XML 38 R28.htm IDEA: XBRL DOCUMENT
v3.8.0.1

CONSOLIDATING FINANCIAL STATEMENTS | 9 Months Ended
--- | ---
Sep. 30, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
CONSOLIDATING FINANCIAL STATEMENTS | CONSOLIDATING FINANCIAL STATEMENTS The condensed consolidating financial information below follows the same accounting policies as described in the consolidated financial statements, except for the use of the equity method of accounting to reflect ownership interests in wholly-owned subsidiaries, which are eliminated upon consolidation, and the allocation of certain expenses of Rayonier Inc. incurred for the benefit of its subsidiaries. In March 2012, Rayonier Inc. issued $325 million of 3.75% Senior Notes due 2022. In connection with these notes, the Company provides the following condensed consolidating financial information in accordance with SEC Regulation S-X Rule 3-10, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered. The subsidiary guarantors, Rayonier Operating Company LLC (“ROC”) and Rayonier TRS Holdings Inc., are wholly-owned by the parent company, Rayonier Inc. The notes are fully and unconditionally guaranteed on a joint and several basis by the guarantor subsidiaries.
| CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
| For the Three Months Ended September 30, 2017
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
SALES | — |  |  | — |  |  |  | $177,946 |  |  | — |  |  |  | $177,946 |
Costs and Expenses |  |  |  |  |  |  |  |  |
Cost of sales | — |  |  | — |  |  | 136,583 |  |  | — |  |  | 136,583 |
Selling and general expenses | — |  |  | 4,096 |  |  | 5,840 |  |  | — |  |  | 9,936 |
Other operating expense (income), net | — |  |  | 81 |  |  | (7,925 | ) |  | — |  |  | (7,844 | )
| — |  |  | 4,177 |  |  | 134,498 |  |  | — |  |  | 138,675 |
OPERATING (LOSS) INCOME | — |  |  | (4,177 | ) |  | 43,448 |  |  | — |  |  | 39,271 |
Interest expense | (3,139 | ) |  | (4,982 | ) |  | (432 | ) |  | — |  |  | (8,553 | )
Interest and miscellaneous income (expense), net | 2,486 |  |  | 704 |  |  | (2,062 | ) |  | — |  |  | 1,128 |
Equity in income from subsidiaries | 25,341 |  |  | 33,929 |  |  | — |  |  | (59,270 | ) |  | — |
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 24,688 |  |  | 25,474 |  |  | 40,954 |  |  | (59,270 | ) |  | 31,846 |
Income tax expense | — |  |  | (133 | ) |  | (2,910 | ) |  | — |  |  | (3,043 | )
NET INCOME | 24,688 |  |  | 25,341 |  |  | 38,044 |  |  | (59,270 | ) |  | 28,803 |
Less: Net income attributable to noncontrolling interest | — |  |  | — |  |  | 4,115 |  |  | — |  |  | 4,115 |
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 24,688 |  |  | 25,341 |  |  | 33,929 |  |  | (59,270 | ) |  | 24,688 |
OTHER COMPREHENSIVE LOSS |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment, net of income tax | (5,866 | ) |  | — |  |  | (7,317 | ) |  | 5,866 |  |  | (7,317 | )
Cash flow hedges, net of income tax | (1,787 | ) |  | (533 | ) |  | (1,629 | ) |  | 1,787 |  |  | (2,162 | )
Amortization of pension and postretirement plans, net of income tax | 116 |  |  | 116 |  |  | — |  |  | (116 | ) |  | 116 |
Total other comprehensive loss | (7,537 | ) |  | (417 | ) |  | (8,946 | ) |  | 7,537 |  |  | (9,363 | )
COMPREHENSIVE INCOME | 17,151 |  |  | 24,924 |  |  | 29,098 |  |  | (51,733 | ) |  | 19,440 |
Less: Comprehensive income attributable to noncontrolling interest | — |  |  | — |  |  | 2,289 |  |  | — |  |  | 2,289 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. |  | $17,151 |  |  |  | $24,924 |  |  |  | $26,809 |  |  |  | ($51,733 | ) |  |  | $17,151 |
| CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
| For the Three Months Ended September 30, 2016
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
SALES | — |  |  | — |  |  |  | $171,421 |  |  | — |  |  |  | $171,421 |
Costs and Expenses |  |  |  |  |  |  |  |  |
Cost of sales | — |  |  | — |  |  | 116,624 |  |  | — |  |  | 116,624 |
Selling and general expenses | — |  |  | 5,904 |  |  | 4,703 |  |  | — |  |  | 10,607 |
Other operating expense (income), net | — |  |  | 190 |  |  | (5,689 | ) |  | — |  |  | (5,499 | )
| — |  |  | 6,094 |  |  | 115,638 |  |  | — |  |  | 121,732 |
OPERATING (LOSS) INCOME | — |  |  | (6,094 | ) |  | 55,783 |  |  | — |  |  | 49,689 |
Interest expense | (3,139 | ) |  | (5,150 | ) |  | (255 | ) |  | — |  |  | (8,544 | )
Interest and miscellaneous income (expense), net | 2,199 |  |  | 694 |  |  | (2,635 | ) |  | — |  |  | 258 |
Equity in income from subsidiaries | 40,295 |  |  | 50,315 |  |  | — |  |  | (90,610 | ) |  | — |
INCOME BEFORE INCOME TAXES | 39,355 |  |  | 39,765 |  |  | 52,893 |  |  | (90,610 | ) |  | 41,403 |
Income tax benefit (expense) | — |  |  | 530 |  |  | (1,309 | ) |  | — |  |  | (779 | )
NET INCOME | 39,355 |  |  | 40,295 |  |  | 51,584 |  |  | (90,610 | ) |  | 40,624 |
Less: Net income attributable to noncontrolling interest | — |  |  | — |  |  | 1,269 |  |  | — |  |  | 1,269 |
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 39,355 |  |  | 40,295 |  |  | 50,315 |  |  | (90,610 | ) |  | 39,355 |
OTHER COMPREHENSIVE INCOME |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment, net of income tax | 9,793 |  |  | — |  |  | 12,020 |  |  | (9,791 | ) |  | 12,022 |
Cash flow hedges, net of income tax | 4,044 |  |  | 3,530 |  |  | 665 |  |  | (4,044 | ) |  | 4,195 |
Amortization of pension and postretirement plans, net of income tax | 632 |  |  | 632 |  |  | — |  |  | (632 | ) |  | 632 |
Total other comprehensive income | 14,469 |  |  | 4,162 |  |  | 12,685 |  |  | (14,467 | ) |  | 16,849 |
COMPREHENSIVE INCOME | 53,824 |  |  | 44,457 |  |  | 64,269 |  |  | (105,077 | ) |  | 57,473 |
Less: Comprehensive income attributable to noncontrolling interest | — |  |  | — |  |  | 3,649 |  |  | — |  |  | 3,649 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. |  | $53,824 |  |  |  | $44,457 |  |  |  | $60,620 |  |  |  | ($105,077 | ) |  |  | $53,824 |
| CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
| For the Nine Months Ended September 30, 2017
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
SALES | — |  |  | — |  |  |  | $559,178 |  |  | — |  |  |  | $559,178 |
Costs and Expenses |  |  |  |  |  |  |  |  |
Cost of sales | — |  |  | — |  |  | 416,683 |  |  | — |  |  | 416,683 |
Selling and general expenses | — |  |  | 11,880 |  |  | 17,891 |  |  | — |  |  | 29,771 |
Other operating expense (income), net | — |  |  | 212 |  |  | (22,914 | ) |  | — |  |  | (22,702 | )
| — |  |  | 12,092 |  |  | 411,660 |  |  | — |  |  | 423,752 |
OPERATING (LOSS) INCOME | — |  |  | (12,092 | ) |  | 147,518 |  |  | — |  |  | 135,426 |
Interest expense | (9,417 | ) |  | (14,723 | ) |  | (1,460 | ) |  | — |  |  | (25,600 | )
Interest and miscellaneous income (expense), net | 7,033 |  |  | 2,087 |  |  | (7,470 | ) |  | — |  |  | 1,650 |
Equity in income from subsidiaries | 87,075 |  |  | 112,253 |  |  | — |  |  | (199,328 | ) |  | — |
INCOME BEFORE INCOME TAXES | 84,691 |  |  | 87,525 |  |  | 138,588 |  |  | (199,328 | ) |  | 111,476 |
Income tax expense | — |  |  | (450 | ) |  | (16,367 | ) |  | — |  |  | (16,817 | )
NET INCOME | 84,691 |  |  | 87,075 |  |  | 122,221 |  |  | (199,328 | ) |  | 94,659 |
Less: Net income attributable to noncontrolling interest | — |  |  | — |  |  | 9,968 |  |  | — |  |  | 9,968 |
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 84,691 |  |  | 87,075 |  |  | 112,253 |  |  | (199,328 | ) |  | 84,691 |
OTHER COMPREHENSIVE INCOME (LOSS) |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment, net of income tax | 13,335 |  |  | — |  |  | 16,599 |  |  | (13,335 | ) |  | 16,599 |
Cash flow hedges, net of income tax | (1,902 | ) |  | (2,921 | ) |  | 1,324 |  |  | 1,902 |  |  | (1,597 | )
Amortization of pension and postretirement plans, net of income tax | 349 |  |  | 349 |  |  | — |  |  | (349 | ) |  | 349 |
Total other comprehensive income (loss) | 11,782 |  |  | (2,572 | ) |  | 17,923 |  |  | (11,782 | ) |  | 15,351 |
COMPREHENSIVE INCOME | 96,473 |  |  | 84,503 |  |  | 140,144 |  |  | (211,110 | ) |  | 110,010 |
Less: Comprehensive income attributable to noncontrolling interest | — |  |  | — |  |  | 13,537 |  |  | — |  |  | 13,537 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. |  | $96,473 |  |  |  | $84,503 |  |  |  | $126,607 |  |  |  | ($211,110 | ) |  |  | $96,473 |
| CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
| For the Nine Months Ended September 30, 2016
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
SALES | — |  |  | — |  |  |  | $567,814 |  |  | — |  |  |  | $567,814 |
Costs and Expenses |  |  |  |  |  |  |  |  |
Cost of sales | — |  |  | — |  |  | 362,790 |  |  | — |  |  | 362,790 |
Selling and general expenses | — |  |  | 11,485 |  |  | 20,153 |  |  | — |  |  | 31,638 |
Other operating expense (income), net | — |  |  | 378 |  |  | (21,245 | ) |  | — |  |  | (20,867 | )
| — |  |  | 11,863 |  |  | 361,698 |  |  | — |  |  | 373,561 |
OPERATING (LOSS) INCOME | — |  |  | (11,863 | ) |  | 206,116 |  |  | — |  |  | 194,253 |
Interest expense | (9,417 | ) |  | (11,678 | ) |  | (2,508 | ) |  | — |  |  | (23,603 | )
Interest and miscellaneous income (expense), net | 6,346 |  |  | 2,059 |  |  | (9,520 | ) |  | — |  |  | (1,115 | )
Equity in income from subsidiaries | 166,719 |  |  | 188,588 |  |  | — |  |  | (355,307 | ) |  | — |
INCOME BEFORE INCOME TAXES | 163,648 |  |  | 167,106 |  |  | 194,088 |  |  | (355,307 | ) |  | 169,535 |
Income tax expense | — |  |  | (387 | ) |  | (1,887 | ) |  | — |  |  | (2,274 | )
NET INCOME | 163,648 |  |  | 166,719 |  |  | 192,201 |  |  | (355,307 | ) |  | 167,261 |
Less: Net income attributable to noncontrolling interest | — |  |  | — |  |  | 3,613 |  |  | — |  |  | 3,613 |
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | 163,648 |  |  | 166,719 |  |  | 188,588 |  |  | (355,307 | ) |  | 163,648 |
