
Nine Months Ended | |||
September 30, 2013 | |||
Sales | $ | 16,968 | |
Cost of sales and other | (14,258 | ) | |
Gain on sale of discontinued operations | 64,040 | ||
Income from discontinued operations before income taxes | 66,750 | ||
Income tax expense | (22,273 | ) | |
Income from discontinued operations, net | $ | 44,477 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Performance Fibers income from discontinued operations, net | $ | — | $ | 43,327 | $ | 43,092 | $ | 175,817 | |||||||
Wood Products income from discontinued operations, net | — | — | — | 44,477 | |||||||||||
Income from discontinued operations, net | $ | — | $ | 43,327 | $ | 43,092 | $ | 220,294 |
3. | RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS |
Consolidated Statements of Income and Comprehensive Income for the Three Months Ended June 30, 2014 | ||||||||||||
As Previously Reported | Restatement | As Restated | ||||||||||
Operating Income | $ | 39,568 | $ | (1,991 | ) | $ | 37,577 | |||||
Income Tax Expense | (13,515 | ) | (42 | ) | (13,557 | ) | ||||||
Income from Continuing Operations | 6,056 | (2,032 | ) | 4,024 | ||||||||
Income from Discontinued Operations, net | 12,084 | — | 12,084 | |||||||||
Net Income | 18,140 | (2,032 | ) | 16,108 | ||||||||
Net Income Attributable to Rayonier Inc. | 18,385 | (2,032 | ) | 16,353 | ||||||||
Basic Earnings Per Share Attributable to Rayonier Inc. | ||||||||||||
Continuing Operations | $ | 0.05 | $ | (0.02 | ) | $ | 0.03 | |||||
Discontinued Operations | 0.10 | — | 0.10 | |||||||||
Net Income | $ | 0.15 | $ | (0.02 | ) | $ | 0.13 | |||||
Diluted Earnings Per Share Attributable to Rayonier Inc. | ||||||||||||
Continuing Operations | $ | 0.05 | $ | (0.02 | ) | $ | 0.03 | |||||
Discontinued Operations | 0.09 | — | 0.09 | |||||||||
Net Income | $ | 0.14 | $ | (0.02 | ) | $ | 0.12 |
Consolidated Statements of Income and Comprehensive Income for the Six Months Ended June 30, 2014 | ||||||||||||
As Previously Reported | Restatement | As Restated | ||||||||||
Operating Income | $ | 55,962 | $ | (3,959 | ) | $ | 52,003 | |||||
Income Tax Expense | (5,939 | ) | (22 | ) | (5,961 | ) | ||||||
Income from Continuing Operations | 18,340 | (3,981 | ) | 14,359 | ||||||||
Income from Discontinued Operations, net | 43,092 | — | 43,092 | |||||||||
Net Income | 61,432 | (3,981 | ) | 57,451 | ||||||||
Net Income Attributable to Rayonier Inc. | 61,760 | (3,981 | ) | 57,779 | ||||||||
Basic Earnings Per Share Attributable to Rayonier Inc. | ||||||||||||
Continuing Operations | $ | 0.15 | $ | (0.03 | ) | $ | 0.12 | |||||
Discontinued Operations | 0.34 | — | 0.34 | |||||||||
Net Income | $ | 0.49 | $ | (0.03 | ) | $ | 0.46 | |||||
Diluted Earnings Per Share Attributable to Rayonier Inc. | ||||||||||||
Continuing Operations | $ | 0.14 | $ | (0.03 | ) | $ | 0.11 | |||||
Discontinued Operations | 0.33 | — | 0.33 | |||||||||
Net Income | $ | 0.47 | $ | (0.03 | ) | $ | 0.44 |
Consolidated Balance Sheet as of June 30, 2014 | ||||||||||||
As Previously Reported | Restatement | As Restated | ||||||||||
Prepaid and Other Current Assets | $ | 21,565 | $ | (22 | ) | $ | 21,543 | |||||
Timber and Timberlands, Net of Depletion and Amortization | 2,121,614 | (3,959 | ) | 2,117,655 | ||||||||
Retained earnings | 891,629 | (3,981 | ) | 887,648 |
Consolidated Statements of Income and Comprehensive Income for the Three Months Ended March 31, 2014 | ||||||||||||
As Previously Reported (a) | Restatement | As Restated (a) | ||||||||||
Operating Income | $ | 65,008 | $ | (1,969 | ) | $ | 63,039 | |||||
Income Tax Expense | (7,732 | ) | 20 | (7,712 | ) | |||||||
Income from Continuing Operations | 43,292 | (1,949 | ) | 41,343 | ||||||||
Net Income | 43,292 | (1,949 | ) | 41,343 | ||||||||
Net Income Attributable to Rayonier Inc. | 43,375 | (1,949 | ) | 41,426 | ||||||||
Basic Earnings Per Share Attributable to Rayonier Inc. | ||||||||||||
Continuing Operations | $ | 0.34 | $ | (0.01 | ) | $ | 0.33 | |||||
Discontinued Operations | — | — | — | |||||||||
Net Income | $ | 0.34 | $ | (0.01 | ) | $ | 0.33 | |||||
Diluted Earnings Per Share Attributable to Rayonier Inc. | ||||||||||||
Continuing Operations | $ | 0.34 | $ | (0.02 | ) | $ | 0.32 | |||||
Discontinued Operations | — | — | — | |||||||||
Net Income | $ | 0.34 | $ | (0.02 | ) | $ | 0.32 |
(a) | Includes the Performance Fibers business that was spun-off on June 27, 2014. |
Consolidated Balance Sheet as of March 31, 2014 | ||||||||||||
As Previously Reported | Restatement | As Restated | ||||||||||
Prepaid and Other Current Assets | $ | 54,557 | $ | 20 | $ | 54,577 | ||||||
Timber and Timberlands, Net of Depletion and Amortization | 2,069,518 | (1,969 | ) | 2,067,549 | ||||||||
Retained earnings | 996,573 | (1,949 | ) | 994,624 |
4. | EARNINGS PER COMMON SHARE |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Income from continuing operations | $ | 32,059 | $ | 15,040 | $ | 46,418 | $ | 73,699 | |||||||
Less: Net (loss) income from continuing operations attributable to noncontrolling interest | (642 | ) | 1,022 | (970 | ) | 1,749 | |||||||||
Income from continuing operations attributable to Rayonier Inc. | $ | 32,701 | $ | 14,018 | $ | 47,388 | $ | 71,950 | |||||||
Income from discontinued operations, net, attributable to Rayonier Inc. | $ | — | $ | 43,327 | $ | 43,092 | $ | 220,294 | |||||||
Net income attributable to Rayonier Inc. | $ | 32,701 | $ | 57,345 | $ | 90,480 | $ | 292,244 | |||||||
Shares used for determining basic earnings per common share | 126,501,837 | 126,122,151 | 126,428,279 | 125,549,133 | |||||||||||
Dilutive effect of: | |||||||||||||||
Stock options | 320,839 | 468,286 | 347,721 | 501,324 | |||||||||||
Performance and restricted shares | 37,682 | 546,247 | 165,627 | 518,138 | |||||||||||
Assumed conversion of Senior Exchangeable Notes (a) | 1,692,343 | 2,168,254 | 2,395,698 | 2,176,414 | |||||||||||
Assumed conversion of warrants (a) | 1,237,812 | 1,608,466 | 2,344,335 | 2,043,965 | |||||||||||
Shares used for determining diluted earnings per common share | 129,790,513 | 130,913,404 | 131,681,660 | 130,788,974 | |||||||||||
Basic earnings per common share attributable to Rayonier Inc.: | |||||||||||||||
Continuing operations | $ | 0.26 | $ | 0.11 | $ | 0.38 | $ | 0.57 | |||||||
Discontinued operations | — | 0.34 | 0.34 | 1.76 | |||||||||||
Net income | $ | 0.26 | $ | 0.45 | $ | 0.72 | $ | 2.33 | |||||||
Diluted earnings per common share attributable to Rayonier Inc.: | |||||||||||||||
Continuing operations | $ | 0.25 | $ | 0.11 | $ | 0.36 | $ | 0.55 | |||||||
Discontinued operations | — | 0.33 | 0.33 | 1.68 | |||||||||||
Net income | $ | 0.25 | $ | 0.44 | $ | 0.69 | $ | 2.23 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Anti-dilutive shares excluded from the computations of diluted earnings per share: | |||||||||||
Stock options, performance and restricted shares | 374,562 | 101,884 | 485,850 | 167,487 | |||||||
Assumed conversion of exchangeable note hedges (a) | 1,692,343 | 2,168,254 | 2,395,698 | 2,176,414 | |||||||
Total | 2,066,905 | 2,270,138 | 2,881,548 | 2,343,901 |
5. | INCOME TAXES |
Three Months Ended September 30, | |||||||||||||
2014 | 2013 | ||||||||||||
Income tax expense at federal statutory rate | $ | 7,273 | 35.0 | % | $ | 2,881 | 35.0 | % | |||||
REIT income, taxable losses and other | (16,673 | ) | (80.2 | ) | (10,094 | ) | (122.6 | ) | |||||
Foreign operations | (44 | ) | (0.2 | ) | 1,295 | 15.8 | |||||||
Loss on early redemption of Senior Exchangeable Notes | — | — | 288 | 3.5 | |||||||||
Other | 99 | 0.4 | (33 | ) | (0.5 | ) | |||||||
Income tax benefit before discrete items | (9,345 | ) | (45.0 | )% | (5,663 | ) | (68.8 | )% | |||||
Uncertain tax positions | (1,830 | ) | (8.8 | ) | (800 | ) | (9.7 | ) | |||||
CBPC valuation allowance | (990 | ) | (4.8 | ) | — | — | |||||||
Return to accrual adjustments | 885 | 4.3 | — | — | |||||||||
Other | — | — | (345 | ) | (4.2 | ) | |||||||
Income tax benefit as reported for continuing operations | $ | (11,280 | ) | (54.3 | )% | $ | (6,808 | ) | (82.7 | )% | |||
Nine Months Ended September 30, | |||||||||||||
2014 | 2013 | ||||||||||||
Income tax expense at federal statutory rate | $ | 14,385 | 35.0 | % | $ | 15,732 | 35.0 | % | |||||
REIT income and taxable losses | (30,572 | ) | (74.4 | ) | (41,417 | ) | (92.1 | ) | |||||
Foreign operations | (88 | ) | (0.2 | ) | 2,812 | 6.3 | |||||||
Loss on early redemption of Senior Exchangeable Notes | — | — | 1,572 | 3.5 | |||||||||
Other | 196 | 0.5 | (185 | ) | (0.4 | ) | |||||||
Income tax benefit before discrete items | (16,079 | ) | (39.1 | )% | (21,486 | ) | (47.7 | )% | |||||
CBPC valuation allowance | 14,584 | 35.5 | — | — | |||||||||
Deferred tax inventory valuations | (3,293 | ) | (8.0 | ) | — | — | |||||||
Uncertain tax positions | (1,830 | ) | (4.5 | ) | — | — | |||||||
Spin-off related costs | 797 | 1.9 | — | — | |||||||||
Return to accrual adjustments | 885 | 2.2 | — | — | |||||||||
Gain related to consolidation of New Zealand joint venture | — | — | (5,634 | ) | (12.5 | ) | |||||||
Reversal of REIT BIG tax payable | — | — | (485 | ) | (1.1 | ) | |||||||
Other | (383 | ) | (0.9 | ) | (1,145 | ) | (2.6 | ) | |||||
Income tax benefit as reported for continuing operations | $ | (5,319 | ) | (12.9 | )% | $ | (28,750 | ) | (63.9 | )% | |||
6. | RESTRICTED DEPOSITS |
7. | JOINT VENTURE INVESTMENT |
Three Months Ended September 30, 2013 | Nine Months Ended September 30, 2013 | ||||||
Sales (a) | $ | 159,261 | $ | 455,729 | |||
Net Income | $ | 58,367 | $ | 292,234 |
(a) | Excludes results from discontinued operations. For additional information, see Note 2 — Discontinued Operations. |
8. | SHAREHOLDERS’ EQUITY |
Rayonier Inc. Shareholders Equity | ||||||||||||||||||||||
Common Shares | Retained Earnings | Accumulated Other Comprehensive Income/(Loss) | Non-controlling Interest | Total Shareholders’ Equity | ||||||||||||||||||
Shares | Amount | |||||||||||||||||||||
Balance, December 31, 2012 | 123,332,444 | $ | 670,749 | $ | 876,634 | $ | (109,379 | ) | $ | — | $ | 1,438,004 | ||||||||||
Net income | — | — | 371,896 | — | 1,902 | 373,798 | ||||||||||||||||
Dividends ($1.86 per share) | — | — | (233,321 | ) | — | — | (233,321 | ) | ||||||||||||||
Issuance of shares under incentive stock plans | 1,001,426 | 10,101 | — | — | — | 10,101 | ||||||||||||||||
Stock-based compensation | — | 11,710 | — | — | — | 11,710 | ||||||||||||||||
Excess tax benefit on stock-based compensation | — | 8,413 | — | — | — | 8,413 | ||||||||||||||||
Repurchase of common shares | (211,221 | ) | (11,326 | ) | — | — | — | (11,326 | ) | |||||||||||||
Equity portion of convertible debt upon redemption | — | 2,453 | — | — | — | 2,453 | ||||||||||||||||
Settlement of warrants | 2,135,221 | — | — | — | — | — | ||||||||||||||||
Net gain from pension and postretirement plans | — | — | — | 61,869 | — | 61,869 | ||||||||||||||||
Acquisition of noncontrolling interest | — | — | — | — | 96,336 | 96,336 | ||||||||||||||||
Noncontrolling interest redemption of shares | — | — | — | — | (713 | ) | (713 | ) | ||||||||||||||
Foreign currency translation adjustment | — | — | — | (1,915 | ) | (3,795 | ) | (5,710 | ) | |||||||||||||
Joint venture cash flow hedges | — | — | — | 3,286 | 343 | 3,629 | ||||||||||||||||
Balance, December 31, 2013 | 126,257,870 | $ | 692,100 | $ | 1,015,209 | $ | (46,139 | ) | $ | 94,073 | $ | 1,755,243 | ||||||||||
Net income (loss) | — | — | 90,480 | — | (970 | ) | 89,510 | |||||||||||||||
Dividends ($1.78 per share) | — | — | (225,175 | ) | — | — | (225,175 | ) | ||||||||||||||
Contribution to Rayonier Advanced Materials | — | (301 | ) | (61,318 | ) | 80,749 | — | 19,130 | ||||||||||||||
Adjustments to Rayonier Advanced Materials | — | — | 985 | (2,556 | ) | — | (1,571 | ) | ||||||||||||||
Issuance of shares under incentive stock plans | 512,364 | 4,645 | — | — | — | 4,645 | ||||||||||||||||
Stock-based compensation | — | 6,780 | — | — | — | 6,780 | ||||||||||||||||
Tax deficiency on stock-based compensation | — | (809 | ) | — | — | — | (809 | ) | ||||||||||||||
Repurchase of common shares | (45,790 | ) | (1,834 | ) | — | — | — | (1,834 | ) | |||||||||||||
Net losses from pension and postretirement plans | — | — | — | (14,958 | ) | — | (14,958 | ) | ||||||||||||||
Noncontrolling interest redemption of shares | — | — | — | — | (930 | ) | (930 | ) | ||||||||||||||
Foreign currency translation adjustment | — | — | — | (11,770 | ) | (4,656 | ) | (16,426 | ) | |||||||||||||
Joint venture cash flow hedges | — | — | — | (1,757 | ) | (946 | ) | (2,703 | ) | |||||||||||||
Balance, September 30, 2014 | 126,724,444 | $ | 700,581 | $ | 820,181 | $ | 3,569 | $ | 86,571 | $ | 1,610,902 |
9. | SEGMENT AND GEOGRAPHICAL INFORMATION |
September 30, | December 31, | ||||||
ASSETS | 2014 | 2013 | |||||
Forest Resources | $ | 2,160,615 | $ | 2,162,913 | |||
Real Estate | 110,825 | 149,001 | |||||
Other Operations | 24,107 | 37,334 | |||||
Corporate and other | 182,012 | 257,608 | |||||
Performance Fibers | — | 1,078,645 | |||||
Total | $ | 2,477,559 | $ | 3,685,501 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
SALES | 2014 | 2013 | 2014 | 2013 | |||||||||||
Forest Resources | $ | 108,024 | $ | 111,260 | $ | 313,822 | $ | 277,422 | |||||||
Real Estate | 26,689 | 14,088 | 66,236 | 51,761 | |||||||||||
Other Operations | 15,116 | 34,015 | 80,027 | 92,472 | |||||||||||
Intersegment Eliminations | — | (102 | ) | (3,924 | ) | (452 | ) | ||||||||
Total | $ | 149,829 | $ | 159,261 | $ | 456,161 | $ | 421,203 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
OPERATING INCOME | 2014 | 2013 | 2014 | 2013 | |||||||||||
Forest Resources | $ | 19,191 | $ | 23,172 | $ | 64,657 | $ | 57,317 | |||||||
Real Estate | 16,399 | 7,521 | 44,888 | 30,468 | |||||||||||
Other Operations | 2,499 | (363 | ) | 1,955 | 1,356 | ||||||||||
Corporate and other (a) | (6,010 | ) | (10,361 | ) | (27,418 | ) | (15,418 | ) | |||||||
Total | $ | 32,079 | $ | 19,969 | $ | 84,082 | $ | 73,723 |
(a) | The nine months ended September 30, 2013 included a $16.1 million gain related to the consolidation of the New Zealand JV. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
DEPRECIATION, DEPLETION AND AMORTIZATION | 2014 | 2013 | 2014 | 2013 | |||||||||||
Forest Resources | $ | 30,112 | $ | 28,475 | $ | 80,567 | $ | 72,210 | |||||||
Real Estate | 3,807 | 2,074 | 11,140 | 8,720 | |||||||||||
Corporate | 123 | 262 | 747 | 738 | |||||||||||
Total | $ | 34,042 | $ | 30,811 | $ | 92,454 | $ | 81,668 |
10. | DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES |
Three Months Ended September 30, | |||||||||
Income Statement Location | 2014 | 2013 | |||||||
Derivatives designated as cash flow hedges: | |||||||||
Foreign currency exchange contracts | Other comprehensive income (loss) | $ | (2,537 | ) | $ | 2,602 | |||
Other operating (income) expense | — | 619 | |||||||
Foreign currency option contracts | Other comprehensive income (loss) | (2,227 | ) | 832 | |||||
Derivatives not designated as hedging instruments: | |||||||||
Foreign currency exchange contracts | Other operating (income) expense | $ | — | $ | (360 | ) | |||
Foreign currency option contracts | Other operating (income) expense | — | (480 | ) | |||||
Interest rate swaps | Interest and miscellaneous (expense) income, net | (1,765 | ) | 2,079 | |||||
Fuel hedge contracts | Cost of sales (benefit) | (62 | ) | 162 |
Nine Months Ended September 30, | |||||||||
Income Statement Location | 2014 | 2013 | |||||||
Derivatives designated as cash flow hedges: | |||||||||
Foreign currency exchange contracts | Other comprehensive income (loss) | $ | (1,868 | ) | $ | 1,093 | |||
Other operating (income) expense | — | 619 | |||||||
Foreign currency option contracts | Other comprehensive income (loss) | (2,006 | ) | 468 | |||||
Derivatives not designated as hedging instruments: | |||||||||
Foreign currency exchange contracts | Other operating (income) expense | $ | 25 | $ | (1,786 | ) | |||
Foreign currency option contracts | Other operating (income) expense | 7 | 1,011 | ||||||
Interest rate swaps | Interest and miscellaneous (expense) income, net | (3,628 | ) | 4,729 | |||||
Fuel hedge contracts | Cost of sales (benefit) | 163 | 14 |
Notional Amount | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Derivatives designated as cash flow hedges: | |||||||
Foreign currency exchange contracts | $ | 24,810 | $ | 32,300 | |||
Foreign currency option contracts | 70,500 | 38,000 | |||||
Derivatives not designated as hedging instruments: | |||||||
Foreign currency exchange contracts | $ | — | $ | 1,950 | |||
Foreign currency option contracts | — | 4,000 | |||||
Interest rate swaps | 180,858 | 183,851 | |||||
Fuel hedge contracts (in thousands of barrels) | 1 | 38 |
Location on Balance Sheet | Fair Value Assets (Liabilities) (a) | ||||||||
September 30, 2014 | December 31, 2013 | ||||||||
Derivatives designated as cash flow hedges: | |||||||||
Foreign currency exchange contracts | Prepaid and other current assets | $ | — | $ | 915 | ||||
Other current liabilities | (696 | ) | — | ||||||
Other non-current liabilities | (181 | ) | — | ||||||
Foreign currency option contracts | Prepaid and other current assets | 134 | 673 | ||||||
Other assets | 89 | — | |||||||
Other current liabilities | (1,555 | ) | (214 | ) | |||||
Other non-current liabilities | (164 | ) | — | ||||||
Derivatives not designated as hedging instruments: | |||||||||
Foreign currency exchange contracts | Prepaid and other current assets | $ | — | $ | 25 | ||||
Foreign currency option contracts | Prepaid and other current assets | — | 8 | ||||||
Interest rate swaps | Other non-current liabilities | (5,519 | ) | (4,659 | ) | ||||
Fuel hedge contracts | Prepaid and other current assets | — | 160 | ||||||
Other current liabilities | (3 | ) | — | ||||||
Total derivative contracts: | |||||||||
Prepaid and other current assets | $ | 134 | $ | 1,781 | |||||
Other assets | 89 | — | |||||||
Total derivative assets | 223 | 1,781 | |||||||
Other current liabilities | (2,254 | ) | (214 | ) | |||||
Other non-current liabilities | (5,864 | ) | (4,659 | ) | |||||
Total derivative liabilities | $ | (8,118 | ) | $ | (4,873 | ) |
(a) | See Note 11 — Fair Value Measurements for further information on the fair value of our derivatives including their classification within the fair value hierarchy. |
11. | FAIR VALUE MEASUREMENTS |
September 30, 2014 | December 31, 2013 | ||||||||||||||||||||||
Asset (liability) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||||||
Level 1 | Level 2 | Level 1 | Level 2 | ||||||||||||||||||||
Cash and cash equivalents | $ | 182,831 | $ | 182,831 | $ | — | $ | 199,644 | $ | 199,644 | $ | — | |||||||||||
Restricted cash (a) | 21,626 | 21,626 | — | 68,944 | 68,944 | — | |||||||||||||||||
Current maturities of long-term debt | (130,486 | ) | — | (173,531 | ) | (112,500 | ) | — | (119,614 | ) | |||||||||||||
Long-term debt | (605,162 | ) | — | (607,139 | ) | (1,461,724 | ) | — | (1,489,810 | ) | |||||||||||||
Interest rate swaps (b) | (5,519 | ) | — | (5,519 | ) | (4,659 | ) | — | (4,659 | ) | |||||||||||||
Foreign currency exchange contracts (b) | (877 | ) | — | (877 | ) | 940 | — | 940 | |||||||||||||||
Foreign currency option contracts (b) | (1,496 | ) | — | (1,496 | ) | 467 | — | 467 | |||||||||||||||
Fuel contracts (b) | (3 | ) | — | (3 | ) | 160 | — | 160 |
(a) | Restricted cash of $22 million and $69 million, as of September 30, 2014 and December 31, 2013, respectively, is recorded in “Other Assets” and represents the proceeds from LKE sales deposited with a third-party intermediary. |
(b) | See Note 10 — Derivative Financial Instruments and Hedging Activities for information regarding the Balance Sheet classification of the Company’s derivative financial instruments. |
12. | GUARANTEES |
Financial Commitments | Maximum Potential Payment | Carrying Amount of Associated Liability | ||||||
Standby letters of credit (a) | $ | 17,355 | $ | 15,000 | ||||
Guarantees (b) | 2,254 | 43 | ||||||
Surety bonds (c) | 782 | — | ||||||
Total financial commitments | $ | 20,391 | $ | 15,043 |
(a) | Approximately $15 million of the standby letters of credit serve as credit support for industrial revenue bonds. The remaining letters of credit support various insurance related agreements, primarily workers’ compensation, auto liability, and general liability policy requirements. These letters of credit will expire at various dates during 2014 and 2015 and will be renewed as required. |
(b) | 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 $2.3 million of obligations of a special-purpose entity that was established to complete the monetization. At September 30, 2014, the Company has a de minimis liability to reflect the fair market value of its obligation to perform under the make-whole agreement. |
(c) | Rayonier issues surety bonds primarily to secure timber harvesting obligations in the State of Washington. These surety bonds expire at various dates during 2015 and are expected to be renewed as required. |
13. | COMMITMENTS |
Operating Leases | Timberland Leases (a) | Purchase Obligations (b) | Total | ||||||||||||
Remaining 2014 | $ | 620 | $ | 3,003 | $ | 489 | $ | 4,112 | |||||||
2015 | 1,941 | 9,798 | 592 | 12,331 | |||||||||||
2016 | 1,464 | 9,443 | 204 | 11,111 | |||||||||||
2017 | 884 | 9,255 | 170 | 10,309 | |||||||||||
2018 | 575 | 7,644 | 1,950 | 10,169 | |||||||||||
Thereafter | 1,689 | 133,626 | 4,063 | 139,378 | |||||||||||
$ | 7,173 | $ | 172,769 | $ | 7,468 | $ | 187,410 |
(a) | The majority of timberland leases are subject to increases or decreases based on either the Consumer Price Index, Producer Price Index or market rates. |
(b) | Purchase obligations include payments expected to be made on derivative financial instruments held in New Zealand. |
(acres in 000s) | |||||||||||||||||
Location | Type of Lease | Total | 2014 - 2024 | 2025 - 2034 | 2035 - 2044 | Thereafter | |||||||||||
Southern U.S. | Fixed Term | 260 | 176 | 44 | 40 | — | |||||||||||
Fixed Term with Renewal Option | 18 | 18 | — | — | — | ||||||||||||
New Zealand (a) | CFL - Perpetual | 60 | 37 | — | — | 23 | |||||||||||
CFL - Fixed Term | 2 | — | — | — | 2 | ||||||||||||
CFL - Terminating | 21 | — | 3 | — | 18 | ||||||||||||
Forestry Right | 60 | 17 | 4 | 24 | 15 | ||||||||||||
Lease | 32 | 23 | — | — | 9 | ||||||||||||
Total Acres under Long-term Leases | 453 | 271 | 51 | 64 | 67 |
(a) | Represents acres leased by the New Zealand JV, in which Rayonier has a 65 percent interest. |
14. | LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS |
September 30, | December 31, | |||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 76,378 | $ | 81,695 | ||||
Expenditures charged to liabilities | (5,096 | ) | (8,570 | ) | ||||
Increase to liabilities | 2,558 | 3,253 | ||||||
Contribution to Rayonier Advanced Materials | (73,840 | ) | — | |||||
Balance, end of period | — | 76,378 | ||||||
Less: Current portion | — | (6,835 | ) | |||||
Non-current portion | $ | — | $ | 69,543 |
15. | CONTINGENCIES |
16. | INCENTIVE STOCK PLANS |
• | Performance share awards granted in 2012 (with a 2012-2014 performance period) continue to be subject to the same performance criteria as applied immediately prior to the spin-off, except that total shareholder return at the end of the performance period will be based on the combined stock prices of Rayonier and Rayonier Advanced Materials and any payment earned will be made in shares of Rayonier common stock and shares of Rayonier Advanced Materials common stock. |
• | Performance share awards granted in 2013 (with a 2013-2015 performance period) were cancelled as of the distribution date and were replaced with time-vested restricted stock of the post-separation employer of each holder (Rayonier or Rayonier Advanced Materials, as the case may be) that will vest 24 months after the distribution date, generally subject to the holder’s continued employment. The number of shares of time-vested restricted stock granted were determined in a manner intended to preserve the original value of the performance share award, subject to rounding. |
• | Performance share awards granted in 2014 (with a 2014-2016 performance period) were cancelled and replaced with performance share awards of the post-separation employer of each holder (Rayonier or Rayonier Advanced Materials, as the case may be), and are subject to the achievement of performance criteria that relate to the post-separation business of the applicable employer during a performance period ending December 31, 2016. The number of shares underlying each such performance share award were determined in a manner intended to preserve the original value of the award, subject to rounding. |
17. | EMPLOYEE BENEFIT PLANS |
Pension | Postretirement | ||||||||||||||
Three Months Ended September 30, | Three Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Components of Net Periodic Benefit Cost | |||||||||||||||
Service cost | $ | 378 | $ | 2,011 | $ | 3 | $ | 330 | |||||||
Interest cost | 786 | 3,953 | 18 | 231 | |||||||||||
Expected return on plan assets | (1,135 | ) | (5,966 | ) | — | — | |||||||||
Amortization of prior service cost | 3 | 322 | — | 6 | |||||||||||
Amortization of losses | 601 | 4,792 | 3 | 98 | |||||||||||
Net periodic benefit cost (a) | $ | 633 | $ | 5,112 | $ | 24 | $ | 665 |
Pension | Postretirement | ||||||||||||||
Nine Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Components of Net Periodic Benefit Cost | |||||||||||||||
Service cost | $ | 3,545 | $ | 6,441 | $ | 328 | $ | 828 | |||||||
Interest cost | 9,921 | 12,740 | 423 | 711 | |||||||||||
Expected return on plan assets | (14,123 | ) | (19,356 | ) | — | — | |||||||||
Amortization of prior service cost | 572 | 1,032 | 8 | 19 | |||||||||||
Amortization of losses | 5,942 | 15,308 | 248 | 533 | |||||||||||
Amortization of negative plan amendment | — | — | (267 | ) | — | ||||||||||
Net periodic benefit cost (b) | $ | 5,857 | $ | 16,165 | $ | 740 | $ | 2,091 | |||||||
(a) | Net periodic benefit cost for the three months ended September 30, 2013 includes $3.7 million recorded in “Income from discontinued operations, net” on the Consolidated Statements of Income and Comprehensive Income. |
(b) | Net periodic benefit cost for the nine months ended September 30, 2014 and September 30, 2013 includes $4.0 million and $11.2 million, respectively, recorded in “Income from discontinued operations, net” on the Consolidated Statements of Income and Comprehensive Income. |
18. | DEBT |
September 30, 2014 | |||
Senior Notes due 2022 at a fixed interest rate of 3.75% | $ | 325,000 | |
Senior Exchangeable Notes due 2015 at a fixed interest rate of 4.50% (a) | 129,199 | ||
Mortgage notes due 2017 at fixed interest rates of 4.35% (b) | 53,926 | ||
Solid waste bond due 2020 at a variable interest rate of 1.3% at September 30, 2014 | 15,000 | ||
New Zealand JV Revolving Credit Facility due 2016 at a variable interest rate of 4.53% at September 30, 2014 | 183,394 | ||
New Zealand JV Working Capital Facility due 2014 at a variable interest rate of 4.69% at September 30, 2014 | 1,287 | ||
New Zealand JV noncontrolling interest shareholder loan at 0% interest rate | 27,842 | ||
Total debt | 735,648 | ||
Less: Current maturities of long-term debt | (130,486 | ) | |
Long-term debt | $ | 605,162 |
(a) | The Senior Exchangeable Notes maturing in 2015 were discounted by $1.8 million as of September 30, 2014. Upon maturity the liability will be $131 million. |
(b) | The mortgage notes due in 2017 were recorded at a premium of $1.4 million as of September 30, 2014. Upon maturity, the liability will be $52.5 million. |
19. | ACCUMULATED OTHER COMPREHENSIVE INCOME |
Foreign currency translation gains | New Zealand joint venture cash flow hedges | Unrecognized components of employee benefit plans | Total | ||||||||||||
Balance as of December 31, 2013 | $ | 36,914 | $ | (342 | ) | $ | (82,711 | ) | $ | (46,139 | ) | ||||
Other comprehensive income before reclassifications | (11,770 | ) | 172 | 57,770 | (a) | 46,172 | |||||||||
Amounts reclassified from accumulated other comprehensive income | — | (1,929 | ) | 5,465 | (b) | 3,536 | |||||||||
Net other comprehensive income | (11,770 | ) | (1,757 | ) | 63,235 | 49,708 | |||||||||
Balance as of September 30, 2014 | $ | 25,144 | $ | (2,099 | ) | $ | (19,476 | ) | $ | 3,569 |
(a) | Reflects $78 million, net of taxes, of additional losses transferred to Rayonier Advanced Materials Pension Plans offset by $20 million, net of taxes, of additional losses as a result of the revaluation required due to the spin-off. See Note 17 — Employee Benefit Plans for additional information. |
(b) | This accumulated other comprehensive income component is comprised of $4 million in the computation of net periodic pension cost and $1 million of deferred tax asset related to the revaluation and transfer of liabilities as a result of the spin-off. |
Details about accumulated other comprehensive income components | Amount reclassified from accumulated other comprehensive income | Affected line item in the income statement | ||||
Realized gain on foreign currency exchange contracts | $ | (3,194 | ) | Other operating income, net | ||
Realized gain on foreign currency option contracts | (1,058 | ) | Other operating income, net | |||
Noncontrolling interest | 1,488 | Comprehensive loss (income) attributable to noncontrolling interest | ||||
Income tax expense on gain from foreign currency contracts | 835 | Income tax benefit | ||||
Net gain on cash flow hedges reclassified from accumulated other comprehensive income | (1,929 | ) | ||||
Income tax expense on pension plan contributed to Rayonier Advanced Materials | 843 | Income tax benefit | ||||
Net gain reclassified from accumulated other comprehensive income | $ | (1,086 | ) |
20. | OTHER OPERATING INCOME, NET |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Lease income, primarily from hunting leases | $ | 5,013 | $ | 4,367 | $ | 12,015 | $ | 9,141 | |||||||
Other non-timber income | 817 | 573 | 1,503 | 1,651 | |||||||||||
Foreign currency income (loss) | 4,304 | (2,050 | ) | 4,292 | 511 | ||||||||||
Gain on sale or disposal of property, plant & equipment | 66 | 2 | 46 | 287 | |||||||||||
Gain (loss) on foreign currency exchange contracts | — | 221 | (32 | ) | 156 | ||||||||||
Bankruptcy claim settlement | — | — | 5,779 | — | |||||||||||
Miscellaneous expense, net | (1,056 | ) | (299 | ) | (2,695 | ) | (1,159 | ) | |||||||
Total | $ | 9,144 | $ | 2,814 | $ | 20,908 | $ | 10,587 |
21. | CONSOLIDATING FINANCIAL STATEMENTS |
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2014 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
SALES | $ | — | $ | — | $ | — | $ | 149,829 | $ | — | $ | 149,829 | |||||||||||
Costs and Expenses | |||||||||||||||||||||||
Cost of sales | — | — | — | 118,088 | — | 118,088 | |||||||||||||||||
Selling and general expenses | — | 3,488 | — | 5,318 | — | 8,806 | |||||||||||||||||
Other operating expense (income), net | — | (854 | ) | — | (8,290 | ) | — | (9,144 | ) | ||||||||||||||
— | 2,634 | — | 115,116 | — | 117,750 | ||||||||||||||||||
OPERATING (LOSS) INCOME | — | (2,634 | ) | — | 34,713 | — | 32,079 | ||||||||||||||||
Interest expense | (3,685 | ) | 141 | (3,122 | ) | (2,900 | ) | — | (9,566 | ) | |||||||||||||
Interest and miscellaneous income (expense), net | 1,799 | 814 | (260 | ) | (4,087 | ) | — | (1,734 | ) | ||||||||||||||
Equity in income from subsidiaries | 34,587 | 36,266 | 6,259 | — | (77,112 | ) | — | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 32,701 | 34,587 | 2,877 | 27,726 | (77,112 | ) | 20,779 | ||||||||||||||||
Income tax benefit | — | — | 1,234 | 10,046 | — | 11,280 | |||||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | 32,701 | 34,587 | 4,111 | 37,772 | (77,112 | ) | 32,059 | ||||||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||||||
Income from discontinued operations, net of income taxes | — | — | — | — | — | — | |||||||||||||||||
NET INCOME (LOSS) | 32,701 | 34,587 | 4,111 | 37,772 | (77,112 | ) | 32,059 | ||||||||||||||||
Less: Net loss attributable to noncontrolling interest | — | — | — | (642 | ) | — | (642 | ) | |||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO RAYONIER INC. | 32,701 | 34,587 | 4,111 | 38,414 | (77,112 | ) | 32,701 | ||||||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||||||
Foreign currency translation adjustment | (27,317 | ) | (27,318 | ) | (1,441 | ) | (37,738 | ) | 55,937 | (37,877 | ) | ||||||||||||
New Zealand joint venture cash flow hedges | (2,270 | ) | (2,271 | ) | (2,272 | ) | (3,494 | ) | 6,813 | (3,494 | ) | ||||||||||||
Amortization of pension and postretirement plans, net of income tax | 2,265 | 2,265 | (4,120 | ) | (4,120 | ) | 5,975 | 2,265 | |||||||||||||||
Total other comprehensive loss | (27,322 | ) | (27,324 | ) | (7,833 | ) | (45,352 | ) | 68,725 | (39,106 | ) | ||||||||||||
COMPREHENSIVE INCOME (LOSS) | 5,379 | 7,263 | (3,722 | ) | (7,580 | ) | (8,387 | ) | (7,047 | ) | |||||||||||||
Less: Comprehensive loss attributable to noncontrolling interest | — | — | — | (12,295 | ) | (131 | ) | (12,426 | ) | ||||||||||||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO RAYONIER INC. | $ | 5,379 | $ | 7,263 | $ | (3,722 | ) | $ | 4,715 | $ | (8,256 | ) | $ | 5,379 | |||||||||
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2013 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
SALES | $ | — | $ | — | $ | — | $ | 159,261 | $ | — | $ | 159,261 | |||||||||||
Costs and Expenses | |||||||||||||||||||||||
Cost of sales | — | — | — | 129,002 | — | 129,002 | |||||||||||||||||
Selling and general expenses | — | 2,276 | — | 10,828 | — | 13,104 | |||||||||||||||||
Other operating expense (income), net | — | 738 | — | (4,213 | ) | 661 | (2,814 | ) | |||||||||||||||
— | 3,014 | — | 135,617 | 661 | 139,292 | ||||||||||||||||||
Equity in income of New Zealand joint venture | — | — | — | — | — | — | |||||||||||||||||
OPERATING (LOSS) INCOME BEFORE GAIN ON CONSOLIDATION OF NEW ZEALAND JOINT VENTURE | — | (3,014 | ) | — | 23,644 | (661 | ) | 19,969 | |||||||||||||||
Gain related to consolidation of New Zealand joint venture | — | — | — | — | — | — | |||||||||||||||||
OPERATING (LOSS) INCOME | — | (3,014 | ) | — | 23,644 | (661 | ) | 19,969 | |||||||||||||||
Interest expense | (3,190 | ) | (162 | ) | (7,115 | ) | (356 | ) | — | (10,823 | ) | ||||||||||||
Interest and miscellaneous income (expense), net | 2,538 | 770 | (4,325 | ) | 103 | — | (914 | ) | |||||||||||||||
Equity in income from subsidiaries | 57,932 | 58,802 | 39,544 | — | (156,278 | ) | — | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 57,280 | 56,396 | 28,104 | 23,391 | (156,939 | ) | 8,232 | ||||||||||||||||
Income tax benefit | 65 | 1,536 | 3,627 | 1,642 | (62 | ) | 6,808 | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS | 57,345 | 57,932 | 31,731 | 25,033 | (157,001 | ) | 15,040 | ||||||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||||||
Income from discontinued operations, net of income taxes | — | — | — | 43,327 | — | 43,327 | |||||||||||||||||
NET INCOME | 57,345 | 57,932 | 31,731 | 68,360 | (157,001 | ) | 58,367 | ||||||||||||||||
Less: Net income attributable to noncontrolling interest | — | — | — | 1,022 | — | 1,022 | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 57,345 | 57,932 | 31,731 | 67,338 | (157,001 | ) | 57,345 | ||||||||||||||||
OTHER COMPREHENSIVE INCOME | |||||||||||||||||||||||
Foreign currency translation adjustment | 17,887 | 17,887 | 2,084 | 24,259 | (37,858 | ) | 24,259 | ||||||||||||||||
New Zealand joint venture cash flow hedges | 2,233 | 2,231 | 2,231 | 3,434 | (6,696 | ) | 3,433 | ||||||||||||||||
Amortization of pension and postretirement plans, net of income tax | 3,639 | 3,639 | 2,747 | 2,747 | (9,133 | ) | 3,639 | ||||||||||||||||
Total other comprehensive income | 23,759 | 23,757 | 7,062 | 30,440 | (53,687 | ) | 31,331 | ||||||||||||||||
COMPREHENSIVE INCOME | 81,104 | 81,689 | 38,793 | 98,800 | (210,688 | ) | 89,698 | ||||||||||||||||
Less: Comprehensive income attributable to noncontrolling interest | — | — | — | 8,594 | — | 8,594 | |||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 81,104 | $ | 81,689 | $ | 38,793 | $ | 90,206 | $ | (210,688 | ) | $ | 81,104 | ||||||||||
CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
SALES | $ | — | $ | — | $ | — | $ | 456,161 | $ | — | $ | 456,161 | |||||||||||
Costs and Expenses | |||||||||||||||||||||||
Cost of sales | — | — | — | 357,083 | — | 357,083 | |||||||||||||||||
Selling and general expenses | — | 8,032 | — | 27,872 | — | 35,904 | |||||||||||||||||
Other operating expense (income), net | — | 3,094 | — | (24,002 | ) | — | (20,908 | ) | |||||||||||||||
— | 11,126 | — | 360,953 | — | 372,079 | ||||||||||||||||||
OPERATING INCOME (LOSS) | — | (11,126 | ) | — | 95,208 | — | 84,082 | ||||||||||||||||
Interest expense | (10,074 | ) | (327 | ) | (20,794 | ) | (4,657 | ) | — | (35,852 | ) | ||||||||||||
Interest and miscellaneous income (expense), net | 7,230 | (1,375 | ) | (2,405 | ) | (10,581 | ) | — | (7,131 | ) | |||||||||||||
Equity in income (loss) from subsidiaries | 93,324 | 106,315 | (16,692 | ) | — | (182,947 | ) | — | |||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 90,480 | 93,487 | (39,891 | ) | 79,970 | (182,947 | ) | 41,099 | |||||||||||||||
Income tax benefit (expense) | — | (163 | ) | 8,467 | (2,985 | ) | — | 5,319 | |||||||||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | 90,480 | 93,324 | (31,424 | ) | 76,985 | (182,947 | ) | 46,418 | |||||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||||||
Income from discontinued operations, net of income tax | — | — | — | 43,092 | — | 43,092 | |||||||||||||||||
NET INCOME (LOSS) | 90,480 | 93,324 | (31,424 | ) | 120,077 | (182,947 | ) | 89,510 | |||||||||||||||
Less: Net loss attributable to noncontrolling interest | — | — | — | (970 | ) | — | (970 | ) | |||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO RAYONIER INC. | 90,480 | 93,324 | (31,424 | ) | 121,047 | (182,947 | ) | 90,480 | |||||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||||||
Foreign currency translation adjustment | (11,770 | ) | (11,770 | ) | (162 | ) | (16,426 | ) | 23,702 | (16,426 | ) | ||||||||||||
New Zealand joint venture cash flow hedges | (1,756 | ) | (1,757 | ) | (1,758 | ) | (2,703 | ) | 5,271 | (2,703 | ) | ||||||||||||
Amortization of pension and postretirement plans, net of income tax | 63,235 | 63,235 | 90,214 | 90,214 | (243,663 | ) | 63,235 | ||||||||||||||||
Total other comprehensive income | 49,709 | 49,708 | 88,294 | 71,085 | (214,690 | ) | 44,106 | ||||||||||||||||
COMPREHENSIVE INCOME | 140,189 | 143,032 | 56,870 | 191,163 | (397,638 | ) | 133,616 | ||||||||||||||||
Less: Comprehensive loss attributable to noncontrolling interest | — | — | — | (6,573 | ) | — | (6,573 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 140,189 | $ | 143,032 | $ | 56,870 | $ | 197,736 | $ | (397,638 | ) | $ | 140,189 | ||||||||||
CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2013 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non-guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
SALES | $ | — | $ | — | $ | — | $ | 421,203 | $ | — | $ | 421,203 | |||||||||||
Costs and Expenses | |||||||||||||||||||||||
Cost of sales | — | — | — | 333,523 | — | 333,523 | |||||||||||||||||
Selling and general expenses | — | 7,357 | — | 33,847 | — | 41,204 | |||||||||||||||||
Other operating (income) expense, net | (1,701 | ) | 1,187 | — | (10,073 | ) | — | (10,587 | ) | ||||||||||||||
(1,701 | ) | 8,544 | — | 357,297 | — | 364,140 | |||||||||||||||||
Equity in income of New Zealand joint venture | — | — | — | 562 | — | 562 | |||||||||||||||||
OPERATING INCOME (LOSS) BEFORE GAIN ON CONSOLIDATION OF NEW ZEALAND JOINT VENTURE | 1,701 | (8,544 | ) | — | 64,468 | — | 57,625 | ||||||||||||||||
Gain related to consolidation of New Zealand joint venture | — | — | — | 16,098 | — | 16,098 | |||||||||||||||||
OPERATING INCOME (LOSS) | 1,701 | (8,544 | ) | — | 80,566 | — | 73,723 | ||||||||||||||||
Interest (expense) income | (9,879 | ) | (680 | ) | (20,730 | ) | 663 | — | (30,626 | ) | |||||||||||||
Interest and miscellaneous income (expense), net | 6,716 | 2,403 | (5,873 | ) | (1,394 | ) | — | 1,852 | |||||||||||||||
Equity in income from subsidiaries | 293,706 | 298,802 | 198,981 | — | (791,489 | ) | — | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 292,244 | 291,981 | 172,378 | 79,835 | (791,489 | ) | 44,949 | ||||||||||||||||
Income tax benefit | — | 1,725 | 9,164 | 17,861 | — | 28,750 | |||||||||||||||||
INCOME FROM CONTINUING OPERATIONS | 292,244 | 293,706 | 181,542 | 97,696 | (791,489 | ) | 73,699 | ||||||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||||||
Income from discontinued operations, net of income taxes | — | — | — | 220,294 | — | 220,294 | |||||||||||||||||
NET INCOME | 292,244 | 293,706 | 181,542 | 317,990 | (791,489 | ) | 293,993 | ||||||||||||||||
Less: Net income attributable to noncontrolling interest | — | — | — | 1,749 | — | 1,749 | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 292,244 | 293,706 | 181,542 | 316,241 | (791,489 | ) | 292,244 | ||||||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||||||
Foreign currency translation adjustment | 237 | 237 | 629 | (2,967 | ) | (1,103 | ) | (2,967 | ) | ||||||||||||||
New Zealand joint venture cash flow hedges | 3,663 | 3,663 | 1,014 | 4,209 | (8,340 | ) | 4,209 | ||||||||||||||||
Amortization of pension and postretirement plans, net of income tax | 12,326 | 12,326 | 9,578 | 9,578 | (31,482 | ) | 12,326 | ||||||||||||||||
Total other comprehensive income | 16,226 | 16,226 | 11,221 | 10,820 | (40,925 | ) | 13,568 | ||||||||||||||||
COMPREHENSIVE INCOME | 308,470 | 309,932 | 192,763 | 328,810 | (832,414 | ) | 307,561 | ||||||||||||||||
Less: Comprehensive loss attributable to noncontrolling interest | — | — | — | (909 | ) | — | (909 | ) | |||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 308,470 | $ | 309,932 | $ | 192,763 | $ | 329,719 | $ | (832,414 | ) | $ | 308,470 | ||||||||||
CONDENSED CONSOLIDATING BALANCE SHEETS As of September 30, 2014 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 84,283 | $ | 3,255 | $ | 48,233 | $ | 47,060 | $ | — | $ | 182,831 | |||||||||||
Restricted cash | — | — | — | — | — | — | |||||||||||||||||
Accounts receivable, less allowance for doubtful accounts | — | — | 1,359 | 26,878 | — | 28,237 | |||||||||||||||||
Inventory | — | — | — | 12,439 | — | 12,439 | |||||||||||||||||
Deferred tax assets | — | — | — | 4,211 | — | 4,211 | |||||||||||||||||
Prepaid and other current assets | — | 1,511 | 14 | 22,296 | — | 23,821 | |||||||||||||||||
Total current assets | 84,283 | 4,766 | 49,606 | 112,884 | — | 251,539 | |||||||||||||||||
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | — | — | — | 2,058,381 | — | 2,058,381 | |||||||||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | — | 483 | — | 6,048 | — | 6,531 | |||||||||||||||||
INVESTMENT IN SUBSIDIARIES | 1,522,406 | 1,907,075 | 499,062 | — | (3,928,543 | ) | — | ||||||||||||||||
INTERCOMPANY NOTES RECEIVABLE | 245,898 | — | 21,279 | — | (267,177 | ) | — | ||||||||||||||||
OTHER ASSETS | 2,860 | 17,315 | 1,962 | 138,971 | — | 161,108 | |||||||||||||||||
TOTAL ASSETS | $ | 1,855,447 | $ | 1,929,639 | $ | 571,909 | $ | 2,316,284 | $ | (4,195,720 | ) | $ | 2,477,559 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 1,595 | $ | 2,052 | $ | 19,479 | $ | — | $ | 23,126 | |||||||||||
Current maturities of long-term debt | — | — | 129,199 | 1,287 | — | 130,486 | |||||||||||||||||
Accrued taxes | — | 41 | — | 14,913 | — | 14,954 | |||||||||||||||||
Uncertain tax positions | — | — | — | — | — | — | |||||||||||||||||
Accrued payroll and benefits | — | 3,892 | — | 2,446 | — | 6,338 | |||||||||||||||||
Accrued interest | 6,116 | (3 | ) | 1,004 | 29,098 | (26,079 | ) | 10,136 | |||||||||||||||
Other current liabilities | — | 1,113 | — | 25,483 | — | 26,596 | |||||||||||||||||
Total current liabilities | 6,116 | 6,638 | 132,255 | 92,706 | (26,079 | ) | 211,636 | ||||||||||||||||
LONG-TERM DEBT | 325,000 | — | 14,999 | 265,163 | — | 605,162 | |||||||||||||||||
PENSION AND OTHER POSTRETIREMENT BENEFITS | — | 23,078 | — | (685 | ) | — | 22,393 | ||||||||||||||||
OTHER NON-CURRENT LIABILITIES | — | 6,876 | — | 20,590 | — | 27,466 | |||||||||||||||||
INTERCOMPANY PAYABLE | — | 370,641 | — | (100,759 | ) | (269,882 | ) | — | |||||||||||||||
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,524,331 | 1,522,406 | 424,655 | 1,952,698 | (3,899,759 | ) | 1,524,331 | ||||||||||||||||
Noncontrolling interest | — | — | — | 86,571 | — | 86,571 | |||||||||||||||||
TOTAL SHAREHOLDERS’ EQUITY | 1,524,331 | 1,522,406 | 424,655 | 2,039,269 | (3,899,759 | ) | 1,610,902 | ||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,855,447 | $ | 1,929,639 | $ | 571,909 | $ | 2,316,284 | $ | (4,195,720 | ) | $ | 2,477,559 |
CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2013 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||||||
Cash and cash equivalents | $ | 130,181 | $ | 304 | $ | 10,719 | $ | 58,440 | $ | — | $ | 199,644 | |||||||||||
Accounts receivable, less allowance for doubtful accounts | — | 10 | 2,300 | 92,646 | — | 94,956 | |||||||||||||||||
Inventory | — | — | — | 138,818 | — | 138,818 | |||||||||||||||||
Deferred tax assets | — | — | 681 | 38,419 | — | 39,100 | |||||||||||||||||
Prepaid and other current assets | — | 2,363 | 6 | 44,207 | — | 46,576 | |||||||||||||||||
Total current assets | 130,181 | 2,677 | 13,706 | 372,530 | — | 519,094 | |||||||||||||||||
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | — | — | — | 2,049,378 | — | 2,049,378 | |||||||||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | — | 2,612 | — | 858,209 | — | 860,821 | |||||||||||||||||
INVESTMENT IN SUBSIDIARIES | 1,627,315 | 1,837,760 | 1,148,221 | — | (4,613,296 | ) | — | ||||||||||||||||
INTERCOMPANY NOTES RECEIVABLE | 228,032 | — | 20,659 | — | (248,691 | ) | — | ||||||||||||||||
OTHER ASSETS | 3,689 | 32,519 | 3,739 | 216,261 | — | 256,208 | |||||||||||||||||
TOTAL ASSETS | $ | 1,989,217 | $ | 1,875,568 | $ | 1,186,325 | $ | 3,496,378 | $ | (4,861,987 | ) | $ | 3,685,501 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||||||
Accounts payable | $ | — | $ | 1,522 | $ | 1,564 | $ | 66,207 | $ | — | $ | 69,293 | |||||||||||
Current maturities of long-term debt | — | — | 112,500 | — | — | 112,500 | |||||||||||||||||
Accrued taxes | — | 4,855 | — | 3,696 | — | 8,551 | |||||||||||||||||
Uncertain tax positions | — | 5,780 | — | 4,767 | — | 10,547 | |||||||||||||||||
Accrued payroll and benefits | — | 11,382 | — | 13,566 | — | 24,948 | |||||||||||||||||
Accrued interest | 3,047 | 538 | 2,742 | 22,816 | (19,612 | ) | 9,531 | ||||||||||||||||
Accrued customer incentives | — | — | — | 9,580 | — | 9,580 | |||||||||||||||||
Other current liabilities | — | 2,985 | — | 21,342 | — | 24,327 | |||||||||||||||||
Current liabilities for dispositions and discontinued operations | — | — | — | 6,835 | — | 6,835 | |||||||||||||||||
Total current liabilities | 3,047 | 27,062 | 116,806 | 148,809 | (19,612 | ) | 276,112 | ||||||||||||||||
LONG-TERM DEBT | 325,000 | — | 847,749 | 288,975 | — | 1,461,724 | |||||||||||||||||
NON-CURRENT LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS | — | — | — | 69,543 | — | 69,543 | |||||||||||||||||
PENSION AND OTHER POSTRETIREMENT BENEFITS | — | 91,471 | — | 4,183 | — | 95,654 | |||||||||||||||||
OTHER NON-CURRENT LIABILITIES | — | 11,493 | — | 15,732 | — | 27,225 | |||||||||||||||||
INTERCOMPANY PAYABLE | — | 118,227 | — | 125,921 | (244,148 | ) | — | ||||||||||||||||
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,661,170 | 1,627,315 | 221,770 | 2,749,142 | (4,598,227 | ) | 1,661,170 | ||||||||||||||||
Noncontrolling interest | — | — | — | 94,073 | — | 94,073 | |||||||||||||||||
TOTAL SHAREHOLDERS’ EQUITY | 1,661,170 | 1,627,315 | 221,770 | 2,843,215 | (4,598,227 | ) | 1,755,243 | ||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,989,217 | $ | 1,875,568 | $ | 1,186,325 | $ | 3,496,378 | $ | (4,861,987 | ) | $ | 3,685,501 |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | $ | 219,988 | $ | 238,010 | $ | — | $ | 54,461 | $ | (231,730 | ) | $ | 280,729 | ||||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Capital expenditures | — | (400 | ) | — | (105,258 | ) | — | (105,658 | ) | ||||||||||||||
Purchase of timberlands | — | — | — | (93,189 | ) | — | (93,189 | ) | |||||||||||||||
Change in restricted cash | — | — | — | 47,318 | — | 47,318 | |||||||||||||||||
Investment in Subsidiaries | — | — | 855,014 | — | (855,014 | ) | — | ||||||||||||||||
Other | — | — | — | (478 | ) | — | (478 | ) | |||||||||||||||
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES | — | (400 | ) | 855,014 | (151,607 | ) | (855,014 | ) | (152,007 | ) | |||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Issuance of debt | — | — | 185,000 | 1,110,163 | — | 1,295,163 | |||||||||||||||||
Repayment of debt | — | — | (1,002,500 | ) | (170,549 | ) | — | (1,173,049 | ) | ||||||||||||||
Dividends paid | (225,877 | ) | — | — | — | — | (225,877 | ) | |||||||||||||||
Proceeds from the issuance of common shares | 4,645 | — | — | — | — | 4,645 | |||||||||||||||||
Debt issuance costs | — | — | — | (12,380 | ) | — | (12,380 | ) | |||||||||||||||
Repurchase of common shares | (1,834 | ) | — | — | — | — | (1,834 | ) | |||||||||||||||
Purchase of timberland deeds for Rayonier Advanced Materials | (12,677 | ) | — | — | — | — | (12,677 | ) | |||||||||||||||
Debt issuance funds distributed to Rayonier Advanced Materials | (924,943 | ) | — | — | — | — | (924,943 | ) | |||||||||||||||
Proceeds from spin-off of Rayonier Advanced Materials | 906,200 | — | — | — | — | 906,200 | |||||||||||||||||
Change in restricted cash reserved for dividends | — | — | — | — | — | — | |||||||||||||||||
Issuance of intercompany notes | (11,400 | ) | — | — | 11,400 | — | — | ||||||||||||||||
Intercompany distributions | — | (234,659 | ) | — | (852,085 | ) | 1,086,744 | — | |||||||||||||||
Other | — | — | — | (680 | ) | — | (680 | ) | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (265,886 | ) | (234,659 | ) | (817,500 | ) | 85,869 | 1,086,744 | (145,432 | ) | |||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH | — | — | — | (103 | ) | — | (103 | ) | |||||||||||||||
CASH AND CASH EQUIVALENTS | |||||||||||||||||||||||
Change in cash and cash equivalents | (45,898 | ) | 2,951 | 37,514 | (11,380 | ) | — | (16,813 | ) | ||||||||||||||
Balance, beginning of year | 130,181 | 304 | 10,719 | 58,440 | — | 199,644 | |||||||||||||||||
Balance, end of period | $ | 84,283 | $ | 3,255 | $ | 48,233 | $ | 47,060 | $ | — | $ | 182,831 |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 2013 | |||||||||||||||||||||||
Rayonier Inc. (Parent Guarantor) | ROC (Subsidiary Guarantor) | Rayonier TRS Holdings Inc. (Issuer) | Non- guarantors | Consolidating Adjustments | Total Consolidated | ||||||||||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | $ | 389,405 | $ | 394,700 | $ | 84,000 | $ | 291,478 | $ | (825,347 | ) | $ | 334,236 | ||||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||
Capital expenditures | — | (335 | ) | — | (121,764 | ) | — | (122,099 | ) | ||||||||||||||
Purchase of additional interest in New Zealand joint venture | — | — | — | (139,879 | ) | — | (139,879 | ) | |||||||||||||||
Purchase of timberlands | — | — | — | (11,650 | ) | — | (11,650 | ) | |||||||||||||||
Intercompany purchase of real estate | — | — | — | — | — | — | |||||||||||||||||
Jesup mill cellulose specialties expansion | — | — | — | (137,392 | ) | — | (137,392 | ) | |||||||||||||||
Proceeds from disposition of Wood Products business | — | — | — | 68,063 | — | 68,063 | |||||||||||||||||
Change in restricted cash | — | — | — | 3,989 | — | 3,989 | |||||||||||||||||
Investment in Subsidiaries | (138,178 | ) | (138,178 | ) | (316,836 | ) | — | 593,192 | — | ||||||||||||||
Other | — | 1,701 | — | (1,925 | ) | — | (224 | ) | |||||||||||||||
CASH USED FOR INVESTING ACTIVITIES | (138,178 | ) | (136,812 | ) | (316,836 | ) | (340,558 | ) | 593,192 | (339,192 | ) | ||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||
Issuance of debt | 175,000 | — | 375,000 | 57,885 | — | 607,885 | |||||||||||||||||
Repayment of debt | (325,000 | ) | — | (56,527 | ) | (71,936 | ) | — | (453,463 | ) | |||||||||||||
Dividends paid | (175,079 | ) | — | — | — | — | (175,079 | ) | |||||||||||||||
Proceeds from the issuance of common shares | 9,205 | — | — | — | — | 9,205 | |||||||||||||||||
Excess tax benefits on stock-based compensation | — | — | — | 8,189 | — | 8,189 | |||||||||||||||||
Repurchase of common shares | (11,303 | ) | — | — | — | — | (11,303 | ) | |||||||||||||||
Issuance of intercompany notes | (4,000 | ) | — | 4,000 | — | — | |||||||||||||||||
Intercompany distributions | — | (256,921 | ) | (84,000 | ) | 108,766 | 232,155 | — | |||||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (331,177 | ) | (256,921 | ) | 234,473 | 106,904 | 232,155 | (14,566 | ) | ||||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH | — | — | — | (336 | ) | — | (336 | ) | |||||||||||||||
CASH AND CASH EQUIVALENTS | |||||||||||||||||||||||
Change in cash and cash equivalents | (79,950 | ) | 967 | 1,637 | 57,488 | — | (19,858 | ) | |||||||||||||||
Balance, beginning of year | 252,888 | 3,966 | 19,358 | 4,384 | — | 280,596 | |||||||||||||||||
Balance, end of period | $ | 172,938 | $ | 4,933 | $ | 20,995 | $ | 61,872 | $ | — | $ | 260,738 |
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2014 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
SALES | $ | — | $ | — | $ | 149,829 | $ | — | $ | 149,829 | |||||||||
Costs and Expenses | |||||||||||||||||||
Cost of sales | — | — | 118,088 | — | 118,088 | ||||||||||||||
Selling and general expenses | — | 3,488 | 5,318 | — | 8,806 | ||||||||||||||
Other operating income, net | — | (854 | ) | (8,290 | ) | — | (9,144 | ) | |||||||||||
— | 2,634 | 115,116 | — | 117,750 | |||||||||||||||
OPERATING (LOSS) INCOME | — | (2,634 | ) | 34,713 | — | 32,079 | |||||||||||||
Interest expense | (3,685 | ) | (2,981 | ) | (2,900 | ) | — | (9,566 | ) | ||||||||||
Interest and miscellaneous income (expense), net | 1,799 | 554 | (4,087 | ) | — | (1,734 | ) | ||||||||||||
Equity in income from subsidiaries | 34,587 | 38,414 | — | (73,001 | ) | — | |||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 32,701 | 33,353 | 27,726 | (73,001 | ) | 20,779 | |||||||||||||
Income tax benefit | — | 1,234 | 10,046 | — | 11,280 | ||||||||||||||
INCOME FROM CONTINUING OPERATIONS | 32,701 | 34,587 | 37,772 | (73,001 | ) | 32,059 | |||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||
Income from discontinued operations, net of income taxes | — | — | — | — | — | ||||||||||||||
NET INCOME | 32,701 | 34,587 | 37,772 | (73,001 | ) | 32,059 | |||||||||||||
Less: Net loss attributable to noncontrolling interest | — | — | (642 | ) | — | (642 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 32,701 | 34,587 | 38,414 | (73,001 | ) | 32,701 | |||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||
Foreign currency translation adjustment | (27,317 | ) | (27,317 | ) | (37,738 | ) | 54,495 | (37,877 | ) | ||||||||||
New Zealand joint venture cash flow hedges | (2,270 | ) | (2,272 | ) | (3,494 | ) | 4,542 | (3,494 | ) | ||||||||||
Amortization of pension and postretirement plans, net of income tax | 2,265 | 2,265 | (4,120 | ) | 1,855 | 2,265 | |||||||||||||
Total other comprehensive loss | (27,322 | ) | (27,324 | ) | (45,352 | ) | 60,892 | (39,106 | ) | ||||||||||
COMPREHENSIVE INCOME (LOSS) | 5,379 | 7,263 | (7,580 | ) | (12,109 | ) | (7,047 | ) | |||||||||||
Less: Comprehensive loss attributable to noncontrolling interest | — | — | (12,295 | ) | (131 | ) | (12,426 | ) | |||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 5,379 | $ | 7,263 | $ | 4,715 | $ | (11,978 | ) | $ | 5,379 |
CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2013 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
SALES | $ | — | $ | — | $ | 159,261 | $ | — | $ | 159,261 | |||||||||
Costs and Expenses | |||||||||||||||||||
Cost of sales | — | — | 129,002 | — | 129,002 | ||||||||||||||
Selling and general expenses | — | 2,276 | 10,828 | — | 13,104 | ||||||||||||||
Other operating expense (income), net | — | 738 | (4,213 | ) | 661 | (2,814 | ) | ||||||||||||
— | 3,014 | 135,617 | 661 | 139,292 | |||||||||||||||
OPERATING (LOSS) INCOME | — | (3,014 | ) | 23,644 | (661 | ) | 19,969 | ||||||||||||
Interest expense | (3,190 | ) | (7,277 | ) | (356 | ) | — | (10,823 | ) | ||||||||||
Interest and miscellaneous income (expense), net | 2,538 | (3,555 | ) | 103 | — | (914 | ) | ||||||||||||
Equity in income from subsidiaries | 57,932 | 66,610 | — | (124,542 | ) | — | |||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 57,280 | 52,764 | 23,391 | (125,203 | ) | 8,232 | |||||||||||||
Income tax benefit | 65 | 5,168 | 1,642 | (67 | ) | 6,808 | |||||||||||||
INCOME FROM CONTINUING OPERATIONS | 57,345 | 57,932 | 25,033 | (125,270 | ) | 15,040 | |||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||
Income from discontinued operations, net of income taxes | — | — | 43,327 | — | 43,327 | ||||||||||||||
NET INCOME | 57,345 | 57,932 | 68,360 | (125,270 | ) | 58,367 | |||||||||||||
Less: Net income attributable to noncontrolling interest | — | — | 1,022 | — | 1,022 | ||||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 57,345 | 57,932 | 67,338 | (125,270 | ) | 57,345 | |||||||||||||
OTHER COMPREHENSIVE INCOME | |||||||||||||||||||
Foreign currency translation adjustment | 17,887 | 17,887 | 24,259 | (35,774 | ) | 24,259 | |||||||||||||
New Zealand joint venture cash flow hedges | 2,233 | 2,231 | 3,434 | (4,465 | ) | 3,433 | |||||||||||||
Amortization of pension and postretirement plans, net of income tax | 3,639 | 3,639 | 2,747 | (6,386 | ) | 3,639 | |||||||||||||
Total other comprehensive income | 23,759 | 23,757 | 30,440 | (46,625 | ) | 31,331 | |||||||||||||
COMPREHENSIVE INCOME | $ | 81,104 | $ | 81,689 | $ | 98,800 | $ | (171,895 | ) | $ | 89,698 | ||||||||
Less: Comprehensive income attributable to noncontrolling interest | $ | — | $ | — | $ | 8,594 | $ | — | $ | 8,594 | |||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 81,104 | $ | 81,689 | $ | 90,206 | $ | (171,895 | ) | $ | 81,104 |
CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2014 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
SALES | $ | — | $ | — | $ | 456,161 | $ | — | $ | 456,161 | |||||||||
Costs and Expenses | |||||||||||||||||||
Cost of sales | — | — | 357,083 | — | 357,083 | ||||||||||||||
Selling and general expenses | — | 8,032 | 27,872 | — | 35,904 | ||||||||||||||
Other operating expense (income), net | — | 3,094 | (24,002 | ) | — | (20,908 | ) | ||||||||||||
— | 11,126 | 360,953 | — | 372,079 | |||||||||||||||
OPERATING (LOSS) INCOME | — | (11,126 | ) | 95,208 | — | 84,082 | |||||||||||||
Interest expense | (10,074 | ) | (21,121 | ) | (4,657 | ) | — | (35,852 | ) | ||||||||||
Interest and miscellaneous income (expense), net | 7,230 | (3,780 | ) | (10,581 | ) | — | (7,131 | ) | |||||||||||
Equity in income from subsidiaries | 93,324 | 121,047 | — | (214,371 | ) | — | |||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 90,480 | 85,020 | 79,970 | (214,371 | ) | 41,099 | |||||||||||||
Income tax benefit (expense) | — | 8,304 | (2,985 | ) | — | 5,319 | |||||||||||||
INCOME FROM CONTINUING OPERATIONS | 90,480 | 93,324 | 76,985 | (214,371 | ) | 46,418 | |||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||
Income from discontinued operations, net of income taxes | — | — | 43,092 | — | 43,092 | ||||||||||||||
NET INCOME | 90,480 | 93,324 | 120,077 | (214,371 | ) | 89,510 | |||||||||||||
Less: Net loss attributable to noncontrolling interest | — | — | (970 | ) | — | (970 | ) | ||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 90,480 | 93,324 | 121,047 | (214,371 | ) | 90,480 | |||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||
Foreign currency translation adjustment | (11,770 | ) | (11,770 | ) | (16,426 | ) | 23,540 | (16,426 | ) | ||||||||||
New Zealand joint venture cash flow hedges | (1,756 | ) | (1,758 | ) | (2,703 | ) | 3,514 | (2,703 | ) | ||||||||||
Amortization of pension and postretirement plans, net of income tax | 63,235 | 63,235 | 90,214 | (153,449 | ) | 63,235 | |||||||||||||
Total other comprehensive income | 49,709 | 49,707 | 71,085 | (126,395 | ) | 44,106 | |||||||||||||
