Full year 2013 net income attributable to shareholders was
Cash provided by operating activities was
The following table summarizes the current quarter and comparable prior period results:
Three Months Ended | ||||||||||||||||||
(millions of dollars, except earnings per share (EPS)) | December 31, 2013 | December 31, 2012 | ||||||||||||||||
$ | EPS | $ | EPS | |||||||||||||||
Net income attributable to Rayonier | $ | 80 | $ | 0.62 | $ | 76 | $ | 0.59 | ||||||||||
Discontinued operations | 2 | 0.02 | (2 | ) | (0.02 | ) | ||||||||||||
Pro forma net income | $ | 82 | $ | 0.64 | $ | 74 | $ | 0.57 | ||||||||||
The following table summarizes the 2013 full year and comparable prior period results:
Twelve Months Ended | ||||||||||||||||||
(millions of dollars, except earnings per share (EPS)) | December 31, 2013 | December 31, 2012 | ||||||||||||||||
$ | EPS | $ | EPS | |||||||||||||||
Net income attributable to Rayonier | $ | 372 | $ | 2.86 | $ | 279 | $ | 2.17 | ||||||||||
Gain related to consolidation of New Zealand JV | (16 | ) | (0.13 | ) | — | — | ||||||||||||
Discontinued operations | (42 | ) | (0.32 | ) | (7 | ) | (0.06 | ) | ||||||||||
Pro forma net income | $ | 314 | $ | 2.41 | $ | 272 | $ | 2.11 | ||||||||||
“We are pleased with our outstanding performance in 2013, resulting in a
14 percent increase in pro forma EPS to
Forest Resources
Fourth quarter sales of
Full year results for the Atlantic and Gulf regions were above prior
year due to higher prices from improved pulpwood and sawlog demand and
limited supply due to sustained rainfalls throughout the year. The Gulf
region also benefited from increased volumes from our
Real Estate
Fourth quarter sales of
Performance Fibers
Fourth quarter and full year sales of
Other Items
Excluding the gain related to the consolidation of the New Zealand JV,
fourth quarter and full year corporate and other operating expenses of
Fourth quarter interest and other expenses were
The fourth quarter effective tax rate before discrete items was 19.4 percent compared to 25.6 percent in the prior year period. The full year effective tax rate before discrete items was 21.1 percent compared to 26.3 percent in the prior year period. The fourth quarter and full year decline in the effective tax rates was primarily due to proportionately higher earnings from REIT operations in 2013 and a benefit associated with the internal transfer of timberland properties.
Including discrete items, the fourth quarter effective tax rate was 18.3 percent versus 29.3 percent in the prior year period. On a full year basis, the effective tax rate was 13.0 percent compared to 23.8 percent in 2012, as the 2013 tax credit exchange (AFMC for CBPC) was higher than the 2012 credit.
Outlook
“Today, we also announced that we intend to separate the Performance Fibers business from the Forest Resources and Real Estate businesses,” added Boynton. “Over the past few years, we have completed a number of strategic steps to position these businesses to operate as two industry-leading public companies with significant growth opportunities. The separation will provide investors with two strong companies, distinct businesses and focused investment identities. With an improving housing market and economy, and expanded capacity in Performance Fibers, we are excited about the prospects for these two businesses in the years ahead.”
Further Information
A conference call will be held on
1 Pro forma net income is a non-GAAP measure which is defined and reconciled to GAAP in the attached exhibits.
2 CAD is a non-GAAP measure defined and reconciled to GAAP in the attached exhibits.
About
___________________________________________________________________________
Forward-Looking Statements
Certain statements in this document regarding anticipated financial
outcomes including earnings guidance, if any, business and market
conditions, outlook and other similar statements relating to
The following important factors, among others, could cause actual
results or events to differ materially from those expressed in
forward-looking statements that may have been made in this document: the
cyclical and competitive nature of the industries in which we operate;
fluctuations in demand for, or supply of, our forest products and real
estate offerings; entry of new competitors into our markets; changes in
global economic conditions and world events, including political changes
in particular regions or countries; fluctuations in demand for our
products in
In addition, specifically with respect to our Real Estate business, the
following important factors, among others, could cause actual results to
differ materially from those expressed in forward-looking statements
that may have been made in this document: the cyclical nature of the
real estate business generally, including fluctuations in demand for
both entitled and unentitled property; a delayed or weak recovery in the
housing market; the lengthy, uncertain and costly process associated
with the ownership, entitlement and development of real estate,
especially in
In addition, specifically with respect to the separation of the
Performance Fibers business from
Additional factors are described in the company's most recent Form 10-K
and 10-Q reports on file with the
RAYONIER INC. AND SUBSIDIARIES |
|||||||||||||||||||||||
CONDENSED STATEMENTS OF CONSOLIDATED INCOME |
|||||||||||||||||||||||
December 31, 2013 (unaudited) |
|||||||||||||||||||||||
(millions of dollars, except per share information) |
|||||||||||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | |||||||||||||||||||
2013 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||
SALES | $ | 520.2 | $ | 384.8 | $ | 412.7 | $ | 1,707.8 | $ | 1,483.5 | |||||||||||||
Costs and expenses | |||||||||||||||||||||||
Cost of sales | 395.4 | 287.2 | 292.2 | 1,246.3 | 1,030.7 | ||||||||||||||||||
Selling and general expenses | 16.5 | 15.3 | 16.3 | 64.8 | 67.0 | ||||||||||||||||||
Other operating income | (4.9 | ) | (1.3 | ) | (8.3 | ) | (10.0 | ) | (14.8 | ) | |||||||||||||
OPERATING INCOME BEFORE GAIN RELATED TO CONSOLIDATION OF NEW ZEALAND JOINT VENTURE | 113.2 | 83.6 | 112.5 | 406.7 | 400.6 | ||||||||||||||||||
Gain related to consolidation of New Zealand joint venture | — | — | — | 16.1 | — | ||||||||||||||||||
OPERATING INCOME | 113.2 | 83.6 | 112.5 | 422.8 | 400.6 | ||||||||||||||||||
Interest expense | (13.0 | ) | (13.0 | ) | (8.8 | ) | (43.8 | ) | (45.0 | ) | |||||||||||||
Interest and other income (expense), net | 0.5 | (0.7 | ) | 0.2 | 2.5 | 0.5 | |||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 100.7 | 69.9 | 103.9 | 381.5 | 356.1 | ||||||||||||||||||
Income tax expense (a) | (18.5 | ) | (11.5 | ) | (30.5 | ) | (49.7 | ) | (84.7 | ) | |||||||||||||
INCOME FROM CONTINUING OPERATIONS | 82.2 | 58.4 | 73.4 | 331.8 | 271.4 | ||||||||||||||||||
(Loss) income from discontinued operations, net | (2.4 | ) | — | 2.2 | 42.0 | 7.3 | |||||||||||||||||
NET INCOME | 79.8 | 58.4 | 75.6 | 373.8 | 278.7 | ||||||||||||||||||
Less: Net income attributable to noncontrolling interest | 0.1 | 1.0 | — | 1.9 | — | ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 79.7 | $ | 57.4 | $ | 75.6 | $ | 371.9 | $ | 278.7 | |||||||||||||
EARNINGS PER COMMON SHARE | |||||||||||||||||||||||
BASIC EARNINGS PER SHARE ATTRIBUTABLE TO RAYONIER INC. | |||||||||||||||||||||||
Continuing Operations | $ | 0.65 | $ | 0.45 | $ | 0.60 | $ | 2.63 | $ | 2.21 | |||||||||||||
Discontinued Operations | (0.02 | ) | — | 0.01 | 0.33 | 0.06 | |||||||||||||||||
Net Income | $ | 0.63 | $ | 0.45 | $ | 0.61 | $ | 2.96 | $ | 2.27 | |||||||||||||
DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO RAYONIER INC. | |||||||||||||||||||||||
Continuing Operations | $ | 0.64 | $ | 0.44 | $ | 0.57 | $ | 2.54 | $ | 2.11 | |||||||||||||
Discontinued Operations | (0.02 | ) | — | 0.02 | 0.32 | 0.06 | |||||||||||||||||
Net Income | $ | 0.62 | $ | 0.44 | $ | 0.59 | $ | 2.86 | $ | 2.17 | |||||||||||||
Pro forma Net Income (b) | $ | 0.64 | $ | 0.44 | $ | 0.57 | $ | 2.41 | $ | 2.11 | |||||||||||||
Weighted Average Common | |||||||||||||||||||||||
Shares used for determining | |||||||||||||||||||||||
Basic EPS | 126,216,451 | 126,122,151 | 123,185,024 | 125,717,311 | 122,711,802 | ||||||||||||||||||
Diluted EPS | 128,949,778 | 130,913,404 | 128,965,733 | 130,105,101 | 128,702,423 | ||||||||||||||||||
(a) |
The year ended December 31, 2013 included a $19 million discrete tax benefit from the exchange of the AFMC for the CBPC. The fourth quarter and year ended December 31, 2012 included a benefit of $1 million and $12 million, respectively, from the exchange. |
||||||||||||||||||||||
(b) |
Pro forma net income is a non-GAAP measure. See Schedule E for a reconciliation to the nearest GAAP measure. |
||||||||||||||||||||||
A |
|||||||||||||||||||||||
RAYONIER INC. AND SUBSIDIARIES |
|||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||
December 31, 2013 (unaudited) |
|||||||||||
(millions of dollars) |
|||||||||||
December 31, | December 31, | ||||||||||
2013 | 2012 | ||||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 199.6 | $ | 280.6 | |||||||
Current deferred tax assets | 39.1 | 15.8 | |||||||||
Other current assets | 280.5 | 270.0 | |||||||||
Timber and timberlands, net of depletion and amortization (a) | 2,039.3 | 1,573.3 | |||||||||
Property, plant and equipment | 1,981.1 | 1,887.3 | |||||||||
Less - accumulated depreciation | (1,120.3 | ) | (1,180.3 | ) | |||||||
Net property, plant and equipment | 860.8 | 707.0 | |||||||||
Investment in New Zealand JV (a) | — | 72.4 | |||||||||
Other assets | 268.9 | 203.9 | |||||||||
Total Assets | $ | 3,688.2 | $ | 3,123.0 | |||||||
Liabilities and Shareholders' Equity | |||||||||||
Current maturities of long-term debt | $ | — | $ | 150.0 | |||||||
Other current liabilities | 163.8 | 157.8 | |||||||||
Long-term debt | 1,574.2 | 1,120.1 | |||||||||
Non-current liabilities for dispositions and discontinued operations | 69.5 | 73.6 | |||||||||
Other non-current liabilities | 135.0 | 183.5 | |||||||||
Total Rayonier Inc. shareholders' equity | 1,651.6 | 1,438.0 | |||||||||
Noncontrolling interest (a) | 94.1 | — | |||||||||
Total shareholders' equity | 1,745.7 | 1,438.0 | |||||||||
$ | 3,688.2 | $ | 3,123.0 | ||||||||
(a) |
On April 4, 2013 Rayonier increased its ownership in the New Zealand JV from 26 percent to 65 percent. The results of the JV's operations and balance sheet have been included in the Company's consolidated financial statements since that date. |
||||||||||
|
|||||||||||
B |
|||||||||||
RAYONIER INC. AND SUBSIDIARIES |
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||
December 31, 2013 (unaudited) |
||||||||||
(millions of dollars) |
||||||||||
Year Ended December 31, | ||||||||||
2013 | 2012 | |||||||||
Cash provided by operating activities: | ||||||||||
Net income | $ | 373.8 | $ | 278.7 | ||||||
Depreciation, depletion, amortization | 191.3 | 145.5 | ||||||||
Non-cash cost of real estate sold | 10.2 | 4.7 | ||||||||
Non-cash cost of New York timberland sale | 54.0 | — | ||||||||
Gain on sale of discontinued operations, net | (42.1 | ) | — | |||||||
Other items to reconcile net income to cash provided by operating activities | 27.1 | 32.6 | ||||||||
Changes in working capital and other assets and liabilities | 1.2 | 35.2 | ||||||||
Tax payment to IRS to exchange AFMC for CBPC | (70.3 | ) | (50.8 | ) | ||||||
545.2 | 445.9 | |||||||||
Cash used for investing activities: | ||||||||||
Capital expenditures | (158.9 | ) | (157.6 | ) | ||||||
Purchase of additional interest in New Zealand joint venture | (139.9 | ) | — | |||||||
Purchase of timberlands | (20.4 | ) | (106.5 | ) | ||||||
Jesup mill cellulose specialties expansion | (141.1 | ) | (201.4 | ) | ||||||
Proceeds from disposition of Wood Products business, net of tax payments of $21.4 | 62.7 | — | ||||||||
Change in restricted cash | (58.4 | ) | (10.6 | ) | ||||||
Other | (12.9 | ) | 3.2 | |||||||
(468.9 | ) | (472.9 | ) | |||||||
Cash (used for) provided by financing activities: | ||||||||||
Increase in debt, net of issuance costs | 73.4 | 410.3 | ||||||||
Dividends paid | (237.0 | ) | (206.6 | ) | ||||||
Proceeds from the issuance of common shares | 10.1 | 25.5 | ||||||||
Excess tax benefits on stock-based compensation | 8.4 | 7.6 | ||||||||
Repurchase of common shares | (11.3 | ) | (7.8 | ) | ||||||
Other | (0.7 | ) | — | |||||||
(157.1 | ) | 229.0 | ||||||||
Effect of exchange rate changes on cash | (0.2 | ) | — | |||||||
Cash and cash equivalents: | ||||||||||
Change in cash and cash equivalents | (81.0 | ) | 202.0 | |||||||
Balance, beginning of year | 280.6 | 78.6 | ||||||||
Balance, end of year | $ | 199.6 | $ | 280.6 | ||||||
C |
||||||||||
RAYONIER INC. AND SUBSIDIARIES |
||||||||||||||||||||||||
BUSINESS SEGMENT SALES AND OPERATING INCOME (LOSS) |
||||||||||||||||||||||||
December 31, 2013 (unaudited) |
||||||||||||||||||||||||
(millions of dollars) |
||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||||||
2013 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||
Sales | ||||||||||||||||||||||||
Forest Resources | $ | 104.6 | $ | 111.3 | $ | 65.3 | $ | 382.0 | $ | 230.1 | ||||||||||||||
Real Estate | 97.2 | 14.1 | 19.5 | 149.0 | 56.9 | |||||||||||||||||||
Performance Fibers | ||||||||||||||||||||||||
Cellulose specialties | 249.9 | 200.1 | 255.1 | 929.9 | 934.6 | |||||||||||||||||||
Viscose/other | 24.2 | 15.1 | — | 39.4 | — | |||||||||||||||||||
Absorbent materials | 6.5 | 9.0 | 44.6 | 72.7 | 158.7 | |||||||||||||||||||
Total Performance Fibers | 280.6 | 224.2 | 299.7 | 1,042.0 | 1,093.3 | |||||||||||||||||||
Other Operations | 40.4 | 35.3 | 28.7 | 137.8 | 105.4 | |||||||||||||||||||
Intersegment Eliminations | (2.6 | ) | (0.1 | ) | (0.5 | ) | (3.0 | ) | (2.2 | ) | ||||||||||||||
Total sales | $ | 520.2 | $ | 384.8 | $ | 412.7 | $ | 1,707.8 | $ | 1,483.5 | ||||||||||||||
Pro forma operating income/(loss) (a) | ||||||||||||||||||||||||
Forest Resources | $ | 23.8 | $ | 23.2 | $ | 18.5 | $ | 81.2 | $ | 46.0 | ||||||||||||||
Real Estate | 25.4 | 7.5 | 11.1 | 55.9 | 32.0 | |||||||||||||||||||
Performance Fibers | 77.6 | 62.7 | 93.5 | 311.0 | 359.3 | |||||||||||||||||||
Other Operations | 0.5 | (0.3 | ) | 0.1 | 2.1 | (0.1 | ) | |||||||||||||||||
Corporate and other (a) | (14.1 | ) | (9.5 | ) | (10.7 | ) | (43.5 | ) | (36.6 | ) | ||||||||||||||
Pro forma operating income (a) | $ | 113.2 | $ | 83.6 | $ | 112.5 | $ | 406.7 | $ | 400.6 | ||||||||||||||
(a) |
The year ended December 31, 2013 excludes a $16.1 million gain related to consolidation of the New Zealand joint venture. Pro forma operating income is a non-GAAP measure. See Schedule E for reconciliation. |
|||||||||||||||||||||||
D |
||||||||||||||||||||||||
RAYONIER INC. AND SUBSIDIARIES |
||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||
December 31, 2013 (unaudited) |
||||||||||
(millions of dollars, except per share information) |
||||||||||
CASH AVAILABLE FOR DISTRIBUTION (a): | ||||||||||
Year Ended | ||||||||||
December 31, | December 31, | |||||||||
2013 | 2012 | |||||||||
Cash provided by operating activities | $ | 545.2 | $ | 445.9 | ||||||
Capital expenditures (b) | (158.9 | ) | (157.6 | ) | ||||||
Change in committed cash | (4.5 | ) | 5.6 | |||||||
Excess tax benefits on stock-based compensation |
8.4 | 7.6 | ||||||||
Basis of New York timberlands | (54.0 | ) | — | |||||||
Other | (2.3 | ) | 2.2 | |||||||
Cash Available for Distribution | $ | 333.9 | $ | 303.7 | ||||||
(a) |
Cash Available for Distribution (CAD) is defined as cash provided by operating activities adjusted for capital spending, strategic divestitures, the change in committed cash, and other items which include cash provided by discontinued operations, excess tax benefits on stock-based compensation and the change in capital expenditures purchased on account. CAD is a non-GAAP measure of cash generated during a period that is available for dividend distribution, repurchase of the Company's common shares, debt reduction and strategic acquisitions. CAD is not necessarily indicative of the CAD that may be generated in future periods. |
|||||||||
(b) |
Capital expenditures exclude strategic capital. For the year ended December 31, 2013, strategic capital totaled $141.1 million for the Jesup mill cellulose specialties expansion, $20.4 million for timberland acquisitions and $139.9 million for the acquisition of an additional interest in the New Zealand joint venture. For the year ended December 31, 2012, strategic capital totaled $201.4 million for the Jesup mill cellulose specialties expansion and $106.5 million for timberland acquisitions. |
|||||||||
PRO FORMA OPERATING INCOME AND NET INCOME: | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
December 31, 2013 | December 31, 2012 | |||||||||||||||||
Per Diluted |
Per Diluted |
|||||||||||||||||
$ | $ | |||||||||||||||||
Net income attributable to Rayonier Inc. | $ | 79.7 | $ | 0.62 | $ | 75.6 | $ | 0.59 | ||||||||||
Discontinued operations | 2.4 | 0.02 | (2.2 | ) | (0.02 | ) | ||||||||||||
Pro forma net income | $ | 82.1 | $ | 0.64 | $ | 73.4 | $ | 0.57 | ||||||||||
Year Ended | ||||||||||||||||||
December 31, 2013 | December 31, 2012 | |||||||||||||||||
Per Diluted |
Per Diluted |
|||||||||||||||||
$ | $ | |||||||||||||||||
Operating income | $ | 422.8 | $ | 400.6 | ||||||||||||||
Gain related to consolidation of New Zealand joint venture | (16.1 | ) | — | |||||||||||||||
Pro forma operating income | $ | 406.7 | $ | 400.6 | ||||||||||||||
Net income attributable to Rayonier Inc. | $ | 371.9 | $ | 2.86 | $ | 278.7 | $ | 2.17 | ||||||||||
Gain related to consolidation of New Zealand joint venture | (16.1 | ) | (0.13 | ) | — | — | ||||||||||||
Discontinued operations | (42.0 | ) | (0.32 | ) | (7.3 | ) | (0.06 | ) | ||||||||||
Pro forma net income | $ | 313.8 | $ | 2.41 | $ | 271.4 | $ | 2.11 | ||||||||||
E |
Source:
Rayonier
Investors
Ed Kiker, 904-357-9186
or
Media
Russell
Schweiss, 904-357-9158