Rayonier (NYSE:RYN) today reported second quarter net income of $108
million, or $1.35 per share. Year-to-date net income was $134 million,
or $1.68 per share.
In April 2009, Rayonier became eligible for a tax credit equal to 50
cents per gallon of biomass-based fuels (“black liquor”) burned as an
alternative fuel mixture used at its Performance Fibers mills. Second
quarter net income includes $79 million, or 99 cents per share, for
alternative fuel mixture credit (“AFMC”) related to black liquor burned
from January 19, 2009 through the end of the second quarter. Excluding
the AFMC, second quarter earnings were $28 million, or 36 cents per
share, compared to $37 million, or 46 cents per share, in the prior year
period. Earnings for the six months ended June 30, 2009 were $54
million, or 68 cents per share, compared to $76 million, or 96 cents per
share, in the first six months of 2008.
Cash provided by operating activities of $127 million for the first six
months of 2009 was $28 million below the prior year. Cash available for
distribution1 of $95 million was $2 million below the first
half of 2008. (See Schedule D for more details.)
Lee M. Thomas, Chairman, President and CEO said, "In the second quarter,
we continued to benefit from our business mix and generated good cash
flow, despite the difficult economy. Continued interest in our
non-strategic timberlands and solid Performance Fibers results helped
offset the impact of the weak housing market on our timber segment.”
Timber
Second quarter 2009 sales of $44 million decreased $12 million from the
prior year period, while operating income of $0.4 million decreased $9
million. Year-to-date sales of $78 million declined $24 million from
prior year, while operating income decreased $23 million to an operating
loss of $2 million.
In the Eastern region, sales and operating income increased from the
prior year periods reflecting higher volumes and lower costs due to
sales mix, as well as increased non-timber income. However, these items
were largely offset by a sales shift from sawtimber to lower-price
pulpwood.
In the Western region, sales and operating income declined from the
prior year periods as weak demand and planned harvest reductions
continued to negatively impact prices and volumes. Average prices
declined 17 percent and 20 percent for the quarter and year-to-date
periods, respectively, while volumes declined 45 percent for both
periods. Also impacting 2009 was higher depletion expense partially
offset by lower production and overhead costs.
The Company expects to operate at reduced sawtimber harvest levels until
markets improve.
As a result of stressed capital markets and weak global economic
conditions, Rayonier and its joint venture partners discontinued the
sale process of their New Zealand holdings. Accordingly, the New Zealand
results are no longer classified as discontinued operations.
Real Estate
Sales of $41 million were $18 million above second quarter 2008, while
operating income of $24 million increased $10 million. For the six month
period, sales of $68 million were $15 million above the prior year
period, while operating income of $39 million increased by $2 million.
Higher non-strategic timberland volumes were partially offset by the
timing of rural property sales and lower per acre prices due to sales
mix.
Performance Fibers
For the quarter, sales and operating income of $177 million and $35
million declined $10 million and $2 million from the prior year,
respectively. For the six months, sales and operating income of $381
million and $76 million increased $19 million and $2 million from 2008,
respectively. The results reflect higher cellulose specialties prices,
increased input costs and declines in fluff prices and cellulose
specialties volumes. As anticipated, cellulose specialties volumes
declined in the second quarter from prior year, as customers undertook
inventory destocking initiatives and delayed orders to the second half
of the year.
Other Items
Excluding the impact of the AFMC, Corporate and other expenses were $9
million and $15 million for the quarter and six months ended June 2009.
Second quarter expenses increased $2 million from the prior year as
general corporate spending reductions were offset by lower log trading
margins and foreign exchange losses. For the six months, expenses were
comparable to 2008.
Interest and other expenses were consistent for the quarter but $1
million higher for the six months compared to 2008 primarily due to
higher average net debt balances, partially offset by lower interest
rates.
Second quarter effective tax rates before discrete items were 21.5
percent and 11.1 percent in 2009 and 2008, respectively. For the six
months, the effective tax rates were 20.2 percent and 16.0 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 11.9 percent and 12.6 percent compared to 11.1 percent
and 15.8 percent in 2008, respectively.
In the second quarter of 2009, $8 million of the AFMC was used to offset
the TRS’ federal estimated income tax payments. While an additional $10
million is expected to be applied against income tax payments in the
second half of the year, the majority of the cash for the AFMC is
anticipated to be received in 2010 after the filing of the 2009 tax
return.
Outlook
“Our unique business mix, strong balance sheet, and conservative debt
levels provide significant operating flexibility. We expect to generate
strong cash flows in 2009 well above our $2.00 per share dividend and
are increasing our full year guidance for CAD to be comparable to 2008.
Also, we anticipate EBITDA to be only 5 percent to 10 percent below 2008
compared to previous guidance of 10 percent to 15 percent lower and EPS
(excluding AFMC) to be 15 percent to 20 percent below 2008, versus
previous guidance of 20 percent to 25 percent lower,” said Thomas.
“We are encouraged by the gradual improvement recently seen in housing
starts and the continued export demand for our Western and New Zealand
timber, however, we will continue to reduce sawtimber harvest levels
until demand and pricing improve. In Real Estate, we expect continued
interest in our rural HBU and non-strategic timberlands. And in
Performance Fibers, earnings are expected to remain strong and above
2008 levels.”
Further Information
A conference call will be held on Thursday, July 30, 2009 at 2:00 p.m.
EDT to discuss these results. Interested parties are invited to listen
to the live webcast by logging on to www.rayonier.com
and following the link. Investors may also choose to access the
conference call by dialing (888) 790-3052, password: Rayonier. Financial
Presentation materials are available at the website. A replay will be
available on the site shortly after the call.
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
the United States and New Zealand. The company’s holdings include
approximately 200,000 acres with residential and commercial development
potential along the fast-growing Interstate 95 corridor between
Savannah, Georgia, and Daytona Beach, Florida. Its Performance Fibers
business is one of the world’s leading producers of high-value specialty
cellulose fibers. Approximately 40 percent of the company’s sales are
outside the U.S. to customers in approximately 40 countries. Rayonier is
structured as a real estate investment trust. More information is
available at www.rayonier.com.
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 Florida, which also may be affected by changes in law,
policy and political factors beyond our control; the potential for legal
challenges to entitlements and permits in connection with our
properties; unexpected delays in the entry into or closing of real
estate transactions; the existence of competing developers and
communities in the markets in which we own property; the pace of
development and the rate and timing of absorption of existing entitled
property in the markets in which we own property; changes in the
demographics affecting projected population growth and migration to the
Southeastern U.S.; changes in environmental laws and regulations,
including laws regarding water withdrawal and management and delineation
of wetlands, that may restrict or adversely impact our ability to sell
or develop properties; the cost of the development of property
generally, including the cost of property taxes, labor and construction
materials; the timing of construction and availability of public
infrastructure; and the availability of financing for real estate
development and mortgage loans.
Additional factors are described in the company's most recent Form 10-K
on file with the Securities and Exchange Commission. Rayonier assumes no
obligation to update these statements except as is required by law.
|
RAYONIER
|
|
CONDENSED STATEMENTS OF CONSOLIDATED INCOME
|
|
June 30, 2009 (unaudited)
|
|
(millions of dollars, except per share information)
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Sales
|
|
|
$
|
278.7
|
|
|
$
|
279.4
|
|
|
$
|
304.9
|
|
|
$
|
558.1
|
|
|
$
|
589.1
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
216.7
|
|
|
|
224.3
|
|
|
|
237.0
|
|
|
|
441.0
|
|
|
|
448.0
|
|
|
Selling and general expenses
|
|
|
14.3
|
|
|
|
14.7
|
|
|
|
16.9
|
|
|
|
29.0
|
|
|
|
31.8
|
|
|
Other operating income, net (a)
|
|
|
(86.5
|
)
|
|
|
(2.8
|
)
|
|
|
(2.6
|
)
|
|
|
(89.3
|
)
|
|
|
(4.8
|
)
|
|
Operating income (a)
|
|
|
|
134.2
|
|
|
|
43.2
|
|
|
|
53.6
|
|
|
|
177.4
|
|
|
|
114.1
|
|
|
Interest expense
|
|
|
|
(12.2
|
)
|
|
|
(12.6
|
)
|
|
|
(13.1
|
)
|
|
|
(24.8
|
)
|
|
|
(25.6
|
)
|
|
Interest and other income, net
|
|
|
|
0.2
|
|
|
|
0.1
|
|
|
|
0.6
|
|
|
|
0.3
|
|
|
|
2.1
|
|
|
Income before taxes
|
|
|
|
122.2
|
|
|
|
30.7
|
|
|
|
41.1
|
|
|
|
152.9
|
|
|
|
90.6
|
|
|
Income tax expense
|
|
|
|
(14.5
|
)
|
|
|
(4.7
|
)
|
|
|
(4.5
|
)
|
|
|
(19.2
|
)
|
|
|
(14.3
|
)
|
|
Net income
|
|
|
$
|
107.7
|
|
|
$
|
26.0
|
|
|
$
|
36.6
|
|
|
$
|
133.7
|
|
|
$
|
76.3
|
|
|
Income per Common Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
1.37
|
|
|
$
|
0.33
|
|
|
$
|
0.47
|
|
|
$
|
1.70
|
|
|
$
|
0.97
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
1.35
|
|
|
$
|
0.33
|
|
|
$
|
0.46
|
|
|
$
|
1.68
|
|
|
$
|
0.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net income (b)
|
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
0.46
|
|
|
$
|
0.68
|
|
|
$
|
0.96
|
|
|
Weighted average Common
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used for determining
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS
|
|
|
|
78,913,563
|
|
|
|
78,806,973
|
|
|
|
78,377,396
|
|
|
|
78,860,562
|
|
|
|
78,315,808
|
|
|
|
|
Diluted EPS
|
|
|
|
79,789,075
|
|
|
|
79,272,477
|
|
|
|
79,397,487
|
|
|
|
79,537,197
|
|
|
|
79,310,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes $85.9 million for the alternative fuel mixture credit
during the three and six months ended June 30, 2009.
|
|
(b)
|
Pro forma net income excludes earnings for the alternative fuel
mixture credit of $0.99 per share and $1.00 per share for the three
and six months ended June 30, 2009, respectively. Pro forma net
income is a non-GAAP measure, see Schedule D for a reconciliation to
the nearest GAAP measure.
|
|
|
|
RAYONIER
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS AND STATEMENTS OF CASH FLOWS
|
|
June 30, 2009 (unaudited)
|
|
(millions of dollars)
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets
|
|
|
$
|
313.2
|
|
|
$
|
277.1
|
|
|
|
Tax receivable
|
|
|
|
85.1
|
|
|
|
1.9
|
|
|
|
Timber and timberlands, net of depletion and amortization
|
|
|
1,209.2
|
|
|
|
1,255.0
|
|
|
|
Property, plant and equipment
|
|
|
|
1,411.5
|
|
|
|
1,393.5
|
|
|
|
Less - accumulated depreciation
|
|
|
(1,057.0
|
)
|
|
|
(1,042.8
|
)
|
|
|
Net property, plant and equipment
|
|
|
354.5
|
|
|
|
350.7
|
|
|
|
Other assets
|
|
|
|
202.1
|
|
|
|
197.1
|
|
|
|
|
|
|
$
|
2,164.1
|
|
|
$
|
2,081.8
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
$
|
161.1
|
|
|
$
|
159.6
|
|
|
|
Long-term debt
|
|
|
|
749.5
|
|
|
|
746.6
|
|
|
|
Non-current liabilities for dispositions and discontinued operations
|
|
|
93.0
|
|
|
|
96.4
|
|
|
|
Other non-current liabilities
|
|
|
|
146.1
|
|
|
|
140.3
|
|
|
|
Shareholders' equity
|
|
|
|
1,014.4
|
|
|
|
938.9
|
|
|
|
|
|
|
$
|
2,164.1
|
|
|
$
|
2,081.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
Cash provided by operating activities:
|
|
|
|
|
|
|
Net Income
|
|
|
$
|
133.7
|
|
|
$
|
76.3
|
|
|
|
Depreciation, depletion, amortization and non-cash basis of real
estate sold
|
|
|
91.9
|
|
|
|
76.5
|
|
|
|
Other non-cash items included in income
|
|
|
11.9
|
|
|
|
16.5
|
|
|
|
Changes in working capital and other assets and liabilities
|
|
|
(110.3
|
)
|
(a)
|
|
(14.4
|
)
|
|
|
|
|
|
|
127.2
|
|
|
|
154.9
|
|
|
|
Cash used for investing activities:
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(50.1
|
)
|
|
|
(59.9
|
)
|
|
|
Purchase of timberlands
|
|
|
|
-
|
|
|
|
(229.4
|
)
|
|
|
Change in restricted cash
|
|
|
|
(1.1
|
)
|
|
|
6.6
|
|
|
|
Other
|
|
|
|
(2.2
|
)
|
|
|
(1.5
|
)
|
|
|
|
|
|
|
(53.4
|
)
|
|
|
(284.2
|
)
|
|
|
Cash used for financing activities:
|
|
|
|
|
|
|
Repayment, net of borrowings and issuance costs
|
|
|
-
|
|
|
|
45.0
|
|
|
|
Dividends paid
|
|
|
|
(78.9
|
)
|
|
|
(78.3
|
)
|
|
|
Issuance of common shares
|
|
|
3.7
|
|
|
|
4.3
|
|
|
|
Repurchase of common shares
|
|
|
(1.4
|
)
|
|
|
(3.7
|
)
|
|
|
Excess tax benefits from equity-based compensation
|
|
|
0.9
|
|
|
|
2.0
|
|
|
|
|
|
|
|
(75.7
|
)
|
|
|
(30.7
|
)
|
|
|
Effect of exchange rate changes on cash
|
|
|
0.1
|
|
|
|
(0.1
|
)
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
(1.8
|
)
|
|
|
(160.1
|
)
|
|
|
Balance, beginning of year
|
|
|
|
61.7
|
|
|
|
181.1
|
|
|
|
Balance, end of period
|
|
|
$
|
59.9
|
|
|
$
|
21.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Includes $79.3 million of working capital increases for the
alternative fuel mixture credit.
|
|
|
|
|
|
RAYONIER
|
|
BUSINESS SEGMENT SALES AND OPERATING INCOME (LOSS)
|
|
June 30, 2009 (unaudited)
|
|
(millions of dollars)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
|
|
|
|
|
2009
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Timber
|
|
|
$
|
43.6
|
|
|
$
|
34.9
|
|
|
$
|
55.3
|
|
|
$
|
78.5
|
|
|
$
|
102.5
|
|
|
Real Estate
|
|
|
|
41.4
|
|
|
|
26.6
|
|
|
|
23.4
|
|
|
|
68.0
|
|
|
|
52.8
|
|
|
Performance Fibers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cellulose specialties
|
|
|
|
134.7
|
|
|
|
156.7
|
|
|
|
147.0
|
|
|
|
291.4
|
|
|
|
279.7
|
|
|
|
Absorbent materials
|
|
|
|
42.4
|
|
|
|
46.9
|
|
|
|
40.1
|
|
|
|
89.3
|
|
|
|
82.3
|
|
|
|
Total Performance Fibers
|
|
|
|
177.1
|
|
|
|
203.6
|
|
|
|
187.1
|
|
|
|
380.7
|
|
|
|
362.0
|
|
|
Wood Products
|
|
|
|
12.5
|
|
|
|
11.8
|
|
|
|
24.5
|
|
|
|
24.3
|
|
|
|
43.4
|
|
|
Other Operations
|
|
|
|
9.0
|
|
|
|
5.7
|
|
|
|
14.6
|
|
|
|
14.7
|
|
|
|
28.4
|
|
|
Intersegment Eliminations
|
|
|
|
(4.9
|
)
|
|
|
(3.2
|
)
|
|
|
-
|
|
|
|
(8.1
|
)
|
|
|
-
|
|
|
|
Total sales
|
|
|
$
|
278.7
|
|
|
$
|
279.4
|
|
|
$
|
304.9
|
|
|
$
|
558.1
|
|
|
$
|
589.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma operating income/(loss) (a)
|
|
|
|
|
|
|
|
|
|
|
|
Timber
|
|
|
$
|
0.4
|
|
|
$
|
(2.3
|
)
|
|
$
|
9.5
|
|
|
$
|
(1.9
|
)
|
|
$
|
21.5
|
|
|
Real Estate
|
|
|
|
24.2
|
|
|
|
14.4
|
|
|
|
14.6
|
|
|
|
38.6
|
|
|
|
36.4
|
|
|
Performance Fibers
|
|
|
|
34.7
|
|
|
|
40.8
|
|
|
|
36.7
|
|
|
|
75.5
|
|
|
|
73.8
|
|
|
Wood Products
|
|
|
|
(2.5
|
)
|
|
|
(3.6
|
)
|
|
|
(0.3
|
)
|
|
|
(6.1
|
)
|
|
|
(2.9
|
)
|
|
Corporate and other
|
|
|
|
(8.5
|
)
|
|
|
(6.1
|
)
|
|
|
(6.9
|
)
|
|
|
(14.6
|
)
|
|
|
(14.7
|
)
|
|
|
Pro forma operating income (a)
|
|
$
|
48.3
|
|
|
$
|
43.2
|
|
|
$
|
53.6
|
|
|
$
|
91.5
|
|
|
$
|
114.1
|
|
|
|
|
|
|
(a)
|
Corporate and other excludes $85.9 million of operating income
related to the alternative fuel mixture credit for the three and six
months ended June 30, 2009. Pro forma operating income is a non-GAAP
measure, see Schedule D for a reconciliation to the nearest GAAP
measure.
|
|
|
|
RAYONIER
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
June 30, 2009 (unaudited)
|
|
(millions of dollars, except per share information)
|
|
|
|
CASH AVAILABLE FOR DISTRIBUTION (a):
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
Cash provided by operating activities
|
|
|
|
$
|
127.2
|
|
|
$
|
154.9
|
|
|
|
|
|
|
|
|
|
Capital expenditures (b)
|
|
|
|
|
(50.1
|
)
|
|
|
(59.9
|
)
|
|
|
|
|
|
|
|
|
Change in committed cash
|
|
|
|
|
20.5
|
|
|
|
4.9
|
|
|
|
|
|
|
|
|
|
Like-kind exchange tax benefits on real estate sales (c)
|
|
|
-
|
|
|
|
(5.7
|
)
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
(2.1
|
)
|
|
|
2.8
|
|
|
|
|
|
|
|
|
|
Cash Available for Distribution
|
|
|
|
$
|
95.5
|
|
|
$
|
97.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
|
|
June 30,
|
|
March 31,
|
|
June 30,
|
|
|
|
|
2009
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
Per Diluted Share
|
|
|
$
|
|
|
Per Diluted
Share
|
|
|
$
|
|
Per Diluted
Share
|
|
Operating Income
|
|
$
|
134.2
|
|
|
|
|
$
|
43.2
|
|
|
|
|
$
|
53.6
|
|
|
|
|
Alternative Fuel Mixture Credit
|
|
|
(85.9
|
)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
Pro Forma Operating Income
|
|
$
|
48.3
|
|
|
|
|
$
|
43.2
|
|
|
|
|
$
|
53.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
107.7
|
|
|
$
|
1.35
|
|
|
$
|
26.0
|
|
|
$
|
0.33
|
|
$
|
36.6
|
|
$
|
0.46
|
|
|
Alternative Fuel Mixture Credit
|
|
|
(79.3
|
)
|
|
|
(0.99
|
)
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Pro Forma Net Income
|
|
$
|
28.4
|
|
|
$
|
0.36
|
|
|
$
|
26.0
|
|
|
$
|
0.33
|
|
$
|
36.6
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
Per Diluted
Share
|
|
|
$
|
|
|
Per Diluted
Share
|
|
|
|
|
|
Operating Income
|
|
$
|
177.4
|
|
|
|
|
$
|
114.1
|
|
|
|
|
|
|
|
|
|
Alternative Fuel Mixture Credit
|
|
|
(85.9
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Pro Forma Operating Income
|
|
$
|
91.5
|
|
|
|
|
$
|
114.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
133.7
|
|
|
$
|
1.68
|
|
|
$
|
76.3
|
|
|
$
|
0.96
|
|
|
|
|
|
|
Alternative Fuel Mixture Credit
|
|
|
(79.3
|
)
|
|
|
(1.00
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Pro Forma Net Income
|
|
$
|
54.4
|
|
|
$
|
0.68
|
|
|
$
|
76.3
|
|
|
$
|
0.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rayonier
Investors:
Carl Kraus, 904-357-9158
or
Media
Relations:
Helen Rowan, 904-357-9806