For the first nine months, 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)) | September 30, 2013 | September 30, 2012 | ||||||||||||||||||
$ | EPS | $ | EPS | |||||||||||||||||
Net income attributable to Rayonier | $ | 57 | $ | 0.44 | $ | 80 | $ | 0.62 | ||||||||||||
Less: Discontinued operations (Wood Products, net) | — | — | (1 | ) | (0.01 | ) | ||||||||||||||
Pro forma net income | $ | 57 | $ | 0.44 | $ | 79 | $ | 0.61 | ||||||||||||
The following table summarizes the year-to-date and comparable prior period results:
Nine Months Ended | ||||||||||||||||||||
(millions of dollars, except earnings per share (EPS)) | September 30, 2013 | September 30, 2012 | ||||||||||||||||||
$ | EPS | $ | EPS | |||||||||||||||||
Net income attributable to Rayonier | $ | 292 | $ | 2.23 | $ | 203 | $ | 1.58 | ||||||||||||
Less: Gain related to consolidation of New Zealand JV | (16 | ) | (0.12 | ) | — | — | ||||||||||||||
Less: Discontinued operations (Wood Products, net) | (44 | ) | (0.34 | ) | (5 | ) | (0.04 | ) | ||||||||||||
Pro forma net income | $ | 232 | $ | 1.77 | $ | 198 | $ | 1.54 |
“We are pleased to report solid operating results this quarter in line
with our expectations. Forest Resources benefited from improved prices
reflecting the early stages of a U.S. housing recovery, strong export
and domestic markets in the
Forest Resources
Third quarter sales of
In the Atlantic region, operating results improved due to higher prices
from sustained rainfalls which limited supply, and steady demand. The
Gulf region operating results improved due to higher sawlog demand,
increased volumes from our
Real Estate
Third quarter sales of
Performance Fibers
Third quarter and year-to-date sales of
Other Items
Third quarter corporate and other operating expenses of
Interest and other expenses were
The third quarter effective tax rate before discrete items was 19.8 percent compared to 26.8 percent in the prior year period. The year-to-date effective tax rate before discrete items was 21.3 percent compared to 26.5 percent in the prior year period. The current quarter and year-to-date 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 third quarter effective tax rate was 16.5 percent versus 23.2 percent in the prior year period. On a year-to-date basis, the effective tax rate was 11.1 percent compared to 21.5 percent in 2012, as the 2013 AFMC for CBPC exchange was higher than the 2012 exchange.
Outlook
“We are on track for another strong year as our businesses continue to
execute well, generating operating cash flows that are well above our
dividends,” added Boynton. “In Forest Resources, we expect recent
improved pricing to be sustained as we capitalize on local market
conditions in the Southeast and benefit from strong export and domestic
demand in the Northwest and in
In this transition phase for Performance Fibers, we are pleased to report that the quality of cellulose specialties produced from our recently converted Jesup Mill C-line has been excellent and the qualification process with customers is proceeding well. Overall, we continue to expect 2013 operating income will be slightly above 2012, and 2013 EPS will be moderately above 2012 reflecting lower income tax and interest expense,” concluded Boynton.
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.
___________________________________________________________________________
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
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 September 30, 2013 (unaudited) (millions of dollars, except per share information) |
||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
2013 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||
SALES | $ | 384.8 | $ | 409.1 | $ | 386.2 | $ | 1,187.6 | $ | 1,070.8 | ||||||||||||
Costs and Expenses | ||||||||||||||||||||||
Cost of sales | 287.2 | 297.7 | 259.2 | 850.9 | 738.5 | |||||||||||||||||
Selling and general expenses | 15.3 | 16.9 | 15.5 | 48.4 | 50.6 | |||||||||||||||||
Other operating (income) expense, net | (1.3 | ) | — | 0.3 | (5.2 | ) | (6.4 | ) | ||||||||||||||
OPERATING INCOME BEFORE GAIN ON CONSOLIDATION OF NEW ZEALAND JOINT VENTURE | 83.6 | 94.5 | 111.2 | 293.5 | 288.1 | |||||||||||||||||
Gain related to consolidation of New Zealand joint venture | — | 16.1 | — | 16.1 | — | |||||||||||||||||
OPERATING INCOME | 83.6 | 110.6 | 111.2 | 309.6 | 288.1 | |||||||||||||||||
Interest expense | (13.0 | ) | (10.0 | ) | (8.3 | ) | (30.8 | ) | (36.1 | ) | ||||||||||||
Interest and miscellaneous (expense) income, net | (0.7 | ) | 2.5 | 0.3 | 1.9 | 0.3 | ||||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 69.9 | 103.1 | 103.2 | 280.7 | 252.3 | |||||||||||||||||
Income tax expense (a) | (11.5 | ) | (15.2 | ) | (23.9 | ) | (31.2 | ) | (54.3 | ) | ||||||||||||
INCOME FROM CONTINUING OPERATIONS | 58.4 | 87.9 | 79.3 | 249.5 | 198.0 | |||||||||||||||||
Income from discontinued operations, net of income tax expense | — | — | 1.3 | 44.4 | 5.1 | |||||||||||||||||
NET INCOME | 58.4 | 87.9 | 80.6 | 293.9 | 203.1 | |||||||||||||||||
Less: Net income attributable to noncontrolling interest | 1.0 | 0.7 | — | 1.7 | — | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO RAYONIER INC. | $ | 57.4 | $ | 87.2 | $ | 80.6 | $ | 292.2 | $ | 203.1 | ||||||||||||
EARNINGS PER COMMON SHARE | ||||||||||||||||||||||
BASIC EARNINGS PER SHARE ATTRIBUTABLE TO RAYONIER INC. | ||||||||||||||||||||||
Continuing Operations | $ | 0.45 | $ | 0.69 | $ | 0.65 | $ | 1.97 | $ | 1.62 | ||||||||||||
Discontinued Operations | — | — | 0.01 | 0.36 | 0.04 | |||||||||||||||||
Net Income | $ | 0.45 | $ | 0.69 | $ | 0.66 | $ | 2.33 | $ | 1.66 | ||||||||||||
DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO RAYONIER INC. | ||||||||||||||||||||||
Continuing Operations | $ | 0.44 | $ | 0.67 | $ | 0.61 | $ | 1.89 | $ | 1.54 | ||||||||||||
Discontinued Operations | — | — | 0.01 | 0.34 | 0.04 | |||||||||||||||||
Net Income | $ | 0.44 | $ | 0.67 | $ | 0.62 | $ | 2.23 | $ | 1.58 | ||||||||||||
Pro forma Net Income (b) | $ | 0.44 | $ | 0.54 | $ | 0.61 | $ | 1.77 | $ | 1.54 | ||||||||||||
Weighted Average Common | ||||||||||||||||||||||
Shares used for determining | ||||||||||||||||||||||
Basic EPS | 126,122,151 | 126,027,297 | 122,848,705 | 125,549,133 | 122,552,910 | |||||||||||||||||
Diluted EPS | 130,913,404 | 130,767,249 | 129,959,666 | 130,788,974 | 128,548,552 | |||||||||||||||||
(a) |
The nine months ended September 30, 2013 include a $19 million discrete tax benefit from the exchange of the AFMC for the CBPC. The three and nine months ended September 30, 2012 include a benefit of $3 million and $12 million, respectively, from the exchange. |
|||||||||||||||||||||
(b) |
Pro forma Net Income per share 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 September 30, 2013 (unaudited) (millions of dollars) |
||||||||||
September 30, | December 31, | |||||||||
2013 | 2012 | |||||||||
Assets | ||||||||||
Cash and cash equivalents | $ | 260.7 | $ | 280.6 | ||||||
Current deferred tax assets | 62.9 | 15.8 | ||||||||
Other current assets | 317.6 | 270.0 | ||||||||
