XML 53 R38.htm IDEA: XBRL DOCUMENT
v3.21.1

MERGER WITH POPE RESOURCES (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2021
Business Combinations [Abstract] |
Schedule of Total Consideration Transferred by Rayonier in the Merger | 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.
Schedule of Allocation of Purchase Price to the Identifiable Assets Acquired and Liabilities Assumed | The preliminary allocation of purchase price to the identifiable assets acquired and liabilities assumed was based on preliminary estimates of fair value as of May 8, 2020, and 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 | 507,526 |  |  | 432,500 |  |  | 940,026 |
Higher and Better Use Timberlands and Real Estate Development Investments | 34,748 |  |  | — |  |  | 34,748 |
Property, plant and equipment | 11,616 |  |  | — |  |  | 11,616 |
Other assets | 3,736 |  |  | 269 |  |  | 4,005 |
Total identifiable assets acquired | $568,168 |  |  | $443,686 |  |  | $1,011,854 |
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 (a) | 2,616 |  |  | — |  |  | 2,616 |
Total liabilities assumed | $76,422 |  |  | $63,491 |  |  | $139,913 |
Net identifiable assets | $491,746 |  |  | $380,195 |  |  | $871,941 |
Less: noncontrolling interests | (3,816) |  |  | (330,204) |  |  | (334,020) |
Total net assets acquired | $487,930 |  |  | $49,991 |  |  | $537,921 |
(a)Other non-current liabilities includes a $2.6 million deferred income tax liability resulting from the preliminary fair value adjustment to Pope Resources’ assets and liabilities.
Schedule of Unaudited Pro Forma Information | Pursuant to ASC 805, unaudited supplemental pro forma results of operations for the three months ended March 31, 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
|  |  |  |  |  |  | March 31, 2020
Sales |  |  |  |  |  |  | $283,500 |
Net income attributable to Rayonier Inc. |  |  |  |  |  |  | $18,398 |
Basic earnings per share attributable to Rayonier Inc. |  |  |  |  |  |  | $0.13 |
Diluted earnings per share attributable to Rayonier Inc. |  |  |  |  |  |  | $0.13 |
Net income attributable to Rayonier, L.P. |  |  |  |  |  |  | $18,998 |
Basic earnings per unit attributable to Rayonier, L.P. |  |  |  |  |  |  | $0.13 |
Diluted earnings per unit attributable to Rayonier, L.P. |  |  |  |  |  |  | $0.13 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=121647850&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration