XML 77 R100.htm IDEA: XBRL DOCUMENT v2.4.1.9
Earnings Per Common Share Schedule of Earnings Per Share, Basic and Diluted (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Earnings Per Share [Abstract]                      
Income from continuing operations $ 8,025us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 32,059us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 4,024us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 10,335us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 32,144us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 15,040us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 39,631us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest [1] $ 19,028us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 54,443us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 105,843us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest [1] $ 16,774us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Less: Net (loss) income from continuing operations attributable to noncontrolling interest                 (1,491)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 1,902us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 0us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Income from continuing operations attributable to Rayonier Inc.                 55,934us-gaap_IncomeLossFromContinuingOperations 103,941us-gaap_IncomeLossFromContinuingOperations 16,774us-gaap_IncomeLossFromContinuingOperations
Income from discontinued operations attributable to Rayonier Inc. 311us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 0us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 12,084us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 31,008us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 47,661us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 43,327us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 48,260us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 128,707us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax [2] 43,403us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 267,955us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax [2] 261,911us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
NET INCOME ATTRIBUTABLE TO RAYONIER INC. $ 8,857us-gaap_NetIncomeLoss $ 32,701us-gaap_NetIncomeLoss $ 16,353us-gaap_NetIncomeLoss $ 41,426us-gaap_NetIncomeLoss $ 79,652us-gaap_NetIncomeLoss $ 57,345us-gaap_NetIncomeLoss $ 87,164us-gaap_NetIncomeLoss [1] $ 147,735us-gaap_NetIncomeLoss [2] $ 99,337us-gaap_NetIncomeLoss $ 371,896us-gaap_NetIncomeLoss [1],[2] $ 278,685us-gaap_NetIncomeLoss
Shares used for determining basic earnings per common share                 126,458,710us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 125,717,311us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 122,711,802us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Dilutive effect of:                      
Stock options                 323,125ryn_IncrementalCommonSharesAttributableToStockOptions 463,949ryn_IncrementalCommonSharesAttributableToStockOptions 634,218ryn_IncrementalCommonSharesAttributableToStockOptions
Performance and restricted shares                 149,292ryn_IncrementalCommonSharesAttributableToPerformanceAndRestrictedShares 158,319ryn_IncrementalCommonSharesAttributableToPerformanceAndRestrictedShares 757,308ryn_IncrementalCommonSharesAttributableToPerformanceAndRestrictedShares
Assumed conversion of Senior Exchangeable Notes                 2,149,982us-gaap_IncrementalCommonSharesAttributableToConversionOfDebtSecurities [3] 1,965,177us-gaap_IncrementalCommonSharesAttributableToConversionOfDebtSecurities [3] 2,888,650us-gaap_IncrementalCommonSharesAttributableToConversionOfDebtSecurities [3]
Assumed conversion of warrants                 1,957,154us-gaap_IncrementalCommonSharesAttributableToCallOptionsAndWarrants [3] 1,800,345us-gaap_IncrementalCommonSharesAttributableToCallOptionsAndWarrants [3] 1,710,445us-gaap_IncrementalCommonSharesAttributableToCallOptionsAndWarrants [3]
Shares used for determining diluted earnings per common share                 131,038,263us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 130,105,101us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 128,702,423us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Basic earnings per common share attributable to Rayonier Inc.:                      
Continuing Operations (in dollars per share) $ 0.07us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.26us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.03us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.08us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.25us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.11us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.31us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.15us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.44us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.83us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.14us-gaap_IncomeLossFromContinuingOperationsPerBasicShare
Discontinued Operations (in dollars per share)                 $ 0.34us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare $ 2.13us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare $ 2.13us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
Net Income (in dollars per share) $ 0.07us-gaap_EarningsPerShareBasic $ 0.26us-gaap_EarningsPerShareBasic $ 0.13us-gaap_EarningsPerShareBasic $ 0.33us-gaap_EarningsPerShareBasic $ 0.63us-gaap_EarningsPerShareBasic $ 0.45us-gaap_EarningsPerShareBasic $ 0.69us-gaap_EarningsPerShareBasic $ 1.19us-gaap_EarningsPerShareBasic $ 0.78us-gaap_EarningsPerShareBasic $ 2.96us-gaap_EarningsPerShareBasic $ 2.27us-gaap_EarningsPerShareBasic
Diluted earnings per common share attributable to Rayonier Inc.:                      
Continuing Operations (in dollars per share) $ 0.07us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.25us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.03us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.08us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.25us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.11us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.30us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.15us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.43us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.80us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.13us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare
Discontinued Operations (in dollars per share) $ 0.00us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.00us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.09us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.24us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.37us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.33us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.37us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.98us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.33us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 2.06us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 2.04us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
Net income (in dollars per share) $ 0.07us-gaap_EarningsPerShareDiluted $ 0.25us-gaap_EarningsPerShareDiluted $ 0.12us-gaap_EarningsPerShareDiluted $ 0.32us-gaap_EarningsPerShareDiluted $ 0.62us-gaap_EarningsPerShareDiluted $ 0.44us-gaap_EarningsPerShareDiluted $ 0.67us-gaap_EarningsPerShareDiluted $ 1.13us-gaap_EarningsPerShareDiluted $ 0.76us-gaap_EarningsPerShareDiluted $ 2.86us-gaap_EarningsPerShareDiluted $ 2.17us-gaap_EarningsPerShareDiluted
[1] Income from continuing operations, Net income and Net income attributable to Rayonier Inc., for the quarter ended June 30, 2013 and year ended December 31, 2013, included a $16 million gain related to the consolidation of the New Zealand JV.
[2] Income from discontinued operations, Net income and Net income attributable to Rayonier Inc. included a $43 million gain on the sale of Wood Products for the quarter ended March 31, 2013 and the year ended December 31, 2013.
[3] The Senior Exchangeable Notes due 2012 (the “2012 Notes”) matured in October 2012 and $41.5 million of the Senior Exchangeable Notes due 2015 (the “2015 Notes”) were redeemed by the noteholders in September and October 2013; however, no additional shares were issued due to offsetting exchangeable note hedges. Similarly, Rayonier will not issue additional shares upon future exchange or maturity of the remaining 2015 Notes due to offsetting hedges. ASC 260, Earnings Per Share requires the assumed conversion of the Notes to be included in dilutive shares if the average stock price for the period exceeds the strike prices, while the assumed conversion of the hedges is excluded since they are anti-dilutive. As such, the dilutive effect of the assumed conversion of the 2012 Notes was included for the year ended December 31, 2012. The full dilutive effect of the 2015 Notes was included for the year ended December 31, 2012, while only a proportional amount, based on the length of time the $41.5 million balance was outstanding before the exchange, was included for the year ended December 31, 2013. The year ended December 31, 2014 included the dilutive effect of the $131 million 2015 Notes, as this was the principal balance outstanding during the full year.The warrants sold in conjunction with the 2012 Notes began maturing on January 15, 2013 and matured ratably through March 27, 2013, resulting in the issuance of 2,135,221 shares. The dilutive impact of these warrants was calculated based on the length of time they were outstanding before settlement. Rayonier will distribute additional shares upon maturity of the warrants associated with the 2015 Notes if the stock price exceeds $28.12 per share. The exchange price on the warrants is lower than prior periods as it has been adjusted to reflect the spin-off of the Performance Fibers business. For further information, see Note 13 — Debt.