Timber and timberlands, net of depletion and amortization (a) | 2,103.5 | 1,573.3 | ||||||||
Property, plant and equipment | 1,986.8 | 1,887.3 | ||||||||
Less - accumulated depreciation | (1,118.4 | ) | (1,180.3 | ) | ||||||
Net property, plant and equipment | 868.4 | 707.0 | ||||||||
Investment in New Zealand JV (a) | — | 72.4 | ||||||||
Other assets | 205.0 | 203.9 | ||||||||
$ | 3,818.1 | $ | 3,123.0 | |||||||
Liabilities and Shareholders' Equity | ||||||||||
Current maturities of long-term debt | $ | 10.0 | $ | 150.0 | ||||||
Other current liabilities | 229.7 | 157.8 | ||||||||
Long-term debt | 1,646.3 | 1,120.1 | ||||||||
Non-current liabilities for dispositions and discontinued operations | 67.1 | 73.6 | ||||||||
Other non-current liabilities | 180.1 | 183.5 | ||||||||
Total Rayonier Inc. shareholders’ equity | 1,589.5 | 1,438.0 | ||||||||
Noncontrolling interest (a) | 95.4 | — | ||||||||
Total shareholders' equity | 1,684.9 | 1,438.0 | ||||||||
$ | 3,818.1 | $ | 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 September 30, 2013 (unaudited) (millions of dollars) |
||||||||
Nine Months Ended September 30, |
||||||||
2013 | 2012 | |||||||
Cash provided by operating activities: | ||||||||
Net income | $ | 293.9 | $ | 203.1 | ||||
Depreciation, depletion and amortization | 132.8 | 100.1 | ||||||
Non-cash cost of real estate sold | 4.3 | 3.0 | ||||||
Gain on sale of discontinued operations, net | (42.7 | ) | — | |||||
Other items to reconcile net income to cash provided by operating activities | 33.8 | 13.9 | ||||||
Changes in working capital and other assets and liabilities | (17.6 | ) | 33.5 | |||||
Tax payment to IRS to exchange AFMC for CBPC | (70.3 | ) | — | |||||
334.2 | 353.6 | |||||||
Cash used for investing activities: | ||||||||
Capital expenditures | (122.5 | ) | (112.0 | ) | ||||
Purchase of additional interest in New Zealand joint venture | (139.9 | ) | — | |||||
Purchase of timberlands | (11.7 | ) | (11.6 | ) | ||||
Jesup mill cellulose specialties expansion (gross purchases of $140.8 and $130.7, net of purchases on account of $3.4 and $25.9) | (137.4 | ) | (104.8 | ) | ||||
Proceeds from disposition of Wood Products business, net of tax payments of $16.0 | 68.1 | — | ||||||
Change in restricted cash | 4.0 | (12.8 | ) | |||||
Other | 0.2 | 4.3 | ||||||
(339.2 | ) | (236.9 | ) | |||||
Cash (used for) provided by financing activities: | ||||||||
Increase in debt, net of issuance costs | 154.4 | 152.7 | ||||||
Dividends paid | (175.1 | ) | (152.4 | ) | ||||
Proceeds from the issuance of common shares | 9.2 | 20.7 | ||||||
Excess tax benefits on stock-based compensation | 8.2 | 7.1 | ||||||
Repurchase of common shares | (11.3 | ) | (7.8 | ) | ||||
(14.6 | ) | 20.3 | ||||||
Effect of exchange rate changes on cash | (0.3 | ) | (0.1 | ) | ||||
Cash and cash equivalents: | ||||||||
Change in cash and cash equivalents | (19.9 | ) | 136.9 | |||||
Balance, beginning of year | 280.6 | 78.6 | ||||||
Balance, end of period | $ | 260.7 | $ | 215.5 | ||||
C |
||||||||
RAYONIER INC. AND SUBSIDIARIES BUSINESS SEGMENT SALES AND OPERATING INCOME (LOSS) September 30, 2013 (unaudited) (millions of dollars) |
|||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||
2013 | 2013 | 2012 | 2013 | 2012 | |||||||||||||||||
Sales | |||||||||||||||||||||
Forest Resources | $ | 111.3 | $ | 109.1 | $ | 59.9 | $ | 277.4 | $ | 164.7 | |||||||||||
Real Estate | 14.1 | 13.4 | 13.0 | 51.8 | 37.4 | ||||||||||||||||
Performance Fibers | |||||||||||||||||||||
Cellulose specialties | 200.1 | 233.1 | 247.2 | 680.1 | 679.5 | ||||||||||||||||
Viscose/other | 15.1 | — | — | 15.1 | — | ||||||||||||||||
Absorbent materials | 9.0 | 19.9 | 41.0 | 66.3 | 114.1 | ||||||||||||||||
Total Performance Fibers | 224.2 | 253.0 | 288.2 | 761.5 | 793.6 | ||||||||||||||||
Other Operations | 35.3 | 33.9 | 26.3 | 97.4 | 76.7 | ||||||||||||||||
Intersegment Eliminations | (0.1 | ) | (0.3 | ) | (1.2 | ) | (0.5 | ) | (1.6 | ) | |||||||||||
Total sales | $ | 384.8 | $ | 409.1 | $ | 386.2 | $ | 1,187.6 | $ | 1,070.8 | |||||||||||
Pro forma operating income (a) | |||||||||||||||||||||
Forest Resources | $ | 23.2 | $ | 20.9 | $ | 11.2 | $ | 57.3 | $ | 27.4 | |||||||||||
Real Estate | 7.5 | 6.1 | 8.4 | 30.5 | 20.9 | ||||||||||||||||
Performance Fibers | 62.7 | 79.1 | 101.5 | 233.4 | 265.8 | ||||||||||||||||
Other Operations | (0.3 | ) | 1.8 | (0.4 | ) | 1.6 | (0.2 | ) | |||||||||||||
Corporate and other (a) | (9.5 | ) | (13.4 | ) | (9.5 | ) | (29.3 | ) | (25.8 | ) | |||||||||||
Pro forma operating income (a) | $ | 83.6 | $ | 94.5 | $ | 111.2 | $ | 293.5 | $ | 288.1 | |||||||||||
(a) |
The nine months ended September 30, 2013 and the three months ended June 30, 2013 exclude 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 September 30, 2013 (unaudited) (millions of dollars except per share information) |
||||||||
CASH AVAILABLE FOR DISTRIBUTION (a): | ||||||||
Nine Months Ended | ||||||||
September 30, | September 30, | |||||||
2013 | 2012 | |||||||
Cash provided by operating activities | $ | 334.2 | $ | 353.6 | ||||
Capital expenditures (b) | (122.5 | ) | (112.0 | ) | ||||
Change in committed cash | 0.5 | 6.2 | ||||||
Excess tax benefits on stock-based compensation | 8.2 | 7.1 | ||||||
Other | 1.4 | 6.0 | ||||||
Cash Available for Distribution | $ | 221.8 | $ | 260.9 | ||||
(a) Cash Available for Distribution (CAD) is defined as cash provided by operating activities adjusted for capital spending, 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 nine months ended September 30, 2013, strategic capital totaled $140.8 million for the Jesup mill cellulose specialties expansion, $11.7 million for timberland acquisitions and $139.9 million for the acquisition of an additional interest in the New Zealand joint venture. For the nine months ended September 30, 2012, strategic capital totaled $130.7 million for the Jesup mill cellulose specialties expansion and $11.6 million for timberland acquisitions. |
||||||||
PRO FORMA OPERATING INCOME AND NET INCOME: | |||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||
|
June 30, 2013 | September 30, 2012 | |||||||||||||||||||||||
$ |
Per |
$ |
Per |
||||||||||||||||||||||
Operating income | $ | 110.6 | $ | 111.2 | |||||||||||||||||||||
Gain related to consolidation of New Zealand joint venture | (16.1 | ) | — | ||||||||||||||||||||||
Pro forma operating income | $ | 94.5 | $ | 111.2 | |||||||||||||||||||||
Net income attributable to Rayonier Inc. | $ | 87.2 | $ | 0.67 | $ | 80.6 | $ | 0.62 | |||||||||||||||||
Gain related to consolidation of New Zealand joint venture | (16.1 | ) | (0.13 | ) | — | — | |||||||||||||||||||
Discontinued operations | — | — | (1.3 | ) | (0.01 | ) | |||||||||||||||||||
Pro forma net income | $ | 71.1 | $ | 0.54 | $ | 79.3 | $ | 0.61 | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||||
September 30, 2013 | September 30, 2012 | ||||||||||||||||||||||||
$ |
Per |
$ |
Per |
||||||||||||||||||||||
Operating income | $ | 309.6 | $ | 288.1 | |||||||||||||||||||||
Gain related to consolidation of New Zealand joint venture | (16.1 | ) | — | ||||||||||||||||||||||
Pro forma operating income | $ | 293.5 | $ | 288.1 | |||||||||||||||||||||
Net income attributable to Rayonier Inc. | $ | 292.2 | $ | 2.23 | $ | 203.1 | $ | 1.58 | |||||||||||||||||
Gain related to consolidation of New Zealand joint venture | (16.1 | ) | (0.12 | ) | — | — | |||||||||||||||||||
Discontinued operations | (44.4 | ) | (0.34 | ) | (5.1 | ) | (0.04 | ) | |||||||||||||||||
Pro forma net income | $ | 231.7 | $ | 1.77 | $ | 198.0 | $ | 1.54 | |||||||||||||||||
E |
Source:
Rayonier
Investors
Ed Kiker, 904-357-9186
or
Media
Russell
Schweiss, 904-357-9158