COMPREHENSIVE INCOME | 140,189 | 143,031 | 191,163 | (340,767 | ) | 133,616 | |||||||||||||
Less: Comprehensive loss attributable to noncontrolling interest | — | — | (6,573 | ) | — | (6,573 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 140,189 | $ | 143,031 | $ | 197,736 | $ | (340,767 | ) | $ | 140,189 | ||||||||
CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
SALES | $ | — | $ | — | $ | 421,203 | $ | — | $ | 421,203 | |||||||||
Costs and Expenses | |||||||||||||||||||
Cost of sales | — | — | 333,523 | — | 333,523 | ||||||||||||||
Selling and general expenses | — | 7,357 | 33,847 | — | 41,204 | ||||||||||||||
Other operating (income) expense, net | (1,701 | ) | 1,187 | (10,073 | ) | — | (10,587 | ) | |||||||||||
(1,701 | ) | 8,544 | 357,297 | — | 364,140 | ||||||||||||||
Equity in income of New Zealand joint venture | — | — | 562 | — | 562 | ||||||||||||||
OPERATING INCOME (LOSS) BEFORE GAIN ON CONSOLIDATION OF NEW ZEALAND JOINT VENTURE | 1,701 | (8,544 | ) | 64,468 | — | 57,625 | |||||||||||||
Gain related to consolidation of New Zealand joint venture | — | — | 16,098 | — | 16,098 | ||||||||||||||
OPERATING INCOME (LOSS) | 1,701 | (8,544 | ) | 80,566 | — | 73,723 | |||||||||||||
Interest (expense) income | (9,879 | ) | (21,410 | ) | 663 | — | (30,626 | ) | |||||||||||
Interest and miscellaneous income (expense), net | 6,716 | (3,470 | ) | (1,394 | ) | — | 1,852 | ||||||||||||
Equity in income from subsidiaries | 293,706 | 316,241 | — | (609,947 | ) | — | |||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 292,244 | 282,817 | 79,835 | (609,947 | ) | 44,949 | |||||||||||||
Income tax benefit | — | 10,889 | 17,861 | — | 28,750 | ||||||||||||||
INCOME FROM CONTINUING OPERATIONS | 292,244 | 293,706 | 97,696 | (609,947 | ) | 73,699 | |||||||||||||
DISCONTINUED OPERATIONS, NET | |||||||||||||||||||
Income from discontinued operations, net of income tax | — | — | 220,294 | — | 220,294 | ||||||||||||||
NET INCOME | 292,244 | 293,706 | 317,990 | (609,947 | ) | 293,993 | |||||||||||||
Less: Net income attributable to noncontrolling interest | — | — | 1,749 | — | 1,749 | ||||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 292,244 | 293,706 | 316,241 | (609,947 | ) | 292,244 | |||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||
Foreign currency translation adjustment | 237 | 237 | (2,967 | ) | (474 | ) | (2,967 | ) | |||||||||||
New Zealand joint venture cash flow hedges | 3,663 | 3,663 | 4,209 | (7,326 | ) | 4,209 | |||||||||||||
Amortization of pension and postretirement plans, net of income tax | 12,326 | 12,326 | 9,578 | (21,904 | ) | 12,326 | |||||||||||||
Total other comprehensive income | 16,226 | 16,226 | 10,820 | (29,704 | ) | 13,568 | |||||||||||||
COMPREHENSIVE INCOME | 308,470 | 309,932 | 328,810 | (639,651 | ) | 307,561 | |||||||||||||
Less: Comprehensive loss attributable to noncontrolling interest | — | — | (909 | ) | — | (909 | ) | ||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 308,470 | $ | 309,932 | $ | 329,719 | $ | (639,651 | ) | $ | 308,470 | ||||||||
CONDENSED CONSOLIDATING BALANCE SHEETS As of September 30, 2014 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
ASSETS | |||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | 84,283 | $ | 51,488 | $ | 47,060 | $ | — | $ | 182,831 | |||||||||
Restricted cash | — | — | — | — | — | ||||||||||||||
Accounts receivable, less allowance for doubtful accounts | — | 1,359 | 26,878 | — | 28,237 | ||||||||||||||
Inventory | — | — | 12,439 | — | 12,439 | ||||||||||||||
Deferred tax asset | — | — | 4,211 | — | 4,211 | ||||||||||||||
Prepaid and other current assets | — | 1,525 | 22,296 | — | 23,821 | ||||||||||||||
Total current assets | 84,283 | 54,372 | 112,884 | — | 251,539 | ||||||||||||||
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | — | — | 2,058,381 | — | 2,058,381 | ||||||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | — | 483 | 6,048 | — | 6,531 | ||||||||||||||
INVESTMENT IN SUBSIDIARIES | 1,522,406 | 1,981,482 | — | (3,503,888 | ) | — | |||||||||||||
INTERCOMPANY NOTES RECEIVABLE | 245,898 | 21,279 | — | (267,177 | ) | — | |||||||||||||
OTHER ASSETS | 2,860 | 19,277 | 138,971 | — | 161,108 | ||||||||||||||
TOTAL ASSETS | $ | 1,855,447 | $ | 2,076,893 | $ | 2,316,284 | $ | (3,771,065 | ) | $ | 2,477,559 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||
Accounts payable | $ | — | $ | 3,647 | $ | 19,479 | $ | — | $ | 23,126 | |||||||||
Current maturities of long-term debt | — | 129,199 | 1,287 | — | 130,486 | ||||||||||||||
Accrued taxes | — | 41 | 14,913 | — | 14,954 | ||||||||||||||
Uncertain tax positions | — | — | — | — | — | ||||||||||||||
Accrued payroll and benefits | — | 3,892 | 2,446 | — | 6,338 | ||||||||||||||
Accrued interest | 6,116 | 1,001 | 29,098 | (26,079 | ) | 10,136 | |||||||||||||
Other current liabilities | — | 1,113 | 25,483 | — | 26,596 | ||||||||||||||
Total current liabilities | 6,116 | 138,893 | 92,706 | (26,079 | ) | 211,636 | |||||||||||||
LONG-TERM DEBT | 325,000 | 14,999 | 265,163 | — | 605,162 | ||||||||||||||
PENSION AND OTHER POSTRETIREMENT BENEFITS | — | 23,078 | (685 | ) | — | 22,393 | |||||||||||||
OTHER NON-CURRENT LIABILITIES | — | 6,876 | 20,590 | — | 27,466 | ||||||||||||||
INTERCOMPANY PAYABLE | — | 370,641 | (100,759 | ) | (269,882 | ) | — | ||||||||||||
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,524,331 | 1,522,406 | 1,952,698 | (3,475,104 | ) | 1,524,331 | |||||||||||||
Noncontrolling interest | — | — | 86,571 | — | 86,571 | ||||||||||||||
TOTAL SHAREHOLDERS’ EQUITY | 1,524,331 | 1,522,406 | 2,039,269 | (3,475,104 | ) | 1,610,902 | |||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,855,447 | $ | 2,076,893 | $ | 2,316,284 | $ | (3,771,065 | ) | $ | 2,477,559 |
CONDENSED CONSOLIDATING BALANCE SHEETS As of December 31, 2013 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
ASSETS | |||||||||||||||||||
CURRENT ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | 130,181 | $ | 11,023 | $ | 58,440 | $ | — | $ | 199,644 | |||||||||
Accounts receivable, less allowance for doubtful accounts | — | 2,310 | 92,646 | — | 94,956 | ||||||||||||||
Inventory | — | — | 138,818 | — | 138,818 | ||||||||||||||
Deferred tax assets | — | 681 | 38,419 | — | 39,100 | ||||||||||||||
Prepaid and other current assets | — | 2,369 | 44,207 | — | 46,576 | ||||||||||||||
Total current assets | 130,181 | 16,383 | 372,530 | — | 519,094 | ||||||||||||||
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | — | — | 2,049,378 | — | 2,049,378 | ||||||||||||||
NET PROPERTY, PLANT AND EQUIPMENT | — | 2,612 | 858,209 | — | 860,821 | ||||||||||||||
INVESTMENT IN SUBSIDIARIES | 1,627,315 | 2,764,211 | — | (4,391,526 | ) | — | |||||||||||||
INTERCOMPANY NOTES RECEIVABLE | 228,032 | 20,659 | — | (248,691 | ) | — | |||||||||||||
OTHER ASSETS | 3,689 | 36,258 | 216,261 | — | 256,208 | ||||||||||||||
TOTAL ASSETS | $ | 1,989,217 | $ | 2,840,123 | $ | 3,496,378 | $ | (4,640,217 | ) | $ | 3,685,501 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||
CURRENT LIABILITIES | |||||||||||||||||||
Accounts payable | $ | — | $ | 3,086 | $ | 66,207 | $ | — | $ | 69,293 | |||||||||
Current maturities of long-term debt | — | 112,500 | — | — | 112,500 | ||||||||||||||
Accrued taxes | — | 4,855 | 3,696 | — | 8,551 | ||||||||||||||
Uncertain tax positions | — | 5,780 | 4,767 | — | 10,547 | ||||||||||||||
Accrued payroll and benefits | — | 11,382 | 13,566 | — | 24,948 | ||||||||||||||
Accrued interest | 3,047 | 3,280 | 22,816 | (19,612 | ) | 9,531 | |||||||||||||
Accrued customer incentives | — | — | 9,580 | — | 9,580 | ||||||||||||||
Other current liabilities | — | 2,985 | 21,342 | — | 24,327 | ||||||||||||||
Current liabilities for dispositions and discontinued operations | — | — | 6,835 | — | 6,835 | ||||||||||||||
Total current liabilities | 3,047 | 143,868 | 148,809 | (19,612 | ) | 276,112 | |||||||||||||
LONG-TERM DEBT | 325,000 | 847,749 | 288,975 | — | 1,461,724 | ||||||||||||||
NON-CURRENT LIABILITIES FOR DISPOSITIONS AND DISCONTINUED OPERATIONS | — | — | 69,543 | — | 69,543 | ||||||||||||||
PENSION AND OTHER POSTRETIREMENT BENEFITS | — | 91,471 | 4,183 | — | 95,654 | ||||||||||||||
OTHER NON-CURRENT LIABILITIES | — | 11,493 | 15,732 | — | 27,225 | ||||||||||||||
INTERCOMPANY PAYABLE | — | 118,227 | 125,921 | (244,148 | ) | — | |||||||||||||
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,661,170 | 1,627,315 | 2,749,142 | (4,376,457 | ) | 1,661,170 | |||||||||||||
Noncontrolling interest | — | — | 94,073 | — | 94,073 | ||||||||||||||
TOTAL SHAREHOLDERS’ EQUITY | 1,661,170 | 1,627,315 | 2,843,215 | (4,376,457 | ) | 1,755,243 | |||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,989,217 | $ | 2,840,123 | $ | 3,496,378 | $ | (4,640,217 | ) | $ | 3,685,501 |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 2014 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | $ | 219,988 | $ | 238,010 | $ | 54,461 | $ | (231,730 | ) | $ | 280,729 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||
Capital expenditures | — | (400 | ) | (105,258 | ) | — | (105,658 | ) | |||||||||||
Purchase of timberlands | — | — | (93,189 | ) | — | (93,189 | ) | ||||||||||||
Change in restricted cash | — | — | 47,318 | — | 47,318 | ||||||||||||||
Investment in Subsidiaries | — | 855,014 | — | (855,014 | ) | — | |||||||||||||
Other | — | — | (478 | ) | — | (478 | ) | ||||||||||||
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES | — | 854,614 | (151,607 | ) | (855,014 | ) | (152,007 | ) | |||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||
Issuance of debt | — | 185,000 | 1,110,163 | — | 1,295,163 | ||||||||||||||
Repayment of debt | — | (1,002,500 | ) | (170,549 | ) | — | (1,173,049 | ) | |||||||||||
Dividends paid | (225,877 | ) | — | — | — | (225,877 | ) | ||||||||||||
Proceeds from the issuance of common shares | 4,645 | — | — | — | 4,645 | ||||||||||||||
Debt issuance costs | — | — | (12,380 | ) | — | (12,380 | ) | ||||||||||||
Repurchase of common shares | (1,834 | ) | — | — | — | (1,834 | ) | ||||||||||||
Purchase of timberland deeds for Rayonier Advanced Materials | (12,677 | ) | — | — | — | (12,677 | ) | ||||||||||||
Debt issuance funds distributed to Rayonier Advanced Materials | (924,943 | ) | — | — | — | (924,943 | ) | ||||||||||||
Proceeds from spin-off of Rayonier Advanced Materials | 906,200 | — | — | — | 906,200 | ||||||||||||||
Change in restricted cash reserved for dividends | — | — | — | — | — | ||||||||||||||
Issuance of intercompany notes | (11,400 | ) | — | 11,400 | — | — | |||||||||||||
Intercompany distributions | — | (234,659 | ) | (852,085 | ) | 1,086,744 | — | ||||||||||||
Other | — | — | (680 | ) | — | (680 | ) | ||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (265,886 | ) | (1,052,159 | ) | 85,869 | 1,086,744 | (145,432 | ) | |||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH | — | — | (103 | ) | — | (103 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS | |||||||||||||||||||
Change in cash and cash equivalents | (45,898 | ) | 40,465 | (11,380 | ) | — | (16,813 | ) | |||||||||||
Balance, beginning of year | 130,181 | 11,023 | 58,440 | — | 199,644 | ||||||||||||||
Balance, end of period | $ | 84,283 | $ | 51,488 | $ | 47,060 | $ | — | $ | 182,831 |
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the Nine Months Ended September 30, 2013 | |||||||||||||||||||
Rayonier Inc. (Parent Issuer) | Subsidiary Guarantors | Non- guarantors | Consolidating Adjustments | Total Consolidated | |||||||||||||||
CASH PROVIDED BY OPERATING ACTIVITIES | $ | 389,405 | $ | 394,700 | $ | 291,478 | $ | (741,347 | ) | $ | 334,236 | ||||||||
INVESTING ACTIVITIES | |||||||||||||||||||
Capital expenditures | — | (335 | ) | (121,764 | ) | — | (122,099 | ) | |||||||||||
Purchase of additional interest in New Zealand joint venture | — | — | (139,879 | ) | — | (139,879 | ) | ||||||||||||
Purchase of timberlands | — | — | (11,650 | ) | — | (11,650 | ) | ||||||||||||
Intercompany purchase of real estate | — | — | — | — | — | ||||||||||||||
Jesup mill cellulose specialties expansion | — | — | (137,392 | ) | — | (137,392 | ) | ||||||||||||
Proceeds from disposition of Wood Products business | — | — | 68,063 | — | 68,063 | ||||||||||||||
Change in restricted cash | — | — | 3,989 | — | 3,989 | ||||||||||||||
Investment in Subsidiaries | (138,178 | ) | (455,014 | ) | — | 593,192 | — | ||||||||||||
Other | — | 1,701 | (1,925 | ) | — | (224 | ) | ||||||||||||
CASH USED FOR INVESTING ACTIVITIES | (138,178 | ) | (453,648 | ) | (340,558 | ) | 593,192 | (339,192 | ) | ||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||
Issuance of debt | 175,000 | 375,000 | 57,885 | — | 607,885 | ||||||||||||||
Repayment of debt | (325,000 | ) | (56,527 | ) | (71,936 | ) | — | (453,463 | ) | ||||||||||
Dividends paid | (175,079 | ) | — | — | — | (175,079 | ) | ||||||||||||
Proceeds from the issuance of common shares | 9,205 | — | — | — | 9,205 | ||||||||||||||
Excess tax benefits on stock-based compensation | — | — | 8,189 | — | 8,189 | ||||||||||||||
Repurchase of common shares | (11,303 | ) | — | — | — | (11,303 | ) | ||||||||||||
Issuance of intercompany notes | (4,000 | ) | — | 4,000 | — | — | |||||||||||||
Intercompany distributions | — | (256,921 | ) | 108,766 | 148,155 | — | |||||||||||||
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES | (331,177 | ) | 61,552 | 106,904 | 148,155 | (14,566 | ) | ||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH | — | — | (336 | ) | — | (336 | ) | ||||||||||||
CASH AND CASH EQUIVALENTS | |||||||||||||||||||
Change in cash and cash equivalents | (79,950 | ) | 2,604 | 57,488 | — | (19,858 | ) | ||||||||||||
Balance, beginning of year | 252,888 | 23,324 | 4,384 | — | 280,596 | ||||||||||||||
Balance, end of period | $ | 172,938 | $ | 25,928 | $ | 61,872 | $ | — | $ | 260,738 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
• | Our Forest Resources segment sells standing timber (primarily at auction to third parties) and delivered logs. Forest Resources sales include all activities that relate to the harvesting of timber and other value-added activities such as the leasing of properties for hunting, mineral extraction and cell towers. |
• | Our Real Estate segment manages all property sales, including those designated as higher and better use (“HBU”). We divide our real estate sales into three categories: development HBU, rural HBU (including conservation properties) and non-strategic timberlands. |
• | We included in the merchantable timber inventory disclosed in our Initial Form 10-K, timber in specially designated parcels located in restricted, environmentally sensitive or economically inaccessible areas. The inclusion of this timber was incorrect, inconsistent with our historical definition of merchantable timber inventory, and a significant change from prior years. We define merchantable timber inventory as an estimate of timber volume beyond a specified age that approximates such timber’s earliest economically harvestable age. Our estimate includes certain timber located in restricted or environmentally sensitive areas based upon an estimate of lawfully recoverable volumes from such areas, but does not include volumes in restricted or environmentally sensitive areas that may not be lawfully harvested or volumes located in economically inaccessible areas. See discussion of merchantable age and merchantable inventory under “—Our Timberlands.” Our revised estimate of merchantable timber inventory, as of December 31, 2013, is set forth below. |
(Tons in 000s) | As disclosed in the Initial Form 10-K | As disclosed in the Amended Form 10-K | Percentage Difference | ||||||
Atlantic | 37,121 | 34,324 | (8 | )% | |||||
Gulf | 28,534 | 24,641 | (14 | )% | |||||
Northern | 9,097 | 7,370 | (19 | )% | |||||
New Zealand | 13,792 | 13,792 | — | % | |||||
Total | 88,544 | 80,127 | (10 | )% |
• | For roughly a decade, the average rate at which we harvested timber in the U.S. Pacific Northwest exceeded the rate those timberlands could support on a long-term basis. Going forward, we intend to manage our timberlands on a “sustainable yield” basis; that is, we expect to harvest, on average, levels of timber that can be sustained into perpetuity based on our estimates of biological growth and the expected productivity resulting from our reforestation and silvicultural efforts. We estimate that the annual sustainable yield in our timberlands in the U.S. Pacific Northwest is approximately 160 MMBF (or 1.3 million tons), as compared to the average annual harvest level over the past ten years (2004 to 2013) of approximately 228 MMBF (or 1.8 million tons). We anticipate reducing the harvest level in our timberlands in the U.S. Pacific Northwest to 125 MMBF (or 1.0 million tons) annually by 2017 and maintaining that level for approximately five to ten years thereafter in order to allow for inventory replenishment and age class smoothing. We expect that our average annual harvest level in our timberlands in the U.S. Pacific Northwest for 2015 through 2019 will be approximately 140 MMBF (or 1.1 million tons). See discussion of sustainable yield under “—Our Timberlands.” |
• | We have periodically generated income and cash flow from the sale of non-strategic timberlands. Going forward, we expect to reduce our reliance on planned sales of non-strategic timberlands to augment cash flow generation and instead rely primarily on supporting cash flow from the operation, rather than sale, of our timberlands. We believe that reducing reliance on the sale of such properties to augment cash flow generation will support the sustainability of our timberlands and harvesting activities over the long-term. Over the past five years (2009 to 2013), sales of non-strategic timberlands totaled approximately 157,000 acres and $233 million (excluding 128,000 acres and $57 million for the sale of our New York timberlands in 2013). We expect that sales of non-strategic timberlands will be significantly lower going forward. |
• | On November 7, 2014, our Board of Directors has declared a fourth quarter cash dividend of 25 cents per common share. This represents a 17% reduction from the third quarter dividend of 30 cents per common share, reflecting our expectation of reduced cash available for distribution due to lower expected annual harvest levels as described above, as well as |
• | As discussed above, we included in merchantable timber inventory for 2014, timber in specially designated parcels located in restricted, environmentally sensitive or economically inaccessible areas, which was incorrect, inconsistent with our definition of merchantable timber inventory, and a significant change from prior years. As a result, management determined that there was a material weakness in our internal controls related to the merchantable timber inventory, as discussed in Part I, Item 4 of this Quarterly Report on Form 10-Q. In addition, management concluded that we understated depletion expense in cost of goods sold (referred to as “Cost of sales” in our consolidated statements of income and comprehensive income) by approximately $2.0 million in each of the quarterly periods ended March 31, 2014 and June 30, 2014, which resulted in a corresponding overstatement of income from continuing operations of $1.9 million and $2.0 million, respectively, in those periods. In addition, management determined that there was a material weakness in Rayonier’s internal controls related to merchantable timber inventory as of December 31, 2013, March 31, 2014, June 30, 2014 and September 30, 2014. Accordingly, we have filed amendments to our Forms 10-Q for the quarterly periods ended March 31, 2014 and June 30, 2014 and restated our interim consolidated financial statements for those periods. We determined that errors in depletion expense calculated in the years ended December 31, 2013, and 2012 were immaterial and did not require restatement. The cumulative effect of the immaterial errors in depletion expense for these and prior periods are reflected in our financial statements for the third quarter of 2014 as an out-of-period adjustment. Management and the Audit Committee have discussed these matters described above with the Company’s independent registered public accounting firm, Ernst & Young LLP (“E&Y”). |
(acres in 000s) | As of September 30, 2014 | As of December 31, 2013 | |||||||||||||||
Owned | Leased | Total | Owned | Leased | Total | ||||||||||||
Southern | |||||||||||||||||
Atlantic | |||||||||||||||||
Florida | 282 | 105 | 387 | 292 | 105 | 397 | |||||||||||
Georgia | 576 | 129 | 705 | 566 | 130 | 696 | |||||||||||
Atlantic Subtotal | 858 | 234 | 1,092 | 858 | 235 | 1,093 | |||||||||||
Gulf | |||||||||||||||||
Alabama | 294 | 24 | 318 | 295 | 24 | 319 | |||||||||||
Arkansas | — | 19 | 19 | — | 19 | 19 | |||||||||||
Louisiana | 127 | 1 | 128 | 128 | 1 | 129 | |||||||||||
Mississippi | 92 | — | 92 | 92 | — | 92 | |||||||||||
Oklahoma | 92 | — | 92 | 92 | — | 92 | |||||||||||
Texas | 159 | — | 159 | 149 | — | 149 | |||||||||||
Gulf Subtotal | 764 | 44 | 808 | 756 | 44 | 800 | |||||||||||
Northern | |||||||||||||||||
Washington | 371 | 1 | 372 | 371 | 1 | 372 | |||||||||||
New Zealand | 136 | 175 | 311 | 137 | 177 | 314 | |||||||||||
Total | 2,129 | 454 | 2,583 | 2,122 | 457 | 2,579 |
• | Leading Pure-Play Land Resources Company. We believe that we are the third-largest timber REIT, owning, leasing or managing approximately 2.6 million acres of timberlands located in the U.S. and New Zealand, as of September 30, 2014. Our geographically diverse timberland holdings are strategically located in core softwood producing regions, including the U.S. South, U.S. Pacific Northwest and New Zealand. Our most significant timberland holdings are located in the U.S. South, where economic conditions allow us to obtain favorable pricing. These timberlands are strategically located in close proximity to a variety of established pulp, paper and wood products manufacturing facilities, which provide a steady source of competitive demand for both pulpwood and higher-value sawtimber products. Our Northern and New Zealand timberlands are strategically positioned near ports to capitalize on export markets serving the Asia Pacific region. Our Northern timberlands also benefit from a strong domestic sawmilling market in the U.S. Pacific Northwest. |
• | Attractive, Real Estate Assets with HBU Potential. We own approximately 39,000 acres in Florida and Georgia that currently have land-use entitlements and are well positioned to capture higher sales values per acre as real estate markets strengthen. These properties are part of the approximately 200,000 acres we own in the Florida/Georgia coastal region stretching from Savannah, Georgia to Daytona Beach, Florida. These timberlands provide us with opportunities to continue to add value to our portfolio through land-use entitlements and to periodically sell parcels of such land at favorable valuations relative to timberland values. In addition, we have an established track record of selling rural properties throughout much of our Southern timberlands at a premium to timberland values, and this market has historically been durable through different real estate cycles. |
• | Access to Capital for Growth. We believe that our financial condition will enable us to access the capital markets on favorable terms, which will enable us to execute our realigned business strategy and pursue future timberland growth opportunities. |
• | Advantageous REIT Structure. We are a real estate investment trust, or REIT. Under this structure, we are generally not required to pay federal income taxes on our earnings from timber harvest operations and other REIT-qualifying activities contingent upon meeting applicable distribution, income, asset, shareholder and other tests. Our advantageous REIT structure supports our commitment to maximizing the value of our timberlands in a tax efficient manner and competing with other owners, managers and buyers of timberlands. |
• | Manage our Timberlands on a Sustainable Yield Basis for Long-term Results. We generate recurring income and cash flow from the harvest and sale of timber and intend to actively manage our timberlands to maximize net present value over the long term by achieving an optimal balance among biological timber growth, generation of cash flow from harvesting activities, and responsible environmental stewardship. Going forward, our harvesting strategy is designed to produce a long-term, sustainable yield, although we may adjust harvest levels periodically to capitalize on then-current economic conditions in our markets. |
• | Increase the Size and Quality of our Timberland Holdings through Acquisitions. We intend to selectively pursue timberland acquisition opportunities that improve the average productivity of our timberland holdings and support cash flow generation from our annual harvesting activities. We expect there will be an ample supply of attractive timberlands available for sale as a result of anticipated sales from a number of Timberland Investment Management Organizations (“TIMOs”). This acquisition strategy requires a disciplined approach and rigorous adherence to strategic and financial metrics. Generally, we expect to focus our acquisition efforts on the most commercially desirable timber-producing regions of the U.S. South and U.S. Pacific Northwest, particularly on timberlands with an age class profile that complements the age class profile of our existing timberland holdings. We have acquired 46,000 acres of timberland year-to-date in 2014 and acquired 17,000 acres of timberland in 2013, 88,000 acres in 2012, and 308,000 acres in 2011. |
• | Optimize Portfolio Value. We continuously assess potential alternative uses of our timberlands, as some of our properties may become more valuable for development, conservation, recreation or other purposes. We intend to capitalize on the value of our portfolio by opportunistically monetizing such HBU properties. While the majority of our HBU sales involve |
• | Focus on Timberland Operations to Support Cash Flow Generation. As described above, we rely primarily on annual harvesting activities and ongoing sales of rural and development HBU to generate cash flow from our timberland holdings. However, we periodically generate income and cash flow from the sale of non-strategic (i.e., non-HBU) timberlands, in particular as we seek to optimize our portfolio by disposing of less desirable properties. Going forward, we expect to reduce our reliance on planned sales of non-HBU timberlands to augment cash flow generation and instead rely primarily on supporting cash flow from the operation, rather than sale, of our timberlands. We believe that reducing reliance on the sale of such properties to augment cash flow generation will support the sustainability of our harvesting activities over the long term. |
• | Promote Best-in-Class Disclosure and Responsible Stewardship. We intend to become an industry leader in transparent disclosure, particularly relating to our timberland holdings and harvest schedules. In addition, we are committed to responsible stewardship and environmentally and economically sustainable forestry. We believe our continued commitment to transparency and the stewardship of our assets and capital will allow us to maintain our timberlands’ productivity, more effectively attract and deploy capital and enhance our reputation as a preferred timber supplier. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Financial Information (in millions) | 2014 | 2013 | 2014 | 2013 | |||||||||||
Sales | |||||||||||||||
Forest Resources | |||||||||||||||
Atlantic | $ | 22 | $ | 16 | $ | 62 | $ | 53 | |||||||
Gulf States | 16 | 15 | 41 | 40 | |||||||||||
Northern | 22 | 29 | 80 | 83 | |||||||||||
New Zealand | 48 | 51 | 131 | 101 | |||||||||||
Total Forest Resources | 108 | 111 | 314 | 277 | |||||||||||
Real Estate | |||||||||||||||
Development | 2 | 1 | 3 | 3 | |||||||||||
Rural | 25 | 13 | 35 | 24 | |||||||||||
Non-Strategic Timberlands | — | — | 28 | 25 | |||||||||||
Total Real Estate | 27 | 14 | 66 | 52 | |||||||||||
Other Operations | 15 | 34 | 76 | 92 | |||||||||||
Total Sales | $ | 150 | $ | 159 | $ | 456 | $ | 421 | |||||||
Operating Income (Loss) | |||||||||||||||
Forest Resources | $ | 19 | $ | 23 | $ | 65 | $ | 57 | |||||||
Real Estate | 16 | 8 | 45 | 30 | |||||||||||
Other Operations | 3 | — | 2 | 1 | |||||||||||
Corporate and other | (6 | ) | (11 | ) | (28 | ) | (14 | ) | |||||||
Operating Income | 32 | 20 | 84 | 74 | |||||||||||
Interest Expense, Interest Income and Other | (11 | ) | (12 | ) | (43 | ) | (29 | ) | |||||||
Income Tax Benefit | 11 | 7 | 5 | 29 | |||||||||||
Income from Continuing Operations | 32 | 15 | 46 | 74 | |||||||||||
Discontinued Operations, Net | — | 43 | 43 | 220 | |||||||||||
Net Income | 32 | 58 | 89 | 294 | |||||||||||
Less: Net (loss) income attributable to noncontrolling interest | (1 | ) | 1 | (1 | ) | 2 | |||||||||
Net Income Attributable to Rayonier Inc. | $ | 33 | $ | 57 | $ | 90 | $ | 292 | |||||||
Diluted Earnings Per Share Attributable to Rayonier Inc. | |||||||||||||||
Continuing Operations | $ | 0.25 | $ | 0.11 | $ | 0.36 | $ | 0.55 | |||||||
Discontinued Operations | — | 0.33 | 0.33 | 1.68 | |||||||||||
Net Income | $ | 0.25 | $ | 0.44 | $ | 0.69 | $ | 2.23 |
Sales (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||
Three Months Ended September 30, | Price | Volume/ Mix/Other | |||||||||||||
Atlantic | $ | 16 | $ | 2 | $ | 4 | $ | 22 | |||||||
Gulf States | 15 | — | 1 | 16 | |||||||||||
Northern | 29 | 1 | (8 | ) | 22 | ||||||||||
New Zealand | 51 | (2 | ) | (1 | ) | 48 | |||||||||
Total Sales | $ | 111 | $ | 1 | $ | (4 | ) | $ | 108 |
Sales (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||
Nine Months Ended September 30, | Price | Volume/ Mix/Other | |||||||||||||
Atlantic | $ | 53 | $ | 9 | $ | — | $ | 62 | |||||||
Gulf States | 40 | 1 | — | 41 | |||||||||||
Northern | 83 | 5 | (8 | ) | 80 | ||||||||||
New Zealand (a) | 101 | — | 30 | 131 | |||||||||||
Total Sales | $ | 277 | $ | 15 | $ | 22 | $ | 314 | |||||||
(a) | First quarter 2014 included $38 million of sales from the consolidation of the New Zealand joint venture (“New Zealand JV”), whereas first quarter 2013 was accounted for on the equity method. |
Sales (in thousands of short green tons) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Atlantic | 827 | 743 | 2,361 | 2,515 | |||||||
Gulf States | 588 | 572 | 1,477 | 1,495 | |||||||
Northern | 346 | 516 | 1,337 | 1,483 | |||||||
New Zealand | |||||||||||
Domestic | 413 | 460 | 1,035 | 876 | |||||||
Export | 248 | 235 | 607 | 435 | |||||||
Total Sales Volume | 2,422 | 2,526 | 6,817 | 6,804 |
Operating Income (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||||||
Three Months Ended September 30, | Price | Volume/ Mix | Cost/Other | ||||||||||||||||
Atlantic | $ | 4 | $ | 2 | $ | 2 | $ | 1 | $ | 9 | |||||||||
Gulf States | 5 | — | — | (1 | ) | 4 | |||||||||||||
Northern | 9 | 1 | (4 | ) | (2 | ) | 4 | ||||||||||||
New Zealand | 5 | (2 | ) | 1 | (2 | ) | 2 | ||||||||||||
Total Operating Income | $ | 23 | $ | 1 | $ | (1 | ) | $ | (4 | ) | $ | 19 |
Operating Income (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||||||
Nine Months Ended September 30, | Price | Volume/ Mix | Cost/Other | ||||||||||||||||
Atlantic | $ | 15 | $ | 9 | $ | — | $ | (2 | ) | $ | 22 | ||||||||
Gulf States | 10 | 1 | — | (1 | ) | 10 | |||||||||||||
Northern | 24 | 5 | (1 | ) | (2 | ) | 26 | ||||||||||||
New Zealand/Other | 8 | — | (3 | ) | 2 | 7 | |||||||||||||
Total Operating Income | $ | 57 | $ | 15 | $ | (4 | ) | $ | (3 | ) | $ | 65 | |||||||
Sales (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||
Three Months Ended September 30, | Price | Volume/Mix | |||||||||||||
Development | $ | 1 | $ | — | $ | 1 | $ | 2 | |||||||
Rural | 13 | 5 | 7 | 25 | |||||||||||
Non-Strategic Timberlands | — | — | — | — | |||||||||||
Total Sales | $ | 14 | $ | 5 | $ | 8 | $ | 27 |
Sales (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||
Nine Months Ended September 30, | Price | Volume/Mix | |||||||||||||
Development | $ | 3 | $ | — | $ | — | $ | 3 | |||||||
Rural | 24 | 6 | 5 | 35 | |||||||||||
Non-Strategic Timberlands | 25 | (63 | ) | 66 | 28 | ||||||||||
Total Sales | $ | 52 | $ | (57 | ) | $ | 71 | $ | 66 | ||||||
Sales (in acres) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Development | 203 | 122 | 298 | 255 | |||||||
Rural | 11,685 | 7,704 | 15,448 | 12,710 | |||||||
Non-Strategic Timberlands | 234 | 179 | 23,781 | 9,126 | |||||||
Total Acres Sold | 12,122 | 8,005 | 39,527 | 22,091 |
Operating Income (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||
Three Months Ended September 30, | Price | Volume/Mix | |||||||||||||
Total Operating Income | $ | 8 | $ | 5 | $ | 3 | $ | 16 |
Operating Income (in millions) | 2013 | Changes Attributable to: | 2014 | ||||||||||||
Nine Months Ended September 30, | Price | Volume/Mix | |||||||||||||
Total Operating Income | $ | 30 | $ | (57 | ) | $ | 72 | $ | 45 | ||||||
September 30, | December 31, | ||||||
(millions of dollars) | 2014 | 2013 | |||||
Cash and cash equivalents (a) | $ | 183 | $ | 200 | |||
Total debt | 736 | 1,574 | |||||
Shareholders’ equity | 1,611 | 1,755 | |||||
Total capitalization (total debt plus equity) | 2,347 | 3,329 | |||||
Debt to capital ratio | 31 | % | 47 | % |
(a) | Cash and cash equivalents consisted primarily of time deposits with original maturities of 90 days or less and money market accounts. |
(million of dollars) | 2014 | 2013 | |||||
Cash provided by (used for): | |||||||
Operating activities | $ | 281 | $ | 334 | |||
Investing activities | (152 | ) | (339 | ) | |||
Financing activities | (145 | ) | (15 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | Forecast | |||||||||||||||
2014 | 2013 | 2014 | 2013 | 2015 | |||||||||||||
Net Income to EBITDA Reconciliation | |||||||||||||||||
Net Income | $ | 32 | $ | 58 | $ | 90 | $ | 294 | ~ $65 - 75 | ||||||||
Interest, net, continuing operations | 11 | 12 | 39 | 29 | ~ $30 | ||||||||||||
Income tax benefit, continuing operations | (11 | ) | (7 | ) | (5 | ) | (29 | ) | ~ ($5 - 10) | ||||||||
Depreciation, depletion and amortization | 34 | 31 | 92 | 82 | ~ $105 - $110 | ||||||||||||
Discontinued operations (a) | — | 43 | 66 | 133 | — | ||||||||||||
EBITDA | 66 | 137 | 282 | 509 | ~ $190 - $210 | ||||||||||||
Non-cash cost of real estate sold | 3 | 2 | 7 | 4 | ~ $10 | ||||||||||||
Adjusted EBITDA | 69 | 139 | 289 | 513 | ~ $200 - $220 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
EBITDA by Segment | |||||||||||||||
Forest Resources | $ | 49 | $ | 51 | $ | 145 | $ | 129 | |||||||
Real Estate | 20 | 10 | 56 | 39 | |||||||||||
Other Operations | 3 | — | 2 | 1 | |||||||||||
Corporate and other (a) | (6 | ) | 76 | 79 | 340 | ||||||||||
EBITDA | $ | 66 | $ | 137 | $ | 282 | $ | 509 |
Forest Resources | Real Estate | Other Operations | Corporate and Other | Total | |||||||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||
Operating Income | $ | 19 | $ | 16 | $ | 3 | $ | (6 | ) | $ | 32 | ||||||||
Add: Depreciation, depletion and amortization | 30 | 4 | — | — | 34 | ||||||||||||||
Add: Costs related to spin-off of Performance Fibers business | — | — | — | — | — | ||||||||||||||
Add: Discontinued operations (a) | — | — | — | — | — | ||||||||||||||
EBITDA | $ | 49 | $ | 20 | $ | 3 | $ | (6 | ) | $ | 66 | ||||||||
Three Months Ended September 30, 2013 | |||||||||||||||||||
Operating Income | $ | 23 | $ | 8 | $ | — | $ | (11 | ) | $ | 20 | ||||||||
Add: Depreciation, depletion and amortization | 28 | 2 | — | 1 | 31 | ||||||||||||||
Add: Discontinued operations (a) | — | — | — | 86 | 86 | ||||||||||||||
EBITDA | $ | 51 | $ | 10 | $ | — | $ | 76 | $ | 137 | |||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||
Operating Income | $ | 65 | $ | 45 | $ | 2 | $ | (28 | ) | $ | 84 | ||||||||
Add: Depreciation, depletion and amortization | 80 | 11 | — | 1 | 92 | ||||||||||||||
Add: Costs related to spin-off of Performance Fibers business | — | — | — | (4 | ) | (4 | ) | ||||||||||||
Add: Discontinued operations (a) | — | — | — | 110 | 110 | ||||||||||||||
EBITDA | $ | 145 | $ | 56 | $ | 2 | $ | 79 | $ | 282 | |||||||||
Nine Months Ended September 30, 2013 | |||||||||||||||||||
Operating Income | $ | 57 | $ | 30 | $ | 1 | $ | (14 | ) | $ | 74 | ||||||||
Add: Depreciation, depletion and amortization | 72 | 9 | — | 1 | 82 | ||||||||||||||
Add: Discontinued operations (a) | — | — | — | 353 | 353 | ||||||||||||||
EBITDA | $ | 129 | $ | 39 | $ | 1 | $ | 340 | $ | 509 | |||||||||
Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
Cash provided by operating activities | $ | 281 | $ | 334 | |||
Capital expenditures (a) | (106 | ) | (122 | ) | |||
Change in committed cash | 5 | — | |||||
Excess tax benefits on stock-based compensation | — | 8 | |||||
Other | 4 | 2 | |||||
Discontinued operations | (64 | ) | (127 | ) | |||
CAD | 120 | 95 | |||||
Mandatory debt repayments | — | (32 | ) | ||||
Adjusted CAD | $ | 120 | $ | 63 |
Cash used for investing activities | $ | (152 | ) | $ | (339 | ) | |
Cash used for financing activities | $ | (145 | ) | $ | (15 | ) |
(a) | Capital expenditures exclude strategic capital of $93 million for timberland acquisitions during the nine months ended September 30, 2014. Strategic capital totaled $140 million for the purchase of additional interest in the New Zealand JV and $12 million for timberland acquisitions for the nine months ended September 30, 2013. |
Contractual Financial Obligations (in millions) | Total | Payments Due by Period | |||||||||||||||||
Remaining 2014 | 2015-2016 | 2017-2018 | Thereafter | ||||||||||||||||
Long-term debt (a) | $ | 604 | $ | — | $ | 183 | $ | 53 | $ | 368 | |||||||||
Current maturities of long-term debt (b) | 132 | 1 | 131 | — | — | ||||||||||||||
Interest payments on long-term debt (c) | 120 | 7 | 47 | 26 | 40 | ||||||||||||||
Operating leases — timberland | 173 | 3 | 19 | 17 | 134 | ||||||||||||||
Operating leases — PP&E, offices | 7 | 1 | 3 | 1 | 2 | ||||||||||||||
Purchase obligations — derivatives (d) | 7 | — | 1 | 2 | 4 | ||||||||||||||
Purchase obligations — other | 2 | — | 1 | 1 | — | ||||||||||||||
Total contractual cash obligations | $ | 1,045 | $ | 12 | $ | 385 | $ | 100 | $ | 548 |
(a) | The book value of our long-term debt is currently recorded at $605.2 million on the Company’s consolidated balance sheet, but upon maturity the liability will be $603.7 million. |
(b) | The book value of our current maturities of long-term debt is currently recorded at $130.5 million on the Company’s consolidated balance sheet, but upon maturity the liability will be $132.3 million. |
(c) | Projected interest payments for variable rate debt we calculated based on outstanding principal amounts and interest rates as of September 30, 2014. |
(d) | Purchase obligations represent payments expected to be made on derivative instruments held in New Zealand. See Note 10 — Derivative Financial Instruments and Hedging Activities. |
Item 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Item 4. | CONTROLS AND PROCEDURES |
• | enhancing senior finance management supervision and review of the depletion rate estimates and coordination with the Company’s technical and operations personnel as to volumes of merchantable timber included in the calculation of depletion expense, |
• | instituting more formal procedures around the review and approval of changes to the estimate of merchantable timber inventory and its effect on the calculation of depletion expense, and |
• | implementing controls over user access and changes to system data used in the depletion rate estimates. |
Item 1A. | Risk Factors |
• | Risks of Not Obtaining Benefits from the Spin-Off. After the spin-off, we believe that we will be able to, among other things, better focus our financial and operational resources on, and design and implement corporate strategies and policies targeted toward our specific business, growth profile and strategic priorities, implement and maintain a capital structure designed to meet our specific needs and more effectively respond to industry dynamics. However, the Company may not achieve some or all of the expected benefits of the spin-off, and the spin-off could lead to disruption of our operations, loss of, or inability to recruit or retain, key personnel needed to operate and grow our business, weakening of our internal standards, controls or procedures and impairment of our key customer relationships. If we fail to achieve some or all of the benefits that we expect to achieve as a standalone company, or do not achieve them in a timely or cost-effective manner, our business, financial condition and results of operations could be materially and adversely affected. |
• | Risks Relating to Less Diversification. Our operational and financial profile has changed as a result of the spin-off of the Performance Fibers business. As a result, our diversification of revenue sources has diminished, and it is possible that our results of operations, cash flows, working capital and financing requirements may be subject to increased volatility. If we are unable to manage that volatility, our business, financial condition and results of operations could be materially and adversely affected. |
• | Risks Relating to Benefits of Scale. We may not enjoy all of the benefits of scale that we enjoyed prior to the spin-off of the Performance Fibers business, when all of our businesses were held in one corporate structure. Prior to the spin-off, our businesses shared benefits of scope and scale in costs, human capital and vendor and customer relationships. The loss of these benefits of scale as a consequence of the spin-off could materially and adversely affect each of the Forest Resources and Real Estate business segments, and our financial condition and results of operations. |
• | changes in and reinterpretations of the laws, regulations and enforcement priorities of the countries in which our products are sold; |
• | responsibility to comply with anti-bribery laws such as the U.S. Foreign Corrupt Practices Act and similar anti-bribery laws in other jurisdictions; |
• | trade protection laws, policies and measures and other regulatory requirements affecting trade and investment, including loss or modification of exemptions for taxes and tariffs, imposition of new tariffs and duties and import and export licensing requirements; |
• | difficulty in establishing, staffing and managing non-U.S. operations; |
• | product damage or losses incurred during shipping; |
• | potentially negative consequences from changes in or interpretations of tax laws; |
• | economic or political instability, inflation, recessions and interest rate and exchange rate fluctuations; and |
• | uncertainties regarding non-U.S. judicial systems, rules and procedures. |
• | not having voting control over the joint venture; |
• | the venture partners at any time may have economic or business interests or goals that are inconsistent with ours; |
• | the venture partners may take actions contrary to our instructions or requests, or contrary to our policies or objectives with respect to the investment; and |
• | the venture partners could experience financial difficulties. |
Period | Total Number of Shares Purchased (a) | 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 | |||||||||
July 1 to July 31 | 2,250 | $ | 35.24 | — | 3,828,927 | ||||||||
August 1 to August 31 | — | — | — | 3,828,927 | |||||||||
September 1 to September 30 | — | — | — | 3,828,927 | |||||||||
Total | 2,250 | — | 3,828,927 |
(a) | Repurchased to satisfy the minimum tax withholding requirements related to the vesting of restricted shares under the Rayonier Incentive Stock Plan. |
10.1 | Trust Agreement for the Rayonier Inc. Legal Resources Trust* | Filed herewith | |
10.2 | Amendment to Trust Agreement for the Rayonier Inc. Executive Severance Plan* | Filed herewith | |
10.3 | Trust Agreement for the Rayonier Inc. Executive Severance Pay Plan* | Incorporated by reference to Exhibit 10.26 to the Registrant’s December 31, 2001 Form 10-K | |
31.1 | Chief Executive Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | Filed herewith | |
31.2 | Chief Financial Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | Filed herewith | |
32 | Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002 | Furnished herewith | |
101 | The following financial information from our Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2014, formatted in Extensible Business Reporting Language (“XBRL”), includes: (i) the Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2014 and 2013; (ii) the Consolidated Balance Sheets as of September 30, 2014 and December 31, 2013; (iii) the Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2014 and 2013; and (iv) the Notes to Consolidated Financial Statements | Filed herewith |
RAYONIER INC. | ||
(Registrant) | ||
By: | /S/ H. EDWIN KIKER | |
H. Edwin Kiker Senior Vice President and Chief Financial Officer (Duly Authorized Officer, Principal Financial Officer and Principal Accounting Officer) |
Section 1. | Establishment of Trust. |
Section 2. | Additional Contributions/Addition or Removal of Executives. |
Section 3. | Covered Payments. |
Section 4. | Payment of Legal and Related Expenses. |
Section 5. | Trustee Responsibility Regarding Payments to Trust Beneficiary When The Company Is Insolvent. |
Section 6. | Payments to the Company. |
Section 7. | Investment Authority. |
Section 8. | Disposition of Income. |
Section 9. | Accounting by Trustee. |
Section 10. | Responsibility of Trustee. |
Section 11. | Compensation and Expenses of Trustee Resignation and Removal of Trustee. |
Section 12. | Appointment of Successor. |
Section 13. | Amendment or Termination. |
Section 14. | Miscellaneous. |
Section 15. | Effective Date. |
RAYONIER INC. | |
/s/ SHELBY L. PYATT | |
By: | Shelby L. Pyatt |
Its: | Vice President, |
Human Resources | |
WELLS FARGO BANK, NATIONAL ASSOCIATION | |
/s/ ALAN C. FRAZIER | |
By: | Alan C. Frazier |
Its: | Senior Vice President |
Managing Director |
3. | Rayonier Inc. Executive Severance Pay Plan |
(a) | the nature and amount of the payments that have not been, or were not timely, received from the Company; |
(b) | the terms of the applicable Benefits Arrangement(s); |
(c) | if applicable, a copy of a retention agreement or other writing from a lawyer (i) setting forth the amount of any advance or retainer requested, (ii) stipulating that the attorney’s fees and expenses shall be limited to matters reasonably related to the Benefits to which the Executive is entitled, and (iii) undertaking to transfer any excess retainer remaining unearned at the end of the engagement (x) to the Trustee after the Executive has received all of the Benefits to which he or she may be entitled pursuant to the Benefits Arrangements or earlier as may be directed by the Executive or (y) to any successor lawyer designated by the Executive at any time who makes substantially the same undertakings provided for herein (a “Retention Agreement”); |
(d) | if applicable, invoices or other evidence of incurred or anticipated expenses (including, for example, amounts in respect of anticipated disbursements for actuarial experts or other consultants); |
(e) | the amount of the Contest Payments requested, together with any other information that the Executive believes would be useful to Trustee in payment of the Contest Payments, and |
(f) | a certificate signed by the Executive (or applicable beneficiary or the legal representative of such Executive or beneficiary) certifying to Trustee that the Company is in default in paying the amount specified in (a) above. |
(g) |
(a) | the nature and amount of the payment(s) that have not been, or were not timely, received from the Company with respect to which the Interest Claim is being made; |
(b) | the terms of the applicable Benefits Arrangement(s); |
(c) | the calculation of the amount of the interest payable, and |
(d) | a certificate signed by the Executive (or applicable beneficiary or the legal representative of such Executive or beneficiary) certifying to Trustee that the Company has not paid the interest amounts requested. |
1. | Division of Trust Assets and Transfer of Excess Assets. |
i. | The Company will distribute to its shareholders shares of stock of its wholly owned subsidiary, Rayonier Advanced Materials Company (“RYAM”), which is anticipated to occur on or about June 27, 2014 (the date of such. distribution is referred to herein as the “Separation Date”); |
ii. | Six (6) Executives will be leaving the Company as of the closing of the Separation Date and will cease to be Executives under the Executive Severance Plan at that time (the “Departing Executives”), representing sixty percent (60%) of the Executives covered by the Trust immediately prior to the Separation Date, but the Benefits to which such Departing Executives could be entitled to under the Plan were a Change in Control to occur immediately before the Separation Date represent sixty seven percent (67%) of the total Benefits to all covered Executives in such event; |
iii. | In the Company's judgment, $907,000, representing sixty seven percent (67%) of the Trust assets, is reasonably attributed to the benefit for the Departing Executives (the “Excess Assets” and the “Excess Assets Percentage,” respectively); and |
iv. | RYAM has established a plan substantially similar to the Executive Severance Plan (the “RYAM Plan”) and (y) a trust (the “RYAM Executive Severance Trust”) substantially similar to this Trust has been created, in each case to be effective as of the Separation Date.” |
2. | Additional and Conforming Amendments |
A. | From and after the Separation Date, subsection (a) of Section 1 the Trust Agreement is hereby amended in its entirety to read as follows: |
“(a) | The Company has caused the Trustee to hold in trust the sum of not less than four hundred thirty nine thousand five hundred dollars ($439,500), which together with the additional amounts to be deposited with the Trustee as provided below, is the principal of this Trust to be held, administered and disposed of by Trustee as provided in this Agreement. Terms not otherwise defined herein shall have the meaning set forth in the Supplemental Severance Plan.” |
B. | From and after the Separation Date, (w) the reference to “Wachovia Bank NA” as Trustee is replaced with “Wells Fargo Bank, National Association,” (x) references to the “Supplemental Senior Executive Severance Pay Plan” and the defined term “Supplemental Severance Plan” are hereby revised to refer to the “Executive Severance Pay Plan” and to the defined term “Executive Severance Plan” throughout the Trust Agreement, (y) all references to “Schedule 3” are amended to refer to “Schedule 1” and (z) all references to the Change in Control Agreement for Lee Nutter, which has lapsed and is no longer in effect, and to Lee Nutter, individually, are hereby deleted along with Appendix C in its entirety. |
C. | From and after the Separation Date, the following additional changes to the text of the Trust Agreement shall become effective: |
1) | Section 3(a) is amended by deleting the text after the defined term “(the “Payment Schedule”)” replacing it with the following: |
2) | The last sentence of Section 3(b) is amended by replacing the words “the 100% rate” and replacing them with “target” and by adding the following text at the end thereof: |
3) | Section 4 is amended (x) in the first clause thereof by inserting the words “as provided in Section 3” after “Supplemental Severance Plan”, (y) and in the last sentence by replacing “change in control” with the defined term “Change in Control” and by deleting the clause “, in the case of any Executive,” before the reference to “within two years thereafter.” |
4) | The text of Section 7(b) shall be deleted and replaced in its entirety with the following: |
5) | Section 11(f) is amended by replacing the references to “five hundred million dollars ($500,000,000)” with “ten billion dollars ($10,000,000,000)” in the two places it appears. |
6) | Section 13(d) is amended to add following the reference to “Review Counsel (as such term is defined in Schedule 3 hereto), to the Trustee” the parenthetical clause “(which may be its inside counsel),” and before “, such amendment is necessary […].” |
3. | Except as amended hereby, in all other respects, the Trust Agreement shall remain in full force and effect, and for convenience of reference only, the Trust Agreement, as amended hereby, reads in its entirety as attached as Exhibit I hereto. |
RAYONIER INC. | |
By: | /s/ SHELBY L. PYATT |
Name: | Shelby L. Pyatt |
Title: | Vice President, Human Resources |
WELLS FARGO BANK, NATIONAL ASSOCIATION, as Trustee | |
By: | /s/ ALAN C. FRAZIER |
Name: | Alan C. Frazier |
Its: | Senior Vice President |
Managing Director |
Section 1. | Establishment of Trust. |
Section 2. | Addition or Removal of Executives. |
Section 3. | Covered Payments/Additional Contributions. |
Section 4. | Payment of Severance Payments to Executives. |
Section 5. | Trustee Responsibility Regarding Payments to Trust Beneficiary When the Company Is Insolvent. |
Section 6. | Payments to the Company. |
Section 7. | Investment Authority. |
Section 8. | Disposition of Income. |
Section 9. | Accounting by Trustee. |
Section 10. | Responsibility of Trustee. |
Section 11. | Compensation and Expenses of Trustee and Resignation and Removal of Trustee. |
Section 12. | Appointment of Successor. |
Section 13. | Amendment or Termination. |
i. | The Company will distribute to its shareholders shares of stock of its wholly owned subsidiary, Rayonier Advanced Materials Company (“RYAM”), which is anticipated to occur on or about June 30, 2014 (the date of such. distribution is referred to herein as the “Separation Date”); |
ii. | Six (6) Executives will be leaving the Company as of the closing of the Separation Date and will cease to be Executives under the Executive Severance Plan at that time (the “Departing Executives”), representing sixty percent (60%) of the Executives covered by the Trust immediately prior to the Separation Date, but the Benefits to which such Departing Executives could be entitled to under the Plan were a Change in Control to occur immediately before the Separation Date represent sixty seven percent (67%) of the total Benefits to all covered Executives in such event; |
iii. | In the Company's judgment, $907,000, representing sixty seven percent (67%) of the Trust assets, is reasonably attributed to the benefit for the Departing Executives (the “Excess Assets” and the “Excess Assets Percentage,” respectively); and |
iv. | RYAM has established a plan substantially similar to the Executive Severance Plan (the “RYAM Plan”) and (y) a trust (the “RYAM Executive Severance Trust”) substantially similar to this Trust has been created, in each case to be effective as of the Separation Date.” |
Section 14. | Miscellaneous. |
Section 15. | Effective Date. |
RAYONIER INC. By:________________________________ Name: Title: | |
WELLS FARGO & COMPANY, as Trustee By: Name: Its authorized representative: |
1. | I have reviewed this quarterly report on Form 10-Q of Rayonier Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/S/ DAVID L NUNES | |
David L. Nunes President and Chief Executive Officer, Rayonier Inc. |
1. | I have reviewed this quarterly report on Form 10-Q of Rayonier Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
/s/ H. EDWIN KIKER | |
H. Edwin Kiker Senior Vice President and Chief Financial Officer, Rayonier Inc. |
1. | The quarterly report on Form 10-Q of Rayonier Inc. (the "Company") for the period ended September 30, 2014 (the "Report") fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2. | The information in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ DAVID L. NUNES | /s/ H. EDWIN KIKER | |
David L. Nunes | H. Edwin Kiker | |
President and Chief Executive Officer, Rayonier Inc. | Senior Vice President and Chief Financial Officer, Rayonier Inc. |
GUARANTEES (Tables)
|
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2014
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Guarantees [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Guarantor Obligations | As of September 30, 2014, the following financial guarantees were outstanding:
|
DISCONTINUED OPERATIONS Reconciliation of Discontinued Operations (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|---|
Sep. 30, 2014
|
Jun. 30, 2014
|
Sep. 30, 2013
|
Jun. 30, 2014
|
Sep. 30, 2014
|
Sep. 30, 2013
|
|
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from discontinued operations, net | $ 0 | $ 12,084 | $ 43,327 | $ 43,092 | $ 43,092 | $ 220,294 |
Performance Fibers business [Member]
|
||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from discontinued operations, net | 0 | 43,327 | 43,092 | 175,817 | ||
Wood Products business [Member]
|
||||||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||
Income from discontinued operations, net | $ 0 | $ 0 | $ 0 | $ 44,477 |
DISCONTINUED OPERATIONS Narrative (Details) (USD $)
|
0 Months Ended | 9 Months Ended | 0 Months Ended | 0 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 27, 2014
|
Sep. 30, 2014
T
|
Sep. 30, 2013
|
Jun. 27, 2014
Performance Fibers business [Member]
|
Jun. 27, 2014
Performance Fibers business [Member]
company
|
Jun. 27, 2014
Performance Fibers business [Member]
Senior Notes [Member]
|
Jun. 27, 2014
Performance Fibers business [Member]
Term Loans [Member]
|
Jun. 27, 2014
Performance Fibers business [Member]
Revolving Credit Facility [Member]
|
Jun. 27, 2014
Performance Fibers business [Member]
Common Stock [Member]
|
Mar. 01, 2013
Wood Products business [Member]
|
Sep. 30, 2013
Wood Products business [Member]
|
Mar. 01, 2013
Wood Products business [Member]
lumber_mill
|
|
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||||||||||||
Number of Post-Spin Companies | 2 | |||||||||||
Number of Rayonier Advanced Materials shares for every three Rayonier shares | 1 | |||||||||||
Number of Rayonier shares for issuance of one Rayonier Advanced Materials share | 3 | |||||||||||
Cash Distribution from Former Subsidiary | $ 906,200,000 | |||||||||||
Rayonier Advanced Materials Debt | 735,648,000 | 950,000,000 | 550,000,000 | 325,000,000 | 75,000,000 | |||||||
Change in restricted cash | 47,318,000 | 3,989,000 | 75,000,000 | |||||||||
Payments of Dividends | 63,200,000 | 225,877,000 | 175,079,000 | |||||||||
Specified Transition Services, Period | 18 months | |||||||||||
Hardwood Provided to Former Subsidiary, Tons | 120,000 | |||||||||||
Number of lumber mills sold | 3 | |||||||||||
Base consideration received | 80,000,000 | 80,000,000 | ||||||||||
After tax gain on disposal | $ 42,700,000 |
X@@Q$@),K$;<7X[)#,5$\
MNVFV\B`O)QI-ALW\3#P$GKVI/U/S #'O^"MZ+85_/[7>+&&H[MR=1>T':?6"XMQITPM\1.Y&:&R7.0;)C13`0
M3%]Q^D'01IU;1RK@QE)_"_@2P=!\QP)P3JGH'B"PW7_;;/\!``#__P,`4$L#
M!!0`!@`(````(0`D*7G_:`X``/=:```9````>&PO=V]R:W-H965T XP!Y^YU)T%]&S[+WVY$Y/W\3+/W!
M*@K9ACKI"APX?]'0IU2;8+$W6?UH*O`LG)1FY%2H7_S\G;)CKJ# 'F!UH:;GUJBP.OF7#)A(SA*Y<^X;IL':V=P"7[
M\(T$Z4D7#].#_98HTB`D59`^L(8[G@,[,]\ADR*S:+FR#-952(@<,AZD"#<,
MR<`OE0XZ5!&:$ZU6ZX@X5.LT,T3\N#L6(G$ .9%?^MGX!_GR7/[LOTX7/_9??ZUW;^^76&Z2PS9=0?X)/@Y.>Y1
M`S#T[<_^]^?^^?IV/\VKFW(YS[-%.9T\M9?KMSW&3B>[C\NU._Z70)E)14D6
M)@G\#B2)!.8F$'Z;P/7-,INO\R5\>"2N,''P^__[0$C;#Q=^_\H'SJA:?94?
MM]?MP]VY^YR`=*$>E_ 6$&MF!J!-^
M1G>@2(K&Y!]-(0142(O5`NJ[U8B*N;Y=:%"QJ7`0-Q6N91BIWH$<1$]%$?!=
M)J"^.WDL-Z@H:^NR`VO;$F%M(1YK],.H@`IR3+4#Z:.4084%9#I'9Y]VH%B*
M)I5""@@M4PV*3P4YJAA1,5<3O2D(%9T*"QFFPK9$IL)"O*F`CXJQQNZT@`@5
M96TA`VO;$F%M(1YK:;SV,@'*K;<=[_AD,".:L;8ZL+0M`9-K7"Z/7])B"]]B
M_>.2`8UPI0Q0\!6B[XQZ/>*7`!(K01A.T!H28;N4X=BV>M3:
M"N#VW#X9#\2PC*0M8?6L@4T'K6F;&+G#8>NAX/PLE;6!F_[0"F:TU95+@(Y$HY=R<
M76&X8#OG5:Q85R9+"@HU:PW$%:1>$$=],[B0;P[$ZUN`0J(2B%=4C5-J4,BW
M`>+U;4$A40?$)3+3QRH?5OI4Z4+,CT'=D?]L9A53@>/"8J,R!86"7`/QBC;C
ME`P4\LV!>'T+4$A4`O&*JG%*#0KY-D"\OBTH).J`N$1F^CQ5D-BN@CCV((J4
M]#^'8O
#?
MH*[0`R`]_SK^_UX=A\L^C--ELHEBQI,P>"W[X5.%?<.@>.N'MOY/06P*I8+P
M*0CTF((PON3;A"6I/\I*C6A4(O(A?WGNVO<`[`'W[&\YFHT]0624$,-$J''<
M1<'<%DA_1'P?;L(`N!ZN?GEA\7KSO/H"TU1,T,&&^)8BV8S@7&%@,5_0`M,N
MIFR5AC#&5Y'9/58B+$8M;MI'ECWV'H\[W)A"5#;W@;3O3#6C`OM\2+
MZ#78YFVOO+THG,J"'FA5*92*,4T/B;/%$SC2[LA;ZXJYZRA4WZ9#D?[6^(E*_SQD+'L2^8B68M<
M.KX1&QW,%?%6NG@E2.O$+,FC'_`--97UT(KQ9&>MIQ;L#F)2TF4.`"'LU*YA
M'^S:ZCR2B&ECW:I7`9