Rayonier (NYSE:RYN) today reported second quarter net income of
$33.3 million, or 42 cents per share, which reflects a special item
charge of $10.1 million, or 13 cents per share, for a write-down of
the book value of timber destroyed by forest fires in Southeast
Georgia and Northeast Florida. This compares to $35.1 million, or
45 cents per share, in first quarter 2007 and $42.9 million, or 55
cents per share, in second quarter 2006. Second quarter 2006
included a special item gain of $6.5 million, or 8 cents per share,
on the sale of a portion of the company�s investment in a New
Zealand timber consortium. (See Schedule H for details.) Lee M.
Thomas, Chairman, President and CEO, said: �We are pleased with our
second quarter despite the difficulties we experienced with the
wildfires. Earnings and cash flow were very good, with particularly
strong results from Performance Fibers and Real Estate.� Second
quarter earnings, excluding the special item, improved over first
quarter 2007 as stronger Real Estate and Performance Fibers results
were partially offset by lower Eastern (see Schedule F for
description of region) timber prices and reduced timber volumes
due, in part, to the impact of salvage timber from the forest
fires. Excluding the special item, compared to second quarter 2006,
earnings improved mainly due to stronger Performance Fibers and
Real Estate results partly offset by lower Western (see Schedule F
for description of region) timber volumes and fire-impacted timber
prices. The charge taken for the forest fires reflects the
company�s most recent estimate of damage and is lower than its
previously reported estimate of $15 to $18 million. A final number
will be available once all damage surveying has been completed.
Sales for the second quarter of $300 million were comparable to
first quarter 2007 but $12 million below second quarter 2006. Cash
provided by operating activities of $132 million for the six months
ended June 30 was $1 million below the 2006 comparable period due
to the timing of a $17 million interest payment, partly offset by
higher earnings. For the same period, Cash Available for
Distribution (CAD) of $107 million was $25 million above 2006
primarily due to improved earnings partially offset by increased
cash taxes. (CAD is a non-GAAP measure defined and reconciled to
GAAP in the attached exhibits.) Debt of $667 million was $8 million
above year-end 2006. The debt-to-capital ratio of 41.5 percent was
comparable to year-end 2006. Cash and cash equivalents at June 30,
2007 was $16 million. Timber Sales of $57 million and operating
income of $21 million (excluding the $10 million forest fire
charge) were $8 million and $5 million below first quarter,
respectively, primarily due to lower Eastern prices and U.S.
volumes. On the same basis, compared to second quarter 2006, sales
and operating income decreased $4 million and $9 million,
respectively, mainly due to reduced Western volumes and lower
Eastern prices. Real Estate Sales of $29 million and operating
income of $24 million were $8 million and $9 million above first
quarter, respectively, primarily because most sales, due to timing,
were of development acres rather than rural, a reversal from the
first quarter. For the same reason, compared to second quarter
2006, sales and operating income increased $11 million and $13
million. Performance Fibers Sales and operating income of $168
million and $31 million, respectively, were $1 million and $4
million above first quarter primarily due to increased prices.
Compared to second quarter 2006, sales and operating income
improved $2 million and $15 million, respectively, reflecting
higher cellulose specialty prices. Wood Products Sales of $24
million were $4 million above first quarter due to increased
volume, while the operating loss of $1 million was a $3 million
improvement due to cost reductions and slightly improved prices.
Compared to second quarter 2006, sales and operating income
declined $8 million and $3 million, respectively, due to weaker
prices partially offset by lower manufacturing costs. Other
Operations Sales of $23 million were $5 million below first quarter
and $12 million lower than second quarter 2006, reflecting the
impact of our exit from the wood products trading business in the
Northwest U.S. The operating loss of $1 million was comparable to
first quarter but unfavorable by $1 million compared to second
quarter 2006 mainly due to coal royalty income in last year�s
quarter. Other Items Corporate expenses of $8.6 million were $0.5
million below first quarter mainly due to lower stock-price based
incentive compensation. Compared to second quarter 2006, expenses
increased $1.5 million mainly due to higher incentive and
stock-price based compensation. Interest expense of $13.6 million
was comparable to first quarter but $1.7 million above second
quarter 2006, mainly due to higher debt. The second quarter
effective tax rate, before discrete items, was 20.9 percent,
compared to 14.0 percent in second quarter 2006, primarily due to
lower REIT income, which included the fire loss charge, and higher
foreign earnings in 2006 taxed below the U.S. statutory rate.
Excluding the fire loss charge, the effective rate was 17.0
percent. (See Schedule J for details.) Outlook �We are on track for
another good year and continue to expect that full-year earnings
will be comparable to 2006, excluding special items,� Thomas said.
�The strength of our Performance Fibers business should more than
offset the impact of the housing slowdown on timber prices and we
are seeing strong interest in our rural properties. Given the
confidence we have in our businesses and their ability to
consistently generate strong cash flow, we announced yesterday a
6.4 percent increase in our third quarter dividend, raising it from
47 to 50 cents per share.� Rayonier is a leading international
forest products company with three core businesses: Timber, Real
Estate and Performance Fibers. It owns, leases or manages 2.7
million acres of timber and land in the U.S., New Zealand and
Australia. 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 the
world�s leading producer of high-value specialty cellulose fibers.
Approximately 40 percent of the company�s sales are outside the
U.S. to customers in more than 50 countries. Rayonier is structured
as a real estate investment trust. Except for historical
information, the statements made in this press release 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, which include statements regarding anticipated
earnings, revenues, volumes, pricing, costs and other statements
relating to Rayonier�s financial and operational performance, in
some cases are identified by the use of words such as �may,�
�will,� �should,� �expect,� �estimate,� �believe,� �anticipate� and
other similar language. The following important factors, among
others, could cause actual results to differ materially from those
expressed in the forward-looking statements contained in this
release: the cyclical and competitive nature of the forest products
and real estate industries; fluctuations in demand for, or supply
of, cellulose specialty products, absorbent materials, timber, wood
products or real estate and entry of new competitors into these
markets; changes in energy and raw material prices, particularly
for our performance fibers and wood products businesses; changes in
global market trends and world events, including those that could
impact customer demand; changes in environmental laws and
regulations, including laws regarding air emissions and water
discharges, remediation of contaminated sites, timber harvesting,
and endangered species, that may restrict or adversely impact our
ability to conduct our business; the lengthy, uncertain and costly
process associated with the ownership or development of real
estate, especially in Florida, which also may be affected by
changes in law, policy and other political factors beyond our
control; changes in demand for our real estate and unexpected
delays in the entry into or closing of real estate transactions;
adverse weather conditions, including natural disasters, affecting
production, distribution and availability of raw materials such as
wood, energy and chemicals; our ability to identify and complete
timberland and higher value real estate acquisitions; the
geographic concentration of a significant portion of our
timberland; changes in key management and personnel; interest rate
and currency movements; our capacity to incur additional debt;
changes in import and export controls or taxes; our ability to
continue to qualify as a REIT and to fund distributions using cash
generated through our taxable REIT subsidiaries; the ability to
complete like-kind-exchanges of timberlands and real estate;
changes in tax laws that could reduce the benefits associated with
REIT status; and additional factors 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 may be required by law. A conference call will
be held on Tuesday, July 24, at 2:00 p.m. EDT to discuss these
results. Interested parties are invited to listen to the live
webcast by logging onto www.rayonier.com and following the link.
Supplemental materials will be available at the website. A replay
will be available on the site shortly after the call where it will
be archived for one month. Also, investors may access the �listen
only� conference call by dialing 913-981-5584. For further
information, visit the company�s web site 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. RAYONIER FINANCIAL HIGHLIGHTS JUNE 30, 2007
(unaudited) (millions of dollars, except per share information) �
Three Months Ended Six Months Ended June 30, March 31, June 30,
June 30, June 30, 2007 2007 2006 2007 2006 Profitability Sales $
300.4 $ 299.7 $ 312.1 $ 600.1 $ 589.3 Operating income $ 55.7 $
55.2 $ 59.0 $ 110.9 $ 96.2 Pro forma operating income (a) $ 65.8 $
55.2 $ 51.2 $ 121.0 $ 88.4 Net income $ 33.3 $ 35.1 $ 42.9 $ 68.4 $
66.2 Income per diluted common share Net income $ 0.42 $ 0.45 $
0.55 $ 0.87 $ 0.85 Pro forma net income (a) (d) $ 0.55 $ 0.45 $
0.47 $ 1.00 $ 0.77 Pro forma operating income as a percent of sales
(a) (d) 21.9% 18.4% 16.4% 20.2% 15.0% Adjusted ROE (a) (d) 18.6%
15.2% 16.4% 16.9% 13.4% Average diluted shares outstanding
(millions) 78.8 78.5 78.0 78.6 78.0 � � Six Months Ended June 30,
2007 2006 Capital Resources and Liquidity Cash provided by
operating activities $ 131.6 $ 133.1 Cash used for investing
activities $ (106.0) $ (47.7) Cash used for financing activities $
(49.8) $ (66.3) Adjusted EBITDA (b) (d) $ 201.9 $ 159.2 Cash
Available for Distribution (CAD) (c) (d) $ 106.6 $ 81.7 � 06/30/07
12/31/06 Debt $ 666.8 $ 659.0 Debt / capital 41.5% 41.8% Cash $
16.3 $ 40.2 � (a), (b), (c) and (d), see Schedule B. � - A -
RAYONIER FOOTNOTES FOR SCHEDULE A JUNE 30, 2007 (unaudited) � � (a)
Pro forma operating income and net income, and Adjusted ROE are
non-GAAP measures. See Schedule H for reconciliation to the nearest
GAAP measure. (b) Adjusted EBITDA is defined as earnings from
operations before interest, taxes, depreciation, depletion,
amortization and the non-cash cost basis of real estate sold.
Adjusted EBITDA is a non-GAAP measure of operating cash generating
capacity of the Company. See reconciliation on Schedule I. (c) Cash
Available for Distribution (CAD) is defined as cash provided by
operating activities less capital spending, adjusted for equity
based compensation amounts, the tax benefits associated with
certain strategic acquisitions, the change in committed cash and
other items which include the 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. See reconciliation on
Schedule H. (d) Management considers these measures to be important
to estimate the enterprise and shareholder values of the Company as
a whole and of its core segments, and for allocating capital
resources. In addition, analysts, investors and creditors use these
measures when analyzing the financial condition and cash generating
ability of the Company. � � - B - RAYONIER CONDENSED STATEMENTS OF
CONSOLIDATED INCOME JUNE 30, 2007 (unaudited) (millions of dollars,
except per share information) � Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30, 2007 2007 2006 2007
2006 Sales $ 300.4 $ 299.7 $ 312.1 $ 600.1 $ 589.3 Costs and
expenses Cost of sales (b) 231.2 231.7 247.2 462.9 471.4 Selling
and general expenses 16.2 15.8 14.4 32.0 30.6 Other operating
income, net (2.7) (3.0) (0.7) (5.7) (1.1) Operating income before
gain on sale of New Zealand timber assets 55.7 55.2 51.2 110.9 88.4
Gain on sale of New Zealand timber assets - - 7.8 - 7.8 Operating
income (b) 55.7 55.2 59.0 110.9 96.2 Interest expense (13.6) (13.6)
(11.9) (27.2) (24.1) Interest and other income, net 1.1 1.0 1.7 2.1
4.0 Income before taxes 43.2 42.6 48.8 85.8 76.1 Income tax expense
(9.9) (7.5) (5.9) (17.4) (9.9) Net income $ 33.3 $ 35.1 $ 42.9 $
68.4 $ 66.2 Income per Common Share: Basic Net income $ 0.43 $ 0.45
$ 0.56 $ 0.88 $ 0.87 Diluted Net income $ 0.42 $ 0.45 $ 0.55 $ 0.87
$ 0.85 Pro forma net income (a) Adjusted diluted EPS $ 0.55 $ 0.45
$ 0.47 $ 1.00 $ 0.77 Weighted average Common Shares used for
determining Basic EPS 77,446,494 77,130,711 76,465,269 77,298,865
76,377,976 Diluted EPS 78,766,692 78,528,221 77,969,132 78,583,246
77,989,798 � � (a) Non-GