XML 35 R85.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATING FINANCIAL STATEMENTS - Income and Comprehensive Income (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Income Statement [Abstract]    
SALES (NOTE 2) $ 259,130 $ 191,546
Costs and Expenses    
Cost of sales (209,499) (143,251)
Selling and general expenses (9,968) (9,810)
Other operating (expense) income, net (1,111) 35
Costs and Expenses, Total (220,578) (153,026)
OPERATING INCOME 38,552 38,520
Interest expense (8,216) (7,710)
Interest and miscellaneous income (expense), net (209) 1,332
Equity in income from subsidiaries 0 0
INCOME BEFORE INCOME TAXES 30,127 32,142
Income tax expense (3,706) (4,349)
NET INCOME 26,421 27,793
Less: Net income attributable to noncontrolling interest (567) (2,999)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 25,854 24,794
Foreign currency translation adjustment, net of income tax (44,023) 6,033
Cash flow hedges, net of income tax (83,475) (10,686)
Amortization of pension and postretirement plans, net of income tax 217 112
Total other comprehensive loss (127,281) (4,541)
COMPREHENSIVE (LOSS) INCOME (100,860) 23,252
Less: Comprehensive loss (income) attributable to noncontrolling interest 10,661 (4,551)
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (90,199) 18,701
Consolidating Adjustments    
Income Statement [Abstract]    
SALES (NOTE 2) 0 0
Costs and Expenses    
Cost of sales 0 0
Selling and general expenses 0 0
Other operating (expense) 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 (71,259) (65,821)
INCOME BEFORE INCOME TAXES (71,259) (65,821)
Income tax expense 0 0
NET INCOME (71,259) (65,821)
Less: Net income attributable to noncontrolling interest 0 0
NET INCOME ATTRIBUTABLE TO RAYONIER INC. (71,259) (65,821)
Foreign currency translation adjustment, net of income tax 33,894 (4,678)
Cash flow hedges, net of income tax 82,376 10,884
Amortization of pension and postretirement plans, net of income tax (217) (112)
Total other comprehensive loss 116,053 6,094
COMPREHENSIVE (LOSS) INCOME 44,794 (59,727)
Less: Comprehensive loss (income) attributable to noncontrolling interest 0 0
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. 44,794 (59,727)
Rayonier Inc. (Parent Issuer) | Reportable Legal Entities    
Income Statement [Abstract]    
SALES (NOTE 2) 0 0
Costs and Expenses    
Cost of sales 0 0
Selling and general expenses 0 0
Other operating (expense) income, net 0 0
Costs and Expenses, Total 0 0
OPERATING INCOME 0 0
Interest expense (3,139) (3,138)
Interest and miscellaneous income (expense), net (457) (457)
Equity in income from subsidiaries 29,450 28,389
INCOME BEFORE INCOME TAXES 25,854 24,794
Income tax expense 0 0
NET INCOME 25,854 24,794
Less: Net income attributable to noncontrolling interest 0 0
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 25,854 24,794
Foreign currency translation adjustment, net of income tax (33,894) 4,679
Cash flow hedges, net of income tax (82,376) (10,884)
Amortization of pension and postretirement plans, net of income tax 217 112
Total other comprehensive loss (116,053) (6,093)
COMPREHENSIVE (LOSS) INCOME (90,199) 18,701
Less: Comprehensive loss (income) attributable to noncontrolling interest 0 0
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (90,199) 18,701
Subsidiary Guarantors | Reportable Legal Entities    
Income Statement [Abstract]    
SALES (NOTE 2) 0 0
Costs and Expenses    
Cost of sales 0 0
Selling and general expenses (5,060) (4,843)
Other operating (expense) income, net (2,524) 0
Costs and Expenses, Total (7,584) (4,843)
OPERATING INCOME (7,584) (4,843)
Interest expense (5,063) (4,547)
Interest and miscellaneous income (expense), net 500 964
Equity in income from subsidiaries 41,809 37,432
INCOME BEFORE INCOME TAXES 29,662 29,006
Income tax expense (212) (617)
NET INCOME 29,450 28,389
Less: Net income attributable to noncontrolling interest 0 0
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 29,450 28,389
Foreign currency translation adjustment, net of income tax 0 (90)
Cash flow hedges, net of income tax (78,699) (11,548)
Amortization of pension and postretirement plans, net of income tax 217 112
Total other comprehensive loss (78,482) (11,526)
COMPREHENSIVE (LOSS) INCOME (49,032) 16,863
Less: Comprehensive loss (income) attributable to noncontrolling interest 0 0
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. (49,032) 16,863
Non- guarantors | Reportable Legal Entities    
Income Statement [Abstract]    
SALES (NOTE 2) 259,130 191,546
Costs and Expenses    
Cost of sales (209,499) (143,251)
Selling and general expenses (4,908) (4,967)
Other operating (expense) income, net 1,413 35
Costs and Expenses, Total (212,994) (148,183)
OPERATING INCOME 46,136 43,363
Interest expense (14) (25)
Interest and miscellaneous income (expense), net (252) 825
Equity in income from subsidiaries 0 0
INCOME BEFORE INCOME TAXES 45,870 44,163
Income tax expense (3,494) (3,732)
NET INCOME 42,376 40,431
Less: Net income attributable to noncontrolling interest (567) (2,999)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 41,809 37,432
Foreign currency translation adjustment, net of income tax (44,023) 6,122
Cash flow hedges, net of income tax (4,776) 862
Amortization of pension and postretirement plans, net of income tax 0 0
Total other comprehensive loss (48,799) 6,984
COMPREHENSIVE (LOSS) INCOME (6,423) 47,415
Less: Comprehensive loss (income) attributable to noncontrolling interest 10,661 (4,551)
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO RAYONIER INC. $ 4,238 $ 42,864