Item 1. Financial Statements
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
$291,431
|
|
|
$195,630
|
|
|
$482,878
|
|
|
$454,760
|
|
Costs and Expenses
|
|
|
|
|
|
|
|
Cost of sales
|
(194,250)
|
|
|
(154,891)
|
|
|
(345,628)
|
|
|
(364,390)
|
|
Selling and general expenses
|
(14,693)
|
|
|
(12,570)
|
|
|
(28,725)
|
|
|
(22,538)
|
|
Other operating income (expense), net (Note 18)
|
1,956
|
|
|
(16,483)
|
|
|
4,404
|
|
|
(17,594)
|
|
|
(206,987)
|
|
|
(183,944)
|
|
|
(369,949)
|
|
|
(404,522)
|
|
OPERATING INCOME
|
84,444
|
|
|
11,686
|
|
|
112,929
|
|
|
50,238
|
|
Interest expense
|
(13,000)
|
|
|
(9,820)
|
|
|
(23,027)
|
|
|
(18,036)
|
|
Interest and other miscellaneous (expense) income, net
|
(1,144)
|
|
|
1,579
|
|
|
(1,148)
|
|
|
1,370
|
|
INCOME BEFORE INCOME TAXES
|
70,300
|
|
|
3,445
|
|
|
88,754
|
|
|
33,572
|
|
|
(6,880)
|
|
|
(2,990)
|
|
|
(10,302)
|
|
|
(6,696)
|
|
NET INCOME
|
63,420
|
|
|
455
|
|
|
78,452
|
|
|
26,876
|
|
Less: Net income attributable to noncontrolling interests in the Operating Partnership
|
(1,753)
|
|
|
(219)
|
|
|
(2,094)
|
|
|
(219)
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,461)
|
|
|
1,499
|
|
|
(8,304)
|
|
|
931
|
|
NET INCOME ATTRIBUTABLE TO RAYONIER INC.
|
57,206
|
|
|
1,735
|
|
|
68,054
|
|
|
27,588
|
|
OTHER COMPREHENSIVE (LOSS) INCOME
|
|
|
|
|
|
|
|
Foreign currency translation adjustment, net of income tax effect of $0, $0, $0, and $0
|
1,239
|
|
|
23,258
|
|
|
(13,048)
|
|
|
(20,765)
|
|
Cash flow hedges, net of income tax effect of $315, $1,741, $1,374 and $116
|
(10,019)
|
|
|
(7,276)
|
|
|
50,982
|
|
|
(90,751)
|
|
Amortization of pension and postretirement plans, net of income tax expense of $0, $0, $0 and $0
|
294
|
|
|
217
|
|
|
587
|
|
|
434
|
|
Total other comprehensive (loss) income
|
(8,486)
|
|
|
16,199
|
|
|
38,521
|
|
|
(111,082)
|
|
COMPREHENSIVE INCOME (LOSS)
|
54,934
|
|
|
16,654
|
|
|
116,973
|
|
|
(84,206)
|
|
Less: Comprehensive income attributable to noncontrolling interests in the Operating Partnership
|
(1,499)
|
|
|
(676)
|
|
|
(3,371)
|
|
|
(676)
|
|
Less: Comprehensive (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,490)
|
|
|
(4,917)
|
|
|
(5,070)
|
|
|
5,743
|
|
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO RAYONIER INC.
|
$48,945
|
|
|
$11,061
|
|
|
$108,532
|
|
|
($79,139)
|
|
EARNINGS PER COMMON SHARE (NOTE 8)
|
|
|
|
|
|
|
|
Basic earnings per share attributable to Rayonier Inc.
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
Diluted earnings per share attributable to Rayonier Inc.
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
See Notes to Consolidated Financial Statements.
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021
|
|
December 31, 2020
|
ASSETS
|
CURRENT ASSETS
|
|
|
|
Cash and cash equivalents, excluding Timber Funds
|
$309,839
|
|
|
$80,454
|
|
Cash and cash equivalents, Timber Funds
|
4,469
|
|
|
4,053
|
|
Total cash and cash equivalents
|
314,308
|
|
|
84,507
|
|
Accounts receivable, less allowance for doubtful accounts of $70 and $25
|
51,819
|
|
|
49,082
|
|
|
|
|
|
|
29,789
|
|
|
10,594
|
|
|
|
|
|
Prepaid expenses
|
20,040
|
|
|
16,168
|
|
|
111,282
|
|
|
3,449
|
|
Other current assets
|
3,716
|
|
|
6,765
|
|
Total current assets
|
530,954
|
|
|
170,565
|
|
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION
|
3,135,519
|
|
|
3,262,126
|
|
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT
|
103,564
|
|
|
108,518
|
|
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
Land
|
6,569
|
|
|
6,548
|
|
Buildings
|
31,047
|
|
|
31,024
|
|
Machinery and equipment
|
4,396
|
|
|
4,615
|
|
Construction in progress
|
521
|
|
|
452
|
|
Total property, plant and equipment, gross
|
42,533
|
|
|
42,639
|
|
Less — accumulated depreciation
|
(13,449)
|
|
|
(12,238)
|
|
Total property, plant and equipment, net
|
29,084
|
|
|
30,401
|
|
|
702
|
|
|
2,975
|
|
RIGHT-OF-USE ASSETS
|
109,221
|
|
|
108,992
|
|
OTHER ASSETS
|
50,225
|
|
|
45,156
|
|
TOTAL ASSETS
|
$3,959,269
|
|
|
$3,728,733
|
|
LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY
|
CURRENT LIABILITIES
|
|
|
|
Accounts payable
|
$29,226
|
|
|
$24,790
|
|
|
|
|
|
Current maturities of long-term debt, net, excluding Timber Funds (Note 9)
|
199,830
|
|
|
—
|
|
|
|
|
|
Accrued taxes
|
14,564
|
|
|
7,347
|
|
|
|
|
|
Accrued payroll and benefits
|
8,878
|
|
|
12,327
|
|
Accrued interest
|
7,081
|
|
|
6,325
|
|
Deferred revenue
|
23,259
|
|
|
11,112
|
|
Other current liabilities
|
27,355
|
|
|
29,234
|
|
Total current liabilities
|
310,193
|
|
|
91,135
|
|
LONG-TERM DEBT, NET, EXCLUDING TIMBER FUNDS (NOTE 9)
|
1,192,888
|
|
|
1,300,336
|
|
LONG-TERM DEBT, NET, TIMBER FUNDS (NOTE 9)
|
59,755
|
|
|
60,179
|
|
PENSION AND OTHER POSTRETIREMENT BENEFITS (NOTE 19)
|
22,568
|
|
|
23,344
|
|
LONG-TERM LEASE LIABILITY
|
100,860
|
|
|
100,251
|
|
OTHER NON-CURRENT LIABILITIES
|
122,017
|
|
|
160,722
|
|
|
|
|
|
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP (NOTE 6)
|
153,505
|
|
|
130,121
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
Common Shares, 480,000,000 shares authorized,141,319,907 and 137,678,822 shares issued and outstanding
|
1,231,224
|
|
|
1,101,675
|
|
Retained earnings
|
411,531
|
|
|
446,267
|
|
Accumulated other comprehensive loss (Note 21)
|
(33,407)
|
|
|
(73,885)
|
|
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY
|
1,609,348
|
|
|
1,474,057
|
|
Noncontrolling interests in consolidated affiliates (Note 6)
|
388,135
|
|
|
388,588
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
1,997,483
|
|
|
1,862,645
|
|
TOTAL LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY
|
$3,959,269
|
|
|
$3,728,733
|
|
See Notes to Consolidated Financial Statements.
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Shares
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive Loss
|
|
Noncontrolling Interests in Consolidated Affiliates
|
|
Shareholders’
Equity
|
|
Shares
|
|
Amount
|
|
Balance, January 1, 2021
|
137,678,822
|
|
|
$1,101,675
|
|
|
$446,267
|
|
|
($73,885)
|
|
|
$388,588
|
|
|
$1,862,645
|
|
Net income
|
—
|
|
|
—
|
|
|
11,189
|
|
|
—
|
|
|
3,843
|
|
|
15,032
|
|
Net income attributable to noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
(341)
|
|
|
—
|
|
|
—
|
|
|
(341)
|
|
Dividends ($0.27 per share) (a)
|
—
|
|
|
—
|
|
|
(37,532)
|
|
|
—
|
|
|
—
|
|
|
(37,532)
|
|
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $197
|
1,107,814
|
|
|
36,708
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,708
|
|
Issuance of shares under incentive stock plans
|
39,140
|
|
|
1,166
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,166
|
|
Stock-based compensation
|
—
|
|
|
2,156
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,156
|
|
Repurchase of common shares
|
(5,020)
|
|
|
(155)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(155)
|
|
Measurement period adjustment of noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
655
|
|
|
655
|
|
Adjustment of noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
(11,867)
|
|
|
—
|
|
|
—
|
|
|
(11,867)
|
|
Conversion of units into common shares
|
150,134
|
|
|
4,715
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,715
|
|
Amortization of pension and postretirement plan liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
294
|
|
|
—
|
|
|
294
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,652)
|
|
|
(2,636)
|
|
|
(14,288)
|
|
Cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
61,628
|
|
|
(627)
|
|
|
61,001
|
|
Allocation of other comprehensive income to noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,531)
|
|
|
—
|
|
|
(1,531)
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,737)
|
|
|
(8,737)
|
|
Balance, March 31, 2021
|
138,970,890
|
|
|
$1,146,265
|
|
|
$407,716
|
|
|
($25,146)
|
|
|
$381,086
|
|
|
$1,909,921
|
|
Net income
|
—
|
|
|
—
|
|
|
58,959
|
|
|
—
|
|
|
4,461
|
|
|
63,420
|
|
Net income attributable to noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
(1,753)
|
|
|
—
|
|
|
—
|
|
|
(1,753)
|
|
Dividends ($0.27 per share) (a)
|
—
|
|
|
—
|
|
|
(37,981)
|
|
|
—
|
|
|
—
|
|
|
(37,981)
|
|
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $927
|
2,199,459
|
|
|
79,994
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
79,994
|
|
Issuance of shares under incentive stock plans
|
185,544
|
|
|
3,325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,325
|
|
Stock-based compensation
|
—
|
|
|
2,852
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,852
|
|
Repurchase of common shares
|
(42,425)
|
|
|
(1,453)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,453)
|
|
Measurement period adjustment of noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,034
|
|
|
9,034
|
|
Adjustment of noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
(15,410)
|
|
|
—
|
|
|
—
|
|
|
(15,410)
|
|
Conversion of units into common shares
|
6,439
|
|
|
241
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
241
|
|
Amortization of pension and postretirement plan liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
294
|
|
|
—
|
|
|
294
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
1,025
|
|
|
214
|
|
|
1,239
|
|
Cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,833)
|
|
|
(186)
|
|
|
(10,019)
|
|
Allocation of other comprehensive income to noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
253
|
|
|
—
|
|
|
253
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,474)
|
|
|
(6,474)
|
|
Balance, June 30, 2021
|
141,319,907
|
|
|
$1,231,224
|
|
|
$411,531
|
|
|
($33,407)
|
|
|
$388,135
|
|
|
$1,997,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Shares
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Noncontrolling Interests in Consolidated Affiliates
|
|
Shareholders’
Equity
|
|
Shares
|
|
Amount
|
|
Balance, January 1, 2020
|
129,331,069
|
|
|
$888,177
|
|
|
$583,006
|
|
|
($31,202)
|
|
|
$97,661
|
|
|
$1,537,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
—
|
|
|
—
|
|
|
25,854
|
|
|
—
|
|
|
567
|
|
|
26,421
|
|
Dividends ($0.27 per share)
|
—
|
|
|
—
|
|
|
(34,813)
|
|
|
—
|
|
|
—
|
|
|
(34,813)
|
|
Issuance of shares under incentive stock plans
|
2,407
|
|
|
66
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66
|
|
Stock-based compensation
|
—
|
|
|
1,510
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,510
|
|
Repurchase of common shares
|
(152,237)
|
|
|
—
|
|
|
(3,152)
|
|
|
—
|
|
|
—
|
|
|
(3,152)
|
|
Amortization of pension and postretirement plan liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
217
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,894)
|
|
|
(10,129)
|
|
|
(44,023)
|
|
Cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
(82,376)
|
|
|
(1,099)
|
|
|
(83,475)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(725)
|
|
|
(725)
|
|
Balance, March 31, 2020
|
129,181,239
|
|
|
$889,753
|
|
|
$570,895
|
|
|
($147,255)
|
|
|
$86,275
|
|
|
$1,399,668
|
|
Issuances of shares associated with the merger with Pope Resources
|
7,181,071
|
|
|
172,418
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172,418
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
1,954
|
|
|
—
|
|
|
(1,499)
|
|
|
455
|
|
Net income attributable to noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
(219)
|
|
|
—
|
|
|
—
|
|
|
(219)
|
|
Dividends ($0.27 per share) (a)
|
—
|
|
|
—
|
|
|
(36,957)
|
|
|
—
|
|
|
—
|
|
|
(36,957)
|
|
Issuance of shares under incentive stock plans
|
215,970
|
|
|
222
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
222
|
|
Stock-based compensation
|
—
|
|
|
2,668
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,668
|
|
Repurchase of common shares
|
(66,168)
|
|
|
(1,572)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,572)
|
|
Acquisition of noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
372,381
|
|
|
372,381
|
|
Adjustment of noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
(3,992)
|
|
|
—
|
|
|
—
|
|
|
(3,992)
|
|
Amortization of pension and postretirement plan liabilities
|
—
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
217
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
17,872
|
|
|
5,386
|
|
|
23,258
|
|
Cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,306)
|
|
|
1,030
|
|
|
(7,276)
|
|
Allocation of other comprehensive income to noncontrolling interests in the Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
(457)
|
|
|
—
|
|
|
(457)
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,856)
|
|
|
(6,856)
|
|
Balance, June 30, 2020
|
136,512,112
|
|
|
$1,063,489
|
|
|
$531,681
|
|
|
($137,929)
|
|
|
$456,717
|
|
|
$1,913,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
OPERATING ACTIVITIES
|
|
|
|
Net income
|
$78,452
|
|
|
$26,876
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
Depreciation, depletion and amortization
|
87,909
|
|
|
76,195
|
|
Non-cash cost of land and improved development
|
7,003
|
|
|
13,441
|
|
Stock-based incentive compensation expense
|
5,008
|
|
|
4,178
|
|
Deferred income taxes
|
7,315
|
|
|
9,225
|
|
Amortization of losses from pension and postretirement plans
|
587
|
|
|
435
|
|
|
|
|
|
Gain on sale of large disposition of timberlands
|
(30,324)
|
|
|
(28,655)
|
|
Other
|
7,233
|
|
|
(10,632)
|
|
Changes in operating assets and liabilities:
|
|
|
|
Receivables
|
(413)
|
|
|
(7,604)
|
|
Inventories
|
(1,637)
|
|
|
(3,714)
|
|
Accounts payable
|
4,213
|
|
|
4,895
|
|
|
|
|
|
All other operating activities
|
(764)
|
|
|
(2,040)
|
|
CASH PROVIDED BY OPERATING ACTIVITIES
|
164,582
|
|
|
82,600
|
|
INVESTING ACTIVITIES
|
|
|
|
Capital expenditures
|
(32,199)
|
|
|
(29,440)
|
|
|
|
|
|
Real estate development investments
|
(6,269)
|
|
|
(3,587)
|
|
|
|
|
|
Purchase of timberlands
|
(51,882)
|
|
|
(24,238)
|
|
|
|
|
|
Net proceeds from large disposition of timberlands
|
35,219
|
|
|
115,666
|
|
|
|
|
|
Net cash consideration for merger with Pope Resources
|
—
|
|
|
(231,068)
|
|
Other
|
5,998
|
|
|
1,880
|
|
CASH USED FOR INVESTING ACTIVITIES
|
(49,133)
|
|
|
(170,787)
|
|
FINANCING ACTIVITIES
|
|
|
|
Issuance of debt
|
446,378
|
|
|
320,000
|
|
Repayment of debt
|
(350,000)
|
|
|
(117,000)
|
|
Dividends paid on common stock
|
(75,676)
|
|
|
(72,204)
|
|
Distributions to noncontrolling interests in the Operating Partnership
|
(2,309)
|
|
|
(1,200)
|
|
|
|
|
|
Proceeds from the issuance of common shares under incentive stock plan
|
4,490
|
|
|
66
|
|
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs
|
110,702
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Repurchase of common shares
|
(1,608)
|
|
|
(1,572)
|
|
Debt issuance costs
|
(4,812)
|
|
|
(2,427)
|
|
|
|
|
|
Repurchase of common shares made under repurchase program
|
—
|
|
|
(3,152)
|
|
|
|
|
|
|
|
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
(15,212)
|
|
|
(7,581)
|
|
|
|
|
|
CASH PROVIDED BY FINANCING ACTIVITIES
|
111,953
|
|
|
114,930
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
126
|
|
|
(1,450)
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
|
|
Change in cash, cash equivalents and restricted cash
|
227,528
|
|
|
25,293
|
|
Balance, beginning of year
|
87,482
|
|
|
69,968
|
|
Balance, end of period
|
$315,010
|
|
|
$95,261
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
Cash paid during the period:
|
|
|
|
Interest (a)
|
$17,677
|
|
|
$16,134
|
|
Income taxes
|
7,132
|
|
|
1,083
|
|
Non-cash investing activity:
|
|
|
|
Capital assets purchased on account
|
4,155
|
|
|
2,217
|
|
Non-cash financing activity:
|
|
|
|
Equity consideration for merger with Pope Resources
|
—
|
|
|
$172,640
|
|
Redeemable Operating Partnership Unit consideration for merger with Pope Resources
|
—
|
|
|
106,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)Interest paid is presented net of patronage payments received of $6.8 million and $4.3 million for the six months ended June 30, 2021 and June 30, 2020, respectively. For additional information on patronage payments, see Note 8 — Debt in the 2020 Form 10-K.
See Notes to Consolidated Financial Statements.
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands, except per unit amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
$291,431
|
|
|
$195,630
|
|
|
$482,878
|
|
|
$454,760
|
|
Costs and Expenses
|
|
|
|
|
|
|
|
Cost of sales
|
(194,250)
|
|
|
(154,891)
|
|
|
(345,628)
|
|
|
(364,390)
|
|
Selling and general expenses
|
(14,693)
|
|
|
(12,570)
|
|
|
(28,725)
|
|
|
(22,538)
|
|
Other operating income (expense), net (Note 18)
|
1,956
|
|
|
(16,483)
|
|
|
4,404
|
|
|
(17,594)
|
|
|
(206,987)
|
|
|
(183,944)
|
|
|
(369,949)
|
|
|
(404,522)
|
|
OPERATING INCOME
|
84,444
|
|
|
11,686
|
|
|
112,929
|
|
|
50,238
|
|
Interest expense
|
(13,000)
|
|
|
(9,820)
|
|
|
(23,027)
|
|
|
(18,036)
|
|
Interest and other miscellaneous (expense) income, net
|
(1,144)
|
|
|
1,579
|
|
|
(1,148)
|
|
|
1,370
|
|
INCOME BEFORE INCOME TAXES
|
70,300
|
|
|
3,445
|
|
|
88,754
|
|
|
33,572
|
|
|
(6,880)
|
|
|
(2,990)
|
|
|
(10,302)
|
|
|
(6,696)
|
|
NET INCOME
|
63,420
|
|
|
455
|
|
|
78,452
|
|
|
26,876
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,461)
|
|
|
1,499
|
|
|
(8,304)
|
|
|
931
|
|
NET INCOME ATTRIBUTABLE TO RAYONIER, L.P. UNITHOLDERS
|
58,959
|
|
|
1,954
|
|
|
70,148
|
|
|
27,807
|
|
OTHER COMPREHENSIVE (LOSS) INCOME
|
|
|
|
|
|
|
|
Foreign currency translation adjustment, net of income tax effect of $0, $0, $0 and $0
|
1,239
|
|
|
23,258
|
|
|
(13,048)
|
|
|
(20,765)
|
|
Cash flow hedges, net of income tax effect of $315, $1,741, $1,374 and $116
|
(10,019)
|
|
|
(7,276)
|
|
|
50,982
|
|
|
(90,751)
|
|
Amortization of pension and postretirement plans, net of income tax expense of $0, $0, $0 and $0
|
294
|
|
|
217
|
|
|
587
|
|
|
434
|
|
Total other comprehensive (loss) income
|
(8,486)
|
|
|
16,199
|
|
|
38,521
|
|
|
(111,082)
|
|
COMPREHENSIVE INCOME (LOSS)
|
54,934
|
|
|
16,654
|
|
|
116,973
|
|
|
(84,206)
|
|
Less: Comprehensive (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,490)
|
|
|
(4,917)
|
|
|
(5,070)
|
|
|
5,743
|
|
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO RAYONIER, L.P. UNITHOLDERS
|
$50,444
|
|
|
$11,737
|
|
|
$111,903
|
|
|
($78,463)
|
|
|
|
|
|
|
|
|
|
Basic earnings per unit attributable to Rayonier, L.P.
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
Diluted earnings per unit attributable to Rayonier, L.P.
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
See Notes to Consolidated Financial Statements.
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021
|
|
December 31, 2020
|
ASSETS
|
CURRENT ASSETS
|
|
|
|
Cash and cash equivalents, excluding Timber Funds
|
$309,839
|
|
|
$80,454
|
|
Cash and cash equivalents, Timber Funds
|
4,469
|
|
|
4,053
|
|
Total cash and cash equivalents
|
314,308
|
|
|
84,507
|
|
Accounts receivable, less allowance for doubtful accounts of $70 and $25
|
51,819
|
|
|
49,082
|
|
|
|
|
|
|
29,789
|
|
|
10,594
|
|
|
|
|
|
Prepaid expenses
|
20,040
|
|
|
16,168
|
|
|
111,282
|
|
|
3,449
|
|
Other current assets
|
3,716
|
|
|
6,765
|
|
Total current assets
|
530,954
|
|
|
170,565
|
|
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION
|
3,135,519
|
|
|
3,262,126
|
|
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT
|
103,564
|
|
|
108,518
|
|
PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
Land
|
6,569
|
|
|
6,548
|
|
Buildings
|
31,047
|
|
|
31,024
|
|
Machinery and equipment
|
4,396
|
|
|
4,615
|
|
Construction in progress
|
521
|
|
|
452
|
|
Total property, plant and equipment, gross
|
42,533
|
|
|
42,639
|
|
Less — accumulated depreciation
|
(13,449)
|
|
|
(12,238)
|
|
Total property, plant and equipment, net
|
29,084
|
|
|
30,401
|
|
|
702
|
|
|
2,975
|
|
RIGHT-OF-USE ASSETS
|
109,221
|
|
|
108,992
|
|
OTHER ASSETS
|
50,225
|
|
|
45,156
|
|
TOTAL ASSETS
|
$3,959,269
|
|
|
$3,728,733
|
|
LIABILITIES, REDEEMABLE OPERATING PARTNERSHIP UNITS AND CAPITAL
|
CURRENT LIABILITIES
|
|
|
|
Accounts payable
|
$29,226
|
|
|
$24,790
|
|
|
|
|
|
Current maturities of long-term debt, net, excluding Timber Funds (Note 9)
|
199,830
|
|
|
—
|
|
|
|
|
|
Accrued taxes
|
14,564
|
|
|
7,347
|
|
|
|
|
|
Accrued payroll and benefits
|
8,878
|
|
|
12,327
|
|
Accrued interest
|
7,081
|
|
|
6,325
|
|
Deferred revenue
|
23,259
|
|
|
11,112
|
|
Other current liabilities
|
27,355
|
|
|
29,234
|
|
Total current liabilities
|
310,193
|
|
|
91,135
|
|
LONG-TERM DEBT, NET, EXCLUDING TIMBER FUNDS (NOTE 9)
|
1,192,888
|
|
|
1,300,336
|
|
LONG-TERM DEBT, NET, TIMBER FUNDS (NOTE 9)
|
59,755
|
|
|
60,179
|
|
PENSION AND OTHER POSTRETIREMENT BENEFITS (NOTE 19)
|
22,568
|
|
|
23,344
|
|
LONG-TERM LEASE LIABILITY
|
100,860
|
|
|
100,251
|
|
OTHER NON-CURRENT LIABILITIES
|
122,017
|
|
|
160,722
|
|
|
|
|
|
|
|
|
|
REDEEMABLE OPERATING PARTNERSHIP UNITS (NOTE 6) 4,272,327 and 4,428,900 Units outstanding, respectively
|
153,505
|
|
|
130,121
|
|
CAPITAL
|
|
|
|
General partners’ capital
|
16,389
|
|
|
15,454
|
|
Limited partners’ capital
|
1,622,548
|
|
|
1,529,948
|
|
Accumulated other comprehensive loss (Note 21)
|
(29,589)
|
|
|
(71,345)
|
|
TOTAL CONTROLLING INTEREST CAPITAL
|
1,609,348
|
|
|
1,474,057
|
|
Noncontrolling interests in consolidated affiliates (Note 6)
|
388,135
|
|
|
388,588
|
|
TOTAL CAPITAL
|
1,997,483
|
|
|
1,862,645
|
|
TOTAL LIABILITIES, REDEEMABLE OPERATING PARTNERSHIP UNITS AND CAPITAL
|
$3,959,269
|
|
|
$3,728,733
|
|
See Notes to Consolidated Financial Statements.
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
(Unaudited)
(Dollars in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units
|
|
Accumulated
Other
Comprehensive Loss
|
|
Noncontrolling Interests in Consolidated Affiliates
|
|
Total Capital
|
|
|
General Partners’ Capital
|
|
Limited Partners’ Capital
|
|
Balance, January 1, 2021
|
|
$15,454
|
|
|
$1,529,948
|
|
|
($71,345)
|
|
|
$388,588
|
|
|
$1,862,645
|
|
Net income
|
|
112
|
|
|
11,077
|
|
|
—
|
|
|
3,843
|
|
|
15,032
|
|
Distributions on units ($0.27 per unit)
|
|
(387)
|
|
|
(38,300)
|
|
|
—
|
|
|
—
|
|
|
(38,687)
|
|
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $197
|
|
367
|
|
|
36,341
|
|
|
—
|
|
|
—
|
|
|
36,708
|
|
Issuance of units under incentive stock plans
|
|
12
|
|
|
1,154
|
|
|
—
|
|
|
—
|
|
|
1,166
|
|
Stock-based compensation
|
|
22
|
|
|
2,134
|
|
|
—
|
|
|
—
|
|
|
2,156
|
|
Repurchase of units
|
|
(2)
|
|
|
(153)
|
|
|
—
|
|
|
—
|
|
|
(155)
|
|
Adjustment of Redeemable Operating Partnership Units
|
|
(126)
|
|
|
(12,458)
|
|
|
—
|
|
|
—
|
|
|
(12,584)
|
|
Conversion of units into common shares
|
|
47
|
|
|
4,668
|
|
|
—
|
|
|
—
|
|
|
4,715
|
|
Measurement period adjustment of noncontrolling interests in consolidated affiliates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
655
|
|
|
655
|
|
Amortization of pension and postretirement plan liabilities
|
|
—
|
|
|
—
|
|
|
294
|
|
|
—
|
|
|
294
|
|
Foreign currency translation adjustment
|
|
—
|
|
|
—
|
|
|
(11,652)
|
|
|
(2,636)
|
|
|
(14,288)
|
|
Cash flow hedges
|
|
—
|
|
|
—
|
|
|
61,628
|
|
|
(627)
|
|
|
61,001
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,737)
|
|
|
(8,737)
|
|
Balance, March 31, 2021
|
|
$15,499
|
|
|
$1,534,411
|
|
|
($21,075)
|
|
|
$381,086
|
|
|
$1,909,921
|
|
Net income
|
|
590
|
|
|
58,369
|
|
|
—
|
|
|
4,461
|
|
|
63,420
|
|
Distributions on units ($0.27 per unit)
|
|
(391)
|
|
|
(38,744)
|
|
|
—
|
|
|
—
|
|
|
(39,135)
|
|
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $927
|
|
800
|
|
|
79,194
|
|
|
—
|
|
|
—
|
|
|
79,994
|
|
Issuance of units under incentive stock plans
|
|
33
|
|
|
3,292
|
|
|
—
|
|
|
—
|
|
|
3,325
|
|
Stock-based compensation
|
|
29
|
|
|
2,823
|
|
|
—
|
|
|
—
|
|
|
2,852
|
|
Repurchase of units
|
|
(15)
|
|
|
(1,438)
|
|
|
—
|
|
|
—
|
|
|
(1,453)
|
|
Adjustment of Redeemable Operating Partnership Units
|
|
(158)
|
|
|
(15,598)
|
|
|
—
|
|
|
—
|
|
|
(15,756)
|
|
Conversion of units into common shares
|
|
2
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
241
|
|
Measurement period adjustment of noncontrolling interests in consolidated affiliates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,034
|
|
|
9,034
|
|
Amortization of pension and postretirement plan liabilities
|
|
—
|
|
|
—
|
|
|
294
|
|
|
—
|
|
|
294
|
|
Foreign currency translation adjustment
|
|
—
|
|
|
—
|
|
|
1,025
|
|
|
214
|
|
|
1,239
|
|
Cash flow hedges
|
|
—
|
|
|
—
|
|
|
(9,833)
|
|
|
(186)
|
|
|
(10,019)
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,474)
|
|
|
(6,474)
|
|
Balance, June 30, 2021
|
|
$16,389
|
|
|
$1,622,548
|
|
|
($29,589)
|
|
|
$388,135
|
|
|
$1,997,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Noncontrolling Interests in Consolidated Affiliates
|
|
Total Capital
|
|
General Partners’ Capital
|
|
Limited Partners’ Capital
|
|
Balance, January 1, 2020
|
$14,712
|
|
|
$1,456,471
|
|
|
($31,202)
|
|
|
$97,661
|
|
|
$1,537,642
|
|
Net income
|
259
|
|
|
25,595
|
|
|
—
|
|
|
567
|
|
|
26,421
|
|
Distributions on units ($0.27 per unit)
|
(349)
|
|
|
(34,464)
|
|
|
—
|
|
|
—
|
|
|
(34,813)
|
|
Issuance of units under incentive stock plans
|
1
|
|
|
65
|
|
|
—
|
|
|
—
|
|
|
66
|
|
Stock-based compensation
|
15
|
|
|
1,495
|
|
|
—
|
|
|
—
|
|
|
1,510
|
|
Repurchase of units
|
(32)
|
|
|
(3,120)
|
|
|
—
|
|
|
—
|
|
|
(3,152)
|
|
Amortization of pension and postretirement plan liabilities
|
—
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
217
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
(33,894)
|
|
|
(10,129)
|
|
|
(44,023)
|
|
Cash flow hedges
|
—
|
|
|
—
|
|
|
(82,376)
|
|
|
(1,099)
|
|
|
(83,475)
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
(725)
|
|
|
(725)
|
|
Balance, March 31, 2020
|
$14,606
|
|
|
$1,446,042
|
|
|
($147,255)
|
|
|
$86,275
|
|
|
$1,399,668
|
|
Issuance of units associated with the merger with Pope Resources
|
1,724
|
|
|
170,694
|
|
|
—
|
|
|
—
|
|
|
172,418
|
|
Net income (loss)
|
20
|
|
|
1,934
|
|
|
—
|
|
|
(1,499)
|
|
|
455
|
|
Distributions on units ($0.27 per unit)
|
(382)
|
|
|
(37,775)
|
|
|
—
|
|
|
—
|
|
|
(38,157)
|
|
Issuance of units under incentive stock plans
|
2
|
|
|
220
|
|
|
—
|
|
|
—
|
|
|
222
|
|
Stock-based compensation
|
27
|
|
|
2,641
|
|
|
—
|
|
|
—
|
|
|
2,668
|
|
Repurchase of units
|
(15)
|
|
|
(1,557)
|
|
|
—
|
|
|
—
|
|
|
(1,572)
|
|
Adjustment of Redeemable Operating Partnership Units
|
(35)
|
|
|
(3,433)
|
|
|
—
|
|
|
—
|
|
|
(3,468)
|
|
Acquisition of noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
372,381
|
|
|
372,381
|
|
Amortization of pension and postretirement plan liabilities
|
—
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
217
|
|
Foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
17,872
|
|
|
5,386
|
|
|
23,258
|
|
Cash flow hedges
|
—
|
|
|
—
|
|
|
(8,306)
|
|
|
1,030
|
|
|
(7,276)
|
|
Distribution to noncontrolling interests in consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,856)
|
|
|
(6,856)
|
|
Balance, June 30, 2020
|
$15,947
|
|
|
$1,578,766
|
|
|
($137,472)
|
|
|
$456,717
|
|
|
$1,913,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements.
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
OPERATING ACTIVITIES
|
|
|
|
Net income
|
$78,452
|
|
|
$26,876
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
Depreciation, depletion and amortization
|
87,909
|
|
|
76,195
|
|
Non-cash cost of land and improved development
|
7,003
|
|
|
13,441
|
|
Stock-based incentive compensation expense
|
5,008
|
|
|
4,178
|
|
Deferred income taxes
|
7,315
|
|
|
9,225
|
|
Amortization of losses from pension and postretirement plans
|
587
|
|
|
435
|
|
|
|
|
|
Gain on sale of large disposition of timberlands
|
(30,324)
|
|
|
(28,655)
|
|
Other
|
7,233
|
|
|
(10,632)
|
|
Changes in operating assets and liabilities:
|
|
|
|
Receivables
|
(413)
|
|
|
(7,604)
|
|
Inventories
|
(1,637)
|
|
|
(3,714)
|
|
Accounts payable
|
4,213
|
|
|
4,895
|
|
|
|
|
|
All other operating activities
|
(764)
|
|
|
(2,040)
|
|
CASH PROVIDED BY OPERATING ACTIVITIES
|
164,582
|
|
|
82,600
|
|
INVESTING ACTIVITIES
|
|
|
|
Capital expenditures
|
(32,199)
|
|
|
(29,440)
|
|
|
|
|
|
Real estate development investments
|
(6,269)
|
|
|
(3,587)
|
|
|
|
|
|
Purchase of timberlands
|
(51,882)
|
|
|
(24,238)
|
|
|
|
|
|
Net proceeds from large disposition of timberlands
|
35,219
|
|
|
115,666
|
|
|
|
|
|
Cash consideration for merger with Pope Resources, net of cash acquired
|
—
|
|
|
(231,068)
|
|
Other
|
5,998
|
|
|
1,880
|
|
CASH USED FOR INVESTING ACTIVITIES
|
(49,133)
|
|
|
(170,787)
|
|
FINANCING ACTIVITIES
|
|
|
|
Issuance of debt
|
446,378
|
|
|
320,000
|
|
Repayment of debt
|
(350,000)
|
|
|
(117,000)
|
|
Distributions on units
|
(77,985)
|
|
|
(73,404)
|
|
Proceeds from the issuance of units under incentive stock plan
|
4,490
|
|
|
66
|
|
Proceeds from the issuance of units under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs
|
110,702
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Repurchase of units
|
(1,608)
|
|
|
(1,572)
|
|
Debt issuance costs
|
(4,812)
|
|
|
(2,427)
|
|
|
|
|
|
Repurchase of units made under repurchase program
|
—
|
|
|
(3,152)
|
|
|
|
|
|
|
|
|
|
Distributions to noncontrolling interests in consolidated affiliates
|
(15,212)
|
|
|
(7,581)
|
|
|
|
|
|
CASH PROVIDED BY FINANCING ACTIVITIES
|
111,953
|
|
|
114,930
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
126
|
|
|
(1,450)
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
|
|
Change in cash, cash equivalents and restricted cash
|
227,528
|
|
|
25,293
|
|
Balance, beginning of year
|
87,482
|
|
|
69,968
|
|
Balance, end of period
|
$315,010
|
|
|
$95,261
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
Cash paid during the period:
|
|
|
|
Interest (a)
|
$17,677
|
|
|
$16,134
|
|
Income taxes
|
7,132
|
|
|
1,083
|
|
Non-cash investing activity:
|
|
|
|
Capital assets purchased on account
|
4,155
|
|
|
2,217
|
|
Non-cash financing activity:
|
|
|
|
Equity consideration for merger with Pope Resources
|
—
|
|
|
$172,640
|
|
Redeemable Operating Partnership Unit consideration for merger with Pope Resources
|
—
|
|
|
106,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)Interest paid is presented net of patronage payments received of $6.8 million and $4.3 million for the six months ended June 30, 2021 and June 30, 2020, respectively. For additional information on patronage payments, see Note 8 — Debt in the 2020 Form 10-K.
See Notes to Consolidated Financial Statements.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
1.BASIS OF PRESENTATION
The unaudited consolidated financial statements and notes thereto of Rayonier Inc. and its subsidiaries and Rayonier, L.P. have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”).
The Rayonier Inc. and Rayonier, L.P. year-end balance sheet information was derived from audited financial statements not included herein. In the opinion of management, these financial statements and notes reflect any adjustments (all of which are normal recurring adjustments) necessary for a fair presentation of the results of operations, financial position and cash flows for the periods presented. These statements and notes should be read in conjunction with the financial statements and supplementary data included in our Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the SEC (the “2020 Form 10-K”).
On May 8, 2020, Rayonier, L.P. acquired Pope Resources and became the general partner of Pope Resources. As of June 30, 2021, the Company owned a 97.1% interest in the Operating Partnership, with the remaining 2.9% interest owned by limited partners of the Operating Partnership. As the sole general partner of the Operating Partnership, Rayonier Inc. has exclusive control of the day-to-day management of the Operating Partnership. Please see Note 2 - Merger with Pope Resources and Note 24 - Charges for Integration and Restructuring for further information pertaining to the merger.
SUMMARY OF UPDATES TO SIGNIFICANT ACCOUNTING POLICIES
For a full description of our other significant accounting policies, see Note 1 — Summary of Significant Accounting Policies in our 2020 Form 10-K.
NEW ACCOUNTING STANDARDS
In March 2020, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2020-04, Reference Rate Reform (Topic 848), which provides optional guidance to ease the potential burden in accounting due to reference rate reform. ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During Q2 2020, we elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In August 2020, the FASB issued ASU 2020-06, Debt–Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging–Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity, which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity. This ASU (1) simplifies the accounting for convertible debt instruments and convertible preferred stock by removing the existing guidance in ASC 470-20, Debt: Debt with Conversion and Other Options, that requires entities to account for beneficial conversion features and cash conversion features in equity, separately from the host convertible debt or preferred stock; (2) revises the scope exception from derivative accounting in ASC 815-40 for freestanding financial instruments and embedded features that are both indexed to the issuer’s own stock and classified in stockholders’ equity, by removing certain criteria required for equity classification; and (3) revises the guidance in ASC 260, Earnings Per Share, to require entities to calculate diluted earnings per share (EPS) for convertible instruments by using the if-converted method. In addition, entities must presume share settlement for purposes of calculating diluted EPS when an instrument may be settled in cash or shares. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2021, with early adoption permitted. We are currently in the process of evaluating the effects of the provisions of ASU 2020-06 on our financial statements.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
SUBSEQUENT EVENTS
New Zealand Subsidiary Shareholder Loan
On July 1, 2021, the New Zealand subsidiary made a capital distribution to its partners on a pro rata basis to redeem certain equity interests. The capital contribution was reinvested by the partners in shareholder loans to the New Zealand subsidiary. Our capital contribution and portion of the shareholder loan are eliminated in consolidation. The capital contribution to the minority shareholder and its reinvestment in the shareholder loan resulted in the New Zealand subsidiary recording a noncontrolling interest share redemption and loan payable in the amount of $28.2 million. The shareholder loan is due in 2026 at a fixed rate of 3.64%.
Sale of Timber Fund III and IV
Upon completion of the Pope Resources merger, we became the manager of three private equity timber funds, Fund II, Fund III, and Fund IV, consisting of 141,000 acres in the Pacific Northwest, and obtained ownership interests in the Funds of 20%, 5%, and 15%, respectively. On July 21, 2021, we sold the rights to manage Fund III and Fund IV, as well as our ownership interests in both funds to BTG Pactual’s Timberland Investment Group (TIG) for an aggregate purchase price of $35.9 million. The sale will not have a material effect on our consolidated financial statements.
Following the sale, we continue to manage and own a 20% co-investment stake in Fund II, consisting of 31,000 acres of timberland in the Pacific Northwest. We have classified Fund II’s timber and timberland as assets held for sale in our Consolidated Balance Sheets, as a process to liquidate Fund II has commenced. See Note 6 — Noncontrolling Interests and Note 23 — Assets Held for Sale for additional information.
2. MERGER WITH POPE RESOURCES
On May 8, 2020, Rayonier Inc. and Rayonier, L.P. acquired Pope Resources and became the general partner of Pope Resources. Pope Resources was a master limited partnership that primarily owned and managed timberlands in the U.S. Pacific Northwest. Pope Resources also managed and co-invested in three private equity timber funds and developed and sold real estate properties. For additional information about the merger, see Note 2 - Merger with Pope Resources in the 2020 Form 10-K.
The total purchase price was as follows (in millions):
|
|
|
|
|
|
|
|
Cash consideration
|
$247,318
|
|
Equity consideration
|
172,640
|
|
Redeemable Operating Partnership Unit consideration
|
106,752
|
|
Fair value of Pope Resources units held by us (a)
|
11,211
|
|
Total purchase price
|
$537,921
|
|
(a)Based on the closing price of Pope Resources units on the NASDAQ on May 7, 2020.
We recognized approximately $2.5 million and $13.5 million of merger-related costs that were expensed during first and second quarters of 2020, respectively. See Note 24 — Charges for Integration and Restructuring for descriptions of the components of merger-related costs.The acquisition of Pope Resources was accounted for as a business combination under ASC 805, Business Combinations, (“ASC 805”). Pursuant to ASC 805, we recorded an allocation of the assets acquired and liabilities assumed in the merger with Pope Resources based on their fair values as of May 8, 2020. We completed our assessment of the fair value of the assets acquired and liabilities assumed within the one-year period from the date of acquisition. We recorded measurement period adjustments due to additional information received primarily related to higher and better use timberlands and real estate development investments, as well as timber and timberlands.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
As a result of refinements to timberlands preliminarily recorded values, we recognized the following decreases in depletion expense in the second quarter of 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2021
|
|
Pacific Northwest Timber
|
|
|
|
Timber Funds
|
|
|
|
Total
|
Depletion
|
($182)
|
|
|
|
($1,202)
|
|
|
|
($1,384)
|
|
|
|
|
|
|
|
|
|
|
Total
|
($182)
|
|
|
|
($1,202)
|
|
|
|
($1,384)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a result of refinements to the purchase price allocation, higher and better use timberlands increased by approximately $8.2 million. This includes development properties in the town of Port Gamble, Washington, development projects in Gig Harbor, Kingston, and Bremerton, Washington and various other assets. Additionally, refinements to the the purchase price allocation resulted in an overall increase of $1.1 million to timber and timberlands, with the valuation of core timberlands decreasing by $15.5 million and Timber Funds timber and timberlands increasing by $16.6 million from the preliminary purchase price allocation reported in Note 2 - Merger with Pope Resources in the 2020 Form 10-K.
The fair values of the assets acquired and liabilities assumed were determined using the income, cost or market approaches. The fair value measurements were generally based on significant inputs that are not observable in the market and thus represent Level 3 measurements as defined in ASC 820, Fair Value Measurement, (“ASC 820”) with the exception of certain long-term debt instruments assumed in the merger that can be valued using observable market inputs and are therefore Level 2 measurements. See Note 11 — Fair Value Measurements for further information on the fair value hierarchy.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The final allocation of purchase price to the identifiable assets acquired and liabilities assumed is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Timberlands
|
|
Timber Funds
|
|
Total
|
Timberland and Real Estate Business
|
|
|
|
|
|
Cash
|
$7,380
|
|
|
$8,870
|
|
|
$16,250
|
|
Accounts receivable
|
2,459
|
|
|
1,787
|
|
|
4,246
|
|
Other current assets
|
703
|
|
|
260
|
|
|
963
|
|
Timber and Timberlands
|
498,630
|
|
|
449,073
|
|
|
947,703
|
|
Higher and Better Use Timberlands and Real Estate Development Investments
|
34,748
|
|
|
—
|
|
|
34,748
|
|
Property, plant and equipment
|
11,616
|
|
|
—
|
|
|
11,616
|
|
Other assets (a)
|
3,737
|
|
|
2,194
|
|
|
5,931
|
|
Total identifiable assets acquired
|
$559,273
|
|
|
$462,184
|
|
|
$1,021,457
|
|
|
|
|
|
|
|
Accounts payable
|
274
|
|
|
293
|
|
|
567
|
|
Current maturities of long-term debt
|
—
|
|
|
25,084
|
|
|
25,084
|
|
Accrued interest
|
244
|
|
|
275
|
|
|
519
|
|
Other current liabilities
|
9,038
|
|
|
2,080
|
|
|
11,118
|
|
Long-term debt
|
53,502
|
|
|
35,759
|
|
|
89,261
|
|
Long-term environmental liabilities
|
10,748
|
|
|
—
|
|
|
10,748
|
|
Other non-current liabilities (b)
|
2,724
|
|
|
461
|
|
|
3,185
|
|
Total liabilities assumed
|
$76,530
|
|
|
$63,952
|
|
|
$140,482
|
|
|
|
|
|
|
|
Net identifiable assets
|
$482,743
|
|
|
$398,232
|
|
|
$880,975
|
|
Less: noncontrolling interests
|
(3,816)
|
|
|
(339,238)
|
|
|
(343,054)
|
|
Total net assets acquired
|
$478,927
|
|
|
$58,994
|
|
|
$537,921
|
|
(a)Other assets includes a $1.9 million intangible asset in connection with the Timberland Investment Management business.
(b)Other non-current liabilities includes a $3.2 million deferred income tax liability resulting from the fair value adjustment to Pope Resources’ assets and liabilities.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Pursuant to ASC 805, unaudited supplemental pro forma results of operations for the three and six months ended June 30, 2020, assuming the acquisition had occurred as of January 1, 2020, are presented below (in thousands, except per share and unit amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30, 2020
|
Sales
|
|
|
$202,500
|
|
|
|
|
$486,000
|
|
|
|
|
|
|
|
|
|
Net income attributable to Rayonier Inc.
|
|
|
$8,130
|
|
|
|
|
$26,910
|
|
Basic earnings per share attributable to Rayonier Inc.
|
|
|
$0.06
|
|
|
|
|
$0.20
|
|
Diluted earnings per share attributable to Rayonier Inc.
|
|
|
$0.06
|
|
|
|
|
$0.20
|
|
|
|
|
|
|
|
|
|
Net income attributable to Rayonier, L.P.
|
|
|
$8,403
|
|
|
|
|
$27,795
|
|
Basic earnings per unit attributable to Rayonier, L.P.
|
|
|
$0.06
|
|
|
|
|
$0.20
|
|
Diluted earnings per unit attributable to Rayonier, L.P.
|
|
|
$0.06
|
|
|
|
|
$0.20
|
|
The unaudited pro forma results include certain pro forma adjustments to net earnings that were directly attributable to the acquisition, assuming the acquisition had occurred on January 1, 2020, including the following:
•additional depletion expense that would have been recognized relating to the basis increase in the acquired Timber and Timberlands;
•adjustment to interest expense to reflect the removal of Pope Resources debt and the additional borrowings we incurred in conjunction with the acquisition; and
•a reduction in expenses for the three and six months ended June 30, 2020 of $23.5 million and $31.2 million for acquisition-related transaction costs.
Pro forma data may not be indicative of the results that would have been obtained had these events occurred at the beginning of the periods presented, nor is it intended to be a projection of future results.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
3. SEGMENT AND GEOGRAPHICAL INFORMATION
Sales between operating segments are made based on estimated fair market value, and intercompany sales, purchases and profits (losses) are eliminated in consolidation. We evaluate financial performance based on segment operating income (loss) and Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”). Asset information is not reported by segment, as we do not produce asset information by segment internally.
Operating income as presented in the Consolidated Statements of Income and Comprehensive Income is equal to segment income. Certain income (loss) items in the Consolidated Statements of Income and Comprehensive Income are not allocated to segments. These items, which include interest income (expense), miscellaneous income (expense) and income tax expense, are not considered by management to be part of segment operations and are included under “unallocated interest expense and other.”
The following tables summarize the segment information for the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
SALES
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Southern Timber
|
$49,294
|
|
|
$46,767
|
|
|
$100,971
|
|
|
$99,749
|
|
Pacific Northwest Timber
|
35,323
|
|
|
26,171
|
|
|
76,844
|
|
|
57,245
|
|
New Zealand Timber
|
80,559
|
|
|
41,769
|
|
|
138,138
|
|
|
79,308
|
|
Timber Funds (a)
|
18,646
|
|
|
7,524
|
|
|
33,585
|
|
|
7,524
|
|
Real Estate (b)
|
74,531
|
|
|
50,009
|
|
|
85,035
|
|
|
168,573
|
|
Trading
|
34,546
|
|
|
24,320
|
|
|
51,212
|
|
|
43,304
|
|
|
|
|
|
|
|
|
|
Intersegment Eliminations (c)
|
(1,468)
|
|
|
(930)
|
|
|
(2,907)
|
|
|
(943)
|
|
Total
|
$291,431
|
|
|
$195,630
|
|
|
$482,878
|
|
|
$454,760
|
|
(a)The three and six months ended June 30, 2021 includes $14.7 million and $26.7 million, respectively, of sales attributable to noncontrolling interests in Timber Funds. The three and six months ended June 30, 2020 includes $5.8 million of sales attributable to noncontrolling interests in Timber Funds.
(b)The three and six months ended June 30, 2021 includes $36.0 million from a Large Disposition. The six months ended June 30, 2020 includes $116.0 million from a Large Disposition. Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value.
(c)Primarily consists of the elimination of timberland investment management fees paid to us by the timber funds which are initially recognized as sales and cost of sales within the Timber Funds segment, as well as log marketing fees paid to our Trading segment from our Southern Timber and Pacific Northwest Timber segments for marketing log export sales.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
OPERATING INCOME (LOSS)
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Southern Timber
|
$16,980
|
|
|
$11,208
|
|
|
$34,327
|
|
|
$26,278
|
|
Pacific Northwest Timber
|
1,872
|
|
|
(6,681)
|
|
|
3,222
|
|
|
(7,629)
|
|
New Zealand Timber
|
20,714
|
|
|
4,973
|
|
|
34,658
|
|
|
10,422
|
|
Timber Funds (a)
|
1,991
|
|
|
(1,892)
|
|
|
3,492
|
|
|
(1,892)
|
|
Real Estate (b)
|
50,511
|
|
|
24,848
|
|
|
52,199
|
|
|
51,622
|
|
Trading
|
418
|
|
|
102
|
|
|
662
|
|
|
83
|
|
|
|
|
|
|
|
|
|
Corporate and Other (c)
|
(8,042)
|
|
|
(20,872)
|
|
|
(15,631)
|
|
|
(28,646)
|
|
Total Operating Income
|
84,444
|
|
|
11,686
|
|
|
112,929
|
|
|
50,238
|
|
Unallocated interest expense and other
|
(14,144)
|
|
|
(8,241)
|
|
|
(24,175)
|
|
|
(16,666)
|
|
Total Income before Income Taxes
|
$70,300
|
|
|
$3,445
|
|
|
$88,754
|
|
|
$33,572
|
|
(a)The three and six months ended June 30, 2021 includes $1.6 million and $2.7 million, respectively, of operating income attributable to noncontrolling interests in Timber Funds. The three and six months ended June 30, 2020 includes $2.0 million of operating loss attributable to noncontrolling interests in Timber Funds.
(b)The three and six months ended June 30, 2021 includes $30.3 million from a Large Disposition. The six months ended June 30, 2020 includes $28.7 million from a Large Disposition.
(c)The three and six months ended June 30, 2020 include $13.5 million and $16.0 million, respectively, of integration and restructuring costs related to the merger with Pope Resources. See Note 24 — Charges for Integration and Restructuring for additional details.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
DEPRECIATION, DEPLETION AND AMORTIZATION
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Southern Timber
|
$13,576
|
|
|
$15,231
|
|
|
$27,935
|
|
|
$33,414
|
|
Pacific Northwest Timber
|
12,031
|
|
|
10,606
|
|
|
28,316
|
|
|
21,308
|
|
New Zealand Timber
|
6,952
|
|
|
4,942
|
|
|
14,201
|
|
|
9,716
|
|
Timber Funds (a)
|
6,121
|
|
|
4,070
|
|
|
11,621
|
|
|
4,070
|
|
Real Estate (b)
|
8,535
|
|
|
6,678
|
|
|
10,092
|
|
|
42,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other
|
313
|
|
|
340
|
|
|
576
|
|
|
637
|
|
Total
|
$47,528
|
|
|
$41,867
|
|
|
$92,741
|
|
|
$111,567
|
|
(a)The three and six months ended June 30, 2021 include $5.1 million and $10.1 million, respectively, of depreciation, depletion and amortization attributable to noncontrolling interests in Timber Funds. The three and six months ended June 30, 2020 includes $3.5 million of depreciation, depletion and amortization attributable to noncontrolling interests in Timber Funds.
(b)The three and six months ended June 30, 2021 includes $4.8 million from a Large Disposition. The six months ended June 30, 2020 includes $35.4 million from a Large Disposition.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate (a)
|
$5,254
|
|
|
$13,030
|
|
|
$7,067
|
|
|
$65,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
$5,254
|
|
|
$13,030
|
|
|
$7,067
|
|
|
$65,081
|
|
(a) The three and six months ended June 30, 2021 includes $0.1 million from a Large Disposition. The six months ended June 30, 2020 includes $51.6 million from a Large Disposition.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
4. REVENUE
PERFORMANCE OBLIGATIONS
We recognize revenue when control of promised goods or services (“performance obligations”) is transferred to customers, in an amount that reflects the consideration expected in exchange for those goods or services (“transaction price”). We generally satisfy performance obligations within a year of entering into a contract and therefore have applied the disclosure exemption found under ASC 606-10-50-14. Unsatisfied performance obligations as of June 30, 2021 are primarily due to advances on stumpage contracts, unearned license revenue and post-closing obligations on real estate sales. These performance obligations are expected to be satisfied within the next twelve months. We generally collect payment within a year of satisfying performance obligations and therefore have elected not to adjust revenues for a financing component.
CONTRACT BALANCES
The timing of revenue recognition, invoicing and cash collections results in accounts receivable and deferred revenue (contract liabilities) on the Consolidated Balance Sheets. Accounts receivable are recorded when we have an unconditional right to consideration for completed performance under the contract. Contract liabilities relate to payments received in advance of performance under the contract. Contract liabilities are recognized as revenue as (or when) we perform under the contract.
The following table summarizes revenue recognized during the three and six months ended June 30, 2021 and 2020 that was included in the contract liability balance at the beginning of each year:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Revenue recognized from contract liability balance at the beginning of the year (a)
|
$4,049
|
|
|
$3,661
|
|
|
$9,969
|
|
|
$10,086
|
|
(a) Revenue recognized was primarily from hunting licenses and the use of advances on pay-as-cut timber sales.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The following tables present our revenue from contracts with customers disaggregated by product type for the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
|
|
Elim.
|
|
Total
|
June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pulpwood
|
$23,728
|
|
|
$2,078
|
|
|
$12,266
|
|
|
$395
|
|
|
—
|
|
|
$3,676
|
|
|
|
|
—
|
|
|
$42,143
|
|
Sawtimber
|
18,692
|
|
|
31,755
|
|
|
67,986
|
|
|
16,419
|
|
|
—
|
|
|
30,475
|
|
|
|
|
—
|
|
|
165,327
|
|
Hardwood
|
1,268
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
1,268
|
|
Total Timber Sales
|
43,688
|
|
|
33,833
|
|
|
80,252
|
|
|
16,814
|
|
|
—
|
|
|
34,151
|
|
|
|
|
—
|
|
|
208,738
|
|
License Revenue, Primarily from Hunting
|
4,493
|
|
|
117
|
|
|
81
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
4,717
|
|
Other Non-Timber/Carbon Revenue
|
1,113
|
|
|
1,373
|
|
|
226
|
|
|
399
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
3,111
|
|
Agency Fee Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|
|
|
—
|
|
|
334
|
|
Total Non-Timber Sales
|
5,606
|
|
|
1,490
|
|
|
307
|
|
|
425
|
|
|
—
|
|
|
334
|
|
|
|
|
—
|
|
|
8,162
|
|
Improved Development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,340
|
|
|
—
|
|
|
|
|
—
|
|
|
19,340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rural
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,297
|
|
|
—
|
|
|
|
|
—
|
|
|
20,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conservation Easement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,855
|
|
|
—
|
|
|
|
|
—
|
|
|
3,855
|
|
Deferred Revenue/Other (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,242)
|
|
|
—
|
|
|
|
|
—
|
|
|
(5,242)
|
|
Large Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
|
—
|
|
|
|
|
—
|
|
|
36,000
|
|
Total Real Estate Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,250
|
|
|
—
|
|
|
|
|
—
|
|
|
74,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from Contracts with Customers
|
49,294
|
|
|
35,323
|
|
|
80,559
|
|
|
17,239
|
|
|
74,250
|
|
|
34,485
|
|
|
|
|
—
|
|
|
291,150
|
|
Lease Revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
281
|
|
|
—
|
|
|
|
|
—
|
|
|
281
|
|
Intersegment
|
—
|
|
|
—
|
|
|
—
|
|
|
1,407
|
|
|
—
|
|
|
61
|
|
|
|
|
(1,468)
|
|
|
—
|
|
Total Revenue
|
$49,294
|
|
|
$35,323
|
|
|
$80,559
|
|
|
$18,646
|
|
|
$74,531
|
|
|
$34,546
|
|
|
|
|
($1,468)
|
|
|
$291,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
|
|
Elim.
|
|
Total
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pulpwood
|
$24,685
|
|
|
$3,163
|
|
|
$5,766
|
|
|
$328
|
|
|
—
|
|
|
$2,463
|
|
|
|
|
—
|
|
|
$36,405
|
|
Sawtimber
|
16,359
|
|
|
22,296
|
|
|
34,959
|
|
|
6,305
|
|
|
—
|
|
|
21,805
|
|
|
|
|
—
|
|
|
101,724
|
|
Hardwood
|
512
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
512
|
|
Total Timber Sales
|
41,556
|
|
|
25,459
|
|
|
40,725
|
|
|
6,633
|
|
|
—
|
|
|
24,268
|
|
|
|
|
—
|
|
|
138,641
|
|
License Revenue, Primarily from Hunting
|
4,337
|
|
|
95
|
|
|
83
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
4,525
|
|
Other Non-Timber/Carbon Revenue
|
874
|
|
|
617
|
|
|
961
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
2,456
|
|
Agency Fee Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1)
|
|
|
|
|
—
|
|
|
(1)
|
|
Total Non-Timber Sales
|
5,211
|
|
|
712
|
|
|
1,044
|
|
|
14
|
|
|
—
|
|
|
(1)
|
|
|
|
|
—
|
|
|
6,980
|
|
Improved Development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,427
|
|
|
—
|
|
|
|
|
—
|
|
|
6,427
|
|
Unimproved Development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,426
|
|
|
—
|
|
|
|
|
—
|
|
|
8,426
|
|
Rural
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,234
|
|
|
—
|
|
|
|
|
—
|
|
|
27,234
|
|
Timberland & Non-Strategic
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,606
|
|
|
—
|
|
|
|
|
—
|
|
|
9,606
|
|
Deferred Revenue/Other (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,756)
|
|
|
—
|
|
|
|
|
—
|
|
|
(1,756)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Real Estate Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,937
|
|
|
—
|
|
|
|
|
—
|
|
|
49,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from Contracts with Customers
|
46,767
|
|
|
26,171
|
|
|
41,769
|
|
|
6,647
|
|
|
49,937
|
|
|
24,267
|
|
|
|
|
—
|
|
|
195,558
|
|
Lease Revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
—
|
|
|
|
|
—
|
|
|
72
|
|
Intersegment
|
—
|
|
|
—
|
|
|
—
|
|
|
877
|
|
|
—
|
|
|
53
|
|
|
|
|
(930)
|
|
|
—
|
|
Total Revenue
|
$46,767
|
|
|
$26,171
|
|
|
$41,769
|
|
|
$7,524
|
|
|
$50,009
|
|
|
$24,320
|
|
|
|
|
($930)
|
|
|
$195,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
|
|
Elim.
|
|
Total
|
June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pulpwood
|
$45,584
|
|
|
$4,573
|
|
|
$21,809
|
|
|
$655
|
|
|
—
|
|
|
$5,510
|
|
|
|
|
—
|
|
|
$78,131
|
|
Sawtimber
|
40,655
|
|
|
69,513
|
|
|
115,777
|
|
|
29,727
|
|
|
—
|
|
|
44,865
|
|
|
|
|
—
|
|
|
300,537
|
|
Hardwood
|
1,673
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
1,673
|
|
Total Timber Sales
|
87,912
|
|
|
74,086
|
|
|
137,586
|
|
|
30,382
|
|
|
—
|
|
|
50,375
|
|
|
|
|
—
|
|
|
380,341
|
|
License Revenue, Primarily From Hunting
|
8,913
|
|
|
207
|
|
|
139
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
9,288
|
|
Other Non-Timber/Carbon Revenue
|
4,146
|
|
|
2,551
|
|
|
413
|
|
|
413
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
7,523
|
|
Agency Fee Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
691
|
|
|
|
|
—
|
|
|
691
|
|
Total Non-Timber Sales
|
13,059
|
|
|
2,758
|
|
|
552
|
|
|
442
|
|
|
—
|
|
|
691
|
|
|
|
|
—
|
|
|
17,502
|
|
Improved Development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,592
|
|
|
—
|
|
|
|
|
—
|
|
|
19,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rural
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,062
|
|
|
—
|
|
|
|
|
—
|
|
|
30,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conservation Easement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,855
|
|
|
—
|
|
|
|
|
—
|
|
|
3,855
|
|
Deferred Revenue/Other (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,987)
|
|
|
—
|
|
|
|
|
—
|
|
|
(4,987)
|
|
Large Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,000
|
|
|
—
|
|
|
|
|
—
|
|
|
36,000
|
|
Total Real Estate Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,522
|
|
|
—
|
|
|
|
|
—
|
|
|
84,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from Contracts with Customers
|
100,971
|
|
|
76,844
|
|
|
138,138
|
|
|
30,824
|
|
|
84,522
|
|
|
51,066
|
|
|
|
|
—
|
|
|
482,365
|
|
Lease Revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
513
|
|
|
—
|
|
|
|
|
—
|
|
|
513
|
|
Intersegment
|
—
|
|
|
—
|
|
|
—
|
|
|
2,761
|
|
|
—
|
|
|
146
|
|
|
|
|
(2,907)
|
|
|
—
|
|
Total Revenue
|
$100,971
|
|
|
$76,844
|
|
|
$138,138
|
|
|
$33,585
|
|
|
$85,035
|
|
|
$51,212
|
|
|
|
|
($2,907)
|
|
|
$482,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
|
|
Elim.
|
|
Total
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pulpwood
|
$52,178
|
|
|
$6,290
|
|
|
$10,613
|
|
|
$328
|
|
|
—
|
|
|
$4,993
|
|
|
|
|
—
|
|
|
$74,402
|
|
Sawtimber
|
35,868
|
|
|
49,741
|
|
|
65,746
|
|
|
6,305
|
|
|
—
|
|
|
37,918
|
|
|
|
|
—
|
|
|
195,578
|
|
Hardwood
|
993
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
993
|
|
Total Timber Sales
|
89,039
|
|
|
56,031
|
|
|
76,359
|
|
|
6,633
|
|
|
—
|
|
|
42,911
|
|
|
|
|
—
|
|
|
270,973
|
|
License Revenue, Primarily from Hunting
|
8,926
|
|
|
192
|
|
|
140
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
9,268
|
|
Other Non-Timber/Carbon Revenue
|
1,784
|
|
|
1,022
|
|
|
2,809
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
5,619
|
|
Agency Fee Income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
327
|
|
|
|
|
—
|
|
|
327
|
|
Total Non-Timber Sales
|
10,710
|
|
|
1,214
|
|
|
2,949
|
|
|
14
|
|
|
—
|
|
|
327
|
|
|
|
|
—
|
|
|
15,214
|
|
Improved Development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,427
|
|
|
—
|
|
|
|
|
—
|
|
|
6,427
|
|
Unimproved Development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,426
|
|
|
—
|
|
|
|
|
—
|
|
|
8,426
|
|
Rural
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,631
|
|
|
—
|
|
|
|
|
—
|
|
|
29,631
|
|
Timberland & Non-Strategic
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,606
|
|
|
—
|
|
|
|
|
—
|
|
|
9,606
|
|
Deferred Revenue/Other (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,616)
|
|
|
—
|
|
|
|
|
—
|
|
|
(1,616)
|
|
Large Dispositions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
116,027
|
|
|
—
|
|
|
|
|
—
|
|
|
116,027
|
|
Total Real Estate Sales
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168,501
|
|
|
—
|
|
|
|
|
—
|
|
|
168,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from Contracts with Customers
|
99,749
|
|
|
57,245
|
|
|
79,308
|
|
|
6,647
|
|
|
168,501
|
|
|
43,238
|
|
|
|
|
—
|
|
|
454,688
|
|
Lease Revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
—
|
|
|
|
|
—
|
|
|
72
|
|
Intersegment
|
—
|
|
|
—
|
|
|
—
|
|
|
877
|
|
|
—
|
|
|
66
|
|
|
|
|
(943)
|
|
|
—
|
|
Total Revenue
|
$99,749
|
|
|
$57,245
|
|
|
$79,308
|
|
|
$7,524
|
|
|
$168,573
|
|
|
$43,304
|
|
|
|
|
($943)
|
|
|
$454,760
|
|
(a) Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The following tables present our timber sales disaggregated by contract type for the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Trading
|
|
|
|
Total
|
June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stumpage Pay-as-Cut
|
$15,183
|
|
|
—
|
|
|
—
|
|
|
$197
|
|
|
—
|
|
|
|
|
$15,380
|
|
Stumpage Lump Sum
|
4,645
|
|
|
932
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
5,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stumpage
|
19,828
|
|
|
932
|
|
|
—
|
|
|
197
|
|
|
—
|
|
|
|
|
20,957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered Wood (Domestic)
|
19,955
|
|
|
32,901
|
|
|
19,250
|
|
|
16,617
|
|
|
1,236
|
|
|
|
|
89,959
|
|
Delivered Wood (Export)
|
3,905
|
|
|
—
|
|
|
61,002
|
|
|
—
|
|
|
32,915
|
|
|
|
|
97,822
|
|
Total Delivered
|
23,860
|
|
|
32,901
|
|
|
80,252
|
|
|
16,617
|
|
|
34,151
|
|
|
|
|
187,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Timber Sales
|
$43,688
|
|
|
$33,833
|
|
|
$80,252
|
|
|
$16,814
|
|
|
$34,151
|
|
|
|
|
$208,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stumpage Pay-as-Cut
|
$16,216
|
|
|
—
|
|
|
—
|
|
|
$531
|
|
|
—
|
|
|
|
|
$16,747
|
|
Stumpage Lump Sum
|
863
|
|
|
326
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
1,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stumpage
|
17,079
|
|
|
326
|
|
|
—
|
|
|
531
|
|
|
—
|
|
|
|
|
17,936
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered Wood (Domestic)
|
21,438
|
|
|
25,133
|
|
|
12,126
|
|
|
6,102
|
|
|
462
|
|
|
|
|
65,261
|
|
Delivered Wood (Export)
|
3,039
|
|
|
—
|
|
|
28,599
|
|
|
—
|
|
|
23,806
|
|
|
|
|
55,444
|
|
Total Delivered
|
24,477
|
|
|
25,133
|
|
|
40,725
|
|
|
6,102
|
|
|
24,268
|
|
|
|
|
120,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Timber Sales
|
$41,556
|
|
|
$25,459
|
|
|
$40,725
|
|
|
$6,633
|
|
|
$24,268
|
|
|
|
|
$138,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Trading
|
|
|
|
Total
|
June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stumpage Pay-as-Cut
|
$36,440
|
|
|
—
|
|
|
—
|
|
|
$197
|
|
|
—
|
|
|
|
|
$36,637
|
|
Stumpage Lump Sum
|
4,647
|
|
|
7,063
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
11,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stumpage
|
41,087
|
|
|
7,063
|
|
|
—
|
|
|
197
|
|
|
—
|
|
|
|
|
48,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered Wood (Domestic)
|
38,014
|
|
|
67,023
|
|
|
36,356
|
|
|
30,185
|
|
|
2,327
|
|
|
|
|
173,905
|
|
Delivered Wood (Export)
|
8,811
|
|
|
—
|
|
|
101,230
|
|
|
—
|
|
|
48,048
|
|
|
|
|
158,089
|
|
Total Delivered
|
46,825
|
|
|
67,023
|
|
|
137,586
|
|
|
30,185
|
|
|
50,375
|
|
|
|
|
331,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Timber Sales
|
$87,912
|
|
|
$74,086
|
|
|
$137,586
|
|
|
$30,382
|
|
|
$50,375
|
|
|
|
|
$380,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stumpage Pay-as-Cut
|
$41,623
|
|
|
—
|
|
|
—
|
|
|
$531
|
|
|
—
|
|
|
|
|
$42,154
|
|
Stumpage Lump Sum
|
1,251
|
|
|
5,457
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
6,708
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Stumpage
|
42,874
|
|
|
5,457
|
|
|
—
|
|
|
531
|
|
|
—
|
|
|
|
|
48,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered Wood (Domestic)
|
42,498
|
|
|
50,574
|
|
|
25,817
|
|
|
6,102
|
|
|
934
|
|
|
|
|
125,925
|
|
Delivered Wood (Export)
|
3,667
|
|
|
—
|
|
|
50,542
|
|
|
—
|
|
|
41,977
|
|
|
|
|
96,186
|
|
Total Delivered
|
46,165
|
|
|
50,574
|
|
|
76,359
|
|
|
6,102
|
|
|
42,911
|
|
|
|
|
222,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Timber Sales
|
$89,039
|
|
|
$56,031
|
|
|
$76,359
|
|
|
$6,633
|
|
|
$42,911
|
|
|
|
|
$270,973
|
|
5. LEASES
We lease commercial and residential properties primarily located in Port Gamble, Washington. Our leases are operating leases and mostly range between one and five years, and may be extended on a case by case basis. Income associated with commercial and residential property leases generally includes scheduled rent increases, but do not include variable payments based on indexes.
The following table details our lease income for the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
Lease Income Components
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
Operating lease income
|
|
|
$281
|
|
|
$72
|
|
|
$513
|
|
|
$72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total lease income
|
|
|
$281
|
|
|
$72
|
|
|
$513
|
|
|
$72
|
|
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
6. NONCONTROLLING INTERESTS
NONCONTROLLING INTERESTS IN CONSOLIDATED AFFILIATES
Matariki Forestry Group
We maintain a 77% controlling financial interest in Matariki Forestry Group (the “New Zealand subsidiary”), a joint venture that owns or leases approximately 419,000 legal acres of New Zealand timberland. Accordingly, we consolidate the New Zealand subsidiary’s balance sheet and results of operations. The portions of the consolidated financial position and results of operations attributable to the New Zealand subsidiary’s 23% noncontrolling interests are reflected as an adjustment to income in our Consolidated Statements of Income and Comprehensive Income under the caption “Net income attributable to noncontrolling interests in consolidated affiliates.” Rayonier New Zealand Limited (“RNZ”), a wholly-owned subsidiary, serves as the manager of the New Zealand subsidiary.
The following table sets forth the income attributable to the New Zealand subsidiary’s noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Net income attributable to noncontrolling interests in the New Zealand subsidiary
|
$3,073
|
|
|
$693
|
|
|
$5,711
|
|
|
$1,261
|
|
ORM Timber Fund II, Inc. (Fund II), ORM Timber Fund III LLC (Fund III), and ORM Timber Fund IV LLC. (Fund IV) (Collectively, the “Funds”)
We are the manager of three private equity timber funds, Fund II, Fund III, and Fund IV, and maintain ownership interests in the Funds of 20%, 5%, and 15%, respectively. Based upon an analysis under the variable interest entity guidance, we have the power to direct the activities that most significantly impact the Funds’ economic success. Therefore, we are considered the primary beneficiary and are required under ASC 810 — Consolidation to consolidate the Funds. Income attributed to third-party investors is reflected as an adjustment to income in our Consolidated Statements of Income and Comprehensive Income under the caption “Net income attributable to noncontrolling interests in consolidated affiliates.”
The following table sets forth the income attributable to the Funds’ noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Net income (loss) attributable to noncontrolling interests in the Funds
|
$1,388
|
|
|
($2,146)
|
|
|
$2,464
|
|
|
($2,146)
|
|
Prior to the merger with Pope Resources, the Funds were formed by ORM LLC for the purpose of generating a return on investment through the acquisition, management, value enhancement and sale of timberland properties. Each Fund is organized to operate for a specified term from the end of its respective investment period: 10 years for each of Fund II and Fund III, and 15 years for Fund IV. Fund II is scheduled to terminate in March 2023, Fund III is scheduled to terminate in December 2025 and Fund IV is scheduled to terminate in January 2035. The obligations of each of the Funds do not have any recourse to the Company or the Operating Partnership.
On July 21, 2021, we sold the rights to manage Fund III and Fund IV, as well as our ownership interests in both funds for an aggregate purchase price prior to closing costs of approximately $35.9 million. See Note 1 - Basis of Presentation for additional information on the subsequent event.
Ferncliff Investors
We maintain an ownership interest in Ferncliff Investors, a real estate joint venture entity. In 2017, Ferncliff Management and Ferncliff Investors were formed for the purpose of raising capital from third parties to invest in an unconsolidated real estate joint venture entity, Bainbridge Landing LLC, which is developing a five-acre parcel on Bainbridge Island, Washington into a multi-family community containing apartments and townhomes. Ferncliff Management is the manager and 33.33% owner of Ferncliff Investors, with the remaining ownership interest in
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Ferncliff Investors held by third-party investors. Ferncliff Investors holds a 50% interest in Bainbridge Landing LLC, the joint venture entity that owns and is developing the property.
Based upon an analysis under the variable interest entity guidance, we have the power to direct the activities that most significantly impact the joint venture’s economic success. Therefore, we are considered the primary beneficiary and are required under ASC 810 — Consolidation to consolidate Ferncliff Investors. The obligations of Ferncliff Investors do not have any recourse to the Company or the Operating Partnership.
Bainbridge Landing LLC is considered a voting interests entity. Ferncliff Investors accounts for its interest in the joint venture entity under the equity method because neither it nor the other member can exercise control over Bainbridge Landing LLC.
The Ferncliff Investors joint venture agreement provides for liquidation rights and distribution priorities that are disproportionate to member’s ownership interest. Due to the complex nature of cash distributions to members, net income of the joint venture is allocated to members, including us, using the Hypothetical Liquidation at Book Value (HLBV) method. Under the HLBV method, Ferncliff Investors income or loss is allocated to the members based on the period change in each member’s claim on the book value of net assets, excluding capital contributions and distributions made during the period.
The following table sets forth the income attributable to Ferncliff Investors’ noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Net (loss) income attributable to noncontrolling interests in Ferncliff Investors
|
—
|
|
|
($46)
|
|
|
$129
|
|
|
($46)
|
|
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP
Noncontrolling interests in the Operating Partnership relate to the third-party ownership of Redeemable Operating Partnership Units. Net income attributable to the noncontrolling interests in the Operating Partnership is computed by applying the weighted average Redeemable Operating Partnership Units outstanding during the period as a percentage of the weighted average total units outstanding to the Operating Partnership’s net income for the period. If a noncontrolling unitholder redeems a unit for a registered common share of Rayonier or cash, the noncontrolling interests in the Operating Partnership will be reduced and the Company’s share in the Operating Partnership will be increased by the fair value of each security at the time of redemption.
The following table sets forth the Company’s noncontrolling interests in the Operating Partnership:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Beginning noncontrolling interests in the Operating Partnership
|
$137,990
|
|
|
—
|
|
|
$130,121
|
|
|
—
|
|
Issuances of Redeemable Operating Partnership Units
|
—
|
|
|
106,752
|
|
|
—
|
|
|
106,752
|
|
Adjustment of noncontrolling interests in the Operating Partnership
|
15,410
|
|
|
3,992
|
|
|
27,277
|
|
|
3,992
|
|
Conversions of Redeemable Operating Partnership Units to Common Shares
|
(241)
|
|
|
—
|
|
|
(4,956)
|
|
|
—
|
|
Net Income attributable to noncontrolling interests in the Operating Partnership
|
1,753
|
|
|
219
|
|
|
2,094
|
|
|
219
|
|
Other Comprehensive (Loss) Income attributable to noncontrolling interests in the Operating Partnership
|
(253)
|
|
|
457
|
|
|
1,278
|
|
|
457
|
|
Distributions to noncontrolling interests in the Operating Partnership
|
(1,154)
|
|
|
(1,200)
|
|
|
(2,309)
|
|
|
(1,200)
|
|
Total noncontrolling interests in the Operating Partnership
|
$153,505
|
|
|
$110,220
|
|
|
$153,505
|
|
|
$110,220
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
7. VARIABLE INTEREST ENTITIES
ORM Timber Fund II, Inc. (Fund II), ORM Timber Fund III LLC (Fund III), and ORM Timber Fund IV LLC. (Fund IV) (Collectively, the “Funds”)
We are the manager of three private equity timber funds, Fund II, Fund III, and Fund IV, and maintain ownership interests in the Funds of 20%, 5%, and 15%, respectively. We determined, based upon an analysis under the variable interest entity guidance, that we have the power to direct the activities that most significantly impact the Funds’ economic success. Therefore, we are considered the primary beneficiary and are required under ASC 810 — Consolidation to consolidate the Funds. For further information on the Funds, see Note 6 — Noncontrolling Interests.
The assets, liabilities and equity of the Funds as of June 30, 2021, were as follows:
|
|
|
|
|
|
Timber Funds
|
June 30, 2021
|
Assets:
|
|
Cash and cash equivalents
|
$4,469
|
|
Accounts receivable
|
3,239
|
|
|
|
|
104,291
|
|
Other current assets
|
68
|
|
Total current assets
|
112,067
|
|
Timber and timberlands, net of depletion and amortization
|
316,249
|
|
Other assets
|
74
|
|
Total assets
|
$428,390
|
|
Liabilities and Equity:
|
|
Accounts payable
|
$1,127
|
|
Intercompany payable (a)
|
880
|
|
|
|
Accrued taxes
|
292
|
|
Accrued interest
|
508
|
|
Deferred revenue
|
339
|
|
Other current liabilities
|
464
|
|
Total current liabilities
|
3,610
|
|
Long-term debt, net of deferred financing costs
|
59,755
|
|
Funds’ equity
|
365,025
|
|
Total liabilities and equity
|
$428,390
|
|
(a)Includes management fees and other expenses payable to the Operating Partnership. These amounts are eliminated in the Consolidated Balance Sheets.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Ferncliff Investors
We maintain an ownership interest in Ferncliff Investors, a real estate joint venture entity. Based upon an analysis under the variable interest entity guidance, we have the power to direct the activities that most significantly impact the joint venture’s economic success. Therefore, we are considered the primary beneficiary and are required under ASC 810 — Consolidation to consolidate Ferncliff Investors. For further information on Ferncliff Investors, see Note 6 — Noncontrolling Interests.
The assets, liabilities and equity of Ferncliff Investors as of June 30, 2021, were as follows:
|
|
|
|
|
|
Ferncliff Investors
|
June 30, 2021
|
Assets:
|
|
Cash and cash equivalents
|
$295
|
|
|
|
|
|
|
|
Total current assets
|
295
|
|
|
|
Advances to real estate joint venture entity
|
1,000
|
|
Total assets
|
$1,295
|
|
Liabilities and equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
$1,818
|
|
|
|
Ferncliff Investors’ equity
|
(523)
|
|
Total liabilities and equity
|
$1,295
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
8. EARNINGS PER SHARE AND PER UNIT
The following table provides details of the calculations of basic and diluted earnings per common share of the Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Earnings per common share - basic
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Net Income
|
$63,420
|
|
|
$455
|
|
|
$78,452
|
|
|
$26,876
|
|
Less: Net income attributable to noncontrolling interests in the Operating Partnership
|
(1,753)
|
|
|
(219)
|
|
|
(2,094)
|
|
|
(219)
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,461)
|
|
|
1,499
|
|
|
(8,304)
|
|
|
931
|
|
Net income attributable to Rayonier Inc.
|
$57,206
|
|
|
$1,735
|
|
|
$68,054
|
|
|
$27,588
|
|
Denominator:
|
|
|
|
|
|
|
|
Denominator for basic earnings per common share - weighted average shares
|
139,556,748
|
|
|
133,318,209
|
|
|
138,718,442
|
|
|
131,227,852
|
|
Basic earnings per common share attributable to Rayonier Inc.:
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
Earnings per common share - diluted
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Net Income
|
$63,420
|
|
|
$455
|
|
|
$78,452
|
|
|
$26,876
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,461)
|
|
|
1,499
|
|
|
(8,304)
|
|
|
931
|
|
|
|
|
|
|
|
|
|
Net income attributable to Rayonier Inc., before net income attributable to noncontrolling interests in the Operating Partnership
|
$58,959
|
|
|
$1,954
|
|
|
$70,148
|
|
|
$27,807
|
|
Denominator:
|
|
|
|
|
|
|
|
Denominator for basic earnings per common share - weighted average shares
|
139,556,748
|
|
|
133,318,209
|
|
|
138,718,442
|
|
|
131,227,852
|
|
Add: Dilutive effect of:
|
|
|
|
|
|
|
|
Stock options
|
12,646
|
|
|
—
|
|
|
8,348
|
|
|
537
|
|
Performance shares, restricted shares and restricted stock units
|
210,923
|
|
|
49,299
|
|
|
282,027
|
|
|
129,390
|
|
Noncontrolling interests in Redeemable Operating Partnership units
|
4,275,912
|
|
|
2,589,518
|
|
|
4,303,201
|
|
|
1,294,759
|
|
Denominator for diluted earnings per common share - adjusted weighted average shares
|
144,056,229
|
|
|
135,957,026
|
|
|
143,312,018
|
|
|
132,652,538
|
|
Diluted earnings per common share attributable to Rayonier Inc.:
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Anti-dilutive shares excluded from the computations of diluted earnings per common share:
|
|
|
|
|
|
|
|
Stock options, performance shares, restricted shares and restricted stock units
|
208,614
|
|
|
635,779
|
|
|
201,435
|
|
|
521,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
208,614
|
|
|
635,779
|
|
|
201,435
|
|
|
521,053
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The following table provides details of the calculations of basic and diluted earnings per unit of the Operating Partnership:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Earnings per unit - basic
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Net Income
|
$63,420
|
|
|
$455
|
|
|
$78,452
|
|
|
$26,876
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,461)
|
|
|
1,499
|
|
|
(8,304)
|
|
|
931
|
|
Net income available to unitholders
|
$58,959
|
|
|
$1,954
|
|
|
$70,148
|
|
|
$27,807
|
|
Denominator:
|
|
|
|
|
|
|
|
Denominator for basic earnings per unit - weighted average units
|
143,832,660
|
|
|
135,907,727
|
|
|
143,021,643
|
|
|
132,522,611
|
|
Basic earnings per unit attributable to Rayonier, L.P.:
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
Earnings per unit - diluted
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
Net Income
|
$63,420
|
|
|
$455
|
|
|
$78,452
|
|
|
$26,876
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4,461)
|
|
|
1,499
|
|
|
(8,304)
|
|
|
931
|
|
Net income available to unitholders
|
$58,959
|
|
|
$1,954
|
|
|
$70,148
|
|
|
$27,807
|
|
Denominator:
|
|
|
|
|
|
|
|
Denominator for basic earnings per unit - weighted average units
|
143,832,660
|
|
|
135,907,727
|
|
|
143,021,643
|
|
|
132,522,611
|
|
Add: Dilutive effect of unit equivalents:
|
|
|
|
|
|
|
|
Stock options
|
12,646
|
|
|
—
|
|
|
8,348
|
|
|
537
|
|
Performance shares, restricted shares and restricted stock units
|
210,923
|
|
|
49,299
|
|
|
282,027
|
|
|
129,390
|
|
Denominator for diluted earnings per unit - adjusted weighted average units
|
144,056,229
|
|
|
135,957,026
|
|
|
143,312,018
|
|
|
132,652,538
|
|
Diluted earnings per unit attributable to Rayonier, L.P.:
|
$0.41
|
|
|
$0.01
|
|
|
$0.49
|
|
|
$0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Anti-dilutive unit equivalents excluded from the computations of diluted earnings per unit:
|
|
|
|
|
|
|
|
Stock options, performance shares, restricted shares and restricted stock units
|
208,614
|
|
|
635,779
|
|
|
201,435
|
|
|
521,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
208,614
|
|
|
635,779
|
|
|
201,435
|
|
|
521,053
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
9. DEBT
Our debt consisted of the following at June 30, 2021:
|
|
|
|
|
|
|
June 30, 2021
|
Debt, excluding Timber Funds:
|
|
Term Credit Agreement borrowings due 2028 at a variable interest rate of 1.7% at June 30, 2021 (a)
|
$350,000
|
|
Senior Notes due 2022 at a fixed interest rate of 3.75%
|
325,000
|
|
Senior Notes due 2031 at a fixed interest rate of 2.75%
|
450,000
|
|
Incremental Term Loan Agreement borrowings due 2026 at a variable interest rate of 1.7% at June 30, 2021 (b)
|
200,000
|
|
|
|
|
|
New Zealand subsidiary noncontrolling interests shareholder loan due 2025 at a fixed interest rate of 2.95%
|
24,171
|
|
Northwest Farm Credit Services Credit Facility with quarterly interest-only payments, with the following tranches
|
|
Due 2025 at a fixed interest rate of 6.1%
|
10,000
|
|
Due 2028 at a fixed interest rate of 4.1%
|
11,000
|
|
Due 2029 at a fixed interest rate of 5.3%
|
16,000
|
|
Due 2029 at a fixed interest rate of 5.4%
|
8,000
|
|
Total principal debt, excluding Timber Funds
|
1,394,171
|
|
Add: Fair value adjustments, excluding Timber Funds
|
7,478
|
|
Less: Unamortized discounts, excluding Timber Funds
|
(3,583)
|
|
Less: Current maturities of long-term debt, excluding Timber Funds
|
(199,830)
|
|
Less: Deferred financing costs, excluding Timber Funds
|
(5,348)
|
|
Total long-term debt, excluding Timber Funds
|
1,192,888
|
|
|
|
|
|
Debt, Timber Funds:
|
|
Fund II Mortgages Payable, collateralized by Fund II timberlands with quarterly interest
payments, as follows: (c)
|
|
Due 2022 at a variable interest rate of 2.0% at June 30, 2021
|
11,000
|
|
Due 2022 at a variable interest rate of 2.0% at June 30, 2021
|
14,000
|
|
Fund III Mortgages Payable, collateralized by Fund III timberlands with quarterly interest
payments, as follows: (d)
|
|
Due 2023 at a fixed interest rate of 5.1%
|
17,980
|
|
Due 2024 at a fixed interest rate of 4.5%
|
14,400
|
|
Total principal debt, Timber Funds
|
57,380
|
|
Add: Fair value adjustments, Timber Funds
|
2,382
|
|
Less: Deferred financing costs, Timber Funds
|
(7)
|
|
Total long-term debt, Timber Funds
|
59,755
|
|
|
|
|
|
|
|
Total long-term debt
|
$1,252,643
|
|
(a) As of June 30, 2021, the periodic interest rate on the term credit agreement (the “Term Credit Agreement”) was LIBOR plus 1.600%. We estimate the effective fixed interest rate on the term loan facility to be approximately 3.1% after consideration of interest rate swaps and estimated patronage refunds.
(b) As of June 30, 2021, the periodic interest rate on the incremental term loan (the “Incremental Term Loan Agreement”) was LIBOR plus 1.650%. We estimate the effective fixed interest rate on the incremental term loan facility to be approximately 2.4% after consideration of interest rate swaps and estimated patronage refunds.
(c) As of June 30, 2021, the periodic interest rate on the Fund II Mortgages Payable was 3-month LIBOR plus 1.700%.
(d) As of June 30, 2021, we estimate the effective fixed interest rate on the Fund III Mortgages Payable due 2023 and 2024 to be approximately 3.9% and 3.2%, respectively, after consideration of estimated patronage refunds.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Principal payments due during the next five years and thereafter are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding Timber Funds
|
Timber Funds
|
Total
|
2021
|
—
|
|
—
|
|
—
|
|
2022
|
325,000
|
|
25,000
|
|
350,000
|
|
2023
|
—
|
|
17,980
|
|
17,980
|
|
2024
|
—
|
|
14,400
|
|
14,400
|
|
2025
|
34,171
|
|
—
|
|
34,171
|
|
Thereafter
|
1,035,000
|
|
—
|
|
1,035,000
|
|
Total Debt
|
$1,394,171
|
|
$57,380
|
|
$1,451,551
|
|
2021 DEBT ACTIVITY
U.S. Debt — Excluding Timber Funds
In May 2021, we issued and sold $450 million aggregate principal amount of 2.75% senior notes due 2031 (the “Senior Notes due 2031”). The Senior Notes due 2031 were sold at an issue price of 99.195% of their face value, before underwriters discount. Our net proceeds after deducting approximately $3.9 million of underwriting discounts and expenses, were approximately $442.5 million. The discount and debt issuance costs will be amortized to interest expense over the term of the notes using the effective interest method. A portion of the proceeds were used to repay $250 million outstanding under our 2020 Incremental Term Loan Agreement. The remainder will be used for general corporate purposes, which may also include repayment of our 3.75% Senior Notes due 2022 at or prior to maturity.
In May 2021, we repaid the $250 million outstanding under our 2020 Incremental Term Loan Agreement. We recognized a loss on early extinguishment of debt of $0.6 million, representing the write-off of unamortized deferred financing costs. The loss on early extinguishment of debt has been recognized in the Consolidated Statements of Income and Comprehensive Income under the caption “Interest and other miscellaneous (expense) income, net.”
In June 2021, we entered into a Fourth Amendment and Incremental Term Loan Agreement, to amend certain terms of the Credit Agreement and to provide a senior unsecured delayed draw incremental term loan facility (the “2021 Incremental Term Loan Facility”) in an aggregate amount of $200 million.
The Fourth Amendment to the Credit Agreement provides for an extension of the maturity date of our $300 million Revolving Credit Facility from April 1, 2025 to June 1, 2026. In addition, the amendment provides for modifications to adjust the pricing grid under the credit agreement to decrease the applicable margin for our Revolving Credit Facility from LIBOR plus 1.500% to LIBOR plus 1.2500%. As a result of the revolver modification, approximately $0.3 million in lender fees have been deferred and will be amortized to interest expense over the term of the revolver.
The Fourth Amendment to the Credit Agreement also provides for modifications to adjust the pricing grid under the credit agreement to decrease the applicable margin for our $300 million 2016 Incremental Term Loan Facility from LIBOR plus 1.900% to LIBOR plus 1.6500%. As a result of the debt modification, approximately $0.3 million in third-party expenses have been recognized in the Consolidated Statements of Income and Comprehensive Income under the caption “Interest and other miscellaneous (expense) income, net.”
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The 2021 Incremental Term Loan Facility provides us the ability to make an advance of $200 million on or before June 1, 2022. As of June 30, 2021, no advance has been made under this facility. We expect to use a future advance of $125 million under the 2021 Incremental Term Loan Facility to refinance a portion of the 3.750% Senior Notes due 2022 on a long-term basis, and as such, have excluded $125 million of principal from current maturities of long-term debt, net, in our Consolidated Balance sheets. Any advance above $125 million may be used to repay other debt or for other general corporate purposes. We have deferred $0.3 million of commitment fees, which will be amortized to interest expense over the term of the access period, through June 1, 2022. Additionally, we deferred $0.2 million in debt issuance costs, which will be amortized to interest expense over the term of the facility, once any future advance is made.
In June 2021, we refinanced our $45 million credit facility with Northwest Farm Credit Services (NWFCS). In the refinancing, maturity dates on tranches 6 and 7 were amended from November 1, 2033 to June 1, 2029 and the maturity date on tranche 8 was amended from October 1, 2036 to June 1, 2029. In addition to shortening the maturity terms, collateral was removed from each tranche outstanding with NWFCS. As a result of the debt modification, approximately $0.1 million in lender fees have been capitalized and will be amortized to interest expense over the terms of the tranches.
In June 2021, we prepaid $100 million on the $300 million Incremental Term Loan Agreement. In connection with the partial prepayment, we recognized a loss on early extinguishment of debt of $0.1 million, representing the write-off of one-third of the unamortized deferred financing costs. The loss on early extinguishment of debt has been recorded in the Consolidated Statements of Income and Comprehensive Income under the caption “Interest and other miscellaneous (expense) income, net.”
During the six months ended June 30, 2021, we made no borrowings or repayments on our Revolving Credit Facility. At June 30, 2021, we had available borrowings of $299.1 million under the Revolving Credit Facility, net of $0.9 million to secure our outstanding letters of credit.
New Zealand Debt
In June 2021, the New Zealand subsidiary renewed its NZ$20 million working capital facility for an additional 12-month term. During the six months ended June 30, 2021, the New Zealand subsidiary made no borrowings or repayments on its working capital facility. At June 30, 2021, the New Zealand subsidiary had NZ$20.0 million of available borrowings under its working capital facility.
As of June 30, 2021, the outstanding balance on the shareholder loan is $24.2 million. Except for changes in the New Zealand foreign exchange rate, there have been no adjustments to the carrying value of the shareholder loan since its inception. See Note 6 — Noncontrolling Interests for more information regarding the New Zealand subsidiary.
In July 2021, the New Zealand subsidiary recorded a noncontrolling interest share redemption and loan payable in the amount of $28.2 million. The shareholder loan is due in 2026 at a fixed rate of 3.64%. See Note 1 — Basis of Presentation for more information regarding subsequent events related to the New Zealand subsidiary.
DEBT COVENANTS — EXCLUDING TIMBER FUNDS
In connection with our $350 million Term Credit Agreement, $200 million Incremental Term Loan Agreement, $200 million 2021 Incremental Term Loan Agreement and $300 million Revolving Credit Facility, customary covenants must be met, the most significant of which include interest coverage and leverage ratios.
The covenants listed below, which are the most significant financial covenants in effect as of June 30, 2021, are calculated on a trailing 12-month basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenant Requirement
|
|
Actual Ratio
|
|
Favorable
|
Covenant EBITDA to consolidated interest expense should not be less than
|
2.5 to 1
|
|
7.8 to 1
|
|
5.3
|
Covenant debt to covenant net worth plus covenant debt shall not exceed
|
65
|
%
|
|
46
|
%
|
|
19
|
%
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
In connection with our $45 million NWFCS Credit Facility, customary covenants must be met, the most significant of which include interest coverage and debt-to-capitalization ratios.
The covenants listed below, which are the most significant financial covenants in effect as of June 30, 2021, are calculated on a trailing 12-month basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenant Requirement
|
|
Actual Ratio
|
|
Favorable
|
Covenant EBITDA to consolidated interest expense should not be less than
|
2.5 to 1
|
|
7.8 to 1
|
|
5.3
|
Covenant debt to covenant net worth plus covenant debt shall not exceed
|
65
|
%
|
|
46
|
%
|
|
19
|
%
|
In addition to these financial covenants listed above, the 2022 Notes, 2031 Notes, Term Credit Agreement, Incremental Term Loan Agreement, 2021 Incremental Term Loan Facility, Revolving Credit Facility, and NWFCS Credit Facility include customary covenants that limit the incurrence of debt and the disposition of assets, among others. At June 30, 2021, we were in compliance with all applicable covenants.
DEBT COVENANTS — TIMBER FUNDS
The Fund II Mortgages Payable to MetLife contain a requirement to maintain a loan-to-value ratio of less than 50%, with the denominator defined as fair market value of the timberland pledged as collateral.
The Fund III Mortgages Payable to NWFCS contain a requirement to maintain a minimum interest coverage ratio of 1.5:1, minimum working capital of $500,000, and a loan-to-value ratio of less than 50%, with the denominator defined as fair market value.
Both Timber Funds are in compliance with their respective debt covenants as of June 30, 2021.
10. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
We are exposed to market risk related to potential fluctuations in foreign currency exchange rates and interest rates. We use derivative financial instruments to mitigate the financial impact of exposure to these risks.
Accounting for derivative financial instruments is governed by ASC Topic 815, Derivatives and Hedging, (“ASC 815”). In accordance with ASC 815, we record our derivative instruments at fair value as either assets or liabilities in the Consolidated Balance Sheets. Changes in the instruments’ fair value are accounted for based on their intended use. Gains and losses on derivatives that are designated and qualify for cash flow hedge accounting are recorded as a component of accumulated other comprehensive income (“AOCI”) and reclassified into earnings when the hedged transaction materializes. Gains and losses on derivatives that are designated and qualify for net investment hedge accounting are recorded as a component of AOCI and will not be reclassified into earnings until the investment is partially or completely liquidated. The changes in the fair value of derivatives not designated as hedging instruments and those which are no longer effective as hedging instruments, are recognized immediately in earnings.
FOREIGN CURRENCY EXCHANGE AND OPTION CONTRACTS
The New Zealand subsidiary’s export sales are predominately denominated in U.S. dollars, and therefore its cash flows are affected by fluctuations in the exchange rate between the New Zealand dollar and the U.S. dollar. This exposure is partially managed by a natural currency hedge, as ocean freight payments and shareholder distributions are also paid in U.S. dollars. We manage any excess foreign exchange exposure through the use of derivative financial instruments. The New Zealand subsidiary typically hedges 50% to 90% of its estimated foreign currency exposure with respect to the following twelve months forecasted sales and purchases, less distributions, and up to 75% of the forward 12 to 18 months. Additionally, the New Zealand subsidiary will occasionally hedge up to 50% of its estimated foreign currency exposure with respect to the following 18 to 48 months forecasted sales and purchases, less distributions, when the New Zealand dollar is at a cyclical low versus the U.S. dollar. Foreign currency exposure from the New Zealand subsidiary’s trading operations is typically hedged based on the following
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
three months forecasted sales and purchases. As of June 30, 2021, foreign currency exchange contracts and foreign currency option contracts had maturity dates through December 2022 and August 2021, respectively.
Foreign currency exchange and option contracts hedging foreign currency risk on export sales and ocean freight payments qualify for cash flow hedge accounting. We may de-designate these cash flow hedge relationships in advance or at the occurrence of the forecasted transaction. The portion of gains or losses on the derivative instrument previously accumulated in other comprehensive income for de-designated hedges remains in accumulated other comprehensive income until the forecasted transaction affects earnings. Changes in the value of derivative instruments after de-designation are recorded in earnings.
INTEREST RATE PRODUCTS
We are exposed to cash flow interest rate risk on our variable-rate debt and on anticipated debt issuances. We use variable-to-fixed interest rate swaps and forward-starting interest rate swap agreements to hedge this exposure. For these derivative instruments, we report the gains/losses from the fluctuations in the fair market value of the hedges in AOCI and reclassify them to earnings as interest expense in the same period in which the hedged interest payments affect earnings.
To the extent we de-designate or terminate a cash flow hedging relationship and the associated hedged item continues to exist, any unrealized gain or loss of the cash flow hedge at the time of de-designation remains in AOCI and is amortized using the straight-line method through interest expense over the remaining life of the hedged item. To the extent the associated hedged item is no longer effective, the gain or loss is reclassified out of AOCI to earnings immediately.
INTEREST RATE SWAPS
During the second quarter of 2021, we terminated and cash settled $250 million in notional value of our interest rate swaps, maturing in 2030, in connection with the repayment of $250 million outstanding under the 2020 Incremental Term Loan. Upon termination of the swap, we received $6.8 million from our counterparty. As of June 30, 2021, there was $16.7 million recorded in accumulated other comprehensive income in connection with the terminated interest rate swap, which will be reclassified to earnings through interest expense over the remaining life of the hedged items, as the originally hedged cash flows remain probable.
During the second quarter of 2021, we terminated and cash settled $100 million in notional value of our interest rate swaps, maturing in 2026, in connection with the prepayment of $100 million on the 2026 Incremental Term Loan. Upon termination of the swap, we paid $2.2 million to our counterparty that was recognized immediately into earnings as interest expense, as the forecasted cash flows will no longer occur. See Note 9 — Debt for additional information.
The following table contains information on the outstanding interest rate swaps as of June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Interest Rate Swaps (a)
|
Date Entered Into
|
Term
|
Notional Amount
|
Related Debt Facility
|
Fixed Rate of Swap
|
Bank Margin on Debt
|
Total Effective Interest Rate (b)
|
August 2015
|
9 years
|
$170,000
|
|
Term Credit Agreement
|
2.20
|
%
|
1.60
|
%
|
3.80
|
%
|
August 2015
|
9 years
|
180,000
|
|
Term Credit Agreement
|
2.35
|
%
|
1.60
|
%
|
3.95
|
%
|
April 2016
|
10 years
|
100,000
|
|
Incremental Term Loan
|
1.60
|
%
|
1.65
|
%
|
3.25
|
%
|
April 2016
|
10 years
|
100,000
|
|
Incremental Term Loan
|
1.60
|
%
|
1.65
|
%
|
3.25
|
%
|
(a) All interest rate swaps have been designated as interest rate cash flow hedges and qualify for hedge accounting.
(b) Rate is before estimated patronage payments.
TREASURY LOCKS
During the first quarter of 2020, we entered into three treasury lock agreements, which were designated and qualified as cash flow hedges. Prior to expiration, we de-designated and settled the treasury locks by converting them into interest rate swap lock agreements (discussed below).
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
As of June 30, 2021, there was $18.3 million recorded in accumulated other comprehensive loss in connection with the settled treasury locks, which will be reclassified to earnings as interest expense over the life of the hedged item. For additional information regarding the expired treasury lock agreements, see Note 16 - Derivative Instruments and Hedging Activities in our 2020 Form 10-K.
INTEREST RATE SWAP LOCKS
Upon de-designation, we converted the above treasury lock agreements to interest rate swap lock agreements, which were designated and qualified as cash flow hedges. Prior to expiration, we de-designated and partially cash settled $11.1 million of the interest rate swap locks and converted them into an interest rate swap agreement.
As of June 30, 2021, there was $1.2 million recorded in accumulated other comprehensive loss in connection with settled interest rate swap locks, which will be reclassified to earnings as interest expense over the life of the hedged item. For additional information regarding the expired interest rate swap lock agreements, see Note 16 - Derivative Instruments and Hedging Activities in our 2020 Form 10-K.
FORWARD-STARTING INTEREST RATE SWAPS
During the second quarter of 2021, we de-designated and settled $325 million in notional value of our forward-starting interest rate swap, maturing in 2032, by converting it into a new forward-starting interest rate swap agreement. As of June 30, 2021, there was $10.0 million recorded in accumulated other comprehensive income in connection with the converted forward-starting interest rate swap, which will be reclassified to earnings through interest expense over the remaining life of the hedged item.
The following table contains information on the outstanding forward-starting interest rate swaps as of June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Forward-Starting Interest Rate Swaps (a)
|
Date Entered Into
|
Term
|
Notional Amount
|
Fixed Rate of Swap
|
Related Debt Facility
|
Forward Date
|
Maximum Period Ending for Forecasted Issuance Date
|
March 2020
|
4 years
|
$100,000
|
|
0.88
|
%
|
Term Credit Agreement
|
August 2024
|
N/A
|
May 2020
|
4 years
|
50,000
|
|
0.74
|
%
|
Term Credit Agreement
|
August 2024
|
N/A
|
May 2021 (b)
|
7 years
|
200,000
|
|
0.77
|
%
|
Future Issuance
|
Feb. 2022
|
N/A
|
(a) All forward-starting interest rate swaps have been designated as interest rate cash flow hedges and qualify for hedge accounting.
(b) The forward-starting interest rate swap entered into in May 2021 contained an embedded mark-to-market gain, which we recovered through a reduced charge in the fixed rate over what would have been charged for an at-market swap.
CARBON OPTIONS
The New Zealand subsidiary enters into carbon options from time to time to sell carbon assets. Changes in fair value of the carbon option contracts are recorded in “Interest and other miscellaneous (expense) income, net” as the contracts do not qualify for hedge accounting treatment. As of June 30, 2021, all existing carbon option contracts have expired.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The following tables demonstrate the impact, gross of tax, of our derivatives on the Consolidated Statements of Income and Comprehensive Income for the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Income Statement Location
|
|
2021
|
|
2020
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
Foreign currency exchange contracts
|
Other comprehensive income (loss)
|
|
($896)
|
|
|
$5,340
|
|
Foreign currency option contracts
|
Other comprehensive income (loss)
|
|
(230)
|
|
|
877
|
|
Interest rate products
|
Other comprehensive income (loss)
|
|
(14,587)
|
|
|
(14,469)
|
|
|
Interest expense
|
|
5,377
|
|
|
2,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carbon option contracts
|
Interest and other miscellaneous income, net
|
|
—
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
Income Statement Location
|
|
2021
|
|
2020
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
|
Foreign currency exchange contracts
|
Other comprehensive income (loss)
|
|
($3,747)
|
|
|
($140)
|
|
Foreign currency option contracts
|
Other comprehensive income (loss)
|
|
(1,158)
|
|
|
(273)
|
|
Interest rate products
|
Other comprehensive income (loss)
|
|
45,144
|
|
|
(93,621)
|
|
|
Interest expense
|
|
9,371
|
|
|
3,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carbon option contracts
|
Interest and other miscellaneous income, net
|
|
—
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the next 12 months, the amount of the June 30, 2021 AOCI balance, net of tax, expected to be reclassified into earnings as a result of the maturation of our derivative instruments is a gain of approximately $2.4 million. The following table contains details of the expected reclassified amounts into earnings:
|
|
|
|
|
|
|
Amount expected to be reclassified into earnings in next 12 months
|
|
Derivatives designated as cash flow hedges:
|
|
Foreign currency exchange contracts
|
$1,682
|
|
Foreign currency option contracts
|
256
|
|
Interest rate products
|
430
|
|
Total estimated gain on derivatives contracts
|
$2,368
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
The following table contains the notional amounts of the derivative financial instruments recorded in the Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Amount
|
|
|
June 30, 2021
|
|
December 31, 2020
|
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
Foreign currency exchange contracts
|
$97,250
|
|
|
$49,000
|
|
|
Foreign currency option contracts
|
8,000
|
|
|
28,000
|
|
|
Interest rate swaps
|
550,000
|
|
|
900,000
|
|
|
|
|
|
|
|
Forward-starting interest rate swaps
|
350,000
|
|
|
475,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table contains the fair values of the derivative financial instruments recorded in the Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location on Balance Sheet
|
|
Fair Value Assets / (Liabilities) (a)
|
|
|
|
June 30, 2021
|
|
December 31, 2020
|
Derivatives designated as cash flow hedges:
|
|
|
|
|
Foreign currency exchange contracts
|
Other current assets
|
|
$3,096
|
|
|
$4,968
|
|
|
Other assets
|
|
32
|
|
|
1,050
|
|
|
Other current liabilities
|
|
(760)
|
|
|
—
|
|
|
Other non-current liabilities
|
|
(98)
|
|
|
—
|
|
Foreign currency option contracts
|
Other current assets
|
|
356
|
|
|
1,526
|
|
|
|
|
|
|
|
|
Other current liabilities
|
|
—
|
|
|
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
Other non-current liabilities
|
|
(26,892)
|
|
|
(51,580)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward-starting interest rate swaps
|
Other assets
|
|
10,000
|
|
|
513
|
|
|
Other non-current liabilities
|
|
—
|
|
|
(13,042)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative contracts:
|
|
|
|
|
|
Other current assets
|
|
|
$3,452
|
|
|
$6,494
|
|
Other assets
|
|
|
10,032
|
|
|
1,563
|
|
Total derivative assets
|
|
|
$13,484
|
|
|
$8,057
|
|
|
|
|
|
|
|
Other current liabilities
|
|
|
(760)
|
|
|
(11)
|
|
Other non-current liabilities
|
|
|
(26,990)
|
|
|
(64,622)
|
|
Total derivative liabilities
|
|
|
($27,750)
|
|
|
($64,633)
|
|
(a) See Note 11 — Fair Value Measurements for further information on the fair value of our derivatives including their classification within the fair value hierarchy.
OFFSETTING DERIVATIVES
Derivative financial instruments are presented at their gross fair values in the Consolidated Balance Sheets. Our derivative financial instruments are not subject to master netting arrangements, which would allow the right of offset.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
11. FAIR VALUE MEASUREMENTS
FAIR VALUE OF FINANCIAL INSTRUMENTS
A three-level hierarchy that prioritizes the inputs used to measure fair value was established in the Accounting Standards Codification as follows:
Level 1 — Quoted prices in active markets for identical assets or liabilities.
Level 2 — Observable inputs other than quoted prices included in Level 1.
Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The following table presents the carrying amount and estimated fair values of our financial instruments as of June 30, 2021 and December 31, 2020, using market information and what we believe to be appropriate valuation methodologies under GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021
|
|
December 31, 2020
|
Asset (Liability) (a)
|
|
Carrying
Amount
|
|
Fair Value
|
|
Carrying
Amount
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
|
Level 1
|
|
Level 2
|
Cash and cash equivalents, excluding Timber Funds
|
|
$309,839
|
|
|
$309,839
|
|
|
—
|
|
|
$80,454
|
|
|
$80,454
|
|
|
—
|
|
Cash and cash equivalents, Timber Funds
|
|
4,469
|
|
|
4,469
|
|
|
—
|
|
|
4,053
|
|
|
4,053
|
|
|
—
|
|
Restricted cash (b)
|
|
702
|
|
|
702
|
|
|
—
|
|
|
2,975
|
|
|
2,975
|
|
|
—
|
|
Current maturities of long-term debt, excluding Timber Funds (c)
|
|
(199,830)
|
|
|
—
|
|
|
(203,940)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, excluding Timber Funds (c)
|
|
(1,192,888)
|
|
|
—
|
|
|
(1,207,100)
|
|
|
(1,300,336)
|
|
|
—
|
|
|
(1,313,631)
|
|
Long-term debt, Timber Funds (c)
|
|
(59,755)
|
|
|
—
|
|
|
(59,976)
|
|
|
(60,179)
|
|
|
—
|
|
|
(60,474)
|
|
Interest rate swaps (d)
|
|
(26,892)
|
|
|
—
|
|
|
(26,892)
|
|
|
(51,580)
|
|
|
—
|
|
|
(51,580)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward-starting interest rate swaps (d)
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
|
(12,529)
|
|
|
—
|
|
|
(12,529)
|
|
Foreign currency exchange contracts (d)
|
|
2,270
|
|
|
—
|
|
|
2,270
|
|
|
6,018
|
|
|
—
|
|
|
6,018
|
|
Foreign currency option contracts (d)
|
|
356
|
|
|
—
|
|
|
356
|
|
|
1,515
|
|
|
—
|
|
|
1,515
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling Interests in the Operating Partnership (e)
|
|
153,505
|
|
|
153,505
|
|
|
—
|
|
|
130,121
|
|
|
130,121
|
|
|
—
|
|
(a)We did not have Level 3 assets or liabilities at June 30, 2021 and December 31, 2020.
(c)The carrying amount of long-term debt is presented net of deferred financing costs, unamortized discounts and fair value adjustments on non-revolving debt. See Note 9 — Debt for additional information.
(e)Noncontrolling Interests in the Operating Partnership is neither an asset or liability and is classified as temporary equity in the Company’s Consolidated Balance Sheets. This relates to the ownership of Rayonier, L.P. units by various individuals and entities other than the Company.
We use the following methods and assumptions in estimating the fair value of our financial instruments:
Cash and cash equivalents and Restricted cash — The carrying amount is equal to fair market value.
Debt — The fair value of fixed rate debt is based upon quoted market prices for debt with similar terms and maturities. The variable rate debt adjusts with changes in the market rate, therefore the carrying value approximates fair value.
Interest rate swap agreements — The fair value of interest rate contracts is determined by discounting the expected future cash flows, for each instrument, at prevailing interest rates.
Foreign currency exchange contracts — The fair value of foreign currency exchange contracts is determined by a mark-to-market valuation, which estimates fair value by discounting the difference between the contracted forward price and the current forward price for the residual maturity of the contract using a risk-free interest rate.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Foreign currency option contracts — The fair value of foreign currency option contracts is based on a mark-to-market calculation using the Black-Scholes option pricing model.
Noncontrolling Interests in the Operating Partnership — The fair value of noncontrolling interests in the Operating Partnership is determined based on the period-end closing price of Rayonier Inc. common shares.
12. COMMITMENTS
At June 30, 2021, the future minimum payments under non-cancellable commitments were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental Remediation (a)
|
|
Development Projects (b)
|
|
|
|
Commitments (c)
|
|
Total
|
Remaining 2021
|
$542
|
|
|
$18,245
|
|
|
|
|
$6,223
|
|
|
$25,010
|
|
2022
|
2,045
|
|
|
4,222
|
|
|
|
|
12,981
|
|
|
19,248
|
|
2023
|
1,853
|
|
|
267
|
|
|
|
|
12,234
|
|
|
14,354
|
|
2024
|
1,853
|
|
|
267
|
|
|
|
|
9,306
|
|
|
11,426
|
|
2025
|
2,338
|
|
|
267
|
|
|
|
|
5,451
|
|
|
8,056
|
|
Thereafter
|
2,664
|
|
|
3,916
|
|
|
|
|
12,671
|
|
|
19,251
|
|
|
$11,295
|
|
|
$27,184
|
|
|
|
|
$58,866
|
|
|
$97,345
|
|
(b)Primarily consisting of payments expected to be made on our Wildlight and Richmond Hill development projects.
(c)Commitments include payments expected to be made on financial instruments (foreign exchange contracts, interest rate swaps and forward-starting interest rate swaps) and other purchase obligations.
13. CONTINGENCIES
We have been named as a defendant in various lawsuits and claims arising in the normal course of business. While we have procured reasonable and customary insurance covering risks normally occurring in connection with our businesses, we have in certain cases retained some risk through the operation of large deductible insurance plans, primarily in the areas of executive risk, property, automobile and general liability. These pending lawsuits and claims, either individually or in the aggregate, are not expected to have a material adverse effect on our financial position, results of operations, or cash flow.
14. ENVIRONMENTAL AND NATURAL RESOURCE DAMAGE LIABILITIES
Various federal and state environmental laws in the states in which we operate place cleanup or restoration liability on the current and former owners of affected real estate. These laws are often a source of “strict liability,” meaning that an owner or operator need not necessarily have caused, or even been aware of, the release of contaminated materials. Similarly, there are certain environmental laws that allow state, federal, and tribal trustees (collectively, the “Trustees”) to bring suit against property owners to recover damage for injuries to natural resources. Like the liability that attaches to current property owners in the cleanup context, liability for natural resource damages (“NRD”) can attach to a property simply because an injury to natural resources resulted from releases of contaminated materials on or from the owner’s property, regardless of culpability for the release. For additional information, see Note 13 - Environmental and Natural Resource Damage Liabilities in the 2020 Form 10-K.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
Changes in environmental and NRD liabilities from December 31, 2020 to June 30, 2021 are shown below:
|
|
|
|
|
|
|
Port Gamble, WA
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current portion at December 31, 2020
|
$10,615
|
Plus: Current portion
|
1,026
|
Total Balance at December 31, 2020
|
11,641
|
Expenditures charged to liabilities
|
(417)
|
Increase to liabilities
|
71
|
Total Balance at June 30, 2021
|
11,295
|
Less: Current portion
|
(723)
|
Non-current portion at June 30, 2021
|
$10,572
|
These estimates were based on assumptions that we believe to be reasonable; however, actual results may differ from these estimates. See Note 2 - Merger with Pope Resources for information regarding the final allocation of fair value to environmental and NRD liabilities assumed in the merger with Pope Resources. It is expected that the upland mill site cleanup and NRD restoration will occur over the next two to three years, while the monitoring of Port Gamble Bay, mill site and landfills will continue for an additional 10 to 15 years. NRD costs are subject to change as the scope of the restoration projects become more clearly defined. It is reasonably possible that these components of the liability may increase as the project progresses. Management continues to monitor the Port Gamble cleanup process and will make adjustments as needed. Should any future circumstances result in a change to the estimated cost of the project, we will record an appropriate adjustment to the liability in the period it becomes known and when we can reasonably estimate the amount. For further information on the timing and amount of future payments related to our environmental remediation liabilities, see Note 12 - Commitments.
15. GUARANTEES
We provide financial guarantees as required by creditors, insurance programs, and various governmental agencies.
As of June 30, 2021, the following financial guarantees were outstanding:
|
|
|
|
|
|
|
|
|
|
|
Financial Commitments (a)
|
|
Maximum Potential
Payment
|
|
|
Standby letters of credit
|
|
$885
|
|
|
|
Surety bonds (b)
|
|
11,958
|
|
|
|
Total financial commitments
|
|
$12,843
|
|
|
|
(a)We have not recorded any liabilities for these financial commitments in our Consolidated Balance Sheets. The guarantees are not subject to measurement, as the guarantees are dependent on our own performance.
(b)Surety bonds are issued primarily to secure performance obligations related to various operational activities, to provide collateral for our Wildlight development project in Nassau County, Florida and in connection with pending and completed sales from the Harbor Hill project in Gig Harbor, Washington. These surety bonds expire at various dates during 2021, 2022, 2023 and 2024 and are expected to be renewed as required.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
16. HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS
We continuously assess potential alternative uses of our timberlands, as some properties may become more valuable for development, residential, recreation or other purposes. We periodically transfer, via a sale or contribution from the real estate investment trust (“REIT”) entities to taxable REIT subsidiaries (“TRS”), higher and better use (“HBU”) timberlands to enable land-use entitlement, development or marketing activities. We also acquire HBU properties in connection with timberland acquisitions. These properties are managed as timberlands until sold or developed. While the majority of HBU sales involve rural and recreational land, we also selectively pursue various land-use entitlements on certain properties for residential, commercial and industrial development in order to enhance the long-term value of such properties. For selected development properties, we also invest in targeted infrastructure improvements, such as roadways and utilities, to accelerate the marketability and improve the value of such properties.
Changes in higher and better use timberlands and real estate development investments from December 31, 2020 to June 30, 2021 are shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher and Better Use Timberlands and Real Estate Development Investments
|
|
Land and Timber
|
|
Development Investments
|
|
Total
|
Non-current portion at December 31, 2020
|
$79,901
|
|
|
$28,617
|
|
|
$108,518
|
|
Plus: Current portion (a)
|
212
|
|
|
6,544
|
|
|
6,756
|
|
Total Balance at December 31, 2020
|
80,113
|
|
|
35,161
|
|
|
115,274
|
|
Non-cash cost of land and improved development
|
(3,106)
|
|
|
(1,657)
|
|
|
(4,763)
|
|
Amortization of parcel real estate development investments
|
—
|
|
|
(3,211)
|
|
|
(3,211)
|
|
Timber depletion from harvesting activities and basis of timber sold in real estate sales
|
(584)
|
|
|
—
|
|
|
(584)
|
|
Capitalized real estate development investments (b)
|
—
|
|
|
12,095
|
|
|
12,095
|
|
Capital expenditures (silviculture)
|
51
|
|
|
—
|
|
|
51
|
|
|
|
|
|
|
|
Intersegment transfers
|
1,176
|
|
|
—
|
|
|
1,176
|
|
Purchase price allocation adjustment (c)
|
8,238
|
|
|
—
|
|
|
8,238
|
|
|
|
|
|
|
|
Total Balance at June 30, 2021
|
85,888
|
|
|
42,388
|
|
|
128,276
|
|
Less: Current portion (a)
|
(8,686)
|
|
|
(16,026)
|
|
|
(24,712)
|
|
Non-current portion at June 30, 2021
|
$77,202
|
|
|
$26,362
|
|
|
$103,564
|
|
(a)The current portion of Higher and Better Use Timberlands and Real Estate Development Investments is recorded in Inventory. See Note 17 — Inventory for additional information.
(b)Capitalized real estate development investments include $0.3 million of capitalized interest and $5.8 million of parcel real estate development investments. Parcel real estate development investments represent investments made for specific lots and/or commercial parcels that are currently under contract or expected to be ready for market within a year.
(c)Reflects measurement period adjustments on HBU properties acquired in the merger with Pope Resources. The final allocation of fair value to HBU properties acquired in the merger is approximately $34.7 million. This includes development properties in the town of Port Gamble, Washington, development projects in Gig Harbor, Kingston, and Bremerton, Washington and various other assets. See Note 2 - Merger with Pope Resources for additional information.
17. INVENTORY
As of June 30, 2021 and December 31, 2020, our inventory consisted entirely of finished goods, as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021
|
|
December 31, 2020
|
Finished goods inventory
|
|
|
|
Real estate inventory (a)
|
$24,712
|
|
|
$6,756
|
|
Log inventory
|
5,077
|
|
|
3,838
|
|
Total inventory
|
$29,789
|
|
|
$10,594
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
18. OTHER OPERATING INCOME (EXPENSE), NET
Other operating income (expense), net consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Gain (loss) on foreign currency remeasurement, net of cash flow hedges
|
$1,922
|
|
|
($2,720)
|
|
|
$4,351
|
|
|
($1,287)
|
|
Gain on sale or disposal of property and equipment
|
3
|
|
|
4
|
|
|
93
|
|
|
7
|
|
Log trading marketing fees
|
—
|
|
|
3
|
|
|
6
|
|
|
50
|
|
Costs related to the merger with Pope Resources (a)
|
—
|
|
|
(13,498)
|
|
|
—
|
|
|
(15,985)
|
|
Equity income (loss) related to Bainbridge Landing LLC joint venture (b)
|
186
|
|
|
(59)
|
|
|
206
|
|
|
(59)
|
|
Miscellaneous expense, net
|
(155)
|
|
|
(213)
|
|
|
(252)
|
|
|
(320)
|
|
Total
|
$1,956
|
|
|
($16,483)
|
|
|
$4,404
|
|
|
($17,594)
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
19. EMPLOYEE BENEFIT PLANS
We have one qualified non-contributory defined benefit pension plan covering a portion of our employees and an unfunded plan that provides benefits in excess of amounts allowable under current tax law in the qualified plan. Both plans are closed to new participants. Effective December 31, 2016, we froze benefits for all employees participating in the pension plan. In lieu of the pension plan, we provide those employees with an enhanced 401(k) plan match. Employee benefit plan liabilities are calculated using actuarial estimates and management assumptions. These estimates are based on historical information, along with certain assumptions about future events. Changes in assumptions, as well as changes in actual experience, could cause the estimates to change.
We are not required to make mandatory 2021 pension contributions due to our plan’s improved funding status and have made no pension contribution payments during the three and six months ended June 30, 2021.
The net pension and postretirement benefit (credits) costs that have been recorded are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Net Periodic Benefit (Credit) Cost
|
Income Statement Location
|
|
Pension
|
|
Postretirement
|
|
Three Months Ended
June 30,
|
|
Three Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Service cost
|
Selling and general expenses
|
|
—
|
|
|
—
|
|
|
$2
|
|
|
$2
|
|
Interest cost
|
Interest and other miscellaneous (expense) income, net
|
|
557
|
|
|
677
|
|
|
11
|
|
|
13
|
|
Expected return on plan assets (a)
|
Interest and other miscellaneous (expense) income, net
|
|
(936)
|
|
|
(876)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of losses
|
Interest and other miscellaneous (expense) income, net
|
|
288
|
|
|
215
|
|
|
5
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit (credit) cost
|
|
|
($91)
|
|
|
$16
|
|
|
$18
|
|
|
$17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of Net Periodic Benefit (Credit) Cost
|
Income Statement Location
|
|
Pension
|
|
Postretirement
|
|
Six Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Service cost
|
Selling and general expenses
|
|
—
|
|
|
—
|
|
|
$4
|
|
|
$3
|
|
Interest cost
|
Interest and other miscellaneous (expense) income, net
|
|
1,114
|
|
|
1,353
|
|
|
23
|
|
|
26
|
|
Expected return on plan assets (a)
|
Interest and other miscellaneous (expense) income, net
|
|
(1,873)
|
|
|
(1,752)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of losses
|
Interest and other miscellaneous (expense) income, net
|
|
577
|
|
|
431
|
|
|
10
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit (credit) cost
|
|
|
($182)
|
|
|
$32
|
|
|
$37
|
|
|
$33
|
|
|
|
|
|
|
|
|
|
|
|
(a)The weighted-average expected long-term rate of return on plan assets used in computing 2021 net periodic benefit cost for pension benefits is 5.7%.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
20. INCOME TAXES
Rayonier is a REIT under the Internal Revenue Code and therefore generally does not pay U.S. federal or state income tax. As of June 30, 2021, Rayonier owns a 97.1% interest in the Operating Partnership and conducts substantially all of its timberland operations through the Operating Partnership. The taxable income or loss generated by the Operating Partnership is passed through and reported to its unit holders (including the Company) on a Schedule K-1 for inclusion in each unitholder’s income tax return. Certain operations, including log trading and certain real estate activities, such as the entitlement, development and sale of HBU properties, are conducted through our TRS. The TRS subsidiaries are subject to United States federal and state corporate income tax. The New Zealand timber operations are conducted by the New Zealand subsidiary, which is subject to corporate-level tax at 28% in New Zealand and is treated as a partnership for U.S. income tax purposes.
PROVISION FOR INCOME TAXES
The Company’s tax expense is principally related to corporate-level tax in New Zealand and non-resident withholding tax on repatriation of earnings from New Zealand. The following table contains the income tax expense recognized on the Consolidated Statements of Income and Comprehensive Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Income tax expense
|
($6,880)
|
|
|
($2,990)
|
|
|
($10,302)
|
|
|
($6,696)
|
|
ANNUAL EFFECTIVE TAX RATE
The Company’s effective tax rate after discrete items is below the 21.0% U.S. statutory rate due to tax benefits associated with being a REIT. The following table contains the Company’s annualized effective tax rate after discrete items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
|
2021
|
|
2020
|
Annualized effective tax rate after discrete items
|
|
|
|
|
11.0
|
%
|
|
19.8
|
%
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
21. ACCUMULATED OTHER COMPREHENSIVE LOSS
The following table summarizes the changes in AOCI by component for the six months ended June 30, 2021 and the year ended December 31, 2020. All amounts are presented net of tax and exclude portions attributable to noncontrolling interests.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation (loss) gains
|
|
Net investment hedges of New Zealand subsidiary
|
|
Cash flow hedges
|
|
Employee benefit plans
|
|
Total Rayonier, L.P.
|
|
Allocation to Operating Partnership
|
|
Total Rayonier Inc.
|
Balance as of December 31, 2019
|
($226)
|
|
|
$1,321
|
|
|
($8,910)
|
|
|
($23,387)
|
|
|
($31,202)
|
|
|
—
|
|
|
($31,202)
|
|
Other comprehensive income (loss) before reclassifications
|
22,928
|
|
|
—
|
|
|
(71,644)
|
|
|
(1,794)
|
|
|
(50,510)
|
|
|
—
|
|
|
(50,510)
|
|
Amounts reclassified from accumulated other comprehensive loss
|
—
|
|
|
—
|
|
|
9,498
|
|
|
869
|
|
(b)
|
10,367
|
|
|
(2,540)
|
|
|
7,827
|
|
Net other comprehensive income (loss)
|
22,928
|
|
|
—
|
|
|
(62,146)
|
|
|
(925)
|
|
|
(40,143)
|
|
|
(2,540)
|
|
|
(42,683)
|
|
Balance as of December 31, 2020
|
$22,702
|
|
|
$1,321
|
|
|
($71,056)
|
|
|
($24,312)
|
|
|
($71,345)
|
|
|
($2,540)
|
|
|
($73,885)
|
|
Other comprehensive (loss) income before reclassifications
|
(10,627)
|
|
|
—
|
|
|
40,841
|
|
(a)
|
—
|
|
|
30,214
|
|
|
—
|
|
|
30,214
|
|
Amounts reclassified from accumulated other comprehensive loss
|
—
|
|
|
—
|
|
|
10,955
|
|
|
587
|
|
(b)
|
11,542
|
|
|
(1,278)
|
|
|
10,264
|
|
Net other comprehensive (loss) income
|
(10,627)
|
|
|
—
|
|
|
51,796
|
|
|
587
|
|
|
41,756
|
|
|
(1,278)
|
|
|
40,478
|
|
Balance as of
June 30, 2021
|
$12,075
|
|
|
$1,321
|
|
|
($19,260)
|
|
|
($23,725)
|
|
|
($29,589)
|
|
|
($3,818)
|
|
|
($33,407)
|
|
(b)This component of other comprehensive (loss) income is included in the computation of net periodic pension and post-retirement costs. See Note 19 — Employee Benefit Plans for additional information.
The following table presents details of the amounts reclassified in their entirety from AOCI to net income for the six months ended June 30, 2021 and June 30, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Details about accumulated other comprehensive income (loss) components
|
|
Amount reclassified from accumulated other comprehensive income (loss)
|
|
Affected line item in the income statement
|
|
June 30, 2021
|
|
June 30, 2020
|
|
Realized loss (gain) on foreign currency exchange contracts
|
|
$1,725
|
|
|
($1,892)
|
|
|
Other operating expense, net
|
Realized loss on foreign currency option contracts
|
|
827
|
|
|
8
|
|
|
Other operating expense, net
|
Noncontrolling interests
|
|
(587)
|
|
|
434
|
|
|
Comprehensive (loss) income attributable to noncontrolling interests
|
Realized loss on interest rate contracts
|
|
9,541
|
|
|
3,168
|
|
|
Interest expense
|
Income tax effect from net (loss) gain on foreign currency contracts
|
|
(551)
|
|
|
406
|
|
|
Income tax expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from accumulated other comprehensive income
|
|
$10,955
|
|
|
$2,124
|
|
|
|
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
22. RESTRICTED CASH
Restricted cash includes cash balances held in escrow as collateral for certain contractual obligations related to our Richmond Hill development project as well as cash held in escrow for real estate sales. As of June 30, 2021 and December 31, 2020, we had $0.7 million and $3.0 million, respectively, of restricted cash held in escrow. In addition, in order to qualify for like-kind exchange (“LKE”) treatment, the proceeds from real estate sales must be deposited with a third-party intermediary. These proceeds are accounted for as restricted cash until a suitable replacement property is acquired. In the event LKE purchases are not completed, the proceeds are returned to us after 180 days and reclassified as available cash. As of June 30, 2021 and December 31, 2020, we had no proceeds from real estate sales classified as restricted cash which were deposited with an LKE intermediary.
The following table contains the amounts of restricted cash recorded in the Consolidated Balance Sheets and Consolidated Statements of Cash Flows for the six months ended June 30, 2021:
|
|
|
|
|
|
|
|
|
June 30, 2021
|
|
|
|
|
|
|
Restricted cash held in escrow
|
$702
|
|
|
|
|
|
|
|
Total restricted cash shown in the Consolidated Balance Sheets
|
702
|
|
|
|
Cash and cash equivalents
|
314,308
|
|
|
|
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows
|
$315,010
|
|
|
|
23. ASSETS HELD FOR SALE
Assets held for sale is composed of properties under contract and expected to be sold within 12 months that also meet the other relevant held-for sale criteria in accordance with ASC 360-10-45-9. As of June 30, 2021 and December 31, 2020, the basis in properties meeting this classification was $111.3 million and $3.4 million, respectively. Since the basis in these properties was less than the fair value, including costs to sell, no impairment was recognized. Included in assets held for sale as of June 30, 2021 are $104.3 million of timber and timberland assets owned by ORM Timber Fund II, Inc., of which we maintain a 20% ownership interest.
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(Dollar amounts in thousands unless otherwise stated)
24. CHARGES FOR INTEGRATION AND RESTRUCTURING
During 2020, we incurred and accrued for termination benefits (primarily severance) and accelerated share-based payment costs based upon actual and expected qualifying terminations of certain employees as a result of restructuring decisions made concurrent with and subsequent to the merger with Pope Resources. We also incurred non-recurring professional services costs for investment banking, legal, consulting, accounting and certain other fees directly attributable to the merger with Pope Resources.
A summary of the charges for integration and restructuring related to the merger with Pope Resources is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
2021
|
|
2020
|
Termination benefits
|
—
|
|
|
$581
|
|
—
|
|
|
$581
|
|
Acceleration of share-based compensation related to qualifying terminations
|
—
|
|
|
232
|
|
—
|
|
|
232
|
|
Professional services
|
—
|
|
|
10,967
|
|
—
|
|
|
13,314
|
|
Other integration and restructuring costs
|
—
|
|
|
1,718
|
|
—
|
|
|
1,858
|
|
Total integration and restructuring charges related to the merger with Pope Resources
|
—
|
|
|
$13,498
|
|
—
|
|
|
$15,985
|
|
During the three and six months ended June 30, 2020, we incurred a total of $0.6 million in severance benefits related to restructuring associated with the Pope Resources merger. As of December 31, 2020, there was $0.1 million of accrued severance recorded within “Accrued Payroll and Benefits” in our Consolidated Balance Sheets. As of June 30, 2021, all severance associated with the merger with Pope Resources has been paid.
25. RELATED PARTY
In January 2020, we entered into an agreement to sell developed lots to Mattamy Jacksonville LLC, a wholly owned subsidiary of Mattamy Homes, for an aggregate base purchase price of $4.45 million (subject to multiple takedowns over a 2 year period), plus additional consideration as to each lot to the extent the ultimate sales price of each finished home exceeds agreed price thresholds (the “Mattamy Contract”). The Mattamy contract also includes marketing fee revenue based on 1.25% of the sales price of each finished home.
In September 2020, Keith Bass, a member of our Board of Directors, was named the Chief Executive Officer of Mattamy Homes US. Following this development, the Mattamy Contract and the ongoing obligations therein, were reviewed by the Nominating and Corporate Governance Committee in accordance with established policies and procedures regarding the authorization and approval of transactions with related parties.
The following table demonstrates the impact, gross of tax, of our related party transactions on the Consolidated Statements of Income and Comprehensive Income for the three and six months ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
Related Party Transaction
|
Location on Statement of Income and Comprehensive Income
|
|
2021
|
2020
|
|
2021
|
2020
|
Mattamy Contract
|
Sales
|
|
$1,446
|
|
—
|
|
|
$1,488
|
|
—
|
|
Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (“MD&A”)
When we refer to “Rayonier” or “the Company” we mean Rayonier Inc. and its consolidated subsidiaries. References to the “Operating Partnership” mean Rayonier, L.P. and its consolidated subsidiaries. References to “we,” “us,” or “our,” mean collectively Rayonier Inc., the Operating Partnership and entities/subsidiaries owned or controlled by Rayonier Inc. and/or the Operating Partnership. References herein to “Notes to Financial Statements” refer to the Notes to Consolidated Financial Statements of Rayonier Inc. and Rayonier, L.P. included in Item 1 of this report.
This MD&A is intended to provide a reader of our financial statements with a narrative from the perspective of management on our financial condition, results of operations, liquidity, and certain other factors which may affect future results. Our MD&A should be read in conjunction with our Consolidated Financial Statements included in Item 1 of this report, our Annual Report on Form 10-K for the year ended December 31, 2020 (the “2020 Form 10-K”) and information contained in our subsequent reports filed with the Securities and Exchange Commission (the “SEC”).
FORWARD-LOOKING STATEMENTS
Certain statements in this document regarding anticipated financial outcomes, including our earnings guidance, if any, business and market conditions, outlook, expected dividend rate, our business strategies, including the potential effects of the ongoing global novel coronavirus (“COVID-19”) pandemic, the recent acquisition of Pope Resources, expected harvest schedules, timberland acquisitions and dispositions, the anticipated benefits of our business strategies, and other similar statements relating to our future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “project,” “anticipate” and other similar language. However, the absence of these or similar words or expressions does not mean that a statement is not forward-looking. While management believes that these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. The risk factors contained in Item 1A — Risk Factors in our 2020 Form 10-K and similar discussions included in other reports that we subsequently file with the SEC, among others, could cause actual results or events to differ materially from our historical experience and those expressed in forward-looking statements made in this document.
Forward-looking statements are only as of the date they are made, and we undertake no duty to update our forward-looking statements except as required by law. You are advised, however, to review any subsequent disclosures we make on related subjects in subsequent reports filed with the SEC.
NON-GAAP MEASURES
To supplement our financial statements presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we use certain non-GAAP measures, including “Cash Available for Distribution,” and “Adjusted EBITDA,” which are defined and further explained in Performance and Liquidity Indicators below. Reconciliation of such measures to the nearest GAAP measures can also be found in Performance and Liquidity Indicators below. Our definitions of these non-GAAP measures may differ from similarly titled measures used by others. These non-GAAP measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with GAAP.
OUR COMPANY
We are a leading timberland real estate investment trust (“REIT”) with assets located in some of the most productive softwood timber growing regions in the United States and New Zealand. We invest in timberlands and actively manage them to provide current income and attractive long-term returns to our shareholders. We conduct our business through an umbrella partnership real estate investment trust (“UPREIT”) structure in which our assets are owned by our Operating Partnership and its subsidiaries. Rayonier manages the Operating Partnership as its sole general partner. Our revenues, operating income and cash flows are primarily derived from the following core business segments: Southern Timber, Pacific Northwest Timber, New Zealand Timber, Timber Funds, Real Estate, and Trading. As of June 30, 2021, we owned or leased under long-term agreements approximately 2.7 million acres of timberlands located in the U.S. South (1.74 million acres), U.S. Pacific Northwest (499,000 acres) and New Zealand (419,000 gross acres or 296,000 net plantable acres). We also act as the managing member in a private equity timber fund business with three funds comprising approximately 141,000 acres. On a “look-through basis,” our ownership in the timber fund business equates to approximately 17,000 acres.
On July 21, 2021, we sold the rights to manage two timber funds (Fund III and Fund IV) as well as our co-investment stake in both funds. We have also commenced a process to liquidate Fund II assets. See Note 1 - Basis of Presentation for additional information.
SEGMENT INFORMATION
The Southern Timber, Pacific Northwest Timber, New Zealand Timber, and Timber Funds segments include all activities related to the harvesting of timber and other non-timber income activities, such as the licensing of properties for hunting, the leasing of properties for mineral extraction and cell towers, and carbon credit sales. Our New Zealand operations are conducted by Matariki Forestry Group, a joint venture (the “New Zealand subsidiary”), in which we maintain a 77% ownership interest. The Timber Funds segment operations are managed by ORM LLC, a subsidiary acquired in the merger with Pope Resources. We own approximately 20% of Fund II, 5% of Fund III and 15% of Fund IV. When referring to our proportionate ownership share of the Timber Funds segment, we will refer to the sums as “look-through” totals. See Note 6 - Noncontrolling Interests for additional information regarding our noncontrolling interests in the New Zealand Timber and Timber Funds segments.
The Real Estate segment includes all U.S. and New Zealand land or leasehold sales disaggregated into six sales categories: Improved Development, Unimproved Development, Rural, Timberland & Non-Strategic, Conservation Easement and Large Dispositions. It also includes residential and commercial lease activity, primarily in the town of Port Gamble, Washington.
The Trading segment primarily reflects log trading activities in New Zealand and Australia conducted by our New Zealand subsidiary. Our Trading segment activities include an export services joint venture with a third-party forest manager in which Matariki Forests Trading Ltd maintains a 50% ownership interest. The Trading segment complements the New Zealand Timber segment by providing added market intelligence, increasing the scale of export operations and achieving cost savings that directly benefit the New Zealand Timber segment. This additional market intelligence also benefits our Southern and Pacific Northwest export log marketing.
ENVIRONMENTAL MATTERS
INDUSTRY AND MARKET CONDITIONS
The demand for timber is directly related to the underlying demand for pulp, paper, packaging, lumber and other wood products. The significant majority of timber sold in our Southern Timber segment is consumed domestically. With a higher proportion of pulpwood, our Southern Timber segment relies heavily on downstream markets for pulp and paper, and to a lesser extent wood pellet markets. Our Pacific Northwest Timber and Timber Funds segments rely primarily on domestic customers but also export a significant volume of timber, particularly to China. The Southern, Pacific Northwest Timber and Timber Funds segments rely on the strength of U.S. lumber markets as well as underlying housing starts. Our New Zealand Timber segment sells timber to domestic New Zealand wood products mills and also exports a significant portion of its volume to markets in China, South Korea and India. In addition to market dynamics in the Pacific Rim, the New Zealand Timber segment is subject to foreign exchange fluctuations, which can impact the operating results of the segment in U.S. dollar terms.
As the current COVID-19 pandemic continues to evolve, the expected duration and the extent of economic disruption it may ultimately cause remain uncertain. Local, state and national governments continue to evaluate policies and restrictions in order to mitigate the spread of COVID-19. Government-mandated shutdowns or shelter-in-place orders in markets in which we operate could negatively impact our results. Further, prolonged periods of lower overall business activity as a result of COVID-19 could cause significant damage to the underlying economy, which would likely impact U.S. timber markets.
We are also subject to the risk of price fluctuations in certain of our cost components, primarily logging and transportation (cut and haul), ocean freight and demurrage costs. Other major components of our cost of sales are the cost basis of timber sold (depletion) and the cost basis of real estate sold. Depletion includes the amortization of capitalized site preparation, planting and fertilization, real estate taxes, timberland lease payments and certain payroll costs. The cost basis of real estate sold includes the cost basis in land and costs directly associated with the development and construction of identified real estate projects, such as infrastructure, roadways, utilities, amenities and/or other improvements. Other costs include amortization of capitalized costs related to road and bridge construction and software, depreciation of fixed assets and equipment, road maintenance, severance and excise taxes, fire prevention and real estate commissions and closing costs.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
The preparation of financial statements requires us to make estimates, assumptions and judgments that affect our assets, liabilities, revenues and expenses, and disclosure of contingent assets and liabilities. We base these estimates and assumptions on historical data and trends, current fact patterns, expectations and other sources of information we believe are reasonable. Actual results may differ from these estimates. For a full description of our critical accounting policies, see Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2020 Form 10-K.
DISCUSSION OF TIMBER INVENTORY AND SUSTAINABLE YIELD
See Item 1 — Business — Discussion of Timber Inventory and Sustainable Yield in our 2020 Form 10-K.
OUR TIMBERLANDS
Our timber operations are comprised of our core timberland holdings, which are disaggregated into three geographically distinct reporting segments: Southern Timber, Pacific Northwest Timber and New Zealand Timber in addition to our timber fund holdings, which represents our ownership in Timber Funds II, III and IV. The following tables provide a breakdown of our timberland holdings as of June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Timberland Holdings
|
|
|
(acres in 000s)
|
As of June 30, 2021
|
|
|
As of December 31, 2020
|
|
|
|
Owned
|
|
Leased
|
|
Total
|
|
|
Owned
|
|
Leased
|
|
Total
|
|
|
Southern
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama
|
223
|
|
|
14
|
|
|
237
|
|
|
|
223
|
|
|
14
|
|
|
237
|
|
|
|
Arkansas
|
—
|
|
|
6
|
|
|
6
|
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|
|
Florida
|
349
|
|
|
56
|
|
|
405
|
|
|
|
327
|
|
|
61
|
|
|
388
|
|
|
|
Georgia
|
604
|
|
|
64
|
|
|
668
|
|
|
|
602
|
|
|
71
|
|
|
673
|
|
|
|
Louisiana
|
140
|
|
|
—
|
|
|
140
|
|
|
|
140
|
|
|
—
|
|
|
140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oklahoma
|
92
|
|
|
—
|
|
|
92
|
|
|
|
92
|
|
|
—
|
|
|
92
|
|
|
|
South Carolina
|
16
|
|
|
—
|
|
|
16
|
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Texas
|
179
|
|
|
—
|
|
|
179
|
|
|
|
181
|
|
|
—
|
|
|
181
|
|
|
|
|
1,603
|
|
|
140
|
|
|
1,743
|
|
|
|
1,581
|
|
|
152
|
|
|
1,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Northwest
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oregon
|
61
|
|
|
—
|
|
|
61
|
|
|
|
61
|
|
|
—
|
|
|
61
|
|
|
|
Washington
|
434
|
|
|
4
|
|
|
438
|
|
|
|
442
|
|
|
4
|
|
|
446
|
|
|
|
|
495
|
|
|
4
|
|
|
499
|
|
|
|
503
|
|
|
4
|
|
|
507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Zealand (a)
|
187
|
|
|
232
|
|
|
419
|
|
|
|
185
|
|
|
232
|
|
|
417
|
|
|
|
Total
|
2,285
|
|
|
376
|
|
|
2,661
|
|
|
|
2,269
|
|
|
388
|
|
|
2,657
|
|
|
|
(a)Represents legal acres owned and leased by the New Zealand subsidiary, in which we own a 77% interest. As of June 30, 2021, legal acres in New Zealand consisted of 296,000 plantable acres and 123,000 non-productive acres.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timber Fund Holdings (a)
|
(acres in 000s)
|
As of June 30, 2021
|
|
As of December 31, 2020
|
|
Total
|
|
Look-through
|
|
Total
|
|
Look-through
|
Timber Funds
|
|
|
|
|
|
|
|
Oregon
|
51
|
|
|
7
|
|
|
51
|
|
|
7
|
|
Washington
|
71
|
|
|
9
|
|
|
71
|
|
|
9
|
|
California
|
19
|
|
|
1
|
|
|
19
|
|
|
1
|
|
Total
|
141
|
|
|
17
|
|
|
141
|
|
|
17
|
|
(a)On July 21, 2021, we sold the rights to manage Fund III and Fund IV, as well as our ownership interests in both funds for an aggregate purchase price prior to closing costs of approximately $35.9 million. See Note 1 - Basis of Presentation for additional information on the subsequent event.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Timberland under Management
|
(acres in 000s)
|
As of June 30, 2021
|
|
As of December 31, 2020
|
|
Total
|
|
|
|
Total
|
|
|
Southern
|
1,743
|
|
|
|
|
1,733
|
|
|
|
Pacific Northwest
|
499
|
|
|
|
|
507
|
|
|
|
New Zealand
|
419
|
|
|
|
|
417
|
|
|
|
Timber Funds (a)
|
141
|
|
|
|
|
141
|
|
|
|
Total
|
2,802
|
|
|
|
|
2,798
|
|
|
|
(a)On July 21, 2021, we sold the rights to manage Fund III and Fund IV, as well as our ownership interests in both funds for an aggregate purchase price prior to closing costs of approximately $35.9 million. See Note 1 - Basis of Presentation for additional information on the subsequent event.
The following tables detail activity for owned and leased acres in our core timberland holdings by state from December 31, 2020 to June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(acres in 000s)
|
Acres Owned
|
|
December 31, 2020
|
|
Acquisitions
|
|
Sales
|
|
Other
|
|
June 30, 2021
|
Southern
|
|
|
|
|
|
|
|
|
|
Alabama
|
223
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
223
|
|
Florida
|
327
|
|
|
23
|
|
|
(1)
|
|
|
—
|
|
|
349
|
|
Georgia
|
602
|
|
|
9
|
|
|
(7)
|
|
|
—
|
|
|
604
|
|
Louisiana
|
140
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
140
|
|
|
|
|
|
|
|
|
|
|
|
Oklahoma
|
92
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92
|
|
South Carolina
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
Texas
|
181
|
|
|
—
|
|
|
(2)
|
|
|
—
|
|
|
179
|
|
|
1,581
|
|
|
32
|
|
|
(10)
|
|
|
—
|
|
|
1,603
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Northwest
|
|
|
|
|
|
|
|
|
|
Oregon
|
61
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
Washington
|
442
|
|
|
—
|
|
|
(8)
|
|
|
—
|
|
|
434
|
|
|
503
|
|
|
—
|
|
|
(8)
|
|
|
—
|
|
|
495
|
|
|
|
|
|
|
|
|
|
|
|
New Zealand (a)
|
185
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
187
|
|
Total
|
2,269
|
|
|
34
|
|
|
(18)
|
|
|
—
|
|
|
2,285
|
|
(a)Represents legal acres owned by the New Zealand subsidiary, in which we have a 77% interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(acres in 000s)
|
Acres Leased
|
|
December 31, 2020
|
|
New Leases
|
|
Sold/Expired Leases (a)
|
|
Other (b)
|
|
June 30, 2021
|
Southern
|
|
|
|
|
|
|
|
|
|
Alabama
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
Arkansas
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
Florida
|
61
|
|
|
—
|
|
|
(3)
|
|
|
(2)
|
|
|
56
|
|
Georgia
|
71
|
|
|
—
|
|
|
(1)
|
|
|
(6)
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
152
|
|
|
—
|
|
|
(4)
|
|
|
(8)
|
|
|
140
|
|
|
|
|
|
|
|
|
|
|
|
Pacific Northwest
|
|
|
|
|
|
|
|
|
|
Washington (c)
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
New Zealand (d)
|
232
|
|
—
|
|
|
—
|
|
|
—
|
|
|
232
|
|
Total
|
388
|
|
|
—
|
|
|
(4)
|
|
|
(8)
|
|
|
376
|
|
(a)Includes acres previously under lease that have been harvested and activity for the relinquishment of leased acres.
(b)Includes acres previously under lease that we have acquired as fee ownership.
(c)Primarily timber reservations acquired in the merger with Pope Resources.
(d)Represents legal acres leased by the New Zealand subsidiary, in which we have a 77% interest.
The following table details activity in our timber fund holdings by state from December 31, 2020 to June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(acres in 000s)
|
Acres Owned
|
|
December 31, 2020
|
|
Acquisitions
|
|
Sales
|
|
Other
|
|
June 30, 2021
|
Fund II
|
|
|
|
|
|
|
|
|
|
Oregon
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
Washington
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
Total Fund II
|
31
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
Look-through share of Fund II
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
Fund III (a)
|
|
|
|
|
|
|
|
|
|
Oregon
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
Washington
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
California
|
19
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
Total Fund III
|
57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
Look-through share of Fund III
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
Fund IV (a)
|
|
|
|
|
|
|
|
|
|
Oregon
|
20
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
Washington
|
33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
Total Fund IV
|
53
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
Look-through share of Fund IV
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
Total Timber Funds
|
141
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
141
|
|
Look-through share of Funds
|
17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
(a)On July 21, 2021, we sold the rights to manage Fund III and Fund IV, as well as our ownership interests in both funds for an aggregate purchase price prior to closing costs of approximately $35.9 million. See Note 1 - Basis of Presentation for additional information on the subsequent event.
RESULTS OF OPERATIONS
CONSOLIDATED RESULTS
The following table provides key financial information by segment and on a consolidated basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
Financial Information (in millions)
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Sales
|
|
|
|
|
|
|
|
Southern Timber
|
$49.3
|
|
|
$46.8
|
|
|
$101.0
|
|
|
$99.7
|
|
Pacific Northwest Timber
|
35.3
|
|
|
26.2
|
|
|
76.8
|
|
|
57.2
|
|
New Zealand Timber
|
80.6
|
|
|
41.8
|
|
|
138.1
|
|
|
79.3
|
|
Timber Funds
|
18.6
|
|
|
7.5
|
|
|
33.6
|
|
|
7.5
|
|
Real Estate
|
|
|
|
|
|
|
|
Improved Development
|
19.3
|
|
|
6.4
|
|
|
19.6
|
|
|
6.4
|
|
Unimproved Development
|
—
|
|
|
8.4
|
|
|
—
|
|
|
8.4
|
|
Rural
|
20.3
|
|
|
27.2
|
|
|
30.1
|
|
|
29.6
|
|
Timberland & Non-Strategic
|
—
|
|
|
9.6
|
|
|
—
|
|
|
9.6
|
|
Conservation Easement
|
3.9
|
|
|
—
|
|
|
3.9
|
|
|
—
|
|
Deferred Revenue/Other (a)
|
(5.0)
|
|
|
(1.7)
|
|
|
(4.5)
|
|
|
(1.5)
|
|
Large Dispositions
|
36.0
|
|
|
—
|
|
|
36.0
|
|
|
116.0
|
|
Total Real Estate
|
74.5
|
|
|
50.0
|
|
|
85.0
|
|
|
168.6
|
|
Trading
|
34.5
|
|
|
24.3
|
|
|
51.2
|
|
|
43.3
|
|
Intersegment Eliminations
|
(1.4)
|
|
|
(1.0)
|
|
|
(2.8)
|
|
|
(0.9)
|
|
Total Sales
|
$291.4
|
|
|
$195.6
|
|
|
$482.9
|
|
|
$454.8
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
|
|
|
|
|
Southern Timber
|
$17.0
|
|
|
$11.2
|
|
|
$34.3
|
|
|
$26.3
|
|
Pacific Northwest Timber
|
1.9
|
|
|
(6.7)
|
|
|
3.2
|
|
|
(7.6)
|
|
New Zealand Timber
|
20.7
|
|
|
5.0
|
|
|
34.7
|
|
|
10.4
|
|
Timber Funds
|
2.0
|
|
|
(1.9)
|
|
|
3.5
|
|
|
(1.9)
|
|
Real Estate (a)(b)
|
50.5
|
|
|
24.8
|
|
|
52.2
|
|
|
51.6
|
|
Trading
|
0.4
|
|
|
0.1
|
|
|
0.7
|
|
|
0.1
|
|
Corporate and Other
|
(8.0)
|
|
|
(20.9)
|
|
|
(15.6)
|
|
|
(28.6)
|
|
Operating Income
|
84.4
|
|
|
11.7
|
|
|
112.9
|
|
|
50.2
|
|
Interest expense, interest income and other
|
(14.1)
|
|
|
(8.3)
|
|
|
(24.1)
|
|
|
(16.6)
|
|
Income tax expense
|
(6.9)
|
|
|
(2.9)
|
|
|
(10.3)
|
|
|
(6.7)
|
|
Net Income
|
63.4
|
|
|
0.5
|
|
|
78.5
|
|
|
26.9
|
|
Less: Net (income) loss attributable to noncontrolling interests in consolidated affiliates
|
(4.5)
|
|
|
1.4
|
|
|
(8.3)
|
|
|
0.9
|
|
Net Income Attributable to Rayonier, L.P.
|
$58.9
|
|
|
$1.9
|
|
|
$70.2
|
|
|
$27.8
|
|
Less: Net income attributable to noncontrolling interests in the Operating Partnership
|
(1.7)
|
|
|
(0.2)
|
|
|
(2.1)
|
|
|
(0.2)
|
|
Net Income Attributable to Rayonier Inc.
|
$57.2
|
|
|
$1.7
|
|
|
$68.1
|
|
|
$27.6
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (c)
|
|
|
|
|
|
|
|
Southern Timber
|
$30.6
|
|
|
$26.4
|
|
|
$62.3
|
|
|
$59.7
|
|
Pacific Northwest Timber
|
13.9
|
|
|
3.9
|
|
|
31.5
|
|
|
13.7
|
|
New Zealand Timber
|
27.7
|
|
|
9.9
|
|
|
48.9
|
|
|
20.1
|
|
Timber Funds
|
1.4
|
|
|
0.7
|
|
|
2.3
|
|
|
0.7
|
|
Real Estate
|
29.1
|
|
|
44.6
|
|
|
34.1
|
|
|
43.5
|
|
Trading
|
0.4
|
|
|
0.1
|
|
|
0.7
|
|
|
0.1
|
|
Corporate and Other
|
(7.7)
|
|
|
(7.0)
|
|
|
(15.1)
|
|
|
(12.0)
|
|
Total Adjusted EBITDA
|
$95.3
|
|
|
$78.6
|
|
|
$164.7
|
|
|
$125.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.
(b)The three and six months ended June 30, 2021 includes $30.3 million from a Large Disposition. The six months ended June 30, 2020 includes $28.7 million from a Large Disposition.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
Southern Timber Overview
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Sales Volume (in thousands of tons)
|
|
|
|
|
|
|
|
Pine Pulpwood
|
889
|
|
|
1,003
|
|
|
1,732
|
|
|
2,136
|
|
Pine Sawtimber
|
516
|
|
|
497
|
|
|
1,154
|
|
|
1,177
|
|
Total Pine Volume
|
1,405
|
|
|
1,500
|
|
|
2,886
|
|
|
3,313
|
|
Hardwood
|
63
|
|
|
35
|
|
|
95
|
|
|
65
|
|
Total Volume
|
1,468
|
|
|
1,535
|
|
|
2,980
|
|
|
3,379
|
|
|
|
|
|
|
|
|
|
Percentage Delivered Sales
|
39
|
%
|
|
41
|
%
|
|
38
|
%
|
|
36
|
%
|
Percentage Stumpage Sales
|
61
|
%
|
|
59
|
%
|
|
62
|
%
|
|
64
|
%
|
|
|
|
|
|
|
|
|
Net Stumpage Pricing (dollars per ton)
|
|
|
|
|
|
|
|
Pine Pulpwood
|
$18.22
|
|
|
$15.94
|
|
|
$17.69
|
|
|
$16.00
|
|
Pine Sawtimber
|
27.96
|
|
|
25.48
|
|
|
27.69
|
|
|
26.16
|
|
Weighted Average Pine
|
$21.80
|
|
|
$19.11
|
|
|
$21.69
|
|
|
$19.61
|
|
Hardwood
|
17.49
|
|
|
10.80
|
|
|
15.20
|
|
|
11.68
|
|
Weighted Average Total
|
$21.61
|
|
|
$18.91
|
|
|
$21.48
|
|
|
$19.45
|
|
|
|
|
|
|
|
|
|
Summary Financial Data (in millions of dollars)
|
|
|
|
|
|
|
|
Timber Sales
|
$43.7
|
|
|
$41.6
|
|
|
$87.9
|
|
|
$89.0
|
|
Less: Cut, Haul & Freight
|
(12.0)
|
|
|
(12.5)
|
|
|
(23.9)
|
|
|
(23.3)
|
|
|
|
|
|
|
|
|
|
Net Stumpage Sales
|
$31.7
|
|
|
$29.0
|
|
|
$64.0
|
|
|
$65.7
|
|
|
|
|
|
|
|
|
|
Non-Timber Sales
|
5.6
|
|
|
5.2
|
|
|
13.1
|
|
|
10.7
|
|
Total Sales
|
$49.3
|
|
|
$46.8
|
|
|
$101.0
|
|
|
$99.7
|
|
|
|
|
|
|
|
|
|
Operating Income
|
$17.0
|
|
|
$11.2
|
|
|
$34.3
|
|
|
$26.3
|
|
|
|
|
|
|
|
|
|
(+) Depreciation, depletion and amortization
|
13.6
|
|
|
15.2
|
|
|
27.9
|
|
|
33.4
|
|
Adjusted EBITDA (a)
|
$30.6
|
|
|
$26.4
|
|
|
$62.3
|
|
|
$59.7
|
|
|
|
|
|
|
|
|
|
Other Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-End Acres (in thousands)
|
1,743
|
|
|
1,763
|
|
|
1,743
|
|
|
1,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
Pacific Northwest Timber Overview
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
Sales Volume (in thousands of tons)
|
|
|
|
|
|
|
|
|
Pulpwood
|
70
|
|
|
86
|
|
|
150
|
|
|
168
|
|
|
Sawtimber
|
330
|
|
|
299
|
|
|
786
|
|
|
693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Volume
|
400
|
|
|
385
|
|
|
936
|
|
|
861
|
|
|
|
|
|
|
|
|
|
|
|
Sales Volume (converted to MBF)
|
|
|
|
|
|
|
|
|
Pulpwood
|
6,569
|
|
|
8,152
|
|
|
14,128
|
|
|
15,941
|
|
|
Sawtimber
|
43,011
|
|
|
39,847
|
|
|
100,916
|
|
|
90,253
|
|
|
Total Volume
|
49,580
|
|
|
47,999
|
|
|
115,044
|
|
|
106,193
|
|
|
|
|
|
|
|
|
|
|
|
Percentage Delivered Sales
|
96
|
%
|
|
98
|
%
|
|
86
|
%
|
|
87
|
%
|
|
Percentage Sawtimber Sales
|
82
|
%
|
|
78
|
%
|
|
84
|
%
|
|
81
|
%
|
|
|
|
|
|
|
|
|
|
|
Delivered Log Pricing (in dollars per ton)
|
|
|
|
|
|
|
|
|
Pulpwood
|
$29.02
|
|
|
$36.92
|
|
|
$29.18
|
|
|
$37.47
|
|
|
Sawtimber
|
97.80
|
|
|
75.39
|
|
|
94.20
|
|
|
75.40
|
|
|
Weighted Average Log Price
|
$85.47
|
|
|
$66.74
|
|
|
$83.56
|
|
|
$67.51
|
|
|
|
|
|
|
|
|
|
|
|
Summary Financial Data (in millions of dollars)
|
|
|
|
|
|
|
|
|
Timber Sales
|
$33.8
|
|
|
$25.5
|
|
|
$74.1
|
|
|
$56.0
|
|
|
Less: Cut and Haul
|
(14.5)
|
|
|
(14.5)
|
|
|
(30.4)
|
|
|
(28.6)
|
|
|
Net Stumpage Sales
|
$19.3
|
|
|
$11.0
|
|
|
$43.7
|
|
|
$27.4
|
|
|
|
|
|
|
|
|
|
|
|
Non-Timber Sales
|
1.5
|
|
|
0.7
|
|
|
2.8
|
|
|
1.2
|
|
|
Total Sales
|
$35.3
|
|
|
$26.2
|
|
|
$76.8
|
|
|
$57.2
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
$1.9
|
|
|
($6.7)
|
|
|
$3.2
|
|
|
($7.6)
|
|
|
(+) Depreciation, depletion and amortization
|
12.0
|
|
|
10.6
|
|
|
28.3
|
|
|
21.3
|
|
|
Adjusted EBITDA (a)
|
$13.9
|
|
|
$3.9
|
|
|
$31.5
|
|
|
$13.7
|
|
|
|
|
|
|
|
|
|
|
|
Other Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-End Acres (in thousands)
|
499
|
|
|
507
|
|
|
499
|
|
|
507
|
|
|
Sawtimber (in dollars per MBF)
|
$750
|
|
|
$579
|
|
|
$740
|
|
|
$594
|
|
|
Estimated Percentage of Export Volume
|
19
|
%
|
|
20
|
%
|
|
15
|
%
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
New Zealand Timber Overview
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Sales Volume (in thousands of tons)
|
|
|
|
|
|
|
|
Domestic Pulpwood (Delivered)
|
104
|
|
|
106
|
|
|
210
|
|
|
207
|
|
Domestic Sawtimber (Delivered)
|
174
|
|
|
130
|
|
|
333
|
|
|
277
|
|
Export Pulpwood (Delivered)
|
56
|
|
|
27
|
|
|
103
|
|
|
44
|
|
Export Sawtimber (Delivered)
|
359
|
|
|
266
|
|
|
646
|
|
|
482
|
|
|
|
|
|
|
|
|
|
Total Volume
|
692
|
|
|
529
|
|
|
1,291
|
|
|
1,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delivered Log Pricing (in dollars per ton)
|
|
|
|
|
|
|
|
Domestic Pulpwood
|
$43.31
|
|
|
$32.10
|
|
|
$41.72
|
|
|
$32.95
|
|
Domestic Sawtimber
|
85.09
|
|
|
66.95
|
|
|
83.11
|
|
|
68.55
|
|
Export Sawtimber
|
148.28
|
|
|
98.75
|
|
|
136.45
|
|
|
97.00
|
|
Weighted Average Log Price
|
$115.92
|
|
|
$76.92
|
|
|
$106.54
|
|
|
$75.60
|
|
|
|
|
|
|
|
|
|
Summary Financial Data (in millions of dollars)
|
|
|
|
|
|
|
|
Timber Sales
|
$80.3
|
|
|
$40.7
|
|
|
$137.6
|
|
|
$76.4
|
|
Less: Cut and Haul
|
(25.1)
|
|
|
(15.6)
|
|
|
(46.1)
|
|
|
(30.8)
|
|
Less: Port and Freight Costs
|
(23.1)
|
|
|
(8.4)
|
|
|
(35.1)
|
|
|
(16.5)
|
|
Net Stumpage Sales
|
$32.1
|
|
|
$16.7
|
|
|
$56.4
|
|
|
$29.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Timber Sales / Carbon Credits
|
0.3
|
|
|
1.0
|
|
|
0.6
|
|
|
2.9
|
|
Total Sales
|
$80.6
|
|
|
$41.8
|
|
|
$138.1
|
|
|
$79.3
|
|
|
|
|
|
|
|
|
|
Operating Income
|
$20.7
|
|
|
$5.0
|
|
|
$34.7
|
|
|
$10.4
|
|
|
|
|
|
|
|
|
|
(+) Depreciation, depletion and amortization
|
7.0
|
|
|
4.9
|
|
|
14.2
|
|
|
9.7
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (a)
|
$27.7
|
|
|
$9.9
|
|
|
$48.9
|
|
|
$20.1
|
|
|
|
|
|
|
|
|
|
Other Data
|
|
|
|
|
|
|
|
New Zealand Dollar to U.S. Dollar Exchange Rate (b)
|
0.7164
|
|
|
0.6157
|
|
|
0.7189
|
|
|
0.6338
|
|
Net Plantable Period-End Acres (in thousands)
|
296
|
|
|
296
|
|
|
296
|
|
|
296
|
|
Export Sawtimber (in dollars per JAS m3)
|
$172.41
|
|
|
$114.82
|
|
|
$158.65
|
|
|
$112.79
|
|
Domestic Sawtimber (in $NZD per tonne)
|
$130.65
|
|
|
$119.60
|
|
|
$127.18
|
|
|
$118.96
|
|
(b)Represents the period-average rate.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
Timber Funds Overview
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Sales Volume (in thousands of tons)
|
|
|
|
|
|
|
|
Pulpwood
|
14
|
|
|
10
|
|
|
23
|
|
|
10
|
|
Sawtimber
|
161
|
|
|
80
|
|
|
297
|
|
|
80
|
|
Total Volume
|
175
|
|
|
90
|
|
|
319
|
|
|
90
|
|
|
|
|
|
|
|
|
|
Summary Financial Data (in millions of dollars)
|
|
|
|
|
|
|
|
Timber Sales
|
$16.8
|
|
|
$6.6
|
|
|
$30.4
|
|
|
$6.6
|
|
Less: Cut and Haul
|
(7.5)
|
|
|
(2.9)
|
|
|
(12.9)
|
|
|
(2.9)
|
|
Net Stumpage Sales
|
$9.3
|
|
|
$3.7
|
|
|
$17.5
|
|
|
$3.7
|
|
|
|
|
|
|
|
|
|
Non-Timber Sales
|
0.4
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
Timberland Management Fees
|
1.4
|
|
|
0.9
|
|
|
2.8
|
|
|
0.9
|
|
Total Sales
|
$18.6
|
|
|
$7.5
|
|
|
$33.6
|
|
|
$7.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
$2.0
|
|
|
($1.9)
|
|
|
$3.5
|
|
|
($1.9)
|
|
Operating (income) loss attributable to NCI in Timber Funds
|
(1.6)
|
|
|
2.0
|
|
|
(2.7)
|
|
|
2.0
|
|
|
|
|
|
|
|
|
|
(+) Depreciation, depletion and amortization (“Look-through”)
|
1.0
|
|
|
0.5
|
|
|
1.6
|
|
|
0.5
|
|
Adjusted EBITDA (a)
|
$1.4
|
|
|
$0.7
|
|
|
$2.3
|
|
|
$0.7
|
|
|
|
|
|
|
|
|
|
Other Data
|
|
|
|
|
|
|
|
Period-End Acres (in thousands)
|
141
|
|
|
141
|
|
|
141
|
|
|
141
|
|
“Look-through” Period-End Acres (in thousands)
|
17
|
|
|
17
|
|
|
17
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
Trading Overview
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Sales Volume (in thousands of tons)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NZ Trading - Domestic
|
15
|
|
|
7
|
|
|
28
|
|
|
15
|
|
NZ Trading - Export
|
228
|
|
|
259
|
|
|
356
|
|
|
458
|
|
Total Volume
|
243
|
|
|
267
|
|
|
384
|
|
|
474
|
|
|
|
|
|
|
|
|
|
Summary Financial Data (in millions of dollars)
|
|
|
|
|
|
|
|
Trading Sales
|
$34.2
|
|
|
$24.3
|
|
|
$50.4
|
|
|
$42.9
|
|
Non-Timber Sales
|
0.4
|
|
|
0.1
|
|
|
0.8
|
|
|
0.4
|
|
Total Sales
|
$34.5
|
|
|
$24.3
|
|
|
$51.2
|
|
|
$43.3
|
|
|
|
|
|
|
|
|
|
Operating Income
|
$0.4
|
|
|
$0.1
|
|
|
$0.7
|
|
|
$0.1
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (a)
|
$0.4
|
|
|
$0.1
|
|
|
$0.7
|
|
|
$0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
Real Estate Overview
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Sales (in millions of dollars)
|
|
|
|
|
|
|
|
Improved Development
|
$19.3
|
|
|
$6.4
|
|
|
$19.6
|
|
|
$6.4
|
|
Unimproved Development
|
—
|
|
|
8.4
|
|
|
—
|
|
|
8.4
|
|
Rural
|
20.3
|
|
|
27.2
|
|
|
30.1
|
|
|
29.6
|
|
Timberland & Non-Strategic
|
—
|
|
|
9.6
|
|
|
—
|
|
|
9.6
|
|
|
|
|
|
|
|
|
|
Conservation Easement
|
3.9
|
|
|
—
|
|
|
3.9
|
|
|
—
|
|
Deferred Revenue/Other (a)
|
(5.0)
|
|
|
(1.7)
|
|
|
(4.5)
|
|
|
(1.5)
|
|
Large Dispositions (b)
|
36.0
|
|
|
—
|
|
|
36.0
|
|
|
116.0
|
|
Total Sales
|
$74.5
|
|
|
$50.0
|
|
|
$85.0
|
|
|
$168.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acres Sold
|
|
|
|
|
|
|
|
Improved Development
|
289.2
|
|
|
122.0
|
|
|
289.9
|
|
|
122.0
|
|
Unimproved Development
|
—
|
|
|
570
|
|
|
—
|
|
|
570
|
|
Rural
|
7,725
|
|
|
7,710
|
|
|
10,119
|
|
|
8,334
|
|
Timberland & Non-Strategic
|
—
|
|
|
11,907
|
|
|
—
|
|
|
11,907
|
|
|
|
|
|
|
|
|
|
Large Dispositions (b)
|
8,534
|
|
|
—
|
|
|
8,534
|
|
|
66,946
|
|
Total Acres Sold
|
16,548
|
|
|
20,310
|
|
|
18,943
|
|
|
87,879
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Price per Acre (dollars per acre)
|
|
|
|
|
|
|
|
Improved Development
|
$66,864
|
|
|
$52,672
|
|
|
$67,590
|
|
|
$52,672
|
|
Unimproved Development
|
—
|
|
|
14,780
|
|
|
—
|
|
|
14,780
|
|
Rural
|
2,627
|
|
|
3,532
|
|
|
2,971
|
|
|
3,555
|
|
Timberland & Non-Strategic
|
—
|
|
|
807
|
|
|
—
|
|
|
807
|
|
|
|
|
|
|
|
|
|
Large Dispositions (b)
|
4,218
|
|
|
—
|
|
|
4,218
|
|
|
1,733
|
|
Weighted Average (Total) (c)
|
$4,946
|
|
|
$2,545
|
|
|
$4,770
|
|
|
$2,584
|
|
Weighted Average (Adjusted) (d)
|
$2,627
|
|
|
$2,242
|
|
|
$2,971
|
|
|
$2,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales (Excluding Large Dispositions)
|
$38.5
|
|
|
$50.0
|
|
|
$49.0
|
|
|
$52.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
$50.5
|
|
|
$24.8
|
|
|
$52.2
|
|
|
$51.6
|
|
(+) Depreciation, depletion and amortization
|
3.7
|
|
|
6.7
|
|
|
5.3
|
|
|
7.1
|
|
|
|
|
|
|
|
|
|
(+) Non-cash cost of land and improved development
|
5.2
|
|
|
13.0
|
|
|
7.0
|
|
|
13.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(–) Large Dispositions (b)
|
(30.3)
|
|
|
—
|
|
|
(30.3)
|
|
|
(28.7)
|
|
Adjusted EBITDA (e)
|
$29.1
|
|
|
$44.6
|
|
|
$34.1
|
|
|
$43.5
|
|
(a)Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.
(b)Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value. In June 2021, we completed the disposition of approximately 9,000 acres located in Washington for a sales price and a gain of approximately $36.0 million and $30.3 million, respectively. In March 2020, we completed the disposition of approximately 67,000 acres located in Mississippi for a sales price and gain of approximately $116.0 million and $28.7 million, respectively.
(c)Excludes Large Dispositions.
(d)Excludes Improved Development and Large Dispositions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
Capital Expenditures By Segment (in millions of dollars)
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Timber Capital Expenditures
|
|
|
|
|
|
|
|
Southern Timber
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reforestation, silviculture and other capital expenditures
|
$4.3
|
|
|
$2.6
|
|
|
$7.6
|
|
|
$9.7
|
|
Property taxes
|
1.8
|
|
|
1.7
|
|
|
3.3
|
|
|
3.4
|
|
Lease payments
|
0.2
|
|
|
0.2
|
|
|
1.0
|
|
|
1.3
|
|
Allocated overhead
|
1.0
|
|
|
1.0
|
|
|
2.2
|
|
|
2.2
|
|
Subtotal Southern Timber
|
$7.2
|
|
|
$5.5
|
|
|
$14.0
|
|
|
$16.7
|
|
Pacific Northwest Timber
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reforestation, silviculture and other capital expenditures
|
1.7
|
|
|
0.9
|
|
|
4.4
|
|
|
3.3
|
|
Property taxes
|
0.3
|
|
|
0.2
|
|
|
0.5
|
|
|
0.4
|
|
|
|
|
|
|
|
|
|
Allocated overhead
|
1.2
|
|
|
1.0
|
|
|
2.3
|
|
|
1.8
|
|
Subtotal Pacific Northwest Timber
|
$3.1
|
|
|
$2.2
|
|
|
$7.3
|
|
|
$5.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Zealand Timber
|
|
|
|
|
|
|
|
Reforestation, silviculture and other capital expenditures
|
3.1
|
|
|
2.0
|
|
|
5.0
|
|
|
3.5
|
|
Property taxes
|
0.2
|
|
|
0.1
|
|
|
0.4
|
|
|
0.3
|
|
Lease payments
|
0.7
|
|
|
0.9
|
|
|
1.2
|
|
|
1.3
|
|
Allocated overhead
|
0.8
|
|
|
0.6
|
|
|
1.5
|
|
|
1.3
|
|
Subtotal New Zealand Timber
|
$4.7
|
|
|
$3.7
|
|
|
$8.1
|
|
|
$6.3
|
|
Total Timber Segments Capital Expenditures
|
$15.1
|
|
|
$11.4
|
|
|
$29.3
|
|
|
$28.5
|
|
Timber Funds (“Look-through”) (a)
|
0.2
|
|
|
0.1
|
|
|
0.4
|
|
|
0.1
|
|
Real Estate
|
—
|
|
|
0.1
|
|
|
0.1
|
|
|
0.2
|
|
|
|
|
|
|
|
|
|
Total Capital Expenditures
|
$15.2
|
|
|
$11.6
|
|
|
$29.7
|
|
|
$28.8
|
|
|
|
|
|
|
|
|
|
Timberland Acquisitions
|
|
|
|
|
|
|
|
Southern Timber
|
$11.0
|
|
|
$0.1
|
|
|
$41.0
|
|
|
$24.2
|
|
Pacific Northwest Timber
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
New Zealand Timber
|
10.9
|
|
|
—
|
|
|
10.9
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Timberland Acquisitions
|
$21.9
|
|
|
$0.1
|
|
|
$51.9
|
|
|
$24.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Development Investments (b)
|
$3.3
|
|
|
$1.9
|
|
|
$6.3
|
|
|
$3.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)The three and six months ended June 30, 2021 exclude $1.2 million and $2.5 million, respectively, of capital expenditures attributable to noncontrolling interests in Timber Funds, and the three and six months ended June 30, 2020 exclude $0.6 million of capital expenditures attributable to noncontrolling interests in Timber Funds.
(b)Represents investments in master infrastructure or entitlements in our real estate development projects. Real Estate Development Investments are amortized as the underlying properties are sold and included in Non-Cash Cost of Land and Improved Development.
The following tables summarize sales, operating income (loss) and Adjusted EBITDA variances for June 30, 2021 versus June 30, 2020 (millions of dollars):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Intersegment Eliminations
|
|
Total
|
Three Months Ended
June 30, 2020
|
|
$46.8
|
|
|
$26.2
|
|
|
$41.8
|
|
|
$7.5
|
|
|
$50.0
|
|
|
$24.3
|
|
|
($1.0)
|
|
|
$195.6
|
|
Volume
|
|
(1.3)
|
|
|
0.4
|
|
|
13.1
|
|
|
0.5
|
|
|
(30.6)
|
|
|
(2.1)
|
|
|
—
|
|
|
(20.0)
|
|
Price
|
|
4.0
|
|
|
7.9
|
|
|
11.7
|
|
|
0.4
|
|
|
18.6
|
|
|
12.0
|
|
|
—
|
|
|
54.6
|
|
Non-timber sales
|
|
0.4
|
|
|
0.8
|
|
|
(0.9)
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.6
|
|
Foreign exchange (a)
|
|
—
|
|
|
—
|
|
|
2.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.2
|
|
Other
|
|
(0.6)
|
|
(b)
|
—
|
|
(b)
|
12.7
|
|
(c)
|
10.2
|
|
(d)
|
36.5
|
|
(e)
|
—
|
|
|
(0.4)
|
|
(f)
|
58.4
|
|
Three Months Ended
June 30, 2021
|
|
$49.3
|
|
|
$35.3
|
|
|
$80.6
|
|
|
$18.6
|
|
|
$74.5
|
|
|
$34.5
|
|
|
($1.4)
|
|
|
$291.4
|
|
(a) Net of currency hedging impact.
(b) Includes variance due to stumpage versus delivered sales.
(c) Includes variance due to domestic versus export sales.
(d) Timber Funds includes an increase in sales attributable to noncontrolling interest of $8.9 million, sales related to timberland investment management fees paid to us by the timber funds, and a variance due to stumpage versus delivered sales.
(e) Includes $36.0 million of sales from a Large Disposition in Q2 2021 in addition to Conservation Easement sales, as well as marketing fees related to Improved Development sales and residential and commercial lease revenue, partially offset by deferred revenue adjustments.
(f) Includes a $0.5 million increase in Intersegment eliminations related to timberland management fees paid to us by the timber funds and reported as sales within the Timber Funds segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Intersegment Eliminations
|
|
Total
|
Six Months Ended
June 30, 2020
|
|
$99.7
|
|
|
$57.2
|
|
|
$79.3
|
|
|
$7.5
|
|
|
$168.6
|
|
|
$43.3
|
|
|
($0.9)
|
|
|
$454.8
|
|
Volume
|
|
(7.7)
|
|
|
2.4
|
|
|
22.2
|
|
|
1.2
|
|
|
(26.5)
|
|
|
(8.1)
|
|
|
—
|
|
|
(16.5)
|
|
Price
|
|
6.0
|
|
|
13.9
|
|
|
21.1
|
|
|
0.7
|
|
|
21.9
|
|
|
15.6
|
|
|
—
|
|
|
79.2
|
|
Non-timber sales
|
|
2.3
|
|
|
1.6
|
|
|
(2.8)
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
1.5
|
|
Foreign exchange (a)
|
|
—
|
|
|
—
|
|
|
3.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.9
|
|
Other
|
|
0.7
|
|
(b)
|
1.7
|
|
(b)
|
14.4
|
|
(c)
|
24.2
|
|
(d)
|
(79.0)
|
|
(e)
|
—
|
|
|
(1.9)
|
|
(f)
|
(40.0)
|
|
Six Months Ended
June 30, 2021
|
|
$101.0
|
|
|
$76.8
|
|
|
$138.1
|
|
|
$33.6
|
|
|
$85.0
|
|
|
$51.2
|
|
|
($2.8)
|
|
|
$482.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Net of currency hedging impact.
(b) Includes variance due to stumpage versus delivered sales.
(c) Includes variance due to domestic versus export sales.
(d) Timber Funds includes an increase in sales attributable to noncontrolling interest of $20.9 million, sales related to timberland investment management fees paid to us by the timber funds, and a variance due to stumpage versus delivered sales.
(e) Includes $116.0 million of sales from a Large Disposition in Q1 2020 as well as deferred revenue adjustments, partially offset by $36.0 million of sales from a Large Disposition in Q2 2021 in addition to Conservation Easement sales, as well as marketing fees related to Improved Development sales and as residential and commercial lease revenue.
(f) Includes a $1.9 million increase in Intersegment eliminations related to timberland management fees paid to us by the timber funds and reported as sales within the Timber Funds segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Corporate and Other
|
|
Total
|
Three Months Ended
June 30, 2020
|
|
$11.2
|
|
|
($6.7)
|
|
|
$5.0
|
|
|
($1.9)
|
|
|
$24.8
|
|
|
$0.1
|
|
|
($20.9)
|
|
|
$11.7
|
|
Volume
|
|
(0.6)
|
|
|
—
|
|
|
3.1
|
|
|
(0.1)
|
|
|
(17.8)
|
|
|
—
|
|
|
—
|
|
|
(15.4)
|
|
Price
|
|
4.0
|
|
|
7.9
|
|
|
11.7
|
|
|
0.4
|
|
|
18.6
|
|
|
—
|
|
|
—
|
|
|
42.6
|
|
Cost
|
|
1.0
|
|
|
0.9
|
|
|
(0.7)
|
|
|
(0.7)
|
|
|
(4.1)
|
|
|
0.3
|
|
|
(0.6)
|
|
|
(3.9)
|
|
Non-timber income
|
|
0.4
|
|
|
0.8
|
|
|
(0.9)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
Foreign exchange (a)
|
|
—
|
|
|
—
|
|
|
2.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.1
|
|
Depreciation, depletion & amortization
|
|
1.0
|
|
|
(1.0)
|
|
|
0.4
|
|
|
0.2
|
|
|
(1.0)
|
|
|
—
|
|
|
—
|
|
|
(0.4)
|
|
Non-cash cost of land and improved development
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.2)
|
|
|
—
|
|
|
—
|
|
|
(2.2)
|
|
Other (b)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.1
|
|
|
32.2
|
|
|
—
|
|
|
13.5
|
|
|
49.8
|
|
Three Months Ended
June 30, 2021
|
|
$17.0
|
|
|
$1.9
|
|
|
$20.7
|
|
|
$2.0
|
|
|
$50.5
|
|
|
$0.4
|
|
|
($8.0)
|
|
|
$84.4
|
|
(a) Net of currency hedging impact.
(b) Timber Funds includes an increase in operating income attributable to noncontrolling interest of $3.6 million and timberland investment management fees paid to us by the timber fund. Real Estate includes $30.3 million of operating income from Large Dispositions in addition to Conservation Easement sales, residential and commercial lease income and marketing fees related to Improved Development sales, partially offset by deferred revenue adjustments. Corporate and Other includes $13.5 million in costs related to the merger with Pope Resources in Q2 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Corporate and Other
|
|
Total
|
Six Months Ended
June 30, 2020
|
|
$26.3
|
|
|
($7.6)
|
|
|
$10.4
|
|
|
($1.9)
|
|
|
$51.6
|
|
|
$0.1
|
|
|
($28.6)
|
|
|
$50.2
|
|
Volume
|
|
(3.8)
|
|
|
—
|
|
|
4.9
|
|
|
(0.2)
|
|
|
(15.6)
|
|
|
—
|
|
|
—
|
|
|
(14.7)
|
|
Price
|
|
6.0
|
|
|
13.9
|
|
|
21.1
|
|
|
0.7
|
|
|
21.9
|
|
|
—
|
|
|
—
|
|
|
63.6
|
|
Cost
|
|
1.6
|
|
|
0.5
|
|
|
(0.5)
|
|
|
(2.0)
|
|
|
(5.6)
|
|
|
0.9
|
|
|
(2.9)
|
|
|
(8.0)
|
|
Non-timber income
|
|
2.6
|
|
|
1.6
|
|
|
(2.7)
|
|
|
—
|
|
|
—
|
|
|
(0.3)
|
|
|
—
|
|
|
1.2
|
|
Foreign exchange (a)
|
|
—
|
|
|
—
|
|
|
1.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.9
|
|
Depreciation, depletion & amortization
|
|
1.6
|
|
|
(5.2)
|
|
|
(0.4)
|
|
|
0.3
|
|
|
(1.7)
|
|
|
—
|
|
|
(0.1)
|
|
|
(5.5)
|
|
Non-cash cost of land and improved development
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.2)
|
|
|
—
|
|
|
—
|
|
|
(2.2)
|
|
Other (b)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.6
|
|
|
3.8
|
|
|
—
|
|
|
16.0
|
|
|
26.4
|
|
Six Months Ended
June 30, 2021
|
|
$34.3
|
|
|
$3.2
|
|
|
$34.7
|
|
|
$3.5
|
|
|
$52.2
|
|
|
$0.7
|
|
|
($15.6)
|
|
|
$112.9
|
|
(a) Net of currency hedging impact.
(b) Timber Funds includes an increase in operating income attributable to noncontrolling interest of $4.7 million and timberland investment management fees paid to us by the timber fund. Real Estate includes $30.3 million of operating income from a Large Disposition in Q2 2021 in addition to Conservation Easement sales, residential and commercial lease income and marketing fees related to Improved Development sales, partially offset by $28.7 million of operating income from a Large Disposition in Q1 2020 and deferred revenue adjustments. Corporate and Other includes $16.0 million in costs related to the merger with Pope Resources in 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (a)
|
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Corporate and Other
|
|
Total
|
Three Months Ended
June 30, 2020
|
|
$26.4
|
|
|
$3.9
|
|
|
$9.9
|
|
|
$0.7
|
|
|
$44.6
|
|
|
$0.1
|
|
|
($7.0)
|
|
|
$78.6
|
|
Volume
|
|
(1.2)
|
|
|
0.4
|
|
|
4.7
|
|
|
0.5
|
|
|
(30.6)
|
|
|
—
|
|
|
—
|
|
|
(26.2)
|
|
Price
|
|
4.0
|
|
|
7.9
|
|
|
11.7
|
|
|
0.4
|
|
|
18.6
|
|
|
—
|
|
|
—
|
|
|
42.6
|
|
Cost
|
|
1.0
|
|
|
0.9
|
|
|
(0.7)
|
|
|
(0.7)
|
|
|
(4.1)
|
|
|
0.3
|
|
|
(0.7)
|
|
|
(4.0)
|
|
Non-timber income
|
|
0.4
|
|
|
0.8
|
|
|
(0.9)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
Foreign exchange (b)
|
|
—
|
|
|
—
|
|
|
3.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
Other (c)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.5
|
|
|
0.6
|
|
|
—
|
|
|
—
|
|
|
1.0
|
|
Three Months Ended
June 30, 2021
|
|
$30.6
|
|
|
$13.9
|
|
|
$27.7
|
|
|
$1.4
|
|
|
$29.1
|
|
|
$0.4
|
|
|
($7.7)
|
|
|
$95.3
|
|
(b)Net of currency hedging impact.
(c)Timber Funds includes timberland investment management fees paid to us by the timber fund. Real Estate includes deferred revenue adjustments and marketing fees related to Improved Development sales, as well as residential and commercial lease revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (a)
|
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Corporate and Other
|
|
Total
|
Six Months Ended
June 30, 2020
|
|
$59.7
|
|
|
$13.7
|
|
|
$20.1
|
|
|
$0.7
|
|
|
$43.5
|
|
|
$0.1
|
|
|
($12.0)
|
|
|
$125.7
|
|
Volume
|
|
(7.6)
|
|
|
1.8
|
|
|
7.7
|
|
|
1.0
|
|
|
(26.5)
|
|
|
—
|
|
|
—
|
|
|
(23.6)
|
|
Price
|
|
6.0
|
|
|
13.9
|
|
|
21.1
|
|
|
0.7
|
|
|
21.9
|
|
|
—
|
|
|
—
|
|
|
63.6
|
|
Cost
|
|
1.6
|
|
|
0.5
|
|
|
(0.5)
|
|
|
(2.0)
|
|
|
(5.6)
|
|
|
0.9
|
|
|
(3.1)
|
|
|
(8.2)
|
|
Non-timber income
|
|
2.6
|
|
|
1.6
|
|
|
(2.7)
|
|
|
—
|
|
|
—
|
|
|
(0.3)
|
|
|
—
|
|
|
1.2
|
|
Foreign exchange (b)
|
|
—
|
|
|
—
|
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.2
|
|
Other (c)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.9
|
|
|
0.8
|
|
|
—
|
|
|
—
|
|
|
2.7
|
|
Six Months Ended
June 30, 2021
|
|
$62.3
|
|
|
$31.5
|
|
|
$48.9
|
|
|
$2.3
|
|
|
$34.1
|
|
|
$0.7
|
|
|
($15.1)
|
|
|
$164.7
|
|
(b)Net of currency hedging impact.
(c)Timber Funds includes timberland investment management fees paid to us by the timber fund. Real Estate includes deferred revenue adjustments and marketing fees related to Improved Development sales, as well as residential and commercial lease revenue.
SOUTHERN TIMBER
Second quarter sales of $49.3 million increased $2.5 million, or 5%, versus the prior year period. Harvest volumes decreased 4% to 1.47 million tons versus 1.54 million tons in the prior year period, as wet weather conditions impacted production. Average pine sawtimber stumpage prices increased 10% to $27.96 per ton versus $25.48 per ton in the prior year period, as strong domestic lumber markets and increased log export demand translated into favorable sawtimber pricing. Average pine pulpwood stumpage prices increased 14% to $18.22 per ton versus $15.94 per ton in the prior year period, driven by strong demand coupled with tighter supply due to wet weather conditions. Overall, weighted-average stumpage prices (including hardwood) increased 14% to $21.61 per ton versus $18.91 per ton in the prior year period. Operating income of $17.0 million increased $5.8 million versus the prior year period due to higher net stumpage prices ($4.0 million), lower leased land and other expenses ($1.0 million), lower depletion rates ($1.0 million) and higher non-timber income ($0.4 million), partially offset by lower volumes ($0.6 million). Second quarter Adjusted EBITDA of $30.6 million was 16%, or $4.1 million, above the prior year period.
Year-to-date sales of $101.0 million increased $1.2 million, or 1%, versus the prior year period. Harvest volumes decreased 12% to 2.98 million tons versus 3.38 million in the prior year period, due to timing of harvest operations as compared to the prior year, as well as operational disruptions attributable to wet ground conditions and winter snowstorms. Average pine sawtimber stumpage prices increased 6% to $27.69 per ton versus $26.16 per ton in the prior year period, primarily due to strong domestic lumber demand and growing demand from the export market. Average pine pulpwood stumpage prices increased 11% to $17.69 per ton versus $16.00 per ton in the prior year period, driven by strong demand coupled with tighter supply due to wet weather conditions. Overall, weighted-average stumpage prices (including hardwood) increased 10% to $21.48 per ton versus $19.45 per ton in the prior year period. Operating income of $34.3 million increased $8.0 million versus the prior year
period due to higher net stumpage prices ($6.0 million), higher non-timber income ($2.6 million), lower road maintenance, lease, overhead and other expenses ($1.6 million) and lower depletion rates ($1.6 million), partially offset by lower volumes ($3.8 million).
PACIFIC NORTHWEST TIMBER
Second quarter sales of $35.3 million increased $9.2 million, or 35%, versus the prior year period. Harvest volumes increased 4% to 400,000 tons versus 385,000 tons in the prior year period, primarily due to incremental volume from the Pope Resources acquisition, which closed midway through the prior year period. Average delivered sawtimber prices increased 30% to $97.80 per ton versus $75.39 per ton in the prior year period, as favorable domestic lumber markets coupled with increased export demand drove higher log prices. Average delivered pulpwood prices decreased 21% to $29.02 per ton versus $36.92 per ton in the prior year period, as increased lumber production resulted in an increased supply of competing sawmill residuals. Operating income of $1.9 million improved $8.6 million versus the prior year period due to higher net stumpage prices ($7.9 million), lower costs ($0.9 million) and higher non-timber income ($0.8 million), partially offset by higher depletion rates ($1.0 million). Second quarter Adjusted EBITDA of $13.9 million was 254%, or $10.0 million, above the prior year period.
Year-to-date sales of $76.8 million increased $19.6 million, or 34%, versus the prior year period. Harvest volumes increased 9% to 936,000 tons versus 861,000 tons in the prior year period, primarily due to incremental volume from the Pope Resources acquisition. Average delivered sawtimber prices increased 25% to $94.20 per ton versus $75.40 per ton in the prior year period, as favorable domestic lumber markets coupled with increased export demand drove higher log prices. Average delivered pulpwood prices decreased 22% to $29.18 per ton versus $37.47 per ton in the prior year period, as increased lumber production resulted in an increased supply of competing sawmill residuals. Operating income of $3.2 million improved $10.9 million versus the prior year period due to higher net stumpage prices ($13.9 million), higher non-timber income ($1.6 million) and lower costs ($0.5 million), partially offset by higher depletion rates ($5.2 million).
NEW ZEALAND TIMBER
Second quarter sales of $80.6 million increased $38.8 million, or 93%, versus the prior year period, due to higher harvest volumes and log prices. Harvest volumes increased 31% to 692,000 tons versus 529,000 tons in the prior year period, driven by strong export and domestic demand versus a prior year period that was negatively impacted by COVID-19 related headwinds. Average delivered prices for export sawtimber increased 50% to $148.28 per ton versus $98.75 per ton in the prior year period, while average delivered prices for domestic sawtimber increased 27% to $85.09 per ton versus $66.95 per ton in the prior year period. The increase in export sawtimber prices was driven primarily by stronger demand from China, as the prior year period was negatively impacted by COVID-19. Improved export pricing in the current year quarter was also due in part to the restriction on competing log imports into China from Australia. The increase in domestic sawtimber prices (in U.S. dollar terms) was driven primarily by the rise in the NZ$/US$ exchange rate (US$0.72 per NZ$1.00 versus US$0.62 per NZ$1.00). Excluding the impact of foreign exchange rates, domestic sawtimber prices improved 9% versus the prior year period, following the upward trend in the export market. Operating income of $20.7 million increased $15.7 million versus the prior year period as a result of higher net stumpage prices ($11.7 million), higher volumes ($3.1 million), favorable foreign exchange impacts ($2.1 million) and lower depletion rates ($0.4 million), partially offset by lower carbon credit sales ($0.9 million) and higher costs ($0.7 million). Second quarter Adjusted EBITDA of $27.7 million was 179%, or $17.7 million, above the prior year period.
Year-to-date sales of $138.1 million increased $58.8 million, or 74%, versus the prior year period. Harvest volumes increased 28% to 1.29 million tons versus 1.01 million tons in the prior year period, driven by strong export and domestic demand versus the prior year period that was negatively impacted by COVID-19 related headwinds. Average delivered prices for export sawtimber increased 41% to $136.45 per ton versus $97.00 per ton in the prior year period, while average delivered prices for domestic sawtimber increased 21% to $83.11 per ton versus $68.55 per ton in the prior year period. The increase in export sawtimber prices was driven primarily by strong demand from China, as the prior year period was negatively impacted by COVID-19. The increase in domestic sawtimber prices (in U.S. dollars terms) was driven primarily by the rise in the NZ$/US$ exchange rate (US$0.72 per NZ$1.00 versus US$0.63 per NZ$1.00). Excluding the impact of foreign exchange rates, domestic sawtimber prices improved 7% versus the prior year period, following the upward trend in the export market. Operating Income of $34.7 million increased $24.2 million versus the prior year period as a result of higher net stumpage prices ($21.1 million), higher volumes ($4.9 million) and favorable foreign exchange impacts ($1.9
million), partially offset by lower carbon credit sales ($2.7 million), higher costs ($0.5 million) and higher depletion rates ($0.4 million). Year-to-date Adjusted EBITDA of $48.9 million was $28.7 million above the prior year period.
TIMBER FUNDS
Second quarter sales of $18.6 million increased $11.2 million, or 148%, versus the prior year period, due to higher log prices and harvest volumes. Harvest volumes increased 94% to 175,000 tons versus 90,000 tons in the prior year period, as the prior year period reflected results for only a portion of the quarter following the closing of the Pope Resources acquisition on May 8, 2020. Operating income of $2.0 million versus operating loss of $1.9 million in the prior year period was primarily driven by higher prices. Second quarter Adjusted EBITDA of $1.4 million was $0.7 million above the prior year period.
Year-to-date sales of $33.6 million increased $26.1 million, or 346%, versus the prior year period, while harvest volumes increased 255% to 319,000 tons versus 90,000 tons in the prior year period. The prior year period reflected results for only a portion of the year following the closing of the Pope Resources acquisition on May 8, 2020, while the current year reflects full year-to-date activity. Operating income of $3.5 million versus operating loss of $1.9 million in the prior year period was primarily driven by higher prices. Year-to-date Adjusted EBITDA of $2.3 million was $1.7 million above the prior year period.
REAL ESTATE
Second quarter sales of $74.5 million increased $24.5 million versus the prior year period, while operating income of $50.5 million increased $25.7 million versus the prior year period. Second quarter sales and operating income included $36.0 million and $30.3 million, respectively, from Large Dispositions. Sales and operating income increased versus the prior year period due to a 94% increase in weighted-average prices ($4,571 per acre versus $2,545 per acre in the prior year period), partially offset by lower acres sold (16,548 acres sold versus 20,310 acres sold in the prior year period).
Improved Development sales of $19.3 million included $11.5 million from the Wildlight development project north of Jacksonville, Florida and $7.9 million from the Belfast Commerce Park development project south of Savannah, Georgia. Sales in Wildlight consisted of a 130-acre sale for $9.1 million ($70,000 per acre) to a national homebuilder for the first phase of an active-adult community, as well as 36 residential lots for $2.3 million (an average of $65,000 per lot or $350,000 per acre). Due to post-closing obligations associated with the 130-acre active-adult sale, $5.3 million of revenue was deferred and will be recognized in future periods. Sales in the Belfast Commerce Park consisted of a 153-acre parcel for $7.9 million ($51,000 per acre). This compares to prior year period Improved Development sales of $6.4 million.
There were no Unimproved Development sales in the second quarter. This compares to prior year period sales of $8.4 million, which consisted of a 570-acre sale in St. Johns County, Florida for $14,780 per acre.
Rural sales of $20.3 million consisted of 7,725 acres at an average price of $2,627 per acre. This compares to prior year period sales of $27.2 million, which consisted of 7,710 acres at an average price of $3,532 per acre.
There were no Timberland & Non-Strategic sales in the second quarter. This compares to prior year period sales of $9.6 million, which consisted of 11,907 acres at an average price of $807 per acre.
Conservation Easement sales during the quarter were $3.9 million, which reflected a single transaction covering a property in Washington that was acquired in the merger with Pope Resources. There were no Conservation Easement sales in the prior year period. Since these transactions involve the conveyance of certain land use rights rather than an outright sale of the land, they are not reflected in our average per-acre metrics for the segment.
Second quarter Adjusted EBITDA of $29.1 million was $15.5 million below the prior year period.
Year-to-date sales of $85.0 million decreased $83.5 million versus the prior year period, while operating income of $52.2 million increased $0.6 million versus the prior year period. Year-to-date sales and operating income include $36.0 million and $30.3 million, respectively, from a Large Disposition, compared with year-to-date sales and operating income of $116.0 million and $28.7 million from a Large Disposition in the prior year period. Sales decreased in the first six months primarily due to lower volumes (18,943 acres sold versus 87,879 acres sold in the prior year period), partially offset by higher weighted-average prices. Year-to-date Adjusted EBITDA of $34.1 million decreased $9.3 million versus the prior year period.
TRADING
Second quarter sales of $34.5 million increased $10.2 million versus the prior year period primarily due to higher prices, partially offset by lower volumes. Sales volumes decreased 9% to 243,000 tons versus 267,000 tons in the prior year period. Operating income of $0.4 million increased $0.3 million versus the prior year period.
Year-to-date sales of $51.2 million increased $7.9 million versus the prior year period primarily due to higher prices, partially offset by lower volumes. Sales volumes decreased 19% to 384,000 tons versus 474,000 tons in the prior year period. Operating Income and Adjusted EBITDA of $0.7 million increased $0.6 million versus the prior year period.
OTHER ITEMS
CORPORATE AND OTHER EXPENSE / ELIMINATIONS
Second quarter corporate and other operating expenses of $8.0 million decreased $12.8 million versus the prior year period, which included $13.5 million of costs related to the Pope Resources merger. This positive variance was partially offset by higher overhead expenses.
Year-to-date corporate and other operating expenses of $15.6 million decreased $13.0 million versus the prior year period, which included $16.0 million of costs related to the Pope Resources merger. This positive variance was partially offset by higher overhead expenses.
INTEREST EXPENSE
Second quarter and year-to-date interest expense of $13.0 million and $23.0 million, respectively, increased $3.2 million and $5.0 million versus the prior year period due to higher outstanding debt and a $2.2 million loss from the second quarter termination of a cash flow hedge related to the voluntary repayment of $100 million of term loans.
INTEREST AND OTHER MISCELLANEOUS (EXPENSE) INCOME, NET
Second quarter and year-to-date interest and other miscellaneous expense, net of $1.1 million, includes costs related to debt extinguishments and modifications.
INCOME TAX EXPENSE
Second quarter and year-to-date income tax expense of $6.9 million and $10.3 million, respectively, increased $3.9 million and $3.6 million versus the prior year period. The New Zealand subsidiary is the primary driver of income tax expense.
OUTLOOK
In our Southern Timber segment, we now expect full-year harvest volumes of 5.9 to 6.1 million tons, as production has been constrained by regional weather conditions and trucking availability. We further expect that weighted average pricing will remain above prior year levels, driven by continued strong demand from domestic pulp and lumber mills, as well as improving export demand in select U.S. South markets.
In our Pacific Northwest Timber segment, we expect full-year harvest volumes of 1.7 to 1.8 million tons. We expect pricing in the region will remain relatively stable as log demand across both the domestic and export markets remains favorable.
In our New Zealand Timber segment, we expect full-year harvest volumes of 2.6 to 2.8 million tons. Following the robust start to 2021, we expect relatively lower export pricing over the second half of the year, as log inventories in China have increased significantly in recent weeks. Further, we anticipate that shipping and demurrage costs will remain elevated.
In our Real Estate segment, we expect a strong second half of the year in this segment given the healthy demand for residential and commercial properties within our real estate development projects, as well as continued strength in rural land sales activity.
LIQUIDITY AND CAPITAL RESOURCES
Our principal source of cash is cash flow from operations, primarily the harvesting of timber and sales of real estate. As an UPREIT, our main use of cash is dividends and unitholder distributions. We also use cash to maintain the productivity of our timberlands through replanting and silviculture. Our operations have generally produced consistent cash flow and required limited capital resources. Short-term borrowings have helped fund
working capital needs while acquisitions of timberlands generally require funding from external sources or Large Dispositions.
AT-THE-MARKET (“ATM”) EQUITY OFFERING PROGRAM
On September 10, 2020, we entered into a distribution agreement with a group of sales agents through which we may sell common shares, from time to time, having an aggregate sales price of up to $300 million. As of June 30, 2021, $148.8 million remains available for issuance under the program.
The following table outlines common stock issuances pursuant to our ATM program (dollars in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Shares of common stock issued under the ATM program
|
2,199,459
|
|
|
—
|
|
|
3,307,273
|
|
|
—
|
|
Average price per share sold under the ATM program
|
$36.79
|
|
|
—
|
|
|
$35.63
|
|
|
—
|
|
Gross proceeds from common stock issued under the ATM program
|
$80.9
|
|
|
—
|
|
|
$117.8
|
|
|
—
|
|
SUMMARY OF LIQUIDITY AND FINANCING COMMITMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
(millions of dollars)
|
2021
|
|
2020
|
Cash and cash equivalents (excluding Timber Funds)
|
$309.8
|
|
|
$80.5
|
|
|
|
|
|
Total debt (excluding Timber Funds) (a)
|
1,394.2
|
|
|
1,294.9
|
|
Noncontrolling interests in the Operating Partnership
|
153.5
|
|
|
130.1
|
|
Shareholders’ equity
|
1,997.5
|
|
|
1,862.6
|
|
|
|
|
|
Total capitalization (total debt plus permanent and temporary equity)
|
3,545.2
|
|
|
3,287.6
|
|
Debt to capital ratio
|
39
|
%
|
|
39
|
%
|
Net debt to enterprise value (b)(c)
|
17
|
%
|
|
23
|
%
|
(a)Total debt as of June 30, 2021 and December 31, 2020 reflects principal on long-term debt, net of fair value adjustments and gross of deferred financing costs and unamortized discounts.
(b)Net debt is calculated as total debt less cash and cash equivalents.
(c)Enterprise value based on market capitalization (including Rayonier, L.P. “OP” units) plus net debt based on Rayonier’s share price of $35.93 and $29.38 as of June 30, 2021 and December 31, 2020, respectively.
SUMMARY OF GUARANTOR FINANCIAL INFORMATION
In March 2012, Rayonier Inc. issued $325 million of 3.75% Senior Notes due 2022 (the “2022 Notes”). On May 7, 2020, Rayonier Inc. contributed its 100% ownership interest in Rayonier Operating Company LLC (the “Contribution”) to Rayonier, L.P. As a result of the Contribution, Rayonier, L.P. expressly assumed all the obligations of Rayonier Inc. with respect to the outstanding 2022 Notes and Rayonier Inc. agreed to irrevocably, fully and unconditionally guarantee jointly and severally, the obligations of Rayonier, L.P. under the Indenture, including the 2022 Notes. Rayonier L.P. is the current issuer of the 2022 Notes.
In May 2021, Rayonier, L.P issued $450 million of 2.75% Senior Notes due 2031 (the “2031 Notes”). Rayonier TRS Holdings, together with Rayonier Inc. and Rayonier Operating Company agreed to irrevocably, fully and unconditionally guarantee jointly and severally, the obligations of Rayonier, L.P. in regards to the 2031 Notes. As a general partner of Rayonier, L.P., Rayonier Inc. consolidates Rayonier, L.P. and has no material assets or liabilities other than its interest in Rayonier, L.P. These notes are unsecured and unsubordinated and will rank equally with all other unsecured and unsubordinated indebtedness from time to time outstanding.
Rayonier, L.P. is a limited partnership, in which Rayonier Inc. is the general partner. The operating subsidiaries of Rayonier, L.P. conduct all of our operations. Rayonier, L.P.’s most significant assets are its interest in operating subsidiaries, which have been eliminated in the table below to eliminate intercompany transactions between the issuer and guarantors and to exclude investments in non-guarantors. As a result, our ability to make
required payments on the notes depends on the performance of our operating subsidiaries and their ability to distribute funds to us. There are no material restrictions on dividends from the operating subsidiaries.
The summarized balance sheet information for the consolidated obligor group of debt issued by Rayonier, L.P. for the six months ended June 30, 2021 and year ended December 31, 2020 are provided in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
June 30, 2021
|
|
December 31, 2020
|
Current assets
|
$293.6
|
|
|
$69.7
|
|
Non-current assets
|
57.7
|
|
|
48.3
|
|
Current liabilities
|
219.8
|
|
|
21.0
|
|
Non-current liabilities
|
1,750.2
|
|
|
1,942.4
|
|
Due to non-guarantors
|
550.3
|
|
|
596.7
|
|
|
|
|
|
|
|
|
|
The summarized results of operations information for the consolidated obligor group of debt issued by Rayonier, L.P. for the six months ended June 30, 2021 and year ended December 31, 2020 are provided in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
(in millions)
|
June 30, 2021
|
|
December 31, 2020
|
Cost and expenses
|
($13.6)
|
|
|
($43.4)
|
|
Operating loss
|
(13.6)
|
|
|
(43.4)
|
|
Net loss
|
(38.1)
|
|
|
(81.3)
|
|
Revenue from non-guarantors
|
482.8
|
|
|
859.2
|
|
|
|
|
|
CASH FLOWS
The following table summarizes our cash flows from operating, investing and financing activities for the six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
(millions of dollars)
|
2021
|
|
2020
|
Cash provided by (used for):
|
|
|
|
Operating activities
|
$164.6
|
|
|
$82.6
|
|
Investing activities
|
(49.1)
|
|
|
(170.8)
|
|
Financing activities
|
112.0
|
|
|
114.9
|
|
CASH PROVIDED BY OPERATING ACTIVITIES
Cash provided by operating activities increased $82.0 million primarily due to higher operating results.
CASH USED FOR INVESTING ACTIVITIES
Cash used for investing activities decreased $121.7 million primarily due to the net cash consideration transferred in our merger with Pope Resources in the prior year period ($231.1 million) and other investing activities ($4.1 million), partially offset by lower proceeds from Large Dispositions ($80.4 million), higher timberland acquisitions ($27.6 million), higher real estate development investments ($2.7 million) and higher capital expenditures ($2.8 million).
CASH PROVIDED BY FINANCING ACTIVITIES
Cash provided by financing activities decreased $2.9 million from the prior year period primarily due to lower net borrowings ($106.6 million), increased distributions to consolidated affiliates ($7.6 million), higher dividends paid on common stock ($3.4 million), increased distributions to noncontrolling interests in the Operating Partnership ($1.1 million) and higher debt issuance costs ($2.4 million), partially offset by net proceeds from the issuance of common shares under the ATM equity offering program ($110.7 million), increased proceeds from the issuance of common shares under the Company’s incentive stock plan ($4.4 million), and lower share repurchases ($3.1 million).
EXPECTED 2021 EXPENDITURES
Capital expenditures in 2021 are expected to be between $74 million and $77 million, excluding capital expenditures attributable to the Timber Funds and any strategic timberland acquisitions we may make. Capital expenditures are expected to primarily consist of seedling planting, fertilization and other silvicultural activities, property taxes, lease payments, allocated overhead and other capitalized costs. Aside from capital expenditures, we may also acquire timberland as we actively evaluate acquisition opportunities.
We anticipate real estate development investments in 2021 to be between $15 million and $17 million, net of reimbursements from community development bonds. Expected real estate development investments are primarily related to Wildlight, our mixed-use community development project located north of Jacksonville, Florida; Richmond Hill, our mixed-use development project located south of Savannah, Georgia; development properties in the town of Port Gamble, Washington; and development projects in Gig Harbor, Kingston and Bremerton Washington.
Our 2021 dividend payments on Rayonier Inc. common shares and distributions to Rayonier, L.P. unitholders are expected to be approximately $152.0 million and $4.6 million, respectively, assuming no change in the quarterly dividend rate of $0.27 per share or partnership unit, or material changes in the number of shares or partnership units outstanding.
Future share repurchases, if any, will depend on the Company’s liquidity and cash flow, as well as general market conditions and other considerations including capital allocation priorities.
We have no mandatory pension contribution requirements in the current year.
Cash tax payments in 2021 are expected to be approximately $8.0 million, primarily related to the New Zealand subsidiary.
PERFORMANCE AND LIQUIDITY INDICATORS
The discussion below is presented to enhance the reader’s understanding of our operating performance, liquidity, and ability to generate cash and satisfy rating agency and creditor requirements. This information includes two measures of financial results: Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”) and Cash Available for Distribution (“CAD”). These measures are not defined by Generally Accepted Accounting Principles (“GAAP”), and the discussion of Adjusted EBITDA and CAD is not intended to conflict with or change any of the GAAP disclosures described above.
Management uses CAD as a liquidity measure. CAD is a non-GAAP measure of cash generated during a period that is available for common stock dividends, distributions to Operating Partnership unitholders, distributions to noncontrolling interests, repurchase of the Company’s common shares, debt reduction, timberland acquisitions and real estate development investments. CAD is defined as cash provided by operating activities adjusted for capital spending (excluding timberland acquisitions and real estate development investments), CAD attributable to noncontrolling interests in Timber Funds, working capital and other balance sheet changes. CAD is not necessarily indicative of the CAD that may be generated in future periods.
Management uses Adjusted EBITDA as a performance measure. Adjusted EBITDA is a non-GAAP measure that management uses to make strategic decisions about the business and that investors can use to evaluate the operational performance of the assets under management. It removes the impact of specific items that management believes do not directly reflect the core business operations on an ongoing basis attributable to Rayonier. We define Adjusted EBITDA as earnings before interest, taxes, depreciation, depletion, amortization, the non-cash cost of land and improved development, non-operating income and expense, operating income (loss) attributable to noncontrolling interests in Timber Funds, costs related to the merger with Pope Resources and Large Dispositions.
We reconcile Adjusted EBITDA to Net Income for the consolidated Company and to Operating Income (Loss) for the segments, as those are the most comparable GAAP measures for each. The following table provides a reconciliation of Net Income to Adjusted EBITDA for the respective periods (in millions of dollars):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
Net Income to Adjusted EBITDA Reconciliation
|
|
|
|
|
|
|
|
|
|
Net income
|
$63.4
|
|
|
$0.5
|
|
|
$78.5
|
|
|
$26.9
|
|
|
|
Operating (income) loss attributable to NCI in Timber Funds
|
(1.6)
|
|
|
2.0
|
|
|
(2.7)
|
|
|
2.0
|
|
|
|
Interest, net attributable to NCI in Timber Funds
|
0.2
|
|
|
0.1
|
|
|
0.2
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Excluding NCI in Timber Funds)
|
62.0
|
|
|
2.6
|
|
|
76.0
|
|
|
29.0
|
|
|
|
Interest, net and miscellaneous income attributable to Rayonier
|
12.8
|
|
|
9.7
|
|
|
22.7
|
|
|
17.7
|
|
|
|
Income tax expense attributable to Rayonier
|
6.8
|
|
|
3.0
|
|
|
10.3
|
|
|
6.7
|
|
|
|
Depreciation, depletion and amortization attributable to Rayonier
|
37.6
|
|
|
38.3
|
|
|
77.9
|
|
|
72.6
|
|
|
|
Non-cash cost of land and improved development
|
5.2
|
|
|
13.0
|
|
|
7.0
|
|
|
13.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating expense (income)
|
1.2
|
|
|
(1.5)
|
|
|
1.2
|
|
|
(1.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs related to the merger with Pope Resources (a)
|
—
|
|
|
13.5
|
|
|
—
|
|
|
16.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Dispositions (b)
|
(30.3)
|
|
|
—
|
|
|
(30.3)
|
|
|
(28.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$95.3
|
|
|
$78.6
|
|
|
$164.7
|
|
|
$125.7
|
|
|
|
(a) Costs related to the merger with Pope Resources include legal, accounting, due diligence, consulting and other costs related to the merger with Pope Resources.
(b) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value. In June 2021, we completed the disposition of approximately 9,000 acres located in Washington for a sales price and gain of approximately $36.0 million and $30.3 million, respectively. In March 2020, we completed the disposition of approximately 67,000 acres located in Mississippi for a sales price and gain of approximately $116.0 million and $28.7 million, respectively.
The following tables provide a reconciliation of Operating Income (Loss) by segment to Adjusted EBITDA by segment for the respective periods (in millions of dollars):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Corporate
and
Other
|
|
Total
|
June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
$17.0
|
|
|
$1.9
|
|
|
$20.7
|
|
|
$2.0
|
|
|
$50.5
|
|
|
$0.4
|
|
|
($8.0)
|
|
|
$84.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income attributable to NCI in Timber Funds
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.6)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization
|
13.6
|
|
|
12.0
|
|
|
7.0
|
|
|
1.0
|
|
|
3.7
|
|
|
—
|
|
|
0.3
|
|
|
37.6
|
|
Non-cash cost of land and improved development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|
—
|
|
|
—
|
|
|
5.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Dispositions (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30.3)
|
|
|
—
|
|
|
—
|
|
|
(30.3)
|
|
Adjusted EBITDA
|
$30.6
|
|
|
$13.9
|
|
|
$27.7
|
|
|
$1.4
|
|
|
$29.1
|
|
|
$0.4
|
|
|
($7.7)
|
|
|
$95.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
$11.2
|
|
|
($6.7)
|
|
|
$5.0
|
|
|
($1.9)
|
|
|
$24.8
|
|
|
$0.1
|
|
|
($20.9)
|
|
|
$11.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss attributable to NCI in Timber Funds
|
—
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
Depreciation, depletion and amortization
|
15.2
|
|
|
10.6
|
|
|
4.9
|
|
|
0.5
|
|
|
6.7
|
|
|
—
|
|
|
0.3
|
|
|
38.3
|
|
Non-cash cost of land and improved development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.0
|
|
|
—
|
|
|
—
|
|
|
13.0
|
|
Costs related to the merger with Pope Resources (b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.5
|
|
|
13.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$26.4
|
|
|
$3.9
|
|
|
$9.9
|
|
|
$0.7
|
|
|
$44.6
|
|
|
$0.1
|
|
|
($7.0)
|
|
|
$78.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value. In June 2021, we completed the disposition of approximately 9,000 acres located in Washington for a sales price and gain of approximately $36.0 million and $30.3 million, respectively.
(b) Costs related to the merger with Pope Resources include legal, accounting, due diligence, consulting and other costs related to the merger with Pope Resources.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
Southern Timber
|
|
Pacific Northwest Timber
|
|
New Zealand Timber
|
|
Timber Funds
|
|
Real Estate
|
|
Trading
|
|
Corporate
and
Other
|
|
Total
|
June 30, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
$34.3
|
|
|
$3.2
|
|
|
$34.7
|
|
|
$3.5
|
|
|
$52.2
|
|
|
$0.7
|
|
|
($15.6)
|
|
|
$112.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income attributable to NCI in Timber Funds
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.7)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion and amortization
|
27.9
|
|
|
28.3
|
|
|
14.2
|
|
|
1.6
|
|
|
5.3
|
|
|
—
|
|
|
0.6
|
|
|
77.9
|
|
Non-cash cost of land and improved development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.0
|
|
|
—
|
|
|
—
|
|
|
7.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Dispositions (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30.3)
|
|
|
—
|
|
|
—
|
|
|
(30.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
$62.3
|
|
|
$31.5
|
|
|
$48.9
|
|
|
$2.3
|
|
|
$34.1
|
|
|
$0.7
|
|
|
($15.1)
|
|
|
$164.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
$26.3
|
|
|
($7.6)
|
|
|
$10.4
|
|
|
($1.9)
|
|
|
$51.6
|
|
|
$0.1
|
|
|
($28.6)
|
|
|
$50.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss attributable to NCI in Timber Funds
|
—
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.0
|
|
Depreciation, depletion and amortization
|
33.4
|
|
|
21.3
|
|
|
9.7
|
|
|
0.5
|
|
|
7.1
|
|
|
—
|
|
|
0.6
|
|
|
72.6
|
|
Non-cash cost of land and improved development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.4
|
|
|
—
|
|
|
—
|
|
|
13.4
|
|
Costs related to merger with Pope Resources (b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16.0
|
|
|
16.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Dispositions (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28.7)
|
|
|
—
|
|
|
—
|
|
|
(28.7)
|
|
Adjusted EBITDA
|
$59.7
|
|
|
$13.7
|
|
|
$20.1
|
|
|
$0.7
|
|
|
$43.5
|
|
|
$0.1
|
|
|
($12.0)
|
|
|
$125.7
|
|
(a) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value. In June 2021, we completed the disposition of approximately 9,000 acres located in Washington for a sales price and gain of approximately $36.0 million and $30.3 million, respectively. In March 2020, we completed the disposition of approximately 67,000 acres located in Mississippi for a sales price and gain of approximately $116.0 million and $28.7 million, respectively.
(b) Costs related to the merger with Pope Resources include legal, accounting, due diligence, consulting and other costs related to the merger with Pope Resources.
The following table provides a reconciliation of Cash Provided by Operating Activities to Adjusted CAD (in millions of dollars):