OTHER COMPREHENSIVE (LOSS) INCOME |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment, net of income tax | 20,529 |  |  | (4,607 | ) |  | 32,653 |  |  | (20,529 | ) |  | 28,046 |
Cash flow hedges, net of income tax | (22,733 | ) |  | (25,458 | ) |  | 3,403 |  |  | 22,733 |  |  | (22,055 | )
Amortization of pension and postretirement plans, net of income tax | 1,881 |  |  | 1,881 |  |  | — |  |  | (1,881 | ) |  | 1,881 |
Total other comprehensive (loss) income | (323 | ) |  | (28,184 | ) |  | 36,056 |  |  | 323 |  |  | 7,872 |
COMPREHENSIVE INCOME | 163,325 |  |  | 138,535 |  |  | 228,257 |  |  | (354,984 | ) |  | 175,133 |
Less: Comprehensive income attributable to noncontrolling interest | — |  |  | — |  |  | 11,808 |  |  | — |  |  | 11,808 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. |  | $163,325 |  |  |  | $138,535 |  |  |  | $216,449 |  |  |  | ($354,984 | ) |  |  | $163,325 |
| CONDENSED CONSOLIDATING BALANCE SHEETS
| As of September 30, 2017
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
ASSETS |  |  |  |  |  |  |  |  |
CURRENT ASSETS |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $63,219 |  |  |  | $6,605 |  |  |  | $34,238 |  |  | — |  |  |  | $104,062 |
Accounts receivable, less allowance for doubtful accounts | — |  |  | 2,764 |  |  | 36,644 |  |  | — |  |  | 39,408 |
Insurance settlement receivable | 73,000 |  |  | — |  |  | — |  |  | — |  |  | 73,000 |
Inventory | — |  |  | — |  |  | 24,497 |  |  | — |  |  | 24,497 |
Prepaid expenses | — |  |  | 1,466 |  |  | 15,190 |  |  | — |  |  | 16,656 |
Other current assets | — |  |  | 15 |  |  | 3,307 |  |  | — |  |  | 3,322 |
Total current assets | 136,219 |  |  | 10,850 |  |  | 113,876 |  |  | — |  |  | 260,945 |
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | — |  |  | — |  |  | 2,492,049 |  |  | — |  |  | 2,492,049 |
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS | — |  |  | — |  |  | 79,223 |  |  | — |  |  | 79,223 |
NET PROPERTY, PLANT AND EQUIPMENT | — |  |  | (178 | ) |  | 23,504 |  |  | — |  |  | 23,326 |
RESTRICTED CASH | — |  |  | — |  |  | 10,631 |  |  | — |  |  | 10,631 |
INVESTMENT IN SUBSIDIARIES | 1,489,553 |  |  | 2,797,221 |  |  | — |  |  | (4,286,774 | ) |  | — |
INTERCOMPANY RECEIVABLE | 35,502 |  |  | (625,541 | ) |  | 590,039 |  |  | — |  |  | — |
OTHER ASSETS | 2 |  |  | 6,699 |  |  | 38,844 |  |  | — |  |  | 45,545 |
TOTAL ASSETS |  | $1,661,276 |  |  |  | $2,189,051 |  |  |  | $3,348,166 |  |  |  | ($4,286,774 | ) |  |  | $2,911,719 |
LIABILITIES AND SHAREHOLDERS’ EQUITY |  |  |  |  |  |  |  |  |
CURRENT LIABILITIES |  |  |  |  |  |  |  |  |
Accounts payable | — |  |  |  | $3,129 |  |  |  | $24,563 |  |  | — |  |  |  | $27,692 |
Insurance settlement payable | 73,000 |  |  | — |  |  | — |  |  | — |  |  | 73,000 |
Current maturities of long-term debt | — |  |  | — |  |  | — |  |  | — |  |  | — |
Accrued taxes | — |  |  | (19 | ) |  | 7,581 |  |  | — |  |  | 7,562 |
Accrued payroll and benefits | — |  |  | 3,616 |  |  | 3,715 |  |  | — |  |  | 7,331 |
Accrued interest | 6,094 |  |  | 1,932 |  |  | 6 |  |  | — |  |  | 8,032 |
Other current liabilities | — |  |  | 656 |  |  | 26,143 |  |  | — |  |  | 26,799 |
Total current liabilities | 79,094 |  |  | 9,314 |  |  | 62,008 |  |  | — |  |  | 150,416 |
LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS | 323,342 |  |  | 663,521 |  |  | 43,406 |  |  | — |  |  | 1,030,269 |
PENSION AND OTHER POSTRETIREMENT BENEFITS | — |  |  | 32,116 |  |  | (685 | ) |  | — |  |  | 31,431 |
OTHER NON-CURRENT LIABILITIES | — |  |  | 13,508 |  |  | 28,861 |  |  | — |  |  | 42,369 |
INTERCOMPANY PAYABLE | (299,715 | ) |  | (18,961 | ) |  | 318,676 |  |  | — |  |  | — |
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,558,555 |  |  | 1,489,553 |  |  | 2,797,221 |  |  | (4,286,774 | ) |  | 1,558,555 |
Noncontrolling interest | — |  |  | — |  |  | 98,679 |  |  | — |  |  | 98,679 |
TOTAL SHAREHOLDERS’ EQUITY | 1,558,555 |  |  | 1,489,553 |  |  | 2,895,900 |  |  | (4,286,774 | ) |  | 1,657,234 |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |  | $1,661,276 |  |  |  | $2,189,051 |  |  |  | $3,348,166 |  |  |  | ($4,286,774 | ) |  |  | $2,911,719 |
| CONDENSED CONSOLIDATING BALANCE SHEETS
| As of December 31, 2016
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
ASSETS |  |  |  |  |  |  |  |  |
CURRENT ASSETS |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $21,453 |  |  |  | $9,461 |  |  |  | $54,995 |  |  | — |  |  |  | $85,909 |
Accounts receivable, less allowance for doubtful accounts | — |  |  | 2,991 |  |  | 17,673 |  |  | — |  |  | 20,664 |
Inventory | — |  |  | — |  |  | 21,379 |  |  | — |  |  | 21,379 |
Prepaid expenses | — |  |  | 427 |  |  | 11,380 |  |  | — |  |  | 11,807 |
Assets held for sale | — |  |  | — |  |  | 23,171 |  |  | — |  |  | 23,171 |
Other current assets | — |  |  | 236 |  |  | 1,638 |  |  | — |  |  | 1,874 |
Total current assets | 21,453 |  |  | 13,115 |  |  | 130,236 |  |  | — |  |  | 164,804 |
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION | — |  |  | — |  |  | 2,291,015 |  |  | — |  |  | 2,291,015 |
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS | — |  |  | — |  |  | 70,374 |  |  | — |  |  | 70,374 |
NET PROPERTY, PLANT AND EQUIPMENT | — |  |  | 177 |  |  | 13,857 |  |  | — |  |  | 14,034 |
RETRICTED CASH | — |  |  | — |  |  | 71,708 |  |  | — |  |  | 71,708 |
INVESTMENT IN SUBSIDIARIES | 1,422,081 |  |  | 2,671,428 |  |  | — |  |  | (4,093,509 | ) |  | — |
INTERCOMPANY RECEIVABLE | 26,472 |  |  | (611,571 | ) |  | 585,099 |  |  | — |  |  | — |
OTHER ASSETS | 2 |  |  | 46,846 |  |  | 26,977 |  |  | — |  |  | 73,825 |
TOTAL ASSETS |  | $1,470,008 |  |  |  | $2,119,995 |  |  |  | $3,189,266 |  |  |  | ($4,093,509 | ) |  |  | $2,685,760 |
LIABILITIES AND SHAREHOLDERS’ EQUITY |  |  |  |  |  |  |  |  |
CURRENT LIABILITIES |  |  |  |  |  |  |  |  |
Accounts payable | — |  |  |  | $1,194 |  |  |  | $21,143 |  |  | — |  |  |  | $22,337 |
Current maturities of long-term debt | 31,676 |  |  | — |  |  | — |  |  | — |  |  | 31,676 |
Accrued taxes | — |  |  | (111 | ) |  | 2,768 |  |  | — |  |  | 2,657 |
Accrued payroll and benefits | — |  |  | 5,013 |  |  | 4,264 |  |  | — |  |  | 9,277 |
Accrued interest | 3,047 |  |  | 2,040 |  |  | 253 |  |  | — |  |  | 5,340 |
Other current liabilities | — |  |  | 165 |  |  | 20,514 |  |  | — |  |  | 20,679 |
Total current liabilities | 34,723 |  |  | 8,301 |  |  | 48,942 |  |  | — |  |  | 91,966 |
LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS | 291,390 |  |  | 663,343 |  |  | 75,472 |  |  | — |  |  | 1,030,205 |
PENSION AND OTHER POSTRETIREMENT BENEFITS | — |  |  | 32,541 |  |  | (685 | ) |  | — |  |  | 31,856 |
OTHER NON-CURRENT LIABILITIES | — |  |  | 12,690 |  |  | 22,291 |  |  | — |  |  | 34,981 |
INTERCOMPANY PAYABLE | (267,715 | ) |  | (18,961 | ) |  | 286,676 |  |  | — |  |  | — |
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY | 1,411,610 |  |  | 1,422,081 |  |  | 2,671,428 |  |  | (4,093,509 | ) |  | 1,411,610 |
Noncontrolling interest | — |  |  | — |  |  | 85,142 |  |  | — |  |  | 85,142 |
TOTAL SHAREHOLDERS’ EQUITY | 1,411,610 |  |  | 1,422,081 |  |  | 2,756,570 |  |  | (4,093,509 | ) |  | 1,496,752 |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |  | $1,470,008 |  |  |  | $2,119,995 |  |  |  | $3,189,266 |  |  |  | ($4,093,509 | ) |  |  | $2,685,760 |
| CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
| For the Nine Months Ended September 30, 2017
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
CASH (USED FOR) PROVIDED BY OPERATING ACTIVITIES |  | ($40,090 | ) |  |  | $77,358 |  |  |  | $149,824 |  |  |  | ($219 | ) |  |  | $186,873 |
INVESTING ACTIVITIES |  |  |  |  |  |  |  |  |
Capital expenditures | — |  |  | — |  |  | (45,731 | ) |  | — |  |  | (45,731 | )
Real estate development investments | — |  |  | — |  |  | (11,780 | ) |  | — |  |  | (11,780 | )
Purchase of timberlands | — |  |  | — |  |  | (239,052 | ) |  | — |  |  | (239,052 | )
Net proceeds from large disposition | — |  |  | — |  |  | 42,029 |  |  | — |  |  | 42,029 |
Rayonier office building under construction | — |  |  | — |  |  | (5,979 | ) |  | — |  |  | (5,979 | )
Change in restricted cash | — |  |  | — |  |  | 61,078 |  |  | — |  |  | 61,078 |
Investment in subsidiaries | — |  |  | 12,307 |  |  | — |  |  | (12,307 | ) |  | — |
Other | — |  |  | — |  |  | 383 |  |  | — |  |  | 383 |
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES | — |  |  | 12,307 |  |  | (199,052 | ) |  | (12,307 | ) |  | (199,052 | )
FINANCING ACTIVITIES |  |  |  |  |  |  |  |  |
Issuance of debt | — |  |  | 25,000 |  |  | 38,389 |  |  | — |  |  | 63,389 |
Repayment of debt | — |  |  | (15,000 | ) |  | (80,216 | ) |  | — |  |  | (95,216 | )
Dividends paid | (95,008 | ) |  | — |  |  | — |  |  | — |  |  | (95,008 | )
Proceeds from the issuance of common shares under incentive stock plan | 3,665 |  |  | — |  |  | — |  |  | — |  |  | 3,665 |
Proceeds from the issuance of common shares under equity offering | 152,390 |  |  | — |  |  | — |  |  | — |  |  | 152,390 |
Repurchase of common shares | — |  |  | — |  |  | — |  |  | — |  |  | — |
Issuance of intercompany notes | (32,000 | ) |  | — |  |  | 32,000 |  |  | — |  |  | — |
Intercompany distributions | 52,809 |  |  | (102,521 | ) |  | 37,405 |  |  | 12,307 |  |  | — |
Other | — |  |  | — |  |  | — |  |  | — |  |  | — |
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES | 81,856 |  |  | (92,521 | ) |  | 27,578 |  |  | 12,307 |  |  | 29,220 |
EFFECT OF EXCHANGE RATE CHANGES ON CASH | — |  |  | — |  |  | 893 |  |  | 219 |  |  | 1,112 |
CASH AND CASH EQUIVALENTS |  |  |  |  |  |  |  |  |
Change in cash and cash equivalents | 41,766 |  |  | (2,856 | ) |  | (20,757 | ) |  | — |  |  | 18,153 |
Balance, beginning of year | 21,453 |  |  | 9,461 |  |  | 54,995 |  |  | — |  |  | 85,909 |
Balance, end of period |  | $63,219 |  |  |  | $6,605 |  |  |  | $34,238 |  |  | — |  |  |  | $104,062 |
| CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
| For the Nine Months Ended September 30, 2016
| Rayonier Inc. (Parent Issuer) |  | Subsidiary Guarantors |  | Non- guarantors |  | Consolidating Adjustments |  | Total Consolidated
CASH (USED FOR) PROVIDED BY OPERATING ACTIVITIES |  | ($578 | ) |  |  | $26,589 |  |  |  | $137,897 |  |  | — |  |  |  | $163,908 |
INVESTING ACTIVITIES |  |  |  |  |  |  |  |  |
Capital expenditures | — |  |  | — |  |  | (40,246 | ) |  | — |  |  | (40,246 | )
Real estate development investments | — |  |  | — |  |  | (4,815 | ) |  | — |  |  | (4,815 | )
Purchase of timberlands | — |  |  | — |  |  | (353,828 | ) |  | — |  |  | (353,828 | )
Assets purchased in business acquisition | — |  |  | — |  |  | (1,113 | ) |  | — |  |  | (1,113 | )
Net proceeds from large disposition | — |  |  | — |  |  | 126,965 |  |  | — |  |  | 126,965 |
Rayonier office building under construction | — |  |  | — |  |  | (3,933 | ) |  | — |  |  | (3,933 | )
Change in restricted cash | — |  |  | — |  |  | 22,430 |  |  | — |  |  | 22,430 |
Investment in subsidiaries | — |  |  | (285,937 | ) |  | — |  |  | 285,937 |  |  | — |
Other | — |  |  | — |  |  | 444 |  |  | — |  |  | 444 |
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES | — |  |  | (285,937 | ) |  | (254,096 | ) |  | 285,937 |  |  | (254,096 | )
FINANCING ACTIVITIES |  |  |  |  |  |  |  |  |
Issuance of debt | — |  |  | 548,000 |  |  | 146,096 |  |  | — |  |  | 694,096 |
Repayment of debt | — |  |  | (140,000 | ) |  | (314,419 | ) |  | — |  |  | (454,419 | )
Dividends paid | (92,095 | ) |  | — |  |  | — |  |  | — |  |  | (92,095 | )
Proceeds from the issuance of common shares | 889 |  |  | — |  |  | — |  |  | — |  |  | 889 |
Repurchase of common shares | (690 | ) |  | — |  |  | — |  |  | — |  |  | (690 | )
Debt issuance costs | — |  |  | (818 | ) |  | — |  |  | — |  |  | (818 | )
Issuance of intercompany notes | (12,000 | ) |  | — |  |  | 12,000 |  |  | — |  |  | — |
Intercompany distributions | 162,107 |  |  | (155,731 | ) |  | 279,561 |  |  | (285,937 | ) |  | — |
Other | (139 | ) |  | — |  |  | — |  |  | — |  |  | (139 | )
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES | 58,072 |  |  | 251,451 |  |  | 123,238 |  |  | (285,937 | ) |  | 146,824 |
EFFECT OF EXCHANGE RATE CHANGES ON CASH | — |  |  | — |  |  | 1,626 |  |  | — |  |  | 1,626 |
CASH AND CASH EQUIVALENTS |  |  |  |  |  |  |  |  |
Change in cash and cash equivalents | 57,494 |  |  | (7,897 | ) |  | 8,665 |  |  | — |  |  | 58,262 |
Balance, beginning of year | 2,472 |  |  | 13,217 |  |  | 36,088 |  |  | — |  |  | 51,777 |
Balance, end of period |  | $59,966 |  |  |  | $5,320 |  |  |  | $44,753 |  |  | — |  |  |  | $110,039 |

X
- References No definition available. + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for condensed financial statements. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e24072-122690 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=84161450&loc=d3e5614-111684 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 270 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.10-01(a)) -URI http://asc.fasb.org/extlink&oid=27015980&loc=d3e46468-122699 + Details
Name: | us-gaap_CondensedFinancialStatementsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration