Rayonier - 10-Q quarterly report FY2018 Q2

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2018



o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934



	For the transition period from to

Commission File Number 1-6780

Incorporated in the State of North Carolina

I.R.S. Employer Identification No. 13-2607329

1 RAYONIER WAY

WILDLIGHT, FL 32097

(Principal Executive Office)

Telephone Number: (904) 357-9100

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES x NO o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

YES x NO o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.



Large accelerated filer x	Accelerated filer o
Non-accelerated filer o	Smaller reporting company o	Emerging growth company o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

YES o NO x

As of July 27, 2018, there were outstanding 129,459,659 Common Shares of the registrant.

Table of Contents

TABLE OF CONTENTS



Item		Page
	PART I - FINANCIAL INFORMATION
1.	Financial Statements (unaudited)	1
	Consolidated Statements of Income and Comprehensive Income for the Three and Six Months Ended June 30, 2018 and 2017	1
	Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017	2
	Consolidated Statements of Changes in Shareholders’ Equity for the Six Months ended June 30, 2018 and the year ended December 31, 2017	3
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2018 and 2017	4
	Notes to Consolidated Financial Statements	5
2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	36
3.	Quantitative and Qualitative Disclosures about Market Risk	56
4.	Controls and Procedures	58
	PART II - OTHER INFORMATION
1.	Legal Proceedings	59
2.	Unregistered Sales of Equity Securities and Use of Proceeds	59
6.	Exhibits	60
	Signature	61

Table of Contents

PART I. FINANCIAL INFORMATION

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,
	2018			2017			2018			2017
SALES		$245,906			$200,964			$449,101			$395,455
Costs and Expenses
Cost of sales	184,418			144,610			322,906			281,438
Selling and general expenses	11,502			10,246			20,504			19,836
Other operating income, net (Note 15)	(1,659		)	(785		)	(3,029		)	(1,973		)
	194,261			154,071			340,381			299,301
OPERATING INCOME	51,645			46,893			108,720			96,154
Interest expense	(8,102		)	(8,631		)	(16,155		)	(17,046		)
Interest and other miscellaneous income, net	2,905			4			3,525			522
INCOME BEFORE INCOME TAXES	46,448			38,266			96,090			79,630
Income tax expense (Note 8)	(7,110		)	(7,493		)	(14,047		)	(13,774		)
NET INCOME	39,338			30,773			82,043			65,856
Less: Net income attributable to noncontrolling interest	3,080			4,612			5,246			5,853
NET INCOME ATTRIBUTABLE TO RAYONIER INC.	36,258			26,161			76,797			60,003
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment, net of income tax expense of $0, $0, $0 and $0	(29,760		)	21,484			(20,072		)	23,916
Cash flow hedges, net of income tax (expense) benefit of ($2,008), $1,180, ($1,640) and $1,148	529			(1,988		)	17,143			565
Amortization of pension and postretirement plans, net of income tax expense of $0, $0, $0 and $0	178			116			338			233
Total other comprehensive (loss) income	(29,053		)	19,612			(2,591		)	24,714
COMPREHENSIVE INCOME	10,285			50,385			79,452			90,570
Less: Comprehensive (loss) income attributable to noncontrolling interest	(5,011		)	9,595			(528		)	11,247
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.		$15,296			$40,790			$79,980			$79,323
EARNINGS PER COMMON SHARE (Note 11)
Basic earnings per share attributable to Rayonier Inc.		$0.28			$0.20			$0.60			$0.48
Diluted earnings per share attributable to Rayonier Inc.		$0.28			$0.20			$0.59			$0.47

Dividends declared per share		$0.27			$0.25			$0.52			$0.50

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)



	June 30, 2018			December 31, 2017
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$106,611			$112,653
Accounts receivable, less allowance for doubtful accounts of $23 and $23	54,340			27,693
Inventory (Note 16)	19,125			24,141
Prepaid expenses	15,774			15,993
Other current assets	2,840			3,047
Total current assets	198,690			183,527
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION	2,406,425			2,462,066
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS (NOTE 6)	86,955			80,797
PROPERTY, PLANT AND EQUIPMENT
Land	3,962			3,962
Buildings	23,142			23,618
Machinery and equipment	4,432			4,440
Construction in progress	545			627
Total property, plant and equipment, gross	32,081			32,647
Less — accumulated depreciation	(9,149		)	(9,269		)
Total property, plant and equipment, net	22,932			23,378
RESTRICTED CASH (NOTE 17)	69,638			59,703
OTHER ASSETS	66,422			49,010
TOTAL ASSETS		$2,851,062			$2,858,481
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable		$27,692			$25,148
Current maturities of long-term debt (Note 5)	—			3,375
Accrued taxes	5,299			3,781
Accrued payroll and benefits	6,690			9,662
Accrued interest	4,995			5,054
Deferred revenue	17,674			9,721
Other current liabilities	21,538			11,807
Total current liabilities	83,888			68,548
LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS (NOTE 5)	972,285			1,022,004
PENSION AND OTHER POSTRETIREMENT BENEFITS (NOTE 14)	30,230			31,905
OTHER NON-CURRENT LIABILITIES	51,782			43,084
COMMITMENTS AND CONTINGENCIES (NOTES 7 and 9)
SHAREHOLDERS’ EQUITY
Common Shares, 480,000,000 shares authorized, 129,451,268 and 128,970,776 shares issued and outstanding	880,560			872,228
Retained earnings	716,328			707,378
Accumulated other comprehensive income (Note 18)	16,601			13,417
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY	1,613,489			1,593,023
Noncontrolling interest	99,388			99,917
TOTAL SHAREHOLDERS’ EQUITY	1,712,877			1,692,940
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$2,851,062			$2,858,481

See Notes to Consolidated Financial Statements.

Table of Contents

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 Income			Non-controlling Interest			Shareholders’ Equity
	Shares		Amount			Retained Earnings			Accumulated Other Comprehensive Income			Non-controlling Interest			Shareholders’ Equity
Balance, December 31, 2016	122,904,368			$709,867			$700,887			$856			$85,142			$1,496,752
Cumulative-effect adjustment due to adoption of ASU No. 2016-16	—		—			(14,365		)	—			—			(14,365		)
Net income	—		—			148,842			—			12,737			161,579
Dividends ($1.00 per share)	—		—			(127,986		)	—			—			(127,986		)
Issuance of shares under incentive stock plans	322,314		4,751			—			—			—			4,751
Stock-based compensation	—		5,396			—			—			—			5,396
Repurchase of common shares	(5,906	)	(176		)	—			—			—			(176		)
Actuarial change and amortization of pension and postretirement plan liabilities	—		—			—			(208		)	—			(208		)
Foreign currency translation adjustment	—		—			—			7,416			1,698			9,114
Cash flow hedges	—		—			—			5,353			340			5,693
Issuance of shares under equity offering, net of costs	5,750,000		152,390			—			—			—			152,390
Balance, December 31, 2017	128,970,776			$872,228			$707,378			$13,417			$99,917			$1,692,940
Net income	—		—			76,797			—			5,246			82,043
Dividends ($0.52 per share)	—		—			(67,847		)	—			—			(67,847		)
Issuance of shares under incentive stock plans	561,475		7,824			—			—			—			7,824
Stock-based compensation	—		3,474			—			—			—			3,474
Repurchase of common shares	(80,983	)	(2,966		)	—			—			—			(2,966		)
Amortization of pension and postretirement plan liabilities	—		—			—			338			—			338
Foreign currency translation adjustment	—		—			—			(15,251		)	(4,821		)	(20,072		)
Cash flow hedges	—		—			—			18,097			(954		)	17,143
Balance, June 30, 2018	129,451,268			$880,560			$716,328			$16,601			$99,388			$1,712,877

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)



	Six Months Ended June 30,
	2018			2017
OPERATING ACTIVITIES
Net income		$82,043			$65,856
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, depletion and amortization	80,920			67,895
Non-cash cost of land and improved development	14,936			7,359
Stock-based incentive compensation expense	3,474			2,892
Deferred income taxes	13,653			15,214
Amortization of losses from pension and postretirement plans	338			233
Gain on sale of large disposition of timberlands	—			(28,183		)
Other	(5,466		)	1,719
Changes in operating assets and liabilities:
Receivables	(26,203		)	(10,421		)
Inventories	1,014			(1,772		)
Accounts payable	4,448			5,141
Income tax receivable/payable	(84		)	(126		)
All other operating activities	12,510			2,508
CASH PROVIDED BY OPERATING ACTIVITIES	181,583			128,315
INVESTING ACTIVITIES
Capital expenditures	(25,920		)	(29,840		)
Real estate development investments	(4,501		)	(5,599		)
Purchase of timberlands	(31,234		)	(237,235		)
Net proceeds from large disposition of timberlands	—			42,029
Rayonier office building under construction	—			(5,573		)
Other	113			1,033
CASH (USED FOR) INVESTING ACTIVITIES	(61,542		)	(235,185		)
FINANCING ACTIVITIES
Issuance of debt	1,014			63,389
Repayment of debt	(54,389		)	(60,422		)
Dividends paid	(67,053		)	(62,825		)
Proceeds from the issuance of common shares under incentive stock plan	7,824			3,206
Proceeds from the issuance of common shares from equity offering, net of costs	—			152,390
Repurchase of common shares	(2,966		)	—
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES	(115,570		)	95,738
EFFECT OF EXCHANGE RATE CHANGES ON CASH	(578		)	1,855
CASH, CASH EQUIVALENTS AND RESTRICTED CASH (a)
Change in cash, cash equivalents and restricted cash	3,893			(9,277		)
Balance, beginning of year	172,356			157,617
Balance, end of period		$176,249			$148,340
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period:
Interest (b)		$14,858			$16,546
Income taxes	302			376
Non-cash investing activity:
Capital assets purchased on account	6,646			5,284

(a)

Due to the adoption of ASU No. 2016-18, restricted cash is now included with cash and cash equivalents when reconciling the beginning-of-year and end-of-period total amounts shown and therefore changes in restricted cash are no longer reported as investing activities. Prior period amounts have been restated to conform to current period presentation. For additional information and a reconciliation of cash, see Note 17 — Restricted Cash.


(b)	Interest paid is presented net of patronage payments received of $3.8 million and $3.0 million for the six months ended June 30, 2018 and June 30, 2017, respectively. For additional information on patronage payments, see Note 5 — Debt in the 2017 Form 10-K.

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. 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 (“Rayonier” or the “Company”) 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 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 the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the SEC (the “2017 Form 10-K”).

SUMMARY OF UPDATES TO SIGNIFICANT ACCOUNTING POLICIES

REVENUE

See Note 2 — Revenue for significant accounting policies related to revenue that were revised upon adoption of Accounting Standards Codification (“ASC”) 606.

COST OF SALES

Cost of sales associated with real estate sold includes the cost of the land, the cost of any timber on the property that was conveyed to the buyer, any real estate development costs and any closing costs including sales commissions that may be borne by the Company. As allowed under GAAP, the Company expenses closing costs, including sales commissions, when incurred for all real estate sales with future performance obligations expected to be satisfied within one year. When developed residential or commercial land is sold, the cost of sales includes actual costs incurred and estimates of future development costs benefiting the property sold through completion. Costs are allocated to each sold unit or lot based upon the relative sales value. For purposes of allocating development costs, estimates of future revenues and development costs are re-evaluated periodically throughout the year, with adjustments being allocated prospectively to the remaining units available for sale.

For a full description of our significant accounting policies, see Note 2 — Summary of Significant Accounting Policies in the 2017 Form 10-K.

RECENTLY ADOPTED STANDARDS

The Company adopted Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606), on January 1, 2018. The Company elected to use the modified retrospective method to contracts that were not completed at the date of adoption. The Company also elected not to retrospectively restate contracts modified prior to January 1, 2018. A cumulative effect of adoption adjustment to the opening balance of retained earnings was not recorded as there was no accounting impact to any contracts with customers not completed at the date of adoption. See Note 2 — Revenue for additional information.

In March 2017, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires that an employer report the service cost component of net periodic benefit cost in the Consolidated Statements of Income in the same line item as other compensation costs arising from services rendered by the pertinent employees during the period. Additionally, the other components of net periodic benefit cost (interest cost, expected return on plan assets and amortization of losses or gains) are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations. ASU No. 2017-07 is effective for annual periods beginning after December 15, 2017, including interim periods within those annual periods, and is required to be applied retrospectively to all periods presented beginning in the period of adoption. Rayonier adopted ASU No. 2017-07 during the first quarter ended March 31, 2018 and applied the update retrospectively to all periods presented. See Note 14 — Employee Benefit Plans for the components of net periodic benefit cost and the location of these items in the Consolidated Statements of Income and Comprehensive Income.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash, which requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the Consolidated Statements of Cash Flows. ASU No. 2016-18 is effective for annual periods beginning after December 15, 2017, and interim periods within those annual periods. ASU No. 2016-18 is required to be applied retrospectively to all periods presented beginning in the period of adoption. Rayonier adopted ASU No. 2016-18 in the first quarter ended March 31, 2018 and applied the update retrospectively to all periods presented. Restricted cash is now included with cash and cash equivalents when reconciling the beginning-of-year and end-of-period total amounts shown on the Consolidated Statements of Cash Flows and therefore changes in restricted cash are no longer reported as cash flow activities. See Note 17 — Restricted Cash for additional information, including the nature of restrictions on the Company’s cash, cash equivalents, and restricted cash.

Rayonier adopted ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Receipts and Cash Payments in the first quarter ended March 31, 2018 with no material impact on the consolidated financial statements.

NEW ACCOUNTING STANDARDS

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which currently requires lessees to recognize most leases on their balance sheets related to the rights and obligations created by those leases. ASU No. 2016-02 also requires additional qualitative and quantitative disclosures related to the nature, timing and uncertainty of cash flows arising from leases. In January 2018, the FASB issued ASU No. 2018-01, Leases (Topic 842): Land Easement Practical Expedient for Transition to Topic 842. This update provides an optional transition practical expedient not to evaluate under ASU No. 2016-02 existing or expired land easements that were not previously accounted for as leases under the current leases guidance. An entity that elects this practical expedient should evaluate new or modified land easements under ASU No. 2016-02, once adopted. An entity that does not elect this practical expedient should evaluate all existing or expired land easements in connection with the adoption of ASU No. 2016-02 to assess whether they meet the definition of a lease. This standard is effective for annual reporting periods beginning after December 15, 2018, including interim periods within that reporting period, and is required to be applied on a modified retrospective basis beginning at the earliest period presented. Early adoption is permitted. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

In August 2017, the FASB issued ASU No. 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which will make more financial and non-financial hedging strategies eligible for hedge accounting. It also amends the presentation and disclosure requirements and changes how companies assess effectiveness. It is intended to more closely align hedge accounting with companies’ risk management strategies, simplify the application of hedge accounting, and increase transparency as to the scope and results of hedging programs. ASU No. 2017-12 is effective for annual periods beginning after December 15, 2018, and interim periods within those annual periods. Early adoption is permitted and the amended presentation and disclosure guidance is required to be applied on a prospective basis. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

In February 2018, the FASB issued ASU No. 2018-02, Income Statement—Reporting Comprehensive Income (Topic 220) Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, to allow a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. Consequently, the amendments eliminate the stranded tax effects resulting from the Tax Cuts and Jobs Act. The amendments in this update also require certain disclosures about stranded tax effects. ASU No. 2018-02 is effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. ASU No. 2018-02 is required to be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. Early adoption is permitted in any interim period for which financial statements have not yet been issued. The Company is currently evaluating the impact of adopting this new guidance on the consolidated financial statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

In February 2018, the FASB issued ASU No. 2018-03, Technical Corrections and Improvements to Financial Instruments —Overall (Subtopic 825-10), to clarify certain provisions of ASU No. 2016-01 and amend other provisions. ASU No. 2018-03 is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years beginning after June 15, 2018. Early adoption is permitted for entities that have adopted ASU 2016-01. The Company anticipates the adoption of this standard will not have a significant impact on the Company’s consolidated financial statements.

SUBSEQUENT EVENTS

The Company has evaluated events occurring from June 30, 2018 to the date of issuance of these Consolidated Financial Statements for potential recognition or disclosure in the consolidated financial statements. No events were identified that warranted recognition or disclosure.

2. REVENUE

ADOPTION OF ASC 606

For information on the adoption of ASC 606, including changes to significant accounting policies and required transition disclosures, see Note 1 — Basis of Presentation.

REVENUE RECOGNITION

The Company recognizes revenues when control of promised goods or services (“performance obligations”) is transferred to customers, in an amount that reflects the consideration expected to be entitled to in exchange for those goods or services (“transaction price”). The Company generally satisfies performance obligations within a year of entering into a contract and therefore has applied the disclosure exemption found under ASC 606-10-50-14. Unsatisfied performance obligations as of June 30, 2018 are primarily due to advances on stumpage contracts and unearned license revenue. These performance obligations are expected to be satisfied within the next twelve months. The Company generally collects payment within a year of satisfying performance obligations and therefore has elected not to adjust revenues for a financing component.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following table presents our revenue from contracts with customers disaggregated by product type for the three and six months ended June 30, 2018 and 2017:



Three Months Ended	Southern Timber		Pacific Northwest Timber		New Zealand Timber		Real Estate		Trading		Elim.			Total
June 30, 2018
Pulpwood		$20,300		$4,625		$7,788	—			$3,804	—				$36,517
Sawtimber	15,776		26,654		61,219		—		42,162		—			145,811
Hardwood	1,214		—		—		—		—		—			1,214
Total Timber Sales	37,290		31,279		69,007		—		45,966		—			183,542
License Revenue, Primarily From Hunting	3,936		103		142		—		—		—			4,181
Other Non-Timber/Carbon Revenue	6,589		749		504		—		—		—			7,842
Agency Fee Income	—		—		—		—		167		—			167
Total Non-Timber Sales	10,525		852		646		—		167		—			12,190
Improved Development	—		—		—		1,345		—		—			1,345
Unimproved Development	—		—		—		—		—		—			—
Rural	—		—		—		4,827		—		—			4,827
Non-strategic / Timberlands	—		—		—		43,688		—		—			43,688
Large Dispositions	—		—		—		—		—		—			—
Total Real Estate Sales	—		—		—		49,860		—		—			49,860

Revenue from Contracts with Customers	47,815		32,131		69,653		49,860		46,133		—			245,592
Other Non-Timber Sales, Primarily Lease	232		82		—		—		—		—			314
Intersegment	—		—		—		—		29		(29		)	—
Total Revenue		$48,047		$32,213		$69,653		$49,860		$46,162		($29	)		$245,906

June 30, 2017
Pulpwood		$15,170		$2,803		$6,450	—			$3,711	—				$28,134
Sawtimber	14,580		16,648		46,403		—		37,996		—			115,627
Hardwood	1,027		—		—		—		—		—			1,027
Total Timber Sales	30,777		19,451		52,853		—		41,707		—			144,788
License Revenue, Primarily from Hunting	3,808		93		72		—		—		—			3,973
Other Non-Timber Revenue	753		858		86		—		—		—			1,697
Agency Fee Income	—		—		—		—		330		—			330
Total Non-Timber Sales	4,561		951		158		—		330		—			6,000
Improved Development	—		—		—		143		—		—			143
Unimproved Development	—		—		—		2,500		—		—			2,500
Rural	—		—		—		5,493		—		—			5,493
Non-strategic / Timberlands	—		—		24,311		17,484		—		—			41,795
Large Dispositions	—		—		—		—		—		—			—
Total Real Estate Sales	—		—		24,311		25,620		—		—			49,931

Revenue from Contracts with Customers	35,338		20,402		77,322		25,620		42,037		—			200,719
Other Non-Timber Sales, Primarily Lease	190		55		—		—		—		—			245
Total Revenue		$35,528		$20,457		$77,322		$25,620		$42,037	—				$200,964

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



Six Months Ended	Southern Timber		Pacific Northwest Timber		New Zealand Timber		Real Estate		Trading		Elim.			Total
June 30, 2018
Pulpwood		$41,904		$8,044		$13,632	—			$8,062	—				$71,642
Sawtimber	31,713		53,721		105,964		—		76,987		—			268,385
Hardwood	1,811		—		—		—		—		—			1,811
Total Timber Sales	75,428		61,765		119,596		—		85,049		—			341,838
License Revenue, Primarily From Hunting	8,024		128		194		—		—		—			8,346
Other Non-Timber/Carbon Revenue	7,781		1,554		2,827		—		—		—			12,162
Agency Fee Income	—		—		—		—		289		—			289
Total Non-Timber Sales	15,805		1,682		3,021		—		289		—			20,797
Improved Development	—		—		—		2,465		—		—			2,465
Unimproved Development	—		—		—		7,446		—		—			7,446
Rural	—		—		—		6,480		—		—			6,480
Non-strategic / Timberlands	—		—		—		69,533		—		—			69,533
Large Dispositions	—		—		—		—		—		—			—
Total Real Estate Sales	—		—		—		85,924		—		—			85,924

Revenue from Contracts with Customers	91,233		63,447		122,617		85,924		85,338		—			448,559
Other Non-Timber Sales, Primarily Lease	402		140		—		—		—		—			542
Intersegment	—		—		—		—		35		(35		)	—
Total Revenue		$91,635		$63,587		$122,617		$85,924		$85,373		($35	)		$449,101

June 30, 2017
Pulpwood		$34,146		$6,162		$11,611	—			$6,547	—				$58,466
Sawtimber	27,603		38,081		81,982		—		69,137		—			216,803
Hardwood	1,743		—		—		—		—		—			1,743
Total Timber Sales	63,492		44,243		93,593		—		75,684		—			277,012
License Revenue, Primarily from Hunting	7,638		190		119		—		—		—			7,947
Other Non-Timber Revenue	3,142		1,804		173		—		—		—			5,119
Agency Fee Income	—		—		—		—		618		—			618
Total Non-Timber Sales	10,780		1,994		292		—		618		—			13,684
Improved Development	—		—		—		143		—		—			143
Unimproved Development	—		—		—		2,500		—		—			2,500
Rural	—		—		—		12,232		—		—			12,232
Non-strategic / Timberlands	—		—		24,311		23,083		—		—			47,394
Large Dispositions	—		—		—		41,951		—		—			41,951
Total Real Estate Sales	—		—		24,311		79,909		—		—			104,220

Revenue from Contracts with Customers	74,272		46,237		118,196		79,909		76,302		—			394,916
Other Non-Timber Sales, Primarily Lease	394		145		—		—		—		—			539
Total Revenue		$74,666		$46,382		$118,196		$79,909		$76,302	—				$395,455

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

REVENUE RECOGNITION FOR TIMBER SALES AND NON-TIMBER INCOME

Revenue from the sale of timber is recognized when control passes to the buyer. The Company utilizes two primary methods or sales channels for the sale of timber, a stumpage or standing timber model and a delivered log model. The sales method the Company employs depends upon local market conditions and which method management believes will provide the best overall margins. Under the stumpage model, standing timber is sold primarily under pay-as-cut contracts, with specified duration (typically one year or less) and fixed prices, whereby revenue is recognized as timber is severed and the sales volume is determined. The Company also sells stumpage under lump-sum contracts for specified parcels where the Company receives cash for the full agreed value of the timber prior to harvest and control passes to the buyer upon signing the contract. The Company retains interest in the land, slash products, and the use of the land for recreational and other purposes. Any uncut timber remaining at the end of the contract period reverts to the Company. Revenue is recognized for lump-sum timber sales when payment is received, the contract is signed and control passes to the buyer. A third type of stumpage sale the Company utilizes is an agreed-volume sale, whereby revenue is recognized using the output method, as periodic physical observations are made of the percentage of acreage harvested.

Under the delivered log model, the Company hires third-party loggers and haulers to harvest timber and deliver it to a buyer. Sales of domestic logs generally do not require an initial payment and are made to third-party customers on open credit terms. Sales of export logs generally require a letter of credit from an approved bank. Revenue is recognized when the logs are delivered and control has passed to the buyer. For domestic log sales, control is considered passed to the buyer as the logs are delivered to the customer’s facility. For export log sales (primarily in New Zealand), control is considered passed to the buyer upon delivery onto the export vessel.

Non-timber income is primarily comprised of hunting and recreational licenses. Such income and any related cost are recognized ratably over the term of the agreement and included in “Sales” and “Cost of sales”, respectively. Payment is generally due upon contract execution.

The following table summarizes revenue recognition and general payment terms for timber sales:



Contract Type	Performance Obligation	Timing of Revenue Recognition	General Payment Terms
Stumpage Pay-as-Cut	Right to harvest a unit (i.e. ton, MBF, JAS m3) of standing timber	As timber is severed (point-in-time)	Initial payment between 5% and 20% of estimated contract value; collection generally within 10 days of severance
Stumpage Lump Sum	Right to harvest an agreed upon volume of standing timber	Contract execution (point-in-time)	Full payment due upon contract execution
Stumpage Agreed Volume	Right to harvest an agreed upon acreage of standing timber	As timber is severed (over-time)	Payments made throughout contract term at the earlier of a specified harvest percentage or time elapsed
Delivered Wood (Domestic)	Delivery of a unit (i.e. ton, MBF, JAS m3) of timber to customer’s facility	Upon delivery to customer’s facility (point-in-time)	No initial payment and on open credit terms; collection generally within 30 days of invoice
Delivered Wood (Export)	Delivery of a unit (i.e. ton, MBF, JAS m3) onto export vessel	Upon delivery onto export vessel (point-in-time)	Letter of credit from an approved bank; collection generally within 30 days of delivery

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following table presents our timber sales disaggregated by contract type for the three and six months ended June 30, 2018 and 2017:



Three Months Ended	Southern Timber		Pacific Northwest Timber		New Zealand Timber		Trading		Total
June 30, 2018
Stumpage Pay-as-Cut		$19,855	—		—		—			$19,855
Stumpage Lump Sum	256		4,605		—		—		4,861
Stumpage Agreed Volume	—		—		—		—		—
Total Stumpage	20,111		4,605		—		—		24,716

Delivered Wood (Domestic)	15,166		26,674		25,647		1,567		69,054
Delivered Wood (Export)	2,013		—		43,360		44,399		89,772
Total Delivered	17,179		26,674		69,007		45,966		158,826

Total Timber Sales		$37,290		$31,279		$69,007		$45,966		$183,542

June 30, 2017
Stumpage Pay-as-Cut		$18,249	—		—		—			$18,249
Stumpage Lump Sum	2,247		—		—		—		2,247
Stumpage Agreed Volume	—		54		—		—		54
Total Stumpage	20,496		54		—		—		20,550

Delivered Wood (Domestic)	10,281		19,397		20,598		1,317		51,593
Delivered Wood (Export)	—		—		32,255		40,390		72,645
Total Delivered	10,281		19,397		52,853		41,707		124,238

Total Timber Sales		$30,777		$19,451		$52,853		$41,707		$144,788



Six Months Ended	Southern Timber		Pacific Northwest Timber		New Zealand Timber		Trading		Total
June 30, 2018
Stumpage Pay-as-Cut		$42,364	—		—		—			$42,364
Stumpage Lump Sum	2,074		9,711		—		—		11,785
Stumpage Agreed Volume	—		—		—		—		—
Total Stumpage	44,438		9,711		—		—		54,149

Delivered Wood (Domestic)	28,543		52,054		45,750		2,504		128,851
Delivered Wood (Export)	2,447		—		73,846		82,545		158,838
Total Delivered	30,990		52,054		119,596		85,049		287,689

Total Timber Sales		$75,428		$61,765		$119,596		$85,049		$341,838

June 30, 2017
Stumpage Pay-as-Cut		$38,352	—		—		—			$38,352
Stumpage Lump Sum	5,043		2,580		—		—		7,623
Stumpage Agreed Volume	—		1,234		—		—		1,234
Total Stumpage	43,395		3,814		—		—		47,209

Delivered Wood (Domestic)	20,097		40,429		39,443		2,324		102,293
Delivered Wood (Export)	—		—		54,150		73,360		127,510
Total Delivered	20,097		40,429		93,593		75,684		229,803

Total Timber Sales		$63,492		$44,243		$93,593		$75,684		$277,012

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

REVENUE RECOGNITION FOR REAL ESTATE SALES

The Company recognizes revenue on sales of real estate generally at the point in time when cash has been received, the sale has closed, and control has passed to the buyer. A deposit of 5% is generally required at the time a purchase and sale agreement is executed, with the balance due at closing. On sales of real estate containing future performance obligations, revenue is recognized using the input method based on costs incurred to date relative to the total costs expected to fulfill the performance obligations in the contract with the customer.

REVENUE RECOGNITION FOR LOG TRADING

Log trading revenue is generally recognized when procured logs are delivered to the buyer and control has passed. For domestic log trading, control is considered passed to the buyer as the logs are delivered to the customer’s facility. For export log trading, control is considered passed to the buyer upon delivery onto the export vessel. The Trading segment also includes sales from log agency contracts, whereby the Company acts as an agent managing export services on behalf of third parties. Revenue for log agency fees are recognized net of related costs.

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 the Company has 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) the Company performs under the contract.

The following tables summarizes revenue recognized during the three and six months ended June 30, 2018 and 2017 that was included in the contract liability balance at the beginning of each year:



	Three Months Ended June 30,				Six Months Ended June 30,
	2018		2017		2018		2017
Revenue recognized from contract liability balance at the beginning of the year (a)		$5,429		$3,809		$11,800		$8,592


(a)	Revenue recognized was primarily from hunting licenses and the use of advances on pay-as-cut timber sales.


3.	JOINT VENTURE INVESTMENT

MATARIKI FORESTRY GROUP

The Company maintains a controlling financial interest in Matariki Forestry Group (the “New Zealand JV”), a joint venture that owns or leases approximately 411,000 legal acres of New Zealand timberland. Accordingly, the Company consolidates the New Zealand JV’s balance sheet and results of operations. The portions of the consolidated financial position and results of operations attributable to the New Zealand JV’s 23% noncontrolling interest are shown separately within the Consolidated Statements of Income and Comprehensive Income and Consolidated Statements of Changes in Shareholders’ Equity. Rayonier New Zealand Limited (“RNZ”), a wholly-owned subsidiary of Rayonier Inc., serves as the manager of the New Zealand JV.


4.	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. The Company evaluates financial performance based on segment operating income and Adjusted EBITDA. Asset information is not reported by segment, as the Company does 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 expense, interest and other miscellaneous income

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

and income tax expense, are not considered by management to be part of segment operations and are included under “Corporate and other” or “unallocated interest expense and other.”

The following tables summarize the segment information for the three and six months ended June 30, 2018 and 2017:



	Three Months Ended June 30,					Six Months Ended June 30,
SALES	2018			2017		2018			2017
Southern Timber		$48,047			$35,528		$91,635			$74,666
Pacific Northwest Timber	32,213			20,457		63,587			46,382
New Zealand Timber	69,653			77,322		122,617			118,196
Real Estate (a)	49,860			25,620		85,924			79,909
Trading	46,162			42,037		85,373			76,302
Intersegment Eliminations	(29		)	—		(35		)	—
Total		$245,906			$200,964		$449,101			$395,455


(a)	The six months ended June 30, 2017 includes $42.0 million of Large Dispositions.



	Three Months Ended June 30,						Six Months Ended June 30,
OPERATING INCOME (LOSS)	2018			2017			2018			2017
Southern Timber		$15,651			$9,655			$27,878			$23,594
Pacific Northwest Timber	5,625			(1,535		)	10,299			(2,413		)
New Zealand Timber	17,768			26,804			33,725			37,046
Real Estate (a)	18,864			16,133			46,918			45,798
Trading	227			1,141			376			2,239
Corporate and other	(6,490		)	(5,305		)	(10,476		)	(10,110		)
Total Operating Income	51,645			46,893			108,720			96,154
Unallocated interest expense and other	(5,197		)	(8,627		)	(12,630		)	(16,524		)
Total Income before Income Taxes		$46,448			$38,266			$96,090			$79,630


(a)	The six months ended June 30, 2017 includes $28.2 million of Large Dispositions.



	Three Months Ended June 30,				Six Months Ended June 30,
DEPRECIATION, DEPLETION AND AMORTIZATION	2018		2017		2018		2017
Southern Timber		$14,940		$11,904		$30,919		$24,356
Pacific Northwest Timber	9,381		7,075		18,885		17,285
New Zealand Timber (a)	8,026		15,456		13,743		20,863
Real Estate (b)	13,739		2,596		16,805		13,303
Trading	—		—		—		—
Corporate and other	297		92		568		192
Total		$46,383		$37,123		$80,920		$75,999


(a)	The three and six months ended June 30, 2017 includes $8.9 million of timber cost basis expensed in conjunction with a timberland sale.


(b)	The six months ended June 30, 2017 includes $8.1 million from Large Dispositions.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT	Three Months Ended June 30,				Six Months Ended June 30,
NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT	2018		2017		2018		2017
Southern Timber	—		—		—		—
Pacific Northwest Timber	—		—		—		—
New Zealand Timber	—		128		—		128
Real Estate (a)	13,312		2,752		14,936		12,974
Trading	—		—		—		—
Total		$13,312		$2,880		$14,936		$13,102


(a)	The six months ended June 30, 2017 includes $5.7 million from Large Dispositions.


5.	DEBT

Rayonier’s debt consisted of the following at June 30, 2018:



	June 30, 2018
Term Credit Agreement borrowings due 2024 at a variable interest rate of 3.6% at June 30, 2018 (a)		$350,000
Senior Notes due 2022 at a fixed interest rate of 3.75%	325,000
Incremental Term Loan Agreement borrowings due 2026 at a variable interest rate of 3.9% at June 30, 2018 (b)	300,000
Total debt	975,000
Less: Deferred financing costs	(2,715		)
Long-term debt, net of deferred financing costs		$972,285

(a) As of June 30, 2018, the periodic interest rate on the term loan facility was LIBOR plus 1.625%. The Company estimates the effective

fixed interest rate on the term loan facility to be approximately 3.3% after consideration of interest rate swaps and estimated patronage

refunds.

(b) As of June 30, 2018, the periodic interest rate on the incremental term loan was LIBOR plus 1.900%. The Company estimates the

effective fixed interest rate on the incremental term loan facility to be approximately 2.8% after consideration of interest rate swaps and

estimated patronage refunds.

Principal payments due during the next five years and thereafter are as follows:



2018	—
2019	—
2020	—
2021	—
2022	325,000
Thereafter	650,000
Total Debt		$975,000

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

2018 DEBT ACTIVITY

During the six months ended June 30, 2018, the Company made a repayment of $50.0 million on the Revolving Credit Facility. As of June 30, 2018, the Company had available borrowings of $189.6 million under the Revolving Credit Facility, net of $10.4 million to secure its outstanding letters of credit.

In addition, the New Zealand JV made borrowings and repayments of $1.0 million on its working capital facility. As of June 30, 2018, draws totaling NZ$40.0 million remain available on the working capital facility. The New Zealand JV also fully repaid its shareholder loan held by the noncontrolling interest party during the six months ended June 30, 2018.

DEBT COVENANTS

In connection with the Company’s $350 million term credit agreement (the “Term Credit Agreement”), $300 million incremental term loan agreement (the “Incremental Term Loan Agreement”) and $200 million revolving credit facility (the “Revolving Credit Facility”), customary covenants must be met, the most significant of which include interest coverage and leverage ratios.

In addition to these financial covenants listed above, the Senior Notes, Term Credit Agreement, Incremental Term Loan Agreement and Revolving Credit Facility include customary covenants that limit the incurrence of debt and the disposition of assets, among others. At June 30, 2018, the Company was in compliance with all applicable covenants.


6.	HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS

Rayonier continuously assesses potential alternative uses of its timberlands, as some properties may become more valuable for development, residential, recreation or other purposes. The Company periodically transfers, 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. The Company also acquires 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, the Company also selectively pursues 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, Rayonier also invests in targeted infrastructure improvements, such as roadways and utilities, to accelerate the marketability and improve the value of such properties.

An analysis of higher and better use timberlands and real estate development investments from December 31, 2017 to June 30, 2018 is shown below:



	Higher and Better Use Timberlands and Real Estate Development Investments
	Land and Timber			Development Investments			Total
Non-current portion at December 31, 2017		$59,653			$21,144			$80,797
Plus: Current portion (a)	6,702			11,648			18,350
Total Balance at December 31, 2017	66,355			32,792			99,147
Non-cash cost of land and improved development	(1,034		)	(1,853		)	(2,887		)
Timber depletion from harvesting activities and basis of timber sold in real estate sales	(929		)	—			(929		)
Capitalized real estate development investments (b)	—			4,500			4,500
Capital expenditures (silviculture)	47			—			47
Intersegment transfers	1,325			—			1,325
Total Balance at June 30, 2018	65,764			35,439			101,203
Less: Current portion (a)	(4,241		)	(10,007		)	(14,248		)
Non-current portion at June 30, 2018		$61,523			$25,432			$86,955


(a)	The current portion of Higher and Better Use Timberlands and Real Estate Development Investments is recorded in Inventory. See Note 16 — Inventory for additional information.


(b)	Capitalized real estate development investments include $0.3 million of capitalized interest.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

7. COMMITMENTS

The Company leases certain buildings, machinery, and equipment under various operating leases. The Company also has long-term lease agreements on certain timberlands in the Southern U.S. and New Zealand. U.S. leases typically have initial terms of approximately 30 to 65 years, with renewal provisions in some cases. New Zealand timberland lease terms range between 30 and 99 years. Such leases are generally non-cancellable and require minimum annual rental payments.

At June 30, 2018, the future minimum payments under non-cancellable operating leases, timberland leases and other commitments were as follows:



	Operating Leases		Timberland Leases (a)		Commitments (b)		Total
Remaining 2018		$590		$5,689		$7,641		$13,920
2019	1,032		8,873		5,121		15,026
2020	850		8,495		3,403		12,748
2021	736		8,497		1,573		10,806
2022	705		8,260		956		9,921
Thereafter (c)	708		147,321		1,510		149,539
		$4,621		$187,135		$20,204		$211,960


(a)	The majority of timberland leases are subject to increases or decreases based on either the Consumer Price Index, Producer Price Index or market rates.

(b)

Commitments include $1.7 million of pension contribution requirements remaining in 2018 based on actuarially determined estimates and IRS minimum funding requirements, payments expected to be made on derivative financial instruments (foreign exchange contracts and interest rate swaps), construction of the Company’s Wildlight development project and other purchase obligations. For additional information on the pension contribution see Note 15 — Employee Benefit Plans in the 2017 Form 10-K.

(c)

Includes 20 years of future minimum payments for perpetual Crown Forest Licenses (“CFL”). A CFL consists of a license to use public or government owned land to operate a commercial forest. The CFL's extend indefinitely and may only be terminated upon a 35-year termination notice from the government. If no termination notice is given, the CFLs renew automatically each year for a one-year term. As of June 30, 2018, the New Zealand JV has three CFL’s under termination notice that are currently being relinquished as harvest activities are concluding, as well as two fixed term CFL’s expiring in 2062. The annual license fee is determined based on current market rental value, with triennial rent reviews.

8. INCOME TAXES

The operations conducted by the Company’s REIT entities are generally not subject to U.S. federal and state income tax. The New Zealand JV is subject to corporate level tax in New Zealand. Non-REIT qualifying operations are conducted by the Company’s TRS. The primary businesses performed in Rayonier’s TRS include log trading and certain real estate activities, such as the sale, entitlement and development of HBU properties. For the three and six months ended June 30, 2018, the Company recorded income tax expense of $7.1 million and $14.0 million, respectively. For the three and six months ended June 30, 2017, the Company recorded income tax expense of $7.5 million and $13.8 million, respectively.

PROVISION FOR INCOME TAXES

The Company’s effective tax rate is below the 21.0% U.S. statutory rate due to tax benefits associated with being a REIT. The Company’s annualized effective tax rate (“AETR”) as of June 30, 2018 and June 30, 2017 was 14.5% and 17.3%, respectively. The increase in income tax expense and the decrease in AETR for the three and six months ended June 30, 2018 is principally related to the New Zealand JV.

In accordance with GAAP, the Company recognizes the impact of a tax position if a position is “more-likely-than-not” to prevail. For the six months ended June 30, 2018, there were no material changes in uncertain tax positions.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

U.S. TAX REFORM

The Tax Cuts and Jobs Act (the “Act”) was signed into law on December 22, 2017 making significant changes to the Internal Revenue Code. Changes include a permanent reduction in the U.S. statutory corporate income tax rate from 35% to 21% beginning January 1, 2018 and a one-time transition tax on the deemed repatriation of deferred foreign earnings in 2017.

The SEC issued Staff Accounting Bulletin 118 (“SAB 118”), which provides additional clarification regarding the application of ASC Topic 740 when registrants do not have the necessary information available, prepared, or analyzed in reasonable detail to complete the accounting for certain income tax effects of the Act for the reporting period in which the Act was enacted. SAB 118 provides a measurement period beginning in the reporting period that includes the Act’s enactment date and ending when the registrant has obtained, prepared, and analyzed the information needed in order to complete the accounting requirements, but in no circumstances should the measurement period extend beyond one year from the enactment date.

The Company has not completed its assessment of the accounting implications of the Act. However, the Company reasonably calculated an estimate of the impact of the Act in the 2017 year end income tax provision and recorded $0.1 million of additional income tax expense as of December 31, 2017. This amount was offset by the Alternative Minimum Tax credit benefit, resulting in a zero net effect to income tax expense. This provisional amount is related to the one-time transition tax on the deemed repatriation of deferred foreign earnings as of December 31, 2017. The remeasurement of certain deferred tax assets and liabilities resulting from the permanent reduction in the U.S. statutory corporate tax rate resulted in a provisional amount of zero as the change in rate was offset by a change in the valuation allowance.

As the Company completes its analysis of the Act, it may make adjustments to the provisional amounts. No adjustments have been made to the provisional amounts as of the six months ended June 30, 2018. However, any subsequent adjustments to these amounts will be recorded to current tax expense in the quarter the analysis is complete.

The Act subjects a U.S. shareholder to current tax on global intangible low-taxed income (“GILTI”) earned by certain foreign subsidiaries effective January 1, 2018. For the current year, the Company’s REIT entity has a GILTI income inclusion of $1.7 million. The FASB Staff Q&A, Topic 740 No. 5, Accounting for Global Intangible Low-Taxed Income, states that an entity can make an accounting policy election to either recognize deferred taxes for temporary differences expected to reverse as GILTI in future years or provide for the tax expense related to GILTI in the year the tax is incurred. Due to the Company’s REIT status and the corresponding distribution requirement, the Company has neither a deferred tax related to GILTI nor any current tax expense.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


9.	CONTINGENCIES

Following the Company’s November 10, 2014 earnings release and filing of the restated interim financial statements for the quarterly periods ended March 31 and June 30, 2014, (the “November 2014 Announcement”), on November 26, 2014, December 29, 2014, January 26, 2015, February 13, 2015, and May 12, 2015, the Company received separate letters from shareholders requesting that the Company investigate or pursue derivative claims against certain officers and directors related to the November 2014 Announcement (the “Derivative Claims”). Although these demands do not identify any claims against the Company, the Company has certain obligations to advance expenses and provide indemnification to certain current and former officers and directors of the Company. The Company has also incurred expenses as a result of costs arising from the investigation of the claims alleged in the various demands.

Following the Company’s receipt of the Derivative Claims, it entered into a series of tolling agreements with the shareholders from whom it received demands (the “Demand Shareholders”). The last of these tolling agreements ended in March of 2017. On October 13, 2017, one of the Demand Shareholders filed an action in the United States District Court for the Middle District of Florida, currently styled Molloy v. Boynton, et al., Civil Action No. 3:17-cv-01157-TJC-MCR (the “Derivative Lawsuit”). The complaint alleges breaches of fiduciary duties and unjust enrichment and names as defendants former officers, Paul G. Boynton, Hans E. Vanden Noort and N. Lynn Wilson, and former directors, C. David Brown, II, Mark E. Gaumond, James H. Miller, Thomas I. Morgan and Ronald Townsend (the former officers and directors named as defendants are collectively the “Individual Defendants”).

In November 2017, the parties reached an agreement to resolve all claims brought in the Derivative Lawsuit and agreed to negotiate in good faith regarding the amount of attorneys’ fees and expenses to be paid to the Demand Shareholders’ counsel, subject to court approval. The parties executed a term sheet on November 27, 2017, and agreed to schedule a mediation regarding the amount of attorneys’ fees and expenses. On November 30, 2017, Rayonier and certain of the Individual Defendants who had been served with the complaint filed an unopposed Motion to Stay or, in the Alternative, to Extend Time to Respond to the Complaint in order to allow the parties time to attempt to resolve the Derivative Lawsuit without further litigation. On December 6, 2017, the Court entered an order staying the case, directing that the case be administratively closed, and ordering the parties to file a joint status report with the Court not later than March 15, 2018. At December 31, 2017, the case was stayed, some of the Individual Defendants had not yet been served, none of the defendants had filed any responsive pleading or dispositive motion, and the Company could not determine whether there was a likelihood a material loss had been incurred nor could the range of any such loss be estimated.

On March 13, 2018, the Demand Shareholders, Rayonier, certain of Rayonier’s directors’ and officers’ insurance carriers, and certain of the Individual Defendants participated in a mediation, at the conclusion of which the parties reached an agreement in principle to settle the case and amended the term sheet to memorialize such agreement. On April 17, 2018, Plaintiff filed with the Court Plaintiff’s Unopposed Motion for Preliminary Approval of Derivative Settlement and Memorandum of Legal Authority in Support (“Motion for Preliminary Approval”). The terms of the proposed settlement (the “Settlement”) are contained in the Stipulation and Agreement of Settlement (the “Stipulation”), which was attached to the Motion for Preliminary Approval and filed with the Court. The Stipulation, executed by all parties, included the material terms of the term sheet. Pursuant to the terms of the Settlement, which is subject to Court approval and objections by shareholders, the Company agreed to certain governance reforms and to cause certain of its directors’ and officers’ liability insurance carriers to fund a settlement payment for the Demand Shareholders’ attorneys’ fees and expenses as well as incentive awards to the Demand Shareholders in the aggregate amount of $1.995 million. The payments agreed to on March 13, 2018, including the realized amount to be funded by the insurance carriers, were reflected in the Company’s Consolidated Financial Statements as of June 30, 2018.

The Company has also been named as a defendant in various other lawsuits and claims arising in the normal course of business. While the Company has procured reasonable and customary insurance covering risks normally occurring in connection with its businesses, it has 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 the Company’s financial position, results of operations, or cash flow.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


10.	GUARANTEES

The Company provides financial guarantees as required by creditors, insurance programs, and various governmental agencies.

As of June 30, 2018, the following financial guarantees were outstanding:



Financial Commitments	Maximum Potential Payment		Carrying Amount of Associated Liability
Standby letters of credit (a)		$10,353	—
Guarantees (b)	2,254		43
Surety bonds (c)	1,284		—
Total financial commitments		$13,891		$43


(a)	Approximately $9.2 million of the irrevocable standby letters of credit serve as credit support for infrastructure at the Company’s Wildlight development project. The remaining letters of credit support various insurance related agreements, primarily workers’ compensation. These letters of credit will expire at various dates during 2018 and 2019 and will be renewed as required.

(b)

In conjunction with a timberland sale and note monetization in 2004, the Company issued a make-whole agreement pursuant to which it guaranteed $2.3 million of obligations of a special-purpose entity that was established to complete the monetization. At June 30, 2018, the Company has a de minimis liability to reflect the fair market value of its obligation to perform under the make-whole agreement.

(c)

Rayonier issues surety bonds primarily to secure timber harvesting obligations in the State of Washington and to provide collateral for outstanding claims under the Company’s previous workers’ compensation self-insurance programs in Washington and Florida. Rayonier has also obtained performance bonds to secure the development activity at the Company’s Wildlight development project. These surety bonds expire at various dates during 2018 and 2019 and are expected to be renewed as required.

11. EARNINGS PER COMMON SHARE

The following table provides details of the calculations of basic and diluted earnings per common share:



	Three Months Ended June 30,				Six Months Ended June 30,
	2018		2017		2018		2017
Net Income		$39,338		$30,773		$82,043		$65,856
Less: Net income attributable to noncontrolling interest	3,080		4,612		5,246		5,853
Net income attributable to Rayonier Inc.		$36,258		$26,161		$76,797		$60,003

Shares used for determining basic earnings per common share	129,067,325		128,548,218		128,935,003		126,081,762
Dilutive effect of:
Stock options	103,154		92,513		90,815		99,602
Performance and restricted shares	540,808		447,448		606,760		337,862
Shares used for determining diluted earnings per common share	129,711,287		129,088,179		129,632,578		126,519,226

Basic earnings per common share attributable to Rayonier Inc.:		$0.28		$0.20		$0.60		$0.48

Diluted earnings per common share attributable to Rayonier Inc.:		$0.28		$0.20		$0.59		$0.47



	Three Months Ended June 30,		Six Months Ended June 30,
	2018	2017	2018	2017
Anti-dilutive shares excluded from the computations of diluted earnings per share:
Stock options	254,663	586,017	213,241	589,335

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


12.	DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES

The Company is exposed to market risk related to potential fluctuations in foreign currency exchange rates and interest rates. The Company uses 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, the Company records its 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 Company’s investment in its New Zealand operations is partially or completely liquidated. The ineffective portion of any hedge, 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. The Company’s hedge ineffectiveness was de minimis for all periods presented.

FOREIGN CURRENCY EXCHANGE AND OPTION CONTRACTS

The functional currency of Rayonier’s wholly owned subsidiary, Rayonier New Zealand Limited, and the New Zealand JV is the New Zealand dollar. The New Zealand JV is exposed to foreign currency risk on export sales and ocean freight payments which are mainly denominated in U.S. dollars. The New Zealand JV typically hedges 35% to 90% of its estimated foreign currency exposure with respect to the following three months forecasted sales and purchases, 25% to 75% of forecasted sales and purchases for the forward three to 12 months and up to 50% of the forward 12 to 18 months. Foreign currency exposure from the New Zealand JV’s trading operations is typically hedged based on the following three months forecasted sales and purchases. As of June 30, 2018, foreign currency exchange contracts and foreign currency option contracts had maturity dates through December 2019 and March 2019, respectively.

Foreign currency exchange and option contracts hedging foreign currency risk on export sales and ocean freight payments qualify for cash flow hedge accounting. 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. The fair value of foreign currency option contracts is based on a mark-to-market calculation using the Black-Scholes option pricing model.

The Company 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.

Through our ownership in the New Zealand JV, the Company is exposed to foreign currency risk on shareholder distribution payments which are denominated in N.Z. dollars. On behalf of the Company, the New Zealand JV typically hedges 60% to 100% of its estimated foreign currency exposure with respect to the following three months anticipated distributions, up to 75% of anticipated distributions for the forward three to six months and up to 50% of the forward six to 12 months. For the three and six months ended June 30, 2018, the change in fair value of the foreign exchange forward contracts of $2.5 million and $2.6 million, respectively, was recorded in “Interest and other miscellaneous income, net” as the contracts did not qualify for hedge accounting treatment. As of June 30, 2018, foreign exchange forward contracts had maturity dates through December 2018.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

In March 2018, the Company entered into a foreign currency exchange contract (notional amount of NZ$37 million) to mitigate the risk of fluctuations in foreign currency exchange rates when translating the New Zealand JV’s balance sheet to U.S. dollars. This contract hedged the cash portion of the Company’s net investment in New Zealand and qualified as a net investment hedge. The fair value of this contract was 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. This hedge qualified for hedge accounting whereby fluctuations in fair market value during the life of the hedge are recorded in AOCI and remain there permanently unless a partial or full liquidation of the investment is made. At each reporting period, the Company reviews the hedge for ineffectiveness. Ineffectiveness can occur when changes to the investment or the hedged instrument are made such that the risk of foreign exchange movements are no longer mitigated by the hedging instrument. At that time, the amount related to the ineffectiveness of the hedge is recorded into earnings. The Company did not have any ineffectiveness during the life of the hedge. In April 2018, the foreign currency exchange contract matured and the Company repatriated the cash.

INTEREST RATE SWAPS

The Company is exposed to cash flow interest rate risk on its variable-rate Term Credit Agreement and Incremental Term Loan Agreement (as discussed below), and uses variable-to-fixed interest rate swaps to hedge this exposure. For these derivative instruments, the Company reports the gains/losses from the fluctuations in the fair market value of the hedges in AOCI and reclassifies them to earnings as interest expense in the same period in which the hedged interest payments affect earnings.

The following table contains information on the outstanding interest rate swaps as of June 30, 2018:



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	%	1.63	%	3.83	%
August 2015	9 years	180,000	Term Credit Agreement	2.35	%	1.63	%	3.98	%
April 2016	10 years	100,000	Incremental Term Loan	1.60	%	1.90	%	3.50	%
April 2016	10 years	100,000	Incremental Term Loan	1.60	%	1.90	%	3.50	%
July 2016	10 years	100,000	Incremental Term Loan	1.26	%	1.90	%	3.16	%


(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.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following tables demonstrate the impact of the Company’s derivatives on the Consolidated Statements of Income and Comprehensive Income for the three and six months ended June 30, 2018 and 2017.



		Three Months Ended June 30,
	Income Statement Location	2018			2017
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	Other comprehensive (loss) income		($6,630	)		$3,261
Foreign currency option contracts	Other comprehensive (loss) income	(539		)	976
Interest rate swaps	Other comprehensive (loss) income	5,690			(5,022		)

Derivatives designated as a net investment hedge:
Foreign currency exchange contract	Other comprehensive (loss) income	(454		)	—

Derivatives not designated as hedging instruments:
Foreign currency exchange contracts	Interest and other miscellaneous income, net	2,479			(462		)



		Six Months Ended June 30,
	Income Statement Location	2018			2017
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	Other comprehensive (loss) income		($5,398	)		$3,189
Foreign currency option contracts	Other comprehensive (loss) income	(359		)	935
Interest rate swaps	Other comprehensive (loss) income	21,287			(2,388		)

Derivatives designated as a net investment hedge:
Foreign currency exchange contract	Other comprehensive (loss) income	(344		)	—

Derivatives not designated as hedging instruments:
Foreign currency exchange contracts	Interest and other miscellaneous income, net	2,608			(327		)

During the next 12 months, the amount of the June 30, 2018 AOCI balance, net of tax, expected to be reclassified into earnings as a result of the maturation of the Company’s derivative instruments is a loss of approximately $1.4 million.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(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, 2018		December 31, 2017
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts		$134,250		$107,400
Foreign currency option contracts	24,000		48,000
Interest rate swaps	650,000		650,000

Derivative not designated as a hedging instrument:
Foreign currency exchange contracts	33,870		18,439

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, 2018			December 31, 2017
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	Other current assets		$5			$2,286
	Other assets	—			538
	Other current liabilities	(1,951		)	(37		)
	Other non-current liabilities	(664		)	—
Foreign currency option contracts	Other current assets	81			389
	Other assets	—			137
	Other current liabilities	(116		)	(119		)
	Other non-current liabilities	—			(55		)
Interest rate swaps	Other assets	36,727			17,473
	Other non-current liabilities	—			(2,033		)

Derivative not designated as a hedging instrument:
Foreign currency exchange contracts	Other current assets	2,492			209
	Other current liabilities	—			(189		)

Total derivative contracts:
Other current assets			$2,578			$2,884
Other assets		36,727			18,148
Total derivative assets			$39,305			$21,032

Other current liabilities		(2,067		)	(345		)
Other non-current liabilities		(664		)	(2,088		)
Total derivative liabilities			($2,731	)		($2,433	)


(a)	See Note 13 — Fair Value Measurements for further information on the fair value of the Company’s derivatives including their classification within the fair value hierarchy.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

OFFSETTING DERIVATIVES

Derivative financial instruments are presented at their gross fair values in the Consolidated Balance Sheets. The Company’s derivative financial instruments are not subject to master netting arrangements, which would allow the right of offset.


13.	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. (a)

The following table presents the carrying amount and estimated fair values of financial instruments held by the Company at June 30, 2018 and December 31, 2017, using market information and what the Company believes to be appropriate valuation methodologies under GAAP:



	June 30, 2018							December 31, 2017
Asset (Liability) (a)	Carrying Amount			Fair Value				Carrying Amount			Fair Value
Asset (Liability) (a)	Carrying Amount			Level 1		Level 2		Carrying Amount			Level 1		Level 2
Cash and cash equivalents		$106,611			$106,611	—			$112,653			$112,653	—
Restricted cash (b)	69,638			69,638		—		59,703			59,703		—
Current maturities of long-term debt	—			—		—		(3,375		)	—		(3,375	)
Long-term debt (c)	(972,285		)	—		(973,505	)	(1,022,004		)	—		(1,030,135	)
Interest rate swaps (d)	36,727			—		36,727		15,440			—		15,440
Foreign currency exchange contracts (d)	(118		)	—		(118	)	2,807			—		2,807
Foreign currency option contracts (d)	(35		)	—		(35	)	352			—		352


(a)	The Company did not have Level 3 assets or liabilities at June 30, 2018 and December 31, 2017.


(b)	Restricted cash represents the proceeds from like-kind exchange sales deposited with a third-party intermediary and cash held in escrow for a real estate sale. See Note 17 — Restricted Cash for additional information.


(c)	The carrying amount of long-term debt is presented net of capitalized debt costs on non-revolving debt.


(d)	See Note 12 — Derivative Financial Instruments and Hedging Activities for information regarding the Consolidated Balance Sheets classification of the Company’s derivative financial instruments.

Rayonier uses the following methods and assumptions in estimating the fair value of its 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.

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.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


14.	EMPLOYEE BENEFIT PLANS

The Company has one qualified non-contributory defined benefit pension plan covering a portion of its 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, the Company froze benefits for all employees participating in the pension plan. In lieu of the pension plan, the Company provides 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.

As of June 30, 2018, the Company has paid $1.2 million of the approximately $2.9 million in current year mandatory pension contribution requirements (based on actuarially determined estimates and IRS minimum funding requirements).

The net pension and postretirement benefit (credit) costs that have been recorded are shown in the following table:



Components of Net Periodic Benefit (Credit) Cost	Income Statement Location (a)	Pension						Postretirement
		Three Months Ended June 30,						Three Months Ended June 30,
		2018			2017			2018		2017
Components of Net Periodic Benefit (Credit) Cost
Service cost	Selling and general expenses	—			—				$2		$2
Interest cost	Interest and other miscellaneous income, net	759			815			13		13
Expected return on plan assets (b)	Interest and other miscellaneous income, net	(984		)	(945		)	—		—
Amortization of losses	Interest and other miscellaneous income, net	178			116			—		—
Net periodic benefit (credit) cost			($47	)		($14	)		$15		$15



Components of Net Periodic Benefit (Credit) Cost	Income Statement Location (a)	Pension						Postretirement
		Six Months Ended June 30,						Six Months Ended June 30,
		2018			2017			2018		2017
Components of Net Periodic Benefit (Credit) Cost
Service cost	Selling and general expenses	—			—				$3		$3
Interest cost	Interest and other miscellaneous income, net	1,510			1,630			25		26
Expected return on plan assets (b)	Interest and other miscellaneous income, net	(1,968		)	(1,891		)	—		—
Amortization of losses	Interest and other miscellaneous income, net	338			233			1		—
Net periodic benefit (credit) cost			($120	)		($28	)		$29		$29

(a)

Due to the adoption of ASU No. 2017-07, the service cost component of net periodic benefit (credit) cost is now recorded to “Selling and general expenses” in the Consolidated Statements of Income and Comprehensive Income with other compensation costs arising from services rendered by employees during the period. The other components of net periodic benefit (credit) cost (interest cost, expected return on plan assets and amortization of losses) are now recorded to “Interest and other miscellaneous income, net” in the Consolidated Statements of Income. Prior period amounts have been reclassified to conform to current period presentation. See Note 1 — Basis of Presentation for additional information.


(b)	The weighted-average expected long-term rate of return on plan assets used in computing 2018 net periodic benefit cost for pension benefits is 7.2%.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


15.	OTHER OPERATING INCOME, NET

Other operating income, net comprised the following:



	Three Months Ended June 30,						Six Months Ended June 30,
	2018			2017			2018			2017
Foreign currency income (expense)		$1,267			($1,470	)		$514			($1,233	)
Gain (loss) on sale or disposal of property and equipment	12			(7		)	27			(6		)
Gain on foreign currency exchange and option contracts	386			1,536			1,819			2,264
Log trading marketing fees	62			329			131			508
Income from the sale of unused Internet Protocol addresses	—			—			646			—
Income from New Zealand Timber settlement	—			—			—			420
Miscellaneous (expense) income, net	(68		)	397			(108		)	20
Total		$1,659			$785			$3,029			$1,973


16.	INVENTORY

As of June 30, 2018 and December 31, 2017, Rayonier’s inventory was solely comprised of finished goods, as follows:



	June 30, 2018		December 31, 2017
Finished goods inventory
Real estate inventory (a)		$14,248		$18,350
Log inventory	4,877		5,791
Total inventory		$19,125		$24,141


(a)	Represents cost of HBU real estate (including capitalized development investments) expected to be sold within 12 months. See Note 6 — Higher And Better Use Timberlands and Real Estate Development Investments for additional information.


17.	RESTRICTED CASH

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 the Company after 180 days and reclassified as available cash. As of June 30, 2018 and December 31, 2017, the Company had $69.6 million and $59.7 million, respectively, of proceeds from real estate sales classified as restricted cash which were deposited with an LKE intermediary as well as cash held in escrow for a real estate sale.

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, 2018:



	June 30, 2018
Restricted cash deposited with LKE intermediary	$69,088
Restricted cash held in escrow	550
Total restricted cash shown in the Consolidated Balance Sheets	69,638
Cash and cash equivalents	106,611
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows	$176,249

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


18.	ACCUMULATED OTHER COMPREHENSIVE INCOME

The following table summarizes the changes in AOCI by component for the six months ended June 30, 2018 and the year ended December 31, 2017. All amounts are presented net of tax and exclude portions attributable to noncontrolling interest.



	Foreign currency translation gains			Net investment hedges of New Zealand JV			Cash flow hedges				Employee benefit plans				Total
Balance as of December 31, 2016		$8,559			$1,665			$10,831				($20,199	)			$856
Other comprehensive income before reclassifications	7,416			—			7,321				(673		)		14,064
Amounts reclassified from accumulated other comprehensive income	—			—			(1,968		)		465			(b)	(1,503		)
Net other comprehensive income/(loss)	7,416			—			5,353				(208		)		12,561
Balance as of December 31, 2017		$15,975			$1,665			$16,184				($20,407	)			$13,417
Other comprehensive (loss)/income before reclassifications	(14,907		)	(344		)	19,106			(a)	—				3,855
Amounts reclassified from accumulated other comprehensive income	—			—			(1,009		)		338			(b)	(671		)
Net other comprehensive (loss)/income	(14,907		)	(344		)	18,097				338				3,184
Balance as of June 30, 2018		$1,068			$1,321			$34,281				($20,069	)			$16,601


(a)	Includes $21.3 million of other comprehensive income related to interest rate swaps. See Note 12 — Derivative Financial Instruments and Hedging Activities for additional information.


(b)	This component of other comprehensive income is included in the computation of net periodic pension cost. See Note 14 — 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, 2018 and June 30, 2017:



Details about accumulated other comprehensive income components	Amount reclassified from accumulated other comprehensive income						Affected line item in the income statement
	June 30, 2018			June 30, 2017
Realized gain on foreign currency exchange contracts		($1,654	)		($1,730	)	Other operating income, net
Realized gain on foreign currency option contracts	(165		)	(534		)	Other operating income, net
Noncontrolling interest	419			521			Comprehensive (loss) income attributable to noncontrolling interest
Income tax expense from gain on foreign currency contracts	391			488			Income tax expense
Net gain from accumulated other comprehensive income		($1,009	)		($1,255	)

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


19.	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 June 30, 2018
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments			Total Consolidated
SALES	—			—				$245,906		—				$245,906
Costs and Expenses
Cost of sales	—			—			184,418			—			184,418
Selling and general expenses	—			5,471			6,031			—			11,502
Other operating expense (income), net	—			40			(1,699		)	—			(1,659		)
	—			5,511			188,750			—			194,261
OPERATING (LOSS) INCOME	—			(5,511		)	57,156			—			51,645
Interest expense	(3,139		)	(4,900		)	(63		)	—			(8,102		)
Interest and miscellaneous income (expense), net	2,734			746			(575		)	—			2,905
Equity in income from subsidiaries	36,663			46,419			—			(83,082		)	—
INCOME BEFORE INCOME TAXES	36,258			36,754			56,518			(83,082		)	46,448
Income tax expense	—			(91		)	(7,019		)	—			(7,110		)
NET INCOME	36,258			36,663			49,499			(83,082		)	39,338
Less: Net income attributable to noncontrolling interest	—			—			3,080			—			3,080
NET INCOME ATTRIBUTABLE TO RAYONIER INC.	36,258			36,663			46,419			(83,082		)	36,258
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment, net of income tax	(22,856		)	341			(30,101		)	22,856			(29,760		)
Cash flow hedges, net of income tax	1,716			5,690			(5,161		)	(1,716		)	529
Amortization of pension and postretirement plans, net of income tax	178			178			—			(178		)	178
Total other comprehensive (loss) income	(20,962		)	6,209			(35,262		)	20,962			(29,053		)
COMPREHENSIVE INCOME	15,296			42,872			14,237			(62,120		)	10,285
Less: Comprehensive loss attributable to noncontrolling interest	—			—			(5,011		)	—			(5,011		)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.		$15,296			$42,872			$19,248			($62,120	)		$15,296

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
	For the Three Months Ended June 30, 2017
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments			Total Consolidated
SALES	—			—				$200,964		—				$200,964
Costs and Expenses
Cost of sales	—			—			144,610			—			144,610
Selling and general expenses	—			4,248			5,998			—			10,246
Other operating expense (income), net	—			20			(805		)	—			(785		)
	—			4,268			149,803			—			154,071
OPERATING (LOSS) INCOME	—			(4,268		)	51,161			—			46,893
Interest expense	(3,139		)	(4,883		)	(609		)	—			(8,631		)
Interest and miscellaneous income (expense), net	2,345			695			(3,036		)	—			4
Equity in income from subsidiaries	26,955			35,580			—			(62,535		)	—
INCOME BEFORE INCOME TAXES	26,161			27,124			47,516			(62,535		)	38,266
Income tax expense	—			(169		)	(7,324		)	—			(7,493		)
NET INCOME	26,161			26,955			40,192			(62,535		)	30,773
Less: Net income attributable to noncontrolling interest	—			—			4,612			—			4,612
NET INCOME ATTRIBUTABLE TO RAYONIER INC.	26,161			26,955			35,580			(62,535		)	26,161
OTHER COMPREHENSIVE INCOME (LOSS)
Foreign currency translation adjustment, net of income tax	17,199			—			21,484			(17,199		)	21,484
Cash flow hedges, net of income tax	(2,686		)	(5,021		)	3,033			2,686			(1,988		)
Amortization of pension and postretirement plans, net of income tax	116			116			—			(116		)	116
Total other comprehensive income (loss)	14,629			(4,905		)	24,517			(14,629		)	19,612
COMPREHENSIVE INCOME	40,790			22,050			64,709			(77,164		)	50,385
Less: Comprehensive income attributable to noncontrolling interest	—			—			9,595			—			9,595
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.		$40,790			$22,050			$55,114			($77,164	)		$40,790

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
	For the Six Months Ended June 30, 2018
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments			Total Consolidated
SALES	—			—				$449,101		—				$449,101
Costs and Expenses
Cost of sales	—			—			322,906			—			322,906
Selling and general expenses	—			9,859			10,645			—			20,504
Other operating expense (income), net	12			(595		)	(2,446		)	—			(3,029		)
	12			9,264			331,105			—			340,381
OPERATING (LOSS) INCOME	(12		)	(9,264		)	117,996			—			108,720
Interest expense	(6,278		)	(9,555		)	(322		)	—			(16,155		)
Interest and miscellaneous income (expense), net	5,362			1,511			(3,348		)	—			3,525
Equity in income from subsidiaries	77,725			95,246			—			(172,971		)	—
INCOME BEFORE INCOME TAXES	76,797			77,938			114,326			(172,971		)	96,090
Income tax expense	—			(213		)	(13,834		)	—			(14,047		)
NET INCOME	76,797			77,725			100,492			(172,971		)	82,043
Less: Net income attributable to noncontrolling interest	—			—			5,246			—			5,246
NET INCOME ATTRIBUTABLE TO RAYONIER INC.	76,797			77,725			95,246			(172,971		)	76,797
OTHER COMPREHENSIVE INCOME (LOSS)
Foreign currency translation adjustment, net of income tax	(15,252		)	452			(20,524		)	15,252			(20,072		)
Cash flow hedges, net of income tax	18,097			21,287			(4,144		)	(18,097		)	17,143
Amortization of pension and postretirement plans, net of income tax	338			338			—			(338		)	338
Total other comprehensive income (loss)	3,183			22,077			(24,668		)	(3,183		)	(2,591		)
COMPREHENSIVE INCOME	79,980			99,802			75,824			(176,154		)	79,452
Less: Comprehensive loss attributable to noncontrolling interest	—			—			(528		)	—			(528		)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.		$79,980			$99,802			$76,352			($176,154	)		$79,980

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
	For the Six Months Ended June 30, 2017
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments			Total Consolidated
SALES	—			—				$395,455		—				$395,455
Costs and Expenses
Cost of sales	—			—			281,438			—			281,438
Selling and general expenses	—			7,784			12,052			—			19,836
Other operating expense (income), net	—			131			(2,104		)	—			(1,973		)
	—			7,915			291,386			—			299,301
OPERATING (LOSS) INCOME	—			(7,915		)	104,069			—			96,154
Interest expense	(6,278		)	(9,741		)	(1,027		)	—			(17,046		)
Interest and miscellaneous income (expense), net	4,547			1,383			(5,408		)	—			522
Equity in income from subsidiaries	61,734			78,323			—			(140,057		)	—
INCOME BEFORE INCOME TAXES	60,003			62,050			97,634			(140,057		)	79,630
Income tax expense	—			(316		)	(13,458		)	—			(13,774		)
NET INCOME	60,003			61,734			84,176			(140,057		)	65,856
Less: Net income attributable to noncontrolling interest	—			—			5,853			—			5,853
NET INCOME ATTRIBUTABLE TO RAYONIER INC.	60,003			61,734			78,323			(140,057		)	60,003
OTHER COMPREHENSIVE INCOME (LOSS)
Foreign currency translation adjustment, net of income tax	19,202			—			23,916			(19,202		)	23,916
Cash flow hedges, net of income tax	(115		)	(2,389		)	2,954			115			565
Amortization of pension and postretirement plans, net of income tax	233			233			—			(233		)	233
Total other comprehensive income (loss)	19,320			(2,156		)	26,870			(19,320		)	24,714
COMPREHENSIVE INCOME	79,323			59,578			111,046			(159,377		)	90,570
Less: Comprehensive income attributable to noncontrolling interest	—			—			11,247			—			11,247
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.		$79,323			$59,578			$99,799			($159,377	)		$79,323

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING BALANCE SHEETS
	As of June 30, 2018
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments			Total Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$76,980			$11,964			$17,667		—				$106,611
Accounts receivable, less allowance for doubtful accounts	1,995			1,814			50,531			—			54,340
Inventory	—			—			19,125			—			19,125
Prepaid expenses	—			1,924			13,850			—			15,774
Other current assets	—			106			2,734			—			2,840
Total current assets	78,975			15,808			103,907			—			198,690
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION	—			—			2,406,425			—			2,406,425
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS	—			—			86,955			—			86,955
NET PROPERTY, PLANT AND EQUIPMENT	—			17,459			5,473			—			22,932
RESTRICTED CASH	—			—			69,638			—			69,638
INVESTMENT IN SUBSIDIARIES	1,516,631			2,757,876			—			(4,274,507		)	—
INTERCOMPANY RECEIVABLE	37,826			(628,749		)	590,923			—			—
OTHER ASSETS	3			32,274			34,145			—			66,422
TOTAL ASSETS		$1,633,435			$2,194,668			$3,297,466			($4,274,507	)		$2,851,062
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable	—				$3,980			$23,712		—				$27,692
Accrued taxes	—			8			5,291			—			5,299
Accrued payroll and benefits	—			3,864			2,826			—			6,690
Accrued interest	3,047			1,948			—			—			4,995
Deferred revenue	—			—			17,674			—			17,674
Other current liabilities	1,995			593			18,950			—			21,538
Total current liabilities	5,042			10,393			68,453			—			83,888
LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS	323,618			648,667			—			—			972,285
PENSION AND OTHER POSTRETIREMENT BENEFITS	—			30,914			(684		)	—			30,230
OTHER NON-CURRENT LIABILITIES	—			7,025			44,757			—			51,782
INTERCOMPANY PAYABLE	(308,714		)	(18,962		)	327,676			—			—
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY	1,613,489			1,516,631			2,757,876			(4,274,507		)	1,613,489
Noncontrolling interest	—			—			99,388			—			99,388
TOTAL SHAREHOLDERS’ EQUITY	1,613,489			1,516,631			2,857,264			(4,274,507		)	1,712,877
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$1,633,435			$2,194,668			$3,297,466			($4,274,507	)		$2,851,062

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING BALANCE SHEETS
	As of December 31, 2017
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments			Total Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$48,564			$25,042			$39,047		—				$112,653
Accounts receivable, less allowance for doubtful accounts	—			3,726			23,967			—			27,693
Inventory	—			—			24,141			—			24,141
Prepaid expenses	—			759			15,234			—			15,993
Other current assets	—			14			3,033			—			3,047
Total current assets	48,564			29,541			105,422			—			183,527
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION	—			—			2,462,066			—			2,462,066
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS	—			—			80,797			—			80,797
NET PROPERTY, PLANT AND EQUIPMENT	—			21			23,357			—			23,378
RESTRICTED CASH	—			—			59,703			—			59,703
INVESTMENT IN SUBSIDIARIES	1,531,156			2,814,408			—			(4,345,564		)	—
INTERCOMPANY RECEIVABLE	40,067			(628,167		)	588,100			—			—
OTHER ASSETS	2			12,680			36,328			—			49,010
TOTAL ASSETS		$1,619,789			$2,228,483			$3,355,773			($4,345,564	)		$2,858,481
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable	—				$2,838			$22,310		—				$25,148
Current maturities of long-term debt	—			—			3,375			—			3,375
Accrued taxes	—			48			3,733			—			3,781
Accrued payroll and benefits	—			5,298			4,364			—			9,662
Accrued interest	3,047			1,995			12			—			5,054
Deferred revenue	—			—			9,721			—			9,721
Other current liabilities	—			564			11,243			—			11,807
Total current liabilities	3,047			10,743			54,758			—			68,548
LONG-TERM DEBT, NET OF DEFERRED FINANCING COSTS	323,434			663,570			35,000			—			1,022,004
PENSION AND OTHER POSTRETIREMENT BENEFITS	—			32,589			(684		)	—			31,905
OTHER NON-CURRENT LIABILITIES	—			9,386			33,698			—			43,084
INTERCOMPANY PAYABLE	(299,715		)	(18,961		)	318,676			—			—
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY	1,593,023			1,531,156			2,814,408			(4,345,564		)	1,593,023
Noncontrolling interest	—			—			99,917			—			99,917
TOTAL SHAREHOLDERS’ EQUITY	1,593,023			1,531,156			2,914,325			(4,345,564		)	1,692,940
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY		$1,619,789			$2,228,483			$3,355,773			($4,345,564	)		$2,858,481

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
	For the Six Months Ended June 30, 2018
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments		Total Consolidated
CASH (USED FOR) PROVIDED BY OPERATING ACTIVITIES		($7,491	)		$57,280			$131,794		—			$181,583
INVESTING ACTIVITIES
Capital expenditures	—			(58		)	(25,862		)	—		(25,920		)
Real estate development investments	—			—			(4,501		)	—		(4,501		)
Purchase of timberlands	—			—			(31,234		)	—		(31,234		)
Investment in subsidiaries	—			40,441			—			(40,441	)	—
Other	—			—			113			—		113
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES	—			40,383			(61,484		)	(40,441	)	(61,542		)
FINANCING ACTIVITIES
Issuance of debt	—			—			1,014			—		1,014
Repayment of debt	—			(50,000		)	(4,389		)	—		(54,389		)
Dividends paid	(67,053		)	—			—			—		(67,053		)
Proceeds from the issuance of common shares under incentive stock plan	7,824			—			—			—		7,824
Repurchase of common shares	(2,966		)	—			—			—		(2,966		)
Issuance of intercompany notes	(9,000		)	—			9,000			—		—
Intercompany distributions	107,102			(60,741		)	(86,802		)	40,441		—
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES	35,907			(110,741		)	(81,177		)	40,441		(115,570		)
EFFECT OF EXCHANGE RATE CHANGES ON CASH	—			—			(578		)	—		(578		)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
Change in cash, cash equivalents and restricted cash	28,416			(13,078		)	(11,445		)	—		3,893
Balance, beginning of year	48,564			25,042			98,750			—		172,356
Balance, end of period		$76,980			$11,964			$87,305		—			$176,249

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)



	CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
	For the Six Months Ended June 30, 2017
	Rayonier Inc. (Parent Issuer)			Subsidiary Guarantors			Non- guarantors			Consolidating Adjustments		Total Consolidated
CASH (USED FOR) PROVIDED BY OPERATING ACTIVITIES		($7,648	)		$59,557			$76,406		—			$128,315
INVESTING ACTIVITIES
Capital expenditures	—			—			(29,840		)	—		(29,840		)
Real estate development investments	—			—			(5,599		)	—		(5,599		)
Purchase of timberlands	—			—			(237,235		)	—		(237,235		)
Net proceeds from large disposition	—			—			42,029			—		42,029
Rayonier office building under construction	—			—			(5,573		)	—		(5,573		)
Investment in subsidiaries	—			6,932			—			(6,932	)	—
Other	—			—			1,033			—		1,033
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES	—			6,932			(235,185		)	(6,932	)	(235,185		)
FINANCING ACTIVITIES
Issuance of debt	—			25,000			38,389			—		63,389
Repayment of debt	—			(15,000		)	(45,422		)	—		(60,422		)
Dividends paid	(62,825		)	—			—			—		(62,825		)
Proceeds from the issuance of common shares under incentive stock plan	3,206			—			—			—		3,206
Proceeds from the issuance of common shares from equity offering, net of costs	152,390			—			—			—		152,390
Issuance of intercompany notes	—			—			—			—		—
Intercompany distributions	(25,419		)	(73,365		)	91,852			6,932		—
CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES	67,352			(63,365		)	84,819			6,932		95,738
EFFECT OF EXCHANGE RATE CHANGES ON CASH	—			—			1,855			—		1,855
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
Change in cash, cash equivalents and restricted cash	59,704			3,124			(72,105		)	—		(9,277		)
Balance, beginning of year	21,453			9,461			126,703			—		157,617
Balance, end of period		$81,157			$12,585			$54,598		—			$148,340

Table of Contents


Item 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (“MD&A”)

When we refer to “we,” “us,” “our,” “the Company,” or “Rayonier,” we mean Rayonier Inc. and its consolidated subsidiaries. References herein to “Notes to Financial Statements” refer to the Notes to Consolidated Financial Statements of Rayonier Inc. 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, 2017 (the “2017 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 Rayonier’s earnings guidance, if any, business and market conditions, outlook, expected dividend rate, Rayonier’s business strategies, including expected harvest schedules, timberland acquisitions and dispositions, the anticipated benefits of Rayonier’s business strategies, and other similar statements relating to Rayonier’s 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 the 2017 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 the Company’s 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 the Company undertakes no duty to update its forward-looking statements except as required by law. You are advised, however, to review any subsequent disclosures the Company makes on related subjects in its subsequent reports filed with the SEC.

NON-GAAP MEASURES

To supplement Rayonier’s financial statements presented in accordance with generally accepted accounting principles in the United States (“GAAP”), Rayonier uses 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. Rayonier’s 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.

Table of Contents

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. Our revenues, operating income and cash flows are primarily derived from the following core business segments: Southern Timber, Pacific Northwest Timber, New Zealand Timber, Real Estate and Trading. As of June 30, 2018, we owned or leased under long-term agreements approximately 2.6 million acres of timberlands located in the U.S. South (1.8 million acres) and U.S. Pacific Northwest (378,000 acres). We also have a 77% ownership interest in Matariki Forestry Group, a joint venture (the “New Zealand JV”), that owns or leases approximately 411,000 acres (294,000 net plantable acres) of timberlands in New Zealand.

The Southern Timber, Pacific Northwest Timber and New Zealand Timber segments include all activities related to the harvesting of timber and other non-timber income activities, such as the licensing of properties for hunting and the leasing of properties for mineral extraction and cell towers. The New Zealand Timber segment also reflects any land or leasehold sales that occur within our New Zealand portfolio.

The Real Estate segment includes all U.S. land sales disaggregated into five sales categories: Improved Development, Unimproved Development, Rural, Non-Strategic / Timberlands and Large Dispositions.

The Trading segment reflects the log trading activities that support our New Zealand operations. The Trading segment complements the New Zealand Timber segment by adding scale and achieving cost savings that directly benefit the New Zealand Timber segment. Trading also generally contributes modestly to earnings without significant investment and provides market intelligence that benefits the timber business.

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 segment relies primarily on domestic customers but also exports a significant volume of timber, particularly to China. Both the Southern and Pacific Northwest Timber 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.

The Company is also subject to the risk of price fluctuations in its major cost components. The primary components of the Company's cost of sales are the cost basis of timber sold (depletion), the cost basis of real estate sold and logging and transportation costs (cut and haul). Depletion includes the amortization of capitalized costs (site preparation, planting and fertilization, real estate taxes, timberland lease payments and certain payroll costs). 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.

For additional information on market conditions impacting our business, see Results of Operations.

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. See Note 1 — Basis of Presentation and Note 2 — Revenue contained in Part I, Item 1 of this report for a discussion of the Company’s updated accounting policies on revenue recognition and cost of sales. 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 the 2017 Form 10-K.

Table of Contents

DISCUSSION OF TIMBER INVENTORY AND SUSTAINABLE YIELD

See Item 1 — Business — Discussion of Timber Inventory and Sustainable Yield in the 2017 Form 10-K.

OUR TIMBERLANDS

Our timber operations are disaggregated into three geographically distinct segments: Southern Timber, Pacific Northwest Timber and New Zealand Timber. The following table provides a breakdown of our timberland holdings as of June 30, 2018 and December 31, 2017:



(acres in 000s)	As of June 30, 2018			As of December 31, 2017
	Owned	Leased	Total	Owned	Leased	Total
Southern
Alabama	229	14	243	229	14	243
Arkansas	—	11	11	—	11	11
Florida	280	82	362	274	83	357
Georgia	622	82	704	622	82	704
Louisiana	129	—	129	144	1	145
Mississippi	67	—	67	67	—	67
Oklahoma	92	—	92	92	—	92
South Carolina	18	—	18	18	—	18
Tennessee	1	—	1	1	—	1
Texas	181	—	181	182	—	182
	1,619	189	1,808	1,629	191	1,820

Pacific Northwest
Oregon	61	—	61	61	—	61
Washington	316	1	317	316	1	317
	377	1	378	377	1	378

New Zealand (a)	179	232	411	179	231	410
Total	2,175	422	2,597	2,185	423	2,608


(a)	Represents legal acres owned and leased by the New Zealand JV, in which Rayonier owns a 77% interest. As of June 30, 2018, legal acres in New Zealand were comprised of 294,000 plantable acres and 117,000 non-productive acres.

Table of Contents

The following tables detail activity for owned and leased acres in our timberland holdings by state from December 31, 2017 to June 30, 2018:



(acres in 000s)	Acres Owned
	December 31, 2017	Acquisitions	Sales		June 30, 2018
Southern
Alabama	229	—	—		229
Florida	274	13	(8	)	280
Georgia	622	1	(1	)	622
Louisiana	144	—	(15	)	129
Mississippi	67	—	—		67
Oklahoma	92	—	—		92
South Carolina	18	—	—		18
Tennessee	1	—	—		1
Texas	182	—	(1	)	181
	1,629	14	(25	)	1,619

Pacific Northwest
Oregon	61	—	—		61
Washington	316	—	—		316
	377	—	—		377

New Zealand (a)	179	—	—		179
Total	2,185	14	(25	)	2,175


(a)	Represents legal acres owned by the New Zealand JV, in which Rayonier has a 77% interest.



(acres in 000s)	Acres Leased
	December 31, 2017	New Leases	Sold/Expired Leases (a)		June 30, 2018
Southern
Alabama	14	—	—		14
Arkansas	11	—	—		11
Florida	83	—	(1	)	82
Georgia	82	—	—		82
Louisiana	1	—	(1	)	—
	191	—	(2	)	189

Pacific Northwest
Washington	1	—	—		1

New Zealand (b)	231	2	(1	)	232
Total	423	2	(3	)	422


(a)	Includes acres previously under lease that have been harvested and activity for the relinquishment of leased acres.


(b)	Represents legal acres leased by the New Zealand JV, in which Rayonier has a 77% interest.

Table of Contents

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)	2018			2017			2018			2017
Sales
Southern Timber		$48.0			$35.5			$91.6			$74.7
Pacific Northwest Timber	32.2			20.5			63.6			46.4
New Zealand Timber	69.7			77.4			122.6			118.2
Real Estate
Improved Development	1.3			0.1			2.5			0.1
Unimproved Development	—			2.5			7.4			2.5
Rural	4.8			5.5			6.5			12.2
Non-Strategic / Timberlands	43.7			17.5			69.5			23.1
Large Dispositions	—			—			—			42.0
Total Real Estate	49.9			25.6			85.9			79.9
Trading	46.2			42.0			85.4			76.3
Total Sales		$245.9			$201.0			$449.1			$395.5

Operating Income (Loss)
Southern Timber		$15.7			$9.7			$27.9			$23.6
Pacific Northwest Timber	5.6			(1.5		)	10.3			(2.4		)
New Zealand Timber	17.8			26.8			33.7			37.1
Real Estate (a)	18.9			16.1			46.9			45.8
Trading	0.2			1.1			0.4			2.2
Corporate and other	(6.5		)	(5.3		)	(10.5		)	(10.1		)
Operating Income	51.6			46.9			108.7			96.2
Interest expense, interest income and other	(5.2		)	(8.6		)	(12.7		)	(16.6		)
Income tax expense	(7.1		)	(7.5		)	(14.0		)	(13.7		)
Net Income	39.3			30.8			82.0			65.9
Less: Net income attributable to noncontrolling interest	3.0			4.6			5.2			5.9
Net Income Attributable to Rayonier Inc.		$36.3			$26.2			$76.8			$60.0

Adjusted EBITDA (b)
Southern Timber		$30.6			$21.6			$58.8			$48.0
Pacific Northwest Timber	15.0			5.5			29.2			14.9
New Zealand Timber	25.8			42.3			47.5			58.0
Real Estate	45.9			21.5			78.7			30.1
Trading	0.2			1.1			0.4			2.2
Corporate and Other	(6.2		)	(5.2		)	(9.9		)	(9.2		)
Total Adjusted EBITDA		$111.3			$86.8			$204.6			$144.0


(a)	The six months ended June 30, 2017 include $28.2 million from a Large Disposition.


(b)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators.

Table of Contents



	Three Months Ended June 30,						Six Months Ended June 30,
Southern Timber Overview	2018			2017			2018			2017
Sales Volume (in thousands of tons)
Pine Pulpwood	905			764			1,848			1,587
Pine Sawtimber	503			520			1,083			1,025
Total Pine Volume	1,408			1,284			2,931			2,612
Hardwood	82			73			127			124
Total Volume	1,490			1,357			3,058			2,736

Percentage Delivered Sales	29		%	20		%	26		%	20		%
Percentage Stumpage Sales	71		%	80		%	74		%	80		%

Net Stumpage Pricing (dollars per ton)
Pine Pulpwood		$16.05			$15.62			$16.59			$16.50
Pine Sawtimber	26.23			25.66			26.27			26.01
Weighted Average Pine		$19.69			$19.68			$20.17			$20.23
Hardwood	12.12			11.65			11.54			11.36
Weighted Average Total		$19.27			$19.25			$19.80			$19.83

Summary Financial Data (in millions of dollars)
Timber Sales		$37.3			$30.8			$75.4			$63.5
Less: Cut, Haul & Freight	(8.6		)	(4.7		)	(14.8		)	(9.3		)
Net Stumpage Sales		$28.7			$26.1			$60.6			$54.2

Non-Timber Sales	10.8			4.8			16.2			11.2
Total Sales		$48.0			$35.5			$91.6			$74.7

Operating Income		$15.7			$9.7			$27.9			$23.6
(+) Depreciation, depletion and amortization	14.9			11.9			30.9			24.4
Adjusted EBITDA (a)		$30.6			$21.6			$58.8			$48.0

Other Data
Period-End Acres (in thousands)	1,808			1,903			1,808			1,903


(a)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators.

Table of Contents



	Three Months Ended June 30,						Six Months Ended June 30,
Pacific Northwest Timber Overview	2018			2017			2018			2017
Sales Volume (in thousands of tons)
Pulpwood	94			71			169			160
Sawtimber	281			204			585			514
Total Volume	374			275			753			674

Sales Volume (converted to MBF)
Pulpwood	8,859			6,745			16,029			15,009
Sawtimber	37,414			26,758			76,224			66,216
Total Volume	46,273			33,503			92,253			81,225

Percentage Delivered Sales	81		%	99		%	80		%	88		%
Percentage Sawtimber Sales	75		%	74		%	78		%	76		%

Delivered Log Pricing (in dollars per ton)
Pulpwood		$49.76			$39.38			$47.49			$39.03
Sawtimber	103.38			81.93			99.24			78.08
Weighted Average Log Price		$88.45			$70.88			$86.41			$68.29

Summary Financial Data (in millions of dollars)
Timber Sales		$31.3			$19.4			$61.8			$44.2
Less: Cut and Haul	(11.6		)	(9.9		)	(23.0		)	(20.2		)
Net Stumpage Sales		$19.6			$9.5			$38.7			$24.0

Non-Timber Sales	0.9			1.0			1.8			2.1
Total Sales		$32.2			$20.5			$63.6			$46.4

Operating Income (Loss)		$5.6			($1.5	)		$10.3			($2.4	)
(+) Depreciation, depletion and amortization	9.4			7.0			18.9			17.3
Adjusted EBITDA (a)		$15.0			$5.5			$29.2			$14.9

Other Data
Period-End Acres (in thousands)	378			378			378			378
Sawtimber (in dollars per MBF)		$770			$638			$767			$623
Estimated Percentage of Export Volume	27		%	25		%	24		%	25		%


(a)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators.

Table of Contents



	Three Months Ended June 30,						Six Months Ended June 30,
New Zealand Timber Overview	2018			2017			2018			2017
Sales Volume (in thousands of tons)
Domestic Pulpwood (Delivered)	141			104			254			205
Domestic Sawtimber (Delivered)	235			217			420			413
Export Pulpwood (Delivered)	22			32			38			55
Export Sawtimber (Delivered)	340			263			584			443
Total Volume	738			616			1,297			1,116

Delivered Log Pricing (in dollars per ton)
Domestic Pulpwood		$38.28			$33.31			$37.26			$34.00
Domestic Sawtimber	86.21			79.04			86.57			78.76
Export Sawtimber	120.80			111.05			119.51			110.10
Weighted Average Log Price		$93.46			$85.78			$92.24			$83.60

Summary Financial Data (in millions of dollars)
Timber Sales		$69.0			$52.9			$119.6			$93.6
Less: Cut and Haul	(24.6		)	(19.5		)	(42.9		)	(35.5		)
Less: Port and Freight Costs	(14.5		)	(9.6		)	(23.1		)	(15.6		)
Net Stumpage Sales		$30.0			$23.8			$53.6			$42.5

Land / Other Sales	—			24.3			—			24.3
Non-Timber Sales / Carbon Credits	0.6			0.2			3.0			0.3
Total Sales		$69.7			$77.4			$122.6			$118.2

Operating Income		$17.8			$26.8			$33.7			$37.1
(+) Depreciation, depletion and amortization	8.0			15.5			13.7			20.8
(+) Non-cash cost of land sold	—			—			—			0.1
Adjusted EBITDA (a)		$25.8			$42.3			$47.5			$58.0

Other Data
New Zealand Dollar to U.S. Dollar Exchange Rate (b)	0.7104			0.6985			0.7170			0.7067
Net Plantable Period-End Acres (in thousands)	294			294			294			294
Export Sawtimber (in dollars per JAS m³)		$140.46			$129.06			$138.95			$127.97
Domestic Sawtimber (in $NZD per tonne)		$133.60			$124.47			$132.91			$122.70


(a)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators.


(b)	Represents the average period rate.

Table of Contents



	Three Months Ended June 30,				Six Months Ended June 30,
Real Estate Overview	2018		2017		2018		2017
Sales (in millions of dollars)
Improved Development		$1.3		$0.1		$2.5		$0.1
Unimproved Development	—		2.5		7.4		2.5
Rural	4.8		5.5		6.5		12.2
Non-Strategic / Timberlands	43.7		17.5		69.5		23.1
Large Dispositions (a)	—		—		—		42.0
Total Sales		$49.9		$25.6		$85.9		$79.9

Acres Sold
Improved Development	4.1		1.3		8.2		1.3
Unimproved Development	—		130		625		130
Rural	1,071		1,728		1,486		4,012
Non-Strategic / Timberlands	14,729		5,733		21,910		9,656
Large Dispositions (a)	—		—		—		24,954
Total Acres Sold	15,804		7,592		24,029		38,753

Gross Price per Acre (dollars per acre)
Improved Development		$317,008		$324,427		$299,005		$324,427
Unimproved Development	—		19,195		11,922		19,195
Rural	4,509		3,178		4,361		3,049
Non-Strategic / Timberlands	2,966		3,050		3,174		2,390
Large Dispositions (a)	—		—		—		1,681
Weighted Average (Total) (b)		$3,153		$3,411		$3,575		$2,771
Weighted Average (Adjusted) (c)		$3,071		$3,356		$3,474		$2,741

Sales (Excluding Large Dispositions)		$49.9		$25.6		$85.9		$37.9

Operating Income		$18.9		$16.1		$46.9		$45.8
(+) Depreciation, depletion and amortization	13.7		2.6		16.8		5.2
(+) Non-cash cost of land and improved development	13.3		2.8		14.9		7.3
(–) Large Dispositions (a)	—		—		—		(28.2		)
Adjusted EBITDA (d)		$45.9		$21.5		$78.7		$30.1


(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 January 2017, the Company completed a disposition of approximately 25,000 acres located in Alabama for a sale price and gain of approximately $42.0 million and $28.2 million, respectively.


(b)	Excludes Large Dispositions.


(c)	Excludes Improved Development and Large Dispositions.


(d)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators below.

Table of Contents



	Three Months Ended June 30,				Six Months Ended June 30,
Capital Expenditures By Segment (in millions of dollars)	2018		2017		2018		2017
Timber Capital Expenditures
Southern Timber
Reforestation, silviculture and other capital expenditures		$3.8		$2.7		$6.4		$5.9
Property taxes	1.7		1.8		3.2		4.4
Lease payments	0.5		0.7		2.1		2.5
Allocated overhead	0.9		0.8		2.0		1.8
Subtotal Southern Timber		$6.9		$6.0		$13.7		$14.6
Pacific Northwest Timber
Reforestation, silviculture and other capital expenditures	1.0		2.0		3.5		3.9
Property taxes	0.2		0.2		0.4		0.4
Allocated overhead	0.6		0.5		1.2		1.0
Subtotal Pacific Northwest Timber		$1.7		$2.7		$5.0		$5.3
New Zealand Timber
Reforestation, silviculture and other capital expenditures	2.0		2.5		3.8		3.9
Property taxes	0.1		0.2		0.3		0.4
Lease payments	1.1		1.4		1.5		2.0
Allocated overhead	0.7		0.7		1.4		1.4
Subtotal New Zealand Timber		$4.0		$4.8		$7.1		$7.7
Total Timber Segments Capital Expenditures		$12.6		$13.5		$25.8		$27.6
Real Estate	0.1		0.3		0.1		0.4
Corporate	—		1.6		—		1.8
Total Capital Expenditures		$12.7		$15.4		$25.9		$29.8

Timberland Acquisitions
Southern Timber		$24.4		$213.8		$24.4		$214.3
Pacific Northwest Timber	—		—		—		1.5
New Zealand Timber	6.8		12.1		6.8		21.4
Subtotal Timberland Acquisitions		$31.2		$225.9		$31.2		$237.2

Real Estate Development Investments		$2.2		$3.4		$4.5		$5.6
Rayonier Office Building	—			$3.0	—			$5.6

Table of Contents

The following tables summarize sales, operating income and Adjusted EBITDA variances for June 30, 2018 versus June 30, 2017 (millions of dollars):



Sales	Southern Timber			Pacific Northwest Timber				New Zealand Timber				Real Estate				Trading			Total
Three Months Ended June 30, 2017		$35.5			$20.5				$77.4				$25.6				$42.0			$201.0
Volume/Mix	2.6			3.4				10.3				28.1				1.0			45.4
Price	—			6.7				5.5				(4.1		)		3.3			11.4
Non-timber sales (a)	6.0			(0.1		)		0.4				—				(0.1		)	6.2
Foreign exchange (b)	—			—				0.4				—				—			0.4
Other	3.9		(c)	1.7			(c)	(24.3		)	(d)	0.3			(e)	—			(18.5		)
Three Months Ended June 30, 2018		$48.0			$32.2				$69.7				$49.9				$46.2			$245.9

(a) New Zealand Timber includes $0.3 million of carbon credit sales during the three months ended June 30, 2018.

(b) Net of currency hedging impact.

(d) New Zealand Timber includes $24.3 million of timberland sales during the three months ended June 30, 2017.

(e) Real Estate includes $0.3 million of deferred revenue during the three months ended June 30, 2017.



Sales	Southern Timber				Pacific Northwest Timber				New Zealand Timber				Real Estate				Trading			Total
Six Months Ended June 30, 2017		$74.7				$46.4				$118.2				$79.9				$76.3			$395.5
Volume/Mix	6.4				2.8				15.0				28.3				3.0			55.5
Price	(0.1		)		11.9				10.5				19.3				6.4			48.0
Non-timber sales (a)	5.0				(0.3		)		2.7				—				(0.3		)	7.1
Foreign exchange (b)	—				—				0.5				—							0.5
Other	5.6			(c)	2.8			(c)	(24.3		)	(d)	(41.6		)	(e)	—			(57.5		)
Six Months Ended June 30, 2018		$91.6				$63.6				$122.6				$85.9				$85.4			$449.1

(a) New Zealand Timber includes $2.6 million of carbon credit sales during the six months ended June 30, 2018.

(b) Net of currency hedging impact.

(d) New Zealand Timber includes $24.3 million of timberland sales in 2017.

(e) Real Estate includes $42.0 million of sales from Large Dispositions in 2017 and $0.3 million of deferred revenue in 2017.

Table of Contents



Operating Income	Southern Timber			Pacific Northwest Timber			New Zealand Timber				Real Estate			Trading			Corporate and Other			Total
Three Months Ended June 30, 2017		$9.7			($1.5	)		$26.8				$16.1			$1.1			($5.3	)		$46.9
Volume/Mix	1.4			0.3			3.4				21.5			—			—			26.6
Price	—			6.7			1.6				(4.1		)	—			—			4.2
Cost	0.3			(0.1		)	(0.9		)		0.9			(0.9		)	(1.0		)	(1.7		)
Non-timber income	6.2			—			0.5				—			—			—			6.7
Foreign exchange (a)	—			—			1.3				—			—			—			1.3
Depreciation, depletion & amortization	(1.9		)	0.2			(0.1		)		(8.5		)	—			(0.2		)	(10.5		)
Non-cash cost of land and improved development	—			—			—				(7.0		)	—			—			(7.0		)
Other	—			—			(14.8		)	(b)	—			—			—			(14.8		)
Three Months Ended June 30, 2018		$15.7			$5.6			$17.8				$18.9			$0.2			($6.5	)		$51.6

(a) Net of currency hedging impact.

(b) New Zealand Timber includes $14.8 million of income from timberland sales during the three months ended June 30, 2017.



Operating Income	Southern Timber			Pacific Northwest Timber			New Zealand Timber				Real Estate				Trading			Corporate and Other			Total
Six Months Ended June 30, 2017		$23.6			($2.4	)		$37.1				$45.8				$2.2			($10.1	)		$96.2
Volume/Mix	3.4			0.3			5.0				18.3				—			—			27.0
Price	(0.1		)	11.9			4.4				19.3				—			—			35.5
Cost	(0.3		)	0.4			(1.2		)		1.4				(1.8		)	—			(1.5		)
Non-timber income	5.0			(0.3		)	2.5				—				—			—			7.2
Foreign exchange (a)	—			—			0.9				—				—			—			0.9
Depreciation, depletion & amortization	(3.7		)	0.4			0.2				(7.9		)		—			(0.4		)	(11.4		)
Non-cash cost of land and improved development	—			—			—				(1.8		)		—			—			(1.8		)
Other	—			—			(15.2		)	(b)	(28.2		)	(c)	—			—			(43.4		)
Six Months Ended June 30, 2018		$27.9			$10.3			$33.7				$46.9				$0.4			($10.5	)		$108.7

(a) Net of currency hedging impact.

(b) New Zealand Timber includes $14.8 million of income from timberland sales in 2017 and $0.4 million from a settlement received in 2017.


(c)	Real Estate includes $28.2 million of operating income from Large Dispositions in 2017.



Adjusted EBITDA (a)	Southern Timber		Pacific Northwest Timber			New Zealand Timber				Real Estate				Trading			Corporate and Other			Total
Three Months Ended June 30, 2017		$21.6		$5.5			$42.3				$21.5				$1.1			($5.2	)		$86.8
Volume/Mix	2.5		2.9			4.6				27.3				—			—			37.3
Price	—		6.7			1.6				(4.1		)		—			—			4.2
Cost	0.3		(0.1		)	(0.9		)		0.9				(0.9		)	(1.0		)	(1.7		)
Non-timber income	6.2		—			0.5				—				—			—			6.7
Foreign exchange (b)	—		—			1.5				—				—			—			1.5
Other	—		—			(23.8		)	(c)	0.3			(d)	—			—			(23.5		)
Three Months Ended June 30, 2018		$30.6		$15.0			$25.8				$45.9				$0.2			($6.2	)		$111.3


(a)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators below.


(b)	Net of currency hedging impact.


(c)	New Zealand Timber includes $24.3 million of timberland sold less cash costs of $0.5 million in Q2 2017.


(d)	Real Estate includes $0.3 million of deferred revenue in Q2 2017.

Table of Contents



Adjusted EBITDA (a)	Southern Timber			Pacific Northwest Timber			New Zealand Timber				Real Estate			Trading			Corporate and Other			Total
Six Months Ended June 30, 2017		$48.0			$14.9			$58.0				$30.1			$2.2			($9.2	)		$144.0
Volume/Mix	6.2			2.3			6.7				27.6			—			—			42.8
Price	(0.1		)	11.9			4.4				19.3			—			—			35.5
Cost	(0.3		)	0.4			(1.2		)		1.4			(1.8		)	(0.7		)	(2.2		)
Non-timber income	5.0			(0.3		)	2.5				—			—			—			7.2
Foreign exchange (b)	—			—			1.5				—			—			—			1.5
Other	—			—			(24.4		)	(c)	0.3		(d)	—			—			(24.1		)
Six Months Ended June 30, 2018		$58.8			$29.2			$47.5				$78.7			$0.4			($9.9	)		$204.6


(a)	Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators below.


(b)	Net of currency hedging impact.


(c)	New Zealand Timber includes $24.3 million of timberland sold in 2017 less cash costs of $0.5 million and $0.4 million of operating income from a settlement received in 2017.


(d)	Real Estate includes $0.3 million of deferred revenue in 2017.

SOUTHERN TIMBER

Second quarter sales of $48.0 million (which included pipeline easements of $5.8 million) increased $12.5 million, or 35%, versus the prior year period. Harvest volumes increased 10% to 1.49 million tons versus 1.36 million tons in the prior year period, primarily due to incremental volume from acquisitions coupled with stronger overall demand. Average pine sawtimber stumpage prices increased 2% to $26.23 per ton versus $25.66 per ton in the prior year period driven by stronger demand, particularly in coastal markets. Average pine pulpwood stumpage prices increased 3% to $16.05 per ton versus $15.62 per ton in the prior year period, as the prior year period was negatively impacted by salvage timber volume from the West Mims fire. Overall, weighted-average stumpage prices (including hardwood) were relatively flat at $19.27 per ton versus $19.25 per ton in the prior year period, as modest price increases were offset by changes in mix. Operating income of $15.7 million increased $6.0 million versus the prior year period due to higher volumes ($1.4 million), higher non-timber income ($6.2 million), lower costs ($0.2 million) and lower franchise taxes ($0.1 million), which were partially offset by higher depletion rates ($1.9 million). Second quarter Adjusted EBITDA of $30.6 million was $9.0 million above the prior year period.

Year-to-date sales of $91.6 million increased $16.9 million, or 23%, versus the prior year period. Harvest volumes increased 12% to 3.1 million tons versus 2.7 million tons in the prior year period, primarily due to incremental volume from acquisitions coupled with stronger overall demand. Average pine sawtimber stumpage prices increased 1% to $26.27 per ton versus $26.01 per ton in the prior year period, while average pine pulpwood stumpage prices remained roughly flat at $16.59 per ton versus $16.50 per ton in the prior year period. The increase in average sawtimber prices was primarily due to export demand from China. Overall, weighted-average stumpage prices (including hardwood) remained roughly flat at $19.80 per ton versus to $19.83 per ton in the prior year period. Operating income of $27.9 million increased $4.3 million versus the prior year period due to higher non-timber income ($5.0 million) and higher volumes ($3.4 million), which were partially offset by lower prices ($0.1) million, higher depletion rates ($3.7 million) and higher costs ($0.3 million). Adjusted EBTIDA of $58.8 million was $10.7 million above the prior year period.

PACIFIC NORTHWEST TIMBER

Second quarter sales of $32.2 million increased $11.7 million, or 58%, versus the prior year period. Harvest volumes increased 36% to 374,000 tons versus 275,000 tons in the prior year period, as we pulled forward some volume to take advantage of favorable market conditions. Average delivered sawtimber prices increased 26% to $103.38 per ton versus $81.93 per ton in the prior year period, while average delivered pulpwood prices increased 26% to $49.76 per ton versus $39.38 per ton in the prior year period. The increase in average sawtimber and pulpwood prices was due to strong demand from both domestic and export markets. Operating income of $5.6 million increased $7.1 million relative to an operating loss of $1.5 million in the prior year period due to higher prices ($6.7 million), volume/mix changes ($0.3 million) and lower depletion rates ($0.2 million), which were partially offset by higher costs ($0.1 million). Second quarter Adjusted EBITDA of $15.0 million was $9.5 million above the prior year period.

Table of Contents

Year-to-date sales of $63.6 million increased $17.2 million, or 37%, versus the prior year period. Harvest volumes increased 12% to 753,000 tons versus 674,000 tons in the prior year period. Average delivered sawtimber prices increased 27% to $99.24 per ton versus $78.08 per ton in the prior year period, while average delivered pulpwood prices increased 22% to $47.49 per ton versus $39.03 per ton in the prior year period. The increase in average sawtimber and pulpwood prices was due to strong demand from both domestic and export markets. Operating income of $10.3 million increased $12.7 million relative to an operating loss of $2.4 million in the prior year period due to higher prices ($11.9 million), lower costs ($0.4 million), higher volume ($0.3 million) and lower depletion rates ($0.4 million), which were partially offset by lower non-timber income ($0.3 million). Adjusted EBITDA of $29.2 million was $14.3 million above the prior year period.

NEW ZEALAND TIMBER

Second quarter sales of $69.7 million decreased $7.7 million, or 10%, versus the prior year period as the prior year period included $24.3 million of timberland sales. Excluding these timberland sales, sales for the quarter increased $16.6 million, or 31%, versus the prior year period. Harvest volumes increased 20% to 738,000 tons versus 616,000 tons in the prior year period, driven primarily by the timing of export shipments and incremental volume from prior year acquisitions. Average delivered prices for export sawtimber increased 9% to $120.80 per ton versus $111.05 per ton in the prior year period, while average delivered prices for domestic sawtimber increased 9% to $86.21 per ton versus $79.04 per ton in the prior year period. The increase in export sawtimber prices was primarily due to stronger demand from China. The increase in domestic sawtimber prices (in U.S. dollar terms) was driven by increased demand tension between export markets and local sawmills as well as a modest rise in the NZ$/US$ exchange rate (US$0.71 per NZ$1.00 versus US$0.70 per NZ$1.00). Excluding the impact of foreign exchange rates, domestic sawtimber prices increased 7% from the prior year period. Operating income of $17.8 million decreased $9.0 million versus the prior year period due to lower timberland sales ($14.8 million), higher road maintenance costs ($0.9 million) and higher depletion rates ($0.1 million), which were partially offset by higher volumes ($3.4 million), higher prices ($1.6 million), favorable foreign exchange impacts ($1.3 million), higher carbon sales ($0.3 million) and other non-timber income ($0.2 million). Second quarter Adjusted EBITDA of $25.8 million was $16.5 million below the prior year period.

Year-to-date sales of $122.6 million increased $4.4 million, or 4%, versus the prior year period. Harvest volumes increased 16% to 1.3 million tons versus 1.1 million tons in the prior year period, driven primarily by incremental volume from prior year acquisitions. Average delivered prices for export sawtimber increased 9% to $119.51 per ton versus $110.10 per ton in the prior year period, while average delivered prices for domestic sawtimber increased 10% to $86.57 per ton versus $78.76 per ton in the prior year period. The increase in export sawtimber was primarily due to stronger demand from China. The increase in domestic sawtimber prices (in U.S. dollar terms) was driven by increased demand tension between export markets and local sawmills. Excluding the impact of foreign exchange rates, domestic sawtimber prices increased 8% from the prior year period. Operating income of $33.7 million decreased $3.3 million versus the prior year period due to lower income from timberland sales ($14.8 million), higher costs ($1.2 million) and the prior year receipt of a timber damage settlement ($0.4 million), partially offset by higher volume ($5.0 million), higher prices ($4.4 million), higher non-timber income ($2.5 million), favorable foreign exchange impacts ($1.2 million) and lower depletion rates ($0.2 million).

REAL ESTATE

Second quarter sales of $49.9 million increased $24.3 million versus the prior year period, while operating income of $18.9 million increased $2.8 million versus the prior year period due to a higher number of acres sold (15,804 acres sold versus 7,592 acres sold in the prior year period), partially offset by a decrease in weighted-average prices ($3,153 per acre versus $3,411 per acre in the prior year period). Improved Development closings of $1.3 million in the Wildlight development project included 2.0 acres of commercial property for $0.7 million ($351,000 per acre) and 12 residential lots for $0.6 million ($52,000 per lot or $287,000 per acre). Rural sales of $4.8 million were comprised of 1,071 acres at an average price of $4,509 per acre. This compares to prior year second quarter sales of $5.5 million, comprised of 1,728 acres at an average price of $3,178 per acre. Non-strategic / Timberland sales of $43.7 million were comprised of 14,729 acres at an average price of $2,966 per acre, including a sale of 14,447 acres in Louisiana for $2,988 per acre. This compares to prior year second quarter sales of $17.5 million, comprised of 5,733 acres primarily in Florida at an average price of $3,050 per acre. Second quarter Adjusted EBITDAof $45.9 million was $24.4 million above the prior year period.

Year-to-date sales of $85.9 million increased $6.0 million versus the prior year period, while operating income of $46.9 million increased $1.1 million versus the prior year period. Prior period year-to-date sales and operating income include $42.0 million and $28.2 million, respectively, from Large Dispositions in 2017. Sales and operating income increased in the first six months due to higher weighted average prices ($3,575 per acre versus $2,069 per acre in the

Table of Contents

prior year period), partially offset by lower volumes (24,029 acres sold versus 38,753 acres sold in the prior year period). Year-to-date Adjusted EBITDA of $78.7 million increased $48.6 million above the prior year period.

TRADING

Second quarter sales of $46.2 million increased $4.2 million versus the prior year period due to higher volumes and prices. Sales volumes increased 2% to 395,000 tons versus 386,000 tons in the prior year period. Average prices increased 8% to $116.47 per ton versus $108.06 per ton in the prior year period primarily due to stronger demand from China. Operating income and Adjusted EBITDA of $0.2 million decreased $0.9 million versus the prior year period due to higher costs associated with port congestion.

Year-to-date sales of $85.4 million increased $9.4 million versus the prior year period due to higher volumes and prices. Sales volumes increased 4% to 736,000 tons versus 708,000 tons in the prior year period. Average prices increased 8% to $115.61 per ton versus $106.86 per ton in the prior year period primarily due to stronger demand from China. Operating income and Adjusted EBITDA of $0.4 million decreased $1.9 million versus the prior year period due to lower trading margins resulting from increased competition for log supply coupled with higher log yard and port costs due to port congestion and vessel timing.

OTHER ITEMS

CORPORATE AND OTHER EXPENSE/ELIMINATIONS

Second quarter corporate and other operating expenses of $6.5 million increased $1.2 million versus the prior year period due to higher stock-based compensation and other benefits expense ($0.5 million), higher depreciation expense ($0.2 million) and a reduction in overhead costs allocated to operating segments ($0.5 million).

Year-to-date corporate and other operating expense of $10.5 million increased $0.4 million versus the prior year period due to a reduction in overhead costs allocated to operating segments ($0.8 million), higher stock-based compensation and other benefits expense ($0.4 million) and higher depreciation expense ($0.4 million), partially offset by lower costs related to shareholder litigation ($0.7 million) and income from the sale of unused Internet Protocol addresses ($0.6 million).

Costs related to shareholder litigation in the prior year period include expenses incurred as a result of the now-concluded securities litigation and the shareholder derivative demands. For additional information related to the securities litigation, see Note 10—Contingencies of Item 8 — Financial Statements and Supplementary Data in the Company’s most recent Annual Report on Form 10-K. For additional information on the shareholder derivative demands, see Note 9 — Contingencies.

INTEREST EXPENSE

Second quarter interest expense of $8.1 million decreased $0.5 million versus the prior year period. Year-to-date interest expense of $16.2 million decreased $0.9 million versus the prior year period. The decrease in second quarter and year-to-date interest expense was due to lower average debt.

NON-OPERATING INCOME

Second quarter and year-to-date non-operating income of $2.9 million and $3.5 million, respectively, includes unrealized gains on foreign currency derivatives used to mitigate the risk of fluctuations in foreign exchange rates with respect to anticipated distributions from the New Zealand JV and interest income.

INCOME TAX EXPENSE

Second quarter income tax expense of $7.1 million decreased $0.4 million versus the prior year period. Year-to-date income tax expense of $14.0 million increased $0.3 million versus the prior year period. The New Zealand JV is the primary driver of income tax expense.

Table of Contents

OUTLOOK

Based on our solid first half results and our expectations for the balance of the year, we now anticipate full-year net income attributable to Rayonier of $82 to $89 million, EPS of $0.63 to $0.68 and Adjusted EBITDA of $300 to $315 million. We expect to achieve our prior full-year volume guidance in each of our three timber segments, although we anticipate lower volumes in the second half of the year relative to the first half of the year, primarily due to elevated first half harvest levels in response to strong market conditions. We continue to expect that overall pricing in the Southern Timber segment will be relatively flat, as price increases in certain regions will generally be offset by the geographic mix of harvest volumes. In the Pacific Northwest Timber segment, we expect a relatively stable pricing environment driven by continued strong domestic market conditions, although we expect a modest decline in our weighted-average prices based on product mix. In the New Zealand Timber segment, we expect some softening in export prices, primarily due to market uncertainty resulting from the ongoing trade tensions between the U.S. and China. While we believe that fundamental export market conditions remain favorable, we are continuing to monitor the trade dispute between the U.S. and China and the potential impacts on our business. In our Real Estate segment, we expect very light activity in the third and fourth quarters following extraordinarily strong first and second quarters, as the timing of closings was heavily weighted to the first half of the year.



ADJUSTED EBITDA GUIDANCE (a):
	2018
	Revised Full-Year Guidance							Year-to-Date Results
Net Income to Adjusted EBITDA Reconciliation
Net income		$91.5		-		$99.0			$82.0
Less: Net income attributable to noncontrolling interest	(10.0		)	-	(10.5		)	(5.2		)
Net income attributable to Rayonier Inc.		$81.5		-		$88.5			$76.8

Interest, net	32.0			-	32.0			15.3
Income tax expense	14.5			-	15.5			14.0
Depreciation, depletion and amortization	141.0			-	146.5			80.9
Non-cash cost of land and improved development	21.0			-	22.0			14.9
Non-operating income	—				—			(2.7		)
Net income attributable to noncontrolling interest	10.0			-	10.5			5.2
Adjusted EBITDA (a)		$300.0		-		$315.0			$204.6

Diluted Earnings per Share		$0.63		-		$0.68			$0.59

(a)

Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, depletion, amortization, the non-cash cost of land and improved development, non-operating income and expense, costs related to shareholder litigation and Large Dispositions. 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.

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 a REIT, our main use of cash is dividends. 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 asset dispositions.

SUMMARY OF LIQUIDITY AND FINANCING COMMITMENTS



	June 30,			December 31,
(millions of dollars)	2018			2017
Cash and cash equivalents		$106.6			$112.7
Total debt (a)	975.0			1,028.4
Shareholders’ equity	1,712.9			1,693.0
Total capitalization (total debt plus equity)	2,687.9			2,721.4
Debt to capital ratio	36		%	38		%
Net debt to enterprise value (b)	15		%	18		%

Table of Contents


(a)	Total debt as of June 30, 2018 and December 31, 2017 is presented gross of deferred financing costs of $2.7 million and $3.0 million, respectively.


(b)	Enterprise value is calculated as the number of shares outstanding multiplied by the Company’s share price plus net debt as of June 30, 2018 and December 31, 2017.

CASH FLOWS

The following table summarizes our cash flows from operating, investing and financing activities for the six months ended June 30, 2018 and 2017.



(millions of dollars)	2018			2017
Cash provided by (used for):
Operating activities		$181.6			$128.3
Investing activities (a)	(61.5		)	(235.2		)
Financing activities	(115.6		)	95.7


(a)	Due to the adoption of ASU No. 2016-18, restricted cash is now included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown and therefore changes in restricted cash are no longer reported as investing activities. Prior period amounts have been restated to conform to current period presentation.

CASH PROVIDED BY OPERATING ACTIVITIES

Cash provided by operating activities increased $53.3 million primarily due to higher operating results.

CASH USED FOR INVESTING ACTIVITIES

Cash used for investing activities decreased $173.6 million compared to the prior year period primarily due to decreases in timberland acquisitions ($206.0 million), spending on the construction of the Company’s office building ($5.6 million), capital expenditures ($3.9 million) and real estate development investments ($1.1 million). These activities were offset by a decrease in net proceeds from Large Dispositions ($42.0 million) and other investing activities of $0.9 million.

CASH USED FOR FINANCING ACTIVITIES

Cash used for financing activities increased $211.3 million from the prior year period primarily due to decreases in equity issuances ($147.8 million), an increase in net debt repayments ($56.3 million) and an increase in dividends paid ($4.2 million) and shares repurchased ($3.0 million).

EXPECTED 2018 EXPENDITURES

Capital expenditures in 2018 are expected to be between $65 and $69 million, excluding any strategic timberland acquisitions we may make. Capital expenditures are expected to be comprised primarily 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.

Real estate development investments in 2018 are expected to be between $10 and $12 million, net of anticipated 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 at the interchange of I-95 and State Road A1A.

Our 2018 dividend payments are expected to be approximately $137 million assuming no change in the quarterly dividend rate of $0.27 per share or material changes in the number of shares 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 approximately $2.9 million of mandatory pension contribution requirements in 2018 and may make discretionary contributions in the future.

Cash tax payments in 2018 are expected to be approximately $2.1 million, primarily due to the New Zealand JV.

PERFORMANCE AND LIQUIDITY INDICATORS

Table of Contents

The discussion below is presented to enhance the reader’s understanding of our operating performance, liquidity, 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 that management uses to measure cash generated during a period that is available for common stock dividends, distributions to the New Zealand minority shareholder, repurchase of the Company’s common shares, debt reduction, strategic acquisitions and real estate development investments. We define CAD as cash provided by operating activities adjusted for capital spending (excluding timberland acquisitions and spending on the Company’s office building) and 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. 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, costs related to shareholder litigation and Large Dispositions. Costs related to shareholder litigation include expenses incurred as a result of the now-concluded securities class action litigation and the shareholder derivative demands. For additional information related to the securities litigation, see Note 10 — Contingencies of Item 8 — Financial Statements and Supplementary Data in the Company’s most recent Annual Report on Form 10-K. For additional information on the shareholder derivative demands, see Note 9 — Contingencies.

We reconcile Adjusted EBITDA to Net Income for the consolidated Company and to Operating Income 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,
	2018			2017		2018			2017
Net Income to Adjusted EBITDA Reconciliation
Net income		$39.3			$30.8		$82.0			$65.9
Interest, net	7.6			8.2		15.3			16.3
Income tax expense	7.1			7.5		14.0			13.7
Depreciation, depletion and amortization	46.4			37.1		80.9			67.9
Non-cash cost of land and improved development	13.3			2.8		14.9			7.4
Non-operating (income) expense	(2.5		)	0.4		(2.7		)	0.3
Costs related to shareholder litigation	—			—		—			0.7
Large Dispositions (a)	—			—		—			(28.2		)
Adjusted EBITDA		$111.3			$86.8		$204.6			$144.0


(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 January 2017, the Company completed a disposition of approximately 25,000 acres located in Alabama for a sale price and gain of approximately $42.0 million and $28.2 million, respectively.

Table of Contents

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		Real Estate		Trading		Corporate and other			Total
June 30, 2018
Operating income		$15.7		$5.6			$17.8		$18.9		$0.2		($6.5	)		$51.6
Depreciation, depletion and amortization	14.9		9.4			8.0		13.7		—		0.3			46.4
Non-cash cost of land and improved development	—		—			—		13.3		—		—			13.3
Adjusted EBITDA		$30.6		$30.6			$25.8		$45.9		$0.2		($6.2	)		$111.3

June 30, 2017
Operating income (loss)		$9.7		($1.5	)		$26.8		$16.1		$1.1		($5.3	)		$46.9
Depreciation, depletion and amortization	11.9		7.0			15.5		2.6		—		0.1			37.1
Non-cash cost of land and improved development	—		—			—		2.8		—		—			2.8
Adjusted EBITDA		$21.6		$5.5			$42.3		$21.5		$1.1		($5.2	)		$86.8



Six Months Ended	Southern Timber		Pacific Northwest Timber			New Zealand Timber		Real Estate			Trading		Corporate and other			Total
June 30, 2018
Operating income		$27.9		$10.3			$33.7		$46.9			$0.4		($10.5	)		$108.7
Depreciation, depletion and amortization	30.9		18.9			13.7		16.8			—		0.6			80.9
Non-cash cost of land and improved development	—		—			—		14.9			—		—			14.9
Adjusted EBITDA		$58.8		$29.2			$47.5		$78.7			$0.4		($9.9	)		$204.6

June 30, 2017
Operating income (loss)		$23.6		($2.4	)		$37.0		$45.8			$2.2		($10.1	)		$96.2
Depreciation, depletion and amortization	24.4		17.3			20.8		5.2			—		0.2			67.9
Non-cash cost of land and improved development	—		—			0.1		7.3			—		—			7.4
Costs related to shareholder litigation	—		—			—		—			—		0.7			0.7
Large Dispositions (a)	—		—			—		(28.2		)	—		—			(28.2		)
Adjusted EBITDA		$48.0		$14.9			$58.0		$30.1			$2.2		($9.2	)		$144.0


(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 January 2017, the Company completed a disposition of approximately 25,000 acres located in Alabama for a sale price and gain of approximately $42.0 million and $28.2 million, respectively.

Table of Contents

The following table provides a reconciliation of Cash Provided by Operating Activities to Adjusted CAD (in millions of dollars):



	Six Months Ended June 30,
	2018			2017
Cash provided by operating activities		$181.6			$128.3
Capital expenditures (a)	(25.9		)	(29.8		)
Working capital and other balance sheet changes	7.8			(1.2		)
CAD	163.5			97.3
Mandatory debt repayments	—			—
Mandatory pension requirements	(2.9		)	—
CAD after mandatory debt repayments and pension requirements	160.6			97.3



Cash used for investing activities (b)	($61.5	)	($235.2	)
Cash (used for) provided by financing activities	($115.6	)	$95.7


(a)	Capital expenditures exclude timberland acquisitions during the six months ended June 30, 2018 and June 30, 2017 and spending on the Rayonier office building during the six months ended June 30, 2017.


(b)	Due to the adoption of ASU No. 2016-18, restricted cash is now included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown and therefore changes in restricted cash are no longer reported as investing activities. Prior period amounts have been restated to conform to current period presentation.

The following table provides supplemental cash flow data (in millions):



	Six Months Ended June 30,
	2018			2017
Purchase of timberlands		($31.2	)		($237.2	)
Real Estate Development Investments	(4.5		)	(5.6		)
Distributions to New Zealand minority shareholder (a)	(3.4		)	(7.6		)
Rayonier Office Building	—			(5.6		)


(a)	Includes debt repayments on the New Zealand JV noncontrolling interest shareholder loan. See Note 5 — Debt for additional information.

LIQUIDITY FACILITIES

2018 DEBT ACTIVITY

OFF-BALANCE SHEET ARRANGEMENTS

We utilize off-balance sheet arrangements to provide credit support for certain suppliers and vendors in case of their default on critical obligations, and collateral for outstanding claims under the Company’s previous workers’ compensation self-insurance programs. These arrangements consist of standby letters of credit and surety bonds. As part of our ongoing operations, we also periodically issue guarantees to third parties. Off-balance sheet arrangements are not considered a source of liquidity or capital resources and do not expose us to material risks or material unfavorable financial impacts. See Note 10 — Guarantees for details on the letters of credit, surety bonds and guarantees as of June 30, 2018.

Table of Contents

CONTRACTUAL FINANCIAL OBLIGATIONS

In addition to using cash flow from operations and proceeds from Large Dispositions, we finance our operations through the issuance of debt and by entering into leases. These financial obligations are recorded in accordance with accounting rules applicable to the underlying transaction, with the result that some are recorded as liabilities on the Consolidated Balance Sheets, while others are required to be disclosed in the Notes to Consolidated Financial Statements and Management’s Discussion and Analysis.

The following table aggregates our contractual financial obligations as of June 30, 2018 and anticipated cash spending by period:



Contractual Financial Obligations (in millions)	Total		Payments Due by Period
Contractual Financial Obligations (in millions)	Total		Remaining 2018		2019-2020		2021-2022		Thereafter
Long-term debt (a)		$975.0	—		—			$325.0		$650.0
Interest payments on long-term debt (b)	214.2		18.3		73.1		63.9		58.9
Operating leases — timberland	187.2		5.7		17.4		16.8		147.3
Operating leases — PP&E, offices	4.6		0.6		1.9		1.4		0.7
Commitments — derivatives (c)	8.4		2.4		2.6		1.9		1.5
Commitments — other (d)	11.8		5.2		6.0		0.6		—
Total contractual cash obligations		$1,401.2		$32.2		$101.0		$409.6		$858.4


(a)	The book value of long-term debt, net of deferred financing costs, is currently recorded at $972.3 million on the Company’s Consolidated Balance Sheet, but upon maturity the liability will be $975.0 million.


(b)	Projected interest payments for variable rate debt were calculated based on outstanding principal amounts and interest rates as of June 30, 2018.


(c)	Commitments — derivatives represents payments expected to be made on derivative financial instruments (foreign exchange contracts and interest rate swaps). See Note 12 — Derivative Financial Instruments and Hedging Activities.

(d)

Commitments — other includes $1.7 million of pension contribution requirements remaining in 2018 based on actuarially determined estimates and IRS minimum funding requirements, payments expected to be made on the Company’s Wildlight development project and other purchase obligations. For additional information on the pension contribution see Note 15 — Employee Benefit Plans in the 2017 Form 10-K.


Item 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to various market risks, including changes in interest rates, commodity prices and foreign exchange rates. Our objective is to minimize the economic impact of these market risks. We use derivatives in accordance with policies and procedures approved by the Audit Committee of the Board of Directors. Derivatives are managed by a senior executive committee whose responsibilities include initiating, managing and monitoring resulting exposures. We do not enter into financial instruments for trading or speculative purposes.

Interest Rate Risk

We are exposed to interest rate risk through our variable rate debt, primarily due to changes in LIBOR. However, we use interest rate swaps to manage our exposure to interest rate movements on our term credit agreements by swapping existing and anticipated future borrowings from floating rates to fixed rates. As of June 30, 2018 we had $650 million of U.S. long-term variable rate debt. The notional amount of outstanding interest rate swap contracts at June 30, 2018 was $650 million. The term credit agreement and associated interest rate swaps mature in August 2024 and the incremental term loan agreement and associated interest rate swaps mature in May 2026. At this borrowing level, a hypothetical one-percentage point increase/decrease in interest rates would result in no corresponding increase/decrease in interest payments and expense over a 12-month period.

The fair market value of our long-term fixed interest rate debt is also subject to interest rate risk. The estimated fair value of our long-term fixed rate debt at June 30, 2018 was $324 million compared to the $325 million principal amount. We use interest rates of debt with similar terms and maturities to estimate the fair value of our debt. Generally, the fair market value of fixed-rate debt will increase as interest rates fall and decrease as interest rates rise. A hypothetical one-percentage point increase/decrease in prevailing interest rates at June 30, 2018 would result in a corresponding decrease/increase in the fair value of our long-term fixed rate debt of approximately $11 million.

Table of Contents

We estimate the periodic effective interest rate on U.S. long-term fixed and variable rate debt to be approximately 3.3% after consideration of interest rate swaps and estimated patronage refunds, excluding unused commitment fees on the revolving credit facility.

The following table summarizes our outstanding debt, interest rate swaps and average interest rates, by year of expected maturity and their fair values at June 30, 2018:



(Dollars in thousands)	2018	2019	2020	2021	2022	Thereafter	Total	Fair Value
Variable rate debt:
Principal amounts	—	—	—	—	—	$650,000	$650,000	$650,000
Average interest rate (a)(b)	—	—	—	—	—	3.75%	3.75%	—
Fixed rate debt:
Principal amounts	—	—	—	—	$325,000	—	$325,000	$323,505
Average interest rate (b)	—	—	—	—	3.75%	—	3.75%	—
Interest rate swaps:
Notional amount	—	—	—	—	—	$650,000	$650,000	$36,727
Average pay rate (b)	—	—	—	—	—	1.91%	1.91%	—
Average receive rate (b)	—	—	—	—	—	1.99%	1.99%	—

(a) Excludes estimated patronage refunds.

(b) Interest rates as of June 30, 2018.

Foreign Currency Exchange Rate Risk

The functional currency of the Company’s New Zealand-based operations and New Zealand JV is the New Zealand dollar. Through these operations and our ownership in the New Zealand JV, we are exposed to foreign currency risk on cash held in foreign currencies, shareholder distributions which are denominated in U.S. dollars and on foreign export sales and ocean freight payments that are predominantly denominated in U.S. dollars. To mitigate these risks, the New Zealand JV routinely enters into foreign currency exchange contracts and foreign currency option contracts to hedge a portion of the New Zealand JV’s foreign exchange exposure.

Sales and Expense Exposure

At June 30, 2018, the New Zealand JV had foreign currency exchange contracts with a notional amount of $134 million ($1 million on behalf of suppliers) and foreign currency option contracts with a notional amount of $24 million outstanding related to foreign export sales and ocean freight payments. The amount hedged represents a portion of forecast U.S. dollar denominated export timber and log trading sales proceeds over the next 18 months and next 3 months, respectively.

Shareholder Distributions

At June 30, 2018, the New Zealand JV had foreign currency exchange contracts with a notional amount of NZ$50 million representing a portion of anticipated shareholder distribution payments over the next 12 months.

Net Investment

In March 2018, we entered into a foreign currency exchange contract with a notional amount of NZ$37 million to mitigate the risk of foreign currency exchange rates fluctuations on the cash portion of the Company’s net investment in New Zealand. The foreign currency exchange contract matured April 2018 and the cash was repatriated. For additional information regarding our derivative balances and activity, see Note 12 — Derivative Financial Instruments and Hedging Activities.

Table of Contents

The following table summarizes our outstanding foreign currency exchange rate risk contracts at June 30, 2018:



(Dollars in thousands)	0-1 months	1-2 months	2-3 months	3-6 months	6-12 months	12-18 months	Total	Fair Value
Foreign exchange contracts to sell U.S. dollar for New Zealand dollar
Notional amount	$12,250	$11,500	$8,750	$24,750	$42,000	$35,000	$134,250	($2,611)
Average contract rate	1.4503	1.4480	1.4527	1.4431	1.4412	1.4413	1.4437

Foreign currency option contracts to sell U.S. dollar for New Zealand dollar
Notional amount	$4,000	$4,000	$4,000	$6,000	$6,000	—	$24,000	($35)
Average strike price	1.4557	1.4566	1.4692	1.4715	1.4711	—	1.4659

Foreign exchange contracts to sell New Zealand dollar for U.S. dollar
Notional amount (NZ$)	$22,500	—	$17,500	$10,000	—	—	$50,000	$2,492
Average contract rate	0.7200	—	0.7331	0.7338	—	—	0.7273


Item 4.	CONTROLS AND PROCEDURES

DISCLOSURE CONTROLS AND PROCEDURES

Rayonier management is responsible for establishing and maintaining adequate disclosure controls and procedures. Disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), are designed with the objective of ensuring information required to be disclosed by the Company in reports filed under the Exchange Act, such as this quarterly report on Form 10-Q, is (1) recorded, processed, summarized and reported or submitted within the time periods specified in the SEC’s rules and forms and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Because of the inherent limitations in all control systems, no control evaluation can provide absolute assurance that all control exceptions and instances of fraud have been prevented or detected on a timely basis. Even systems determined to be effective can provide only reasonable assurance that their objectives are achieved.

Based on an evaluation of our disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, our management, including the Chief Executive Officer and Chief Financial Officer, concluded the design and operation of the disclosure controls and procedures were effective as of June 30, 2018.

In the quarter ended June 30, 2018, based upon the evaluation required by Rule 13a-15(d) under the Exchange Act, there were no changes in our internal control over financial reporting that would materially affect or are reasonably likely to materially affect our internal control over financial reporting.

Table of Contents

PART II. OTHER INFORMATION


Item 1.	LEGAL PROCEEDINGS

The information set forth in Note 9 — Contingencies in the “Notes to Consolidated Financial Statements” under Item 1 of Part I of this report is incorporated herein by reference.


Item 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

ISSUER PURCHASES OF EQUITY SECURITIES

In February 2016, the Board of Directors approved the repurchase of up to $100 million of Rayonier’s common shares (the “share repurchase program”) to be made at management’s and the Board of Directors’ discretion. The program has no time limit and may be suspended or discontinued at any time. There were no shares repurchased under this program in the second quarter of 2018 and there was $99.3 million, or approximately 2,566,824 shares based on the period end closing stock price of $38.69, available for repurchase as of June 30, 2018.

In 1996, we began a common share repurchase program (the “1996 anti-dilutive program”) to minimize the dilutive effect of our employee incentive stock plans on earnings per share. This program limits the number of shares that may be purchased each year to the greater of 1.5% of outstanding shares at the beginning of the year or the number of incentive shares issued to employees during the year. In October 2000, July 2003 and October 2011, our Board of Directors authorized the purchase of additional shares in the program totaling 2.1 million shares. The 1996 anti-dilutive program does not have an expiration date. There were no shares purchased under this program in the second quarter of 2018 and there were 3,869,621 shares available for purchase at June 30, 2018.

The following table provides information regarding our purchases of Rayonier common shares during the quarter ended June 30, 2018:



Period	Total Number of Shares Purchased (a)	Average Price Paid per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (b)
April 1 to April 30	80,158	36.77	—	6,436,445
May 1 to May 31	14	37.36	—	6,436,445
June 1 to June 30	—	—	—	6,436,445
Total	80,172		—

(a)

Includes 80,172 shares of the Company’s common shares purchased in April, May and June from current and former employees in non-open market transactions. The shares were sold by current and former employees of the Company in exchange for cash that was used to pay withholding taxes associated with the vesting of restricted stock awards and performance share awards under the Company’s stock incentive plan. The price per share surrendered is based on the closing price of the company’s common shares on the respective vesting dates of the awards.


(b)	Maximum number of shares authorized to be purchased as of June 30, 2018 include 3,869,621 under the 1996 anti-dilutive program and approximately 2,566,824 under the share repurchase program.

Table of Contents


Item 6.	EXHIBITS



31.1	Chief Executive Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith
31.2	Chief Financial Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith
32	Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002	Furnished herewith
101	The following financial information from our Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2018, formatted in Extensible Business Reporting Language (“XBRL”), includes: (i) the Consolidated Statements of Income and Comprehensive Income for the Three and Six Months Ended June 30, 2018 and 2017; (ii) the Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017; (iii) the Consolidated Statements of Changes in Shareholders’ Equity for the Six Months Ended June 30, 2018 and the Years Ended December 31, 2017 and 2016; (iv) the Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2018 and 2017; and (v) the Notes to Consolidated Financial Statements	Filed herewith

Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



		RAYONIER INC.
		(Registrant)

	By:	/s/ APRIL TICE
		April Tice Director, Financial Services and Corporate Controller (Duly Authorized Officer, Principal Accounting Officer)

Date: August 3, 2018

Rayonier - 10-Q quarterly report FY2018 Q2

What is the market capitalization of a company?

DISCLAIMER

Contact

Links