XML 25 R10.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
OPERATING ACTIVITIES    
Net income $ 30,998 $ 15,032
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 47,419 45,213
Non-cash cost of land and improved development 5,359 1,813
Stock-based incentive compensation expense 2,797 2,156
Deferred income taxes (8,014) (1,128)
Amortization of losses from pension and postretirement plans 188 294
Other (2,244) (3,681)
Changes in operating assets and liabilities:    
Receivables (27,837) (3,697)
Inventories (4,875) (3,512)
Accounts payable 7,376 6,684
All other operating activities (1,500) (5,306)
CASH PROVIDED BY OPERATING ACTIVITIES 49,667 53,868
INVESTING ACTIVITIES    
Capital expenditures (15,597) (15,831)
Real estate development investments (3,137) (3,011)
Purchase of timberlands (2,830) (29,938)
Other 2,619 4,356
CASH USED FOR INVESTING ACTIVITIES (18,945) (44,424)
FINANCING ACTIVITIES    
Issuance of debt 404,018 0
Repayment of debt (526,948) 0
Dividends paid on common shares (39,444) (37,490)
Distributions to noncontrolling interests in the operating partnership (895) (1,155)
Proceeds from the issuance of common shares under incentive stock plan 579 1,166
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 30,918 32,545
Repurchase of common shares to pay withholding taxes on vested incentive stock awards (214) (155)
Distributions to noncontrolling interests in consolidated affiliates (2,684) (8,737)
CASH USED FOR FINANCING ACTIVITIES (134,670) (13,826)
EFFECT OF EXCHANGE RATE CHANGES ON CASH 620 (5)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash (103,328) (4,387)
Balance, beginning of year 369,139 87,482
Balance, end of period 265,811 83,095
Cash paid during the period:    
Interest [1] 3,935 2,945
Income taxes 14,042 4,838
Non-cash investing activity:    
Capital assets purchased on account 4,511 4,814
Rayonier Limited Partnership    
OPERATING ACTIVITIES    
Net income 30,998 15,032
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 47,419 45,213
Non-cash cost of land and improved development 5,359 1,813
Stock-based incentive compensation expense 2,797 2,156
Deferred income taxes (8,014) (1,128)
Amortization of losses from pension and postretirement plans 188 294
Other (2,244) (3,681)
Changes in operating assets and liabilities:    
Receivables (27,837) (3,697)
Inventories (4,875) (3,512)
Accounts payable 7,376 6,684
All other operating activities (1,500) (5,306)
CASH PROVIDED BY OPERATING ACTIVITIES 49,667 53,868
INVESTING ACTIVITIES    
Capital expenditures (15,597) (15,831)
Real estate development investments (3,137) (3,011)
Purchase of timberlands (2,830) (29,938)
Other 2,619 4,356
CASH USED FOR INVESTING ACTIVITIES (18,945) (44,424)
FINANCING ACTIVITIES    
Issuance of debt 404,018 0
Repayment of debt (526,948) 0
Distributions on units (40,339) (38,645)
Proceeds from the issuance of units under incentive stock plan 579 1,166
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 30,918 32,545
Repurchase of units to pay withholding taxes on vested incentive stock awards (214) (155)
Distributions to noncontrolling interests in consolidated affiliates (2,684) (8,737)
CASH USED FOR FINANCING ACTIVITIES (134,670) (13,826)
EFFECT OF EXCHANGE RATE CHANGES ON CASH 620 (5)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash (103,328) (4,387)
Balance, beginning of year 369,139 87,482
Balance, end of period 265,811 83,095
Cash paid during the period:    
Interest [2] 3,935 2,945
Income taxes 14,042 4,838
Non-cash investing activity:    
Capital assets purchased on account $ 4,511 $ 4,814
[1] Interest paid is presented net of patronage payments received of $5.5 million and $6.2 million for the three months ended March 31, 2022 and March 31, 2021, respectively. For additional information on patronage payments, see Note 10 — Debt in the 2021 Form 10-K.
[2] Interest paid is presented net of patronage payments received of $5.5 million and $6.2 million for the three months ended March 31, 2022 and March 31, 2021, respectively. For additional information on patronage payments, see Note 10 — Debt in the 2021 Form 10-K.