The 2009 results include a special item for earnings related to the
alternative fuel mixture credit (“AFMC”) of
Cash provided by operating activities was
“Additionally, in the third quarter, we successfully issued
Timber
Third quarter sales and operating income of
In the Eastern region, sales and operating income increased from the prior year periods reflecting higher volumes and lower costs. However, these improvements were largely offset by a sales mix shift from sawtimber to lower-price pulpwood. The year-to-date results also benefited from increased non-timber income.
In the Western region, sales declined but operating results improved for the third quarter compared to the prior year. The results reflected lower sales prices and improved logging and transportation costs. Year-to-date sales and operating income decreased from 2008 due to lower prices and volumes from weak markets and planned harvest reductions. Additionally, operating income was impacted by higher depletion expense, partially offset by lower other costs.
Real Estate
Sales of
For the nine month period, sales of
Performance Fibers
For the quarter, sales of
For the nine month period, sales of
Other Items
Excluding the impact of the AFMC, Corporate and other expenses were
Interest and other expenses were
Third quarter effective tax rates before discrete items were 25.2 percent and 14.3 percent in 2009 and 2008, respectively. For the nine months ended, the effective tax rates before discrete items were 22.1 percent and 15.5 percent in 2009 and 2008, respectively. The increased rates in 2009 were due to proportionately higher earnings from the taxable REIT subsidiary (“TRS”).
Including discrete items, the effective tax rates for the quarter and
year-to-date were 17.8 percent and 14.6 percent compared to 23.0 percent
and 17.9 percent in 2008, respectively. In the third quarter of 2008,
the Company recorded discrete tax items related to its
For the nine months ended 2009,
Outlook
“We remain encouraged by signs of economic improvement, including solid demand for our Performance Fibers products and stable pulpwood markets. Our expectation of a gradual recovery in housing leads us to continue to hold off harvest of our more valuable sawtimber until pricing improves,” said Thomas.
“For the full year 2009, we anticipate EBITDA to be approximately 10
percent below 2008, and EPS (excluding AFMC) to be about 20 percent
below 2008. Cash generation is expected to remain strong, with CAD
comparable to 2008 and well above our
Further Information
A conference call will be held on
For further information, visit the company’s website at www.rayonier.com. Complimentary copies of Rayonier press releases and other financial documents are also available by mail or fax by calling 1-800-RYN-7611.
1 Cash available for distribution (CAD) is a non-GAAP measure defined and reconciled to GAAP in the attached exhibits.
Rayonier is a leading international forest products company with
three core businesses: Timber, Real Estate and Performance Fibers. The
company owns, leases or manages 2.5 million acres of timber and land in
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 Rayonier's future financial and operational performance, 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," "anticipate" and other similar language. Forward-looking statements are not guarantees of future performance and undue reliance should not be placed on these statements.
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 effect of the current economic downturn, which is impacting many areas of our economy, including the housing market, availability and cost of credit, pricing of raw materials and energy and demand for our products and real estate; 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; changes in energy and raw material prices, particularly for our performance fibers and wood products businesses; impacts of the rising cost of fuel, including the cost and availability of transportation for our products, both domestically and internationally, and the cost and availability of third party logging and trucking services; unanticipated equipment maintenance and repair requirements at our manufacturing facilities; the geographic concentration of a significant portion of our timberland; our ability to identify, finance and complete timberland acquisitions; changes in environmental laws and regulations, including laws regarding air emissions and water discharges, remediation of contaminated sites, timber harvesting, delineation of wetlands, and endangered species, that may restrict or adversely impact our ability to conduct our business, or increase the cost of doing so; adverse weather conditions, natural disasters and other catastrophic events such as hurricanes, wind storms and wildfires, which can adversely affect our timberlands and the production, distribution and availability of our products and raw materials such as wood, energy and chemicals; interest rate and currency movements; our capacity to incur additional debt, and any decision we may make to do so; changes in tariffs, taxes or treaties relating to the import and export of our products or those of our competitors; the ability to complete like-kind-exchanges of property; changes in key management and personnel; our ability to continue to qualify as a REIT and to fund distributions using cash generated through our taxable REIT subsidiaries; and changes in tax laws that could reduce the benefits associated with REIT status, or the alternative fuel mixture credit discussed in this document.
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; the current downturn in the
housing market, the lengthy, uncertain and costly process associated
with the ownership, entitlement and development of real estate,
especially in
Additional factors are described in the company's most recent Form 10-K
on file with the
RAYONIER | |||||||||||||||||||||
CONDENSED STATEMENTS OF CONSOLIDATED INCOME | |||||||||||||||||||||
September 30, 2009 (unaudited) | |||||||||||||||||||||
(millions of dollars, except per share information) | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||
2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||||
Sales | $ | 300.6 | $ | 278.7 | $ | 317.5 | $ | 858.7 | $ | 906.5 | |||||||||||
Costs and expenses | |||||||||||||||||||||
Cost of sales | 231.8 | 216.7 | 252.7 | 672.8 | 700.7 | ||||||||||||||||
Selling and general expenses | 16.0 | 14.3 | 16.2 | 45.0 | 48.0 | ||||||||||||||||
Other operating income, net (a) | (58.3 | ) | (86.5 | ) | (0.4 | ) | (147.7 | ) | (5.3 | ) | |||||||||||
Operating income (a) | 111.1 | 134.2 | 49.0 | 288.6 | 163.1 | ||||||||||||||||
Interest expense | (12.8 | ) | (12.2 | ) | (11.8 | ) | (37.6 | ) | (37.4 | ) | |||||||||||
Interest and other income, net | 0.3 | 0.2 | 0.3 | 0.5 | 2.4 | ||||||||||||||||
Income before taxes | 98.6 | 122.2 | 37.5 | 251.5 | 128.1 | ||||||||||||||||
Income tax expense | (17.5 | ) | (14.5 | ) | (8.6 | ) | (36.7 | ) | (22.9 | ) | |||||||||||
Net income | $ | 81.1 | $ | 107.7 | $ | 28.9 | $ | 214.8 | $ | 105.2 | |||||||||||
Income per Common Share: | |||||||||||||||||||||
Basic | |||||||||||||||||||||
Net income | $ | 1.03 | $ | 1.37 | $ | 0.37 | $ | 2.72 | $ | 1.34 | |||||||||||
Diluted | |||||||||||||||||||||
Net income | $ | 1.01 | $ | 1.35 | $ | 0.36 | $ | 2.69 | $ | 1.32 | |||||||||||
Pro forma net income (b) | $ | 0.40 | $ | 0.36 | $ | 0.36 | $ | 1.08 | $ | 1.32 | |||||||||||
Weighted average Common | |||||||||||||||||||||
Shares used for determining | |||||||||||||||||||||
Basic EPS | 79,145,323 | 78,913,563 | 78,580,895 | 78,956,526 | 78,404,815 | ||||||||||||||||
Diluted EPS | 80,107,115 | 79,789,075 | 79,571,363 | 79,746,034 | 79,389,285 | ||||||||||||||||
(a) | Includes $55.8 million and $85.9 million for the alternative fuel mixture credit during the three months ended September 30, 2009 and June 30, 2009, respectively, and $141.8 million for the nine months ended September 30, 2009. | ||||||||||||||||||||
(b) | Pro forma net income excludes earnings for the alternative fuel mixture credit of $0.61 per share and $0.99 per share for the three months ended September 30, 2009 and June 30, 2009, respectively, and $1.61 per share for the nine months ended September 30, 2009. Pro forma net income is a non-GAAP measure, see Schedule D for a reconciliation to the nearest GAAP measure. | ||||||||||||||||||||
-A- |
|||||||||||||||||||||
RAYONIER | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS AND STATEMENTS OF CASH FLOWS | |||||||||
September 30, 2009 (unaudited) | |||||||||
(millions of dollars) | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
September 30, | December 31, | ||||||||
2009 | 2008 | ||||||||
Assets | |||||||||
Cash and cash equivalents | $ | 153.1 | $ | 61.7 | |||||
AFMC receivable, net | 133.3 | - | |||||||
Other current assets | 257.2 | 217.3 | |||||||
Timber and timberlands, net of depletion and amortization | 1,191.7 | 1,255.0 | |||||||
Property, plant and equipment | 1,414.4 | 1,393.6 | |||||||
Less - accumulated depreciation | (1,068.1 | ) | (1,042.8 | ) | |||||
Net property, plant and equipment | 346.3 | 350.8 | |||||||
Investment in New Zealand JV | 48.8 | 43.0 | |||||||
Other assets | 161.8 | 154.1 | |||||||
$ | 2,292.2 | $ | 2,081.9 | ||||||
Liabilities and Shareholders' Equity | |||||||||
Current liabilities | $ | 166.4 | $ | 159.6 | |||||
Long-term debt | 809.1 | 746.6 | |||||||
Non-current liabilities for dispositions and discontinued operations | 90.2 | 96.4 | |||||||
Other non-current liabilities | 148.8 | 140.4 | |||||||
Shareholders' equity | 1,077.7 | 938.9 | |||||||
$ | 2,292.2 | $ | 2,081.9 | ||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
Nine Months Ended September 30, | |||||||||
2009 | 2008 | ||||||||
Cash provided by operating activities: | |||||||||
Net income | $ | 214.8 | $ | 105.2 | |||||
Depreciation, depletion, amortization | 126.8 | 112.0 | |||||||
Non-cash basis of real estate sold | 6.3 | 7.6 | |||||||
Other non-cash items included in income | 17.8 | 25.8 | |||||||
Changes in working capital and other assets and liabilities |
(151.4 | ) | (a) | (2.4 | ) | ||||
214.3 | 248.2 | ||||||||
Cash used for investing activities: | |||||||||
Capital expenditures | (65.1 | ) | (74.9 | ) | |||||
Purchase of timberlands | - | (229.5 | ) | ||||||
Change in restricted cash | 1.2 | 4.6 | |||||||
Other | (7.7 | ) | (8.4 | ) | |||||
(71.6 | ) | (308.2 | ) | ||||||
Cash used for financing activities: | |||||||||
Borrowings, net of repayments and issuance costs | 67.8 | 44.4 | |||||||
Dividends paid | (118.5 | ) | (117.6 | ) | |||||
Issuance of common shares | 9.2 | 8.2 | |||||||
Repurchase of common shares | (1.4 | ) | (3.7 | ) | |||||
Excess tax benefits from equity-based compensation | 2.3 | 3.4 | |||||||
Purchase of exchangeable note hedge | (23.5 | ) | - | ||||||
Proceeds from issuance of warrant | 12.5 | - | |||||||
(51.6 | ) | (65.3 | ) | ||||||
Effect of exchange rate changes on cash | 0.3 | (0.8 | ) | ||||||
Cash and cash equivalents: | |||||||||
Change in cash and cash equivalents | 91.4 | (126.1 | ) | ||||||
Balance, beginning of year | 61.7 | 181.1 | |||||||
Balance, end of period | $ | 153.1 | $ | 55.0 | |||||
(a) Includes $128.3 million of working capital increases for the alternative fuel mixture credit. | |||||||||
-B- | |||||||||
RAYONIER | |||||||||||||||||||||
BUSINESS SEGMENT SALES AND OPERATING INCOME (LOSS) | |||||||||||||||||||||
September 30, 2009 (unaudited) | |||||||||||||||||||||
(millions of dollars) | |||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||
2009 | 2009 | 2008 | 2009 | 2008 | |||||||||||||||||
Sales | |||||||||||||||||||||
Timber | $ | 46.5 | $ | 43.6 | $ | 42.9 | $ | 125.0 | $ | 145.4 | |||||||||||
Real Estate | 21.9 | 41.4 | 26.0 | 89.9 | 78.8 | ||||||||||||||||
Performance Fibers | |||||||||||||||||||||
Cellulose specialties | 173.1 | 134.7 | 156.8 | 464.5 | 436.5 | ||||||||||||||||
Absorbent materials | 43.7 | 42.4 | 53.3 | 133.1 | 135.6 | ||||||||||||||||
Total Performance Fibers | 216.8 | 177.1 | 210.1 | 597.6 | 572.1 | ||||||||||||||||
Wood Products | 13.3 | 12.5 | 24.1 | 37.5 | 67.5 | ||||||||||||||||
Other Operations | 8.5 | 9.0 | 14.4 | 23.2 | 42.7 | ||||||||||||||||
Intersegment Eliminations | (6.4 | ) | (4.9 | ) | - | (14.5 | ) | - | |||||||||||||
|
Total sales | $ | 300.6 | $ | 278.7 | $ | 317.5 | $ | 858.7 | $ | 906.5 | ||||||||||
Pro forma operating income/(loss) (a) | |||||||||||||||||||||
Timber | $ | 1.0 | $ | 0.4 | $ | (1.4 | ) | $ | (0.9 | ) | $ | 20.1 | |||||||||
Real Estate | 12.8 | 24.2 | 14.0 | 51.4 | 50.4 | ||||||||||||||||
Performance Fibers | 49.5 | 34.7 | 43.0 | 125.1 | 116.8 | ||||||||||||||||
Wood Products | (2.0 | ) | (2.5 | ) | 0.3 | (8.1 | ) | (2.6 | ) | ||||||||||||
Corporate and other | (6.0 | ) | (8.5 | ) | (6.9 | ) | (20.7 | ) | (21.6 | ) | |||||||||||
Pro forma operating income (a) | $ | 55.3 | $ | 48.3 | $ | 49.0 | $ | 146.8 | $ | 163.1 | |||||||||||
(a) | Corporate and other excludes $55.8 and $85.9 million of operating income related to the alternative fuel mixture credit for the three months ended September 30, 2009 and June 30, 2009, respectively, and $141.8 million for the nine months ended September 30, 2009. Pro forma operating income is a non-GAAP measure, see Schedule D for a reconciliation to the nearest GAAP measure. | ||||||||||||||||||||
- C - | |||||||||||||||||||||
RAYONIER | ||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||
September 30, 2009 (unaudited) | ||||||||||||||||||||||
(millions of dollars, except per share information) | ||||||||||||||||||||||
CASH AVAILABLE FOR DISTRIBUTION (a): | ||||||||||||||||||||||
Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||
2009 | 2008 | |||||||||||||||||||||
Cash provided by operating activities | $ | 214.3 | $ | 248.2 | ||||||||||||||||||
Capital expenditures (b) | (65.1 | ) | (74.9 | ) | ||||||||||||||||||
Change in committed cash | 21.8 | 3.5 | ||||||||||||||||||||
Like-kind exchange tax benefits on real estate sales (c) | - | (9.0 | ) | |||||||||||||||||||
Other | (7.7 | ) | (4.1 | ) | ||||||||||||||||||
Cash Available for Distribution | $ | 163.3 | $ | 163.7 | ||||||||||||||||||
(a) | Cash Available for Distribution (CAD) is defined as cash provided by operating activities adjusted for capital spending, the tax benefits associated with certain strategic acquisitions, the change in committed cash, and other items which include cash provided by discontinued operations, proceeds from matured energy forward contracts 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 for strategic acquisitions net of associated financing. | |||||||||||||||||||||
(b) | Capital spending excludes strategic acquisitions. | |||||||||||||||||||||
(c) | Represents taxes that would have been paid if the Company had not completed LKE transactions. | |||||||||||||||||||||
PRO FORMA OPERATING INCOME AND NET INCOME: | ||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||
September 30, | June 30, | September 30, | ||||||||||||||||||||
2009 | 2009 | 2008 | ||||||||||||||||||||
$ |
Per Diluted Share |
$ |
Per Diluted Share |
$ |
Per Diluted Share |
|||||||||||||||||
Operating Income | $ | 111.1 | $ | 134.2 | $ | 49.0 | ||||||||||||||||
Alternative Fuel Mixture Credit | (55.8 | ) | (85.9 | ) | - | |||||||||||||||||
Pro Forma Operating Income | $ | 55.3 | $ | 48.3 | $ | 49.0 | ||||||||||||||||
Net Income | $ | 81.1 | $ | 1.01 | $ | 107.7 | $ | 1.35 | $ | 28.9 | $ | 0.36 | ||||||||||
Alternative Fuel Mixture Credit | (49.1 | ) | (0.61 | ) | (79.3 | ) | (0.99 | ) | - | - | ||||||||||||
Pro Forma Net Income | $ | 32.0 | $ | 0.40 | $ | 28.4 | $ | 0.36 | $ | 28.9 | $ | 0.36 | ||||||||||
Nine Months Ended | ||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||
2009 | 2008 | |||||||||||||||||||||
$ |
Per Diluted Share |
$ |
Per Diluted Share |
|||||||||||||||||||
Operating Income | $ | 288.6 | $ | 163.1 | ||||||||||||||||||
Alternative Fuel Mixture Credit | (141.8 | ) | - | |||||||||||||||||||
Pro Forma Operating Income | $ | 146.8 | $ | 163.1 | ||||||||||||||||||
Net Income | $ | 214.8 | $ | 2.69 | $ | 105.2 | $ | 1.32 | ||||||||||||||
Alternative Fuel Mixture Credit | (128.5 | ) | (1.61 | ) | - | - | ||||||||||||||||
Pro Forma Net Income | $ | 86.3 | $ | 1.08 | $ | 105.2 | $ | 1.32 | ||||||||||||||
-D- | ||||||||||||||||||||||
Source: Rayonier
Rayonier, Jacksonville
Investors: Carl Kraus, 904-357-9158
Media
Relations: Helen Rowan, 904-357-9806