XML 96 R83.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATING FINANCIAL STATEMENTS (Income and Comprehensive Income) (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Condensed Statement of Income Captions [Line Items]    
SALES $ 191,546 $ 203,196
Costs and Expenses    
Cost of sales (143,251) (138,488)
Selling and general expenses (9,810) (9,003)
Other operating (loss) income, net 35 1,369
Costs and Expenses, Total (153,026) (146,122)
OPERATING INCOME 38,520 57,074
Interest expense (7,710) (8,052)
Interest and miscellaneous income (expense), net 1,332 620
Equity in income from subsidiaries 0 0
INCOME BEFORE INCOME TAXES 32,142 49,642
Income tax expense (4,349) (6,936)
NET INCOME 27,793 42,706
Less: Net income attributable to noncontrolling interest (2,999) (2,167)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 24,794 40,539
Foreign currency translation adjustment, net of income tax 6,033 9,688
Cash flow hedges, net of income tax (10,686) 16,615
Amortization of pension and postretirement plans, net of income tax 112 159
Total other comprehensive (loss) income (4,541) 26,462
COMPREHENSIVE INCOME 23,252 69,168
Less: Comprehensive income attributable to noncontrolling interest (4,551) (4,483)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 18,701 64,685
Consolidating Adjustments    
Condensed Statement of Income Captions [Line Items]    
SALES 0 0
Costs and Expenses    
Cost of sales 0 0
Selling and general expenses 0 0
Other operating (loss) income, net 0 0
Costs and Expenses, Total 0 0
OPERATING INCOME 0 0
Interest expense 0 0
Interest and miscellaneous income (expense), net 0 0
Equity in income from subsidiaries (65,821) (89,891)
INCOME BEFORE INCOME TAXES (65,821) (89,891)
Income tax expense 0 0
NET INCOME (65,821) (89,891)
Less: Net income attributable to noncontrolling interest 0 0
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (65,821) (89,891)
Foreign currency translation adjustment, net of income tax (4,678) (7,606)
Cash flow hedges, net of income tax 10,884 (16,381)
Amortization of pension and postretirement plans, net of income tax (112) (159)
Total other comprehensive (loss) income 6,094 (24,146)
COMPREHENSIVE INCOME (59,727) (114,037)
Less: Comprehensive income attributable to noncontrolling interest 0 0
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. (59,727) (114,037)
Rayonier Inc. (Parent Issuer) | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
SALES 0 0
Costs and Expenses    
Cost of sales 0 0
Selling and general expenses 0 0
Other operating (loss) income, net 0 (13)
Costs and Expenses, Total 0 (13)
OPERATING INCOME 0 (13)
Interest expense (3,138) (3,139)
Interest and miscellaneous income (expense), net (457) 2,628
Equity in income from subsidiaries 28,389 41,063
INCOME BEFORE INCOME TAXES 24,794 40,539
Income tax expense 0 0
NET INCOME 24,794 40,539
Less: Net income attributable to noncontrolling interest 0 0
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 24,794 40,539
Foreign currency translation adjustment, net of income tax 4,679 7,606
Cash flow hedges, net of income tax (10,884) 16,381
Amortization of pension and postretirement plans, net of income tax 112 159
Total other comprehensive (loss) income (6,093) 24,146
COMPREHENSIVE INCOME 18,701 64,685
Less: Comprehensive income attributable to noncontrolling interest 0 0
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 18,701 64,685
Subsidiary Guarantors | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
SALES 0 0
Costs and Expenses    
Cost of sales 0 0
Selling and general expenses (4,843) (4,389)
Other operating (loss) income, net 0 635
Costs and Expenses, Total (4,843) (3,754)
OPERATING INCOME (4,843) (3,754)
Interest expense (4,547) (4,653)
Interest and miscellaneous income (expense), net 964 765
Equity in income from subsidiaries 37,432 48,828
INCOME BEFORE INCOME TAXES 29,006 41,186
Income tax expense (617) (123)
NET INCOME 28,389 41,063
Less: Net income attributable to noncontrolling interest 0 0
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 28,389 41,063
Foreign currency translation adjustment, net of income tax (90) 111
Cash flow hedges, net of income tax (11,548) 15,598
Amortization of pension and postretirement plans, net of income tax 112 159
Total other comprehensive (loss) income (11,526) 15,868
COMPREHENSIVE INCOME 16,863 56,931
Less: Comprehensive income attributable to noncontrolling interest 0 0
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 16,863 56,931
Non- guarantors | Reportable Legal Entities    
Condensed Statement of Income Captions [Line Items]    
SALES 191,546 203,196
Costs and Expenses    
Cost of sales (143,251) (138,488)
Selling and general expenses (4,967) (4,614)
Other operating (loss) income, net 35 747
Costs and Expenses, Total (148,183) (142,355)
OPERATING INCOME 43,363 60,841
Interest expense (25) (260)
Interest and miscellaneous income (expense), net 825 (2,773)
Equity in income from subsidiaries 0 0
INCOME BEFORE INCOME TAXES 44,163 57,808
Income tax expense (3,732) (6,813)
NET INCOME 40,431 50,995
Less: Net income attributable to noncontrolling interest (2,999) (2,167)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 37,432 48,828
Foreign currency translation adjustment, net of income tax 6,122 9,577
Cash flow hedges, net of income tax 862 1,017
Amortization of pension and postretirement plans, net of income tax 0 0
Total other comprehensive (loss) income 6,984 10,594
COMPREHENSIVE INCOME 47,415 61,589
Less: Comprehensive income attributable to noncontrolling interest (4,551) (4,483)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 42,864 $ 57,106