XML 22 R8.htm IDEA: XBRL DOCUMENT v3.22.2.2
RAYONIER INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
OPERATING ACTIVITIES    
Net income $ 88,147 $ 188,963
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 114,221 121,234
Non-cash cost of land and improved development 20,289 22,818
Stock-based incentive compensation expense 9,844 7,094
Deferred income taxes (6,678) 7,618
Amortization of losses from pension and postretirement plans 564 881
Other (1,766) 12,161
Changes in operating assets and liabilities:    
Receivables (12,845) 3,192
Inventories (6,238) (1,081)
Accounts payable 6,833 3,350
All other operating activities (2,482) (4,306)
CASH PROVIDED BY OPERATING ACTIVITIES 209,889 277,444
INVESTING ACTIVITIES    
Capital expenditures (48,211) (47,497)
Real estate development investments (10,935) (9,165)
Purchase of timberlands (3,242) (51,921)
Other 6,531 6,952
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES (55,857) 69,334
FINANCING ACTIVITIES    
Issuance of debt 406,842 446,378
Repayment of debt (531,842) (420,000)
Dividends paid on common shares (123,619) (114,261)
Distributions to noncontrolling interests in the operating partnership (2,754) (3,373)
Proceeds from the issuance of common shares under incentive stock plan 2,580 4,674
Proceeds from the issuance of units under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 31,877 166,549
Repurchase of common shares to pay withholding taxes on vested incentive stock awards (4,225) (1,614)
Debt issuance costs 0 (4,829)
Distributions to noncontrolling interests in consolidated affiliates (16,472) (19,564)
Make-whole fee on NWFCS debt prepayment 0 (6,234)
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES (237,613) 47,726
EFFECT OF EXCHANGE RATE CHANGES ON CASH (6,038) (346)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash (89,619) 394,158
Balance, beginning of year 369,139 87,482
Balance, end of period 279,520 481,640
Cash paid during the period:    
Interest [1] 24,161 24,680
Income taxes 14,627 7,306
Non-cash investing activity:    
Capital assets purchased on account 4,882 4,726
Non-cash financing activity:    
Distributions to noncontrolling interest in consolidated affiliates 645 0
Noncontrolling interests in consolidated affiliates redemption of shares [2] 27,860 28,119
Large Disposition Of Timberlands    
Adjustments to reconcile net income to cash provided by operating activities:    
Gain on sale of large disposition of timberlands 0 (44,800)
INVESTING ACTIVITIES    
Net proceeds from large disposition of timberlands 0 54,698
Timber Funds III & IV    
Adjustments to reconcile net income to cash provided by operating activities:    
Gain on sale of large disposition of timberlands 0 (3,729)
INVESTING ACTIVITIES    
Net proceeds from large disposition of timberlands 0 31,068
Fund II Timberland Dispositions    
Adjustments to reconcile net income to cash provided by operating activities:    
Gain on sale of large disposition of timberlands 0 (35,951)
INVESTING ACTIVITIES    
Net proceeds from large disposition of timberlands $ 0 $ 85,199
[1] Interest paid is presented net of patronage payments received of $6.0 million and $6.8 million for the nine months ended September 30, 2022 and September 30, 2021, respectively. For additional information on patronage payments, see Note 10 — Debt in the 2021 Form 10-K.
[2] he New Zealand subsidiary made a capital distribution in order to redeem certain equity interests, resulting in the recording of a loan payable by the New Zealand subsidiary in the amount of $27.9 million and $28.1 million for the nine months ended September 30, 2022 and September 30, 2021, respectively. See Note 6 - Debt for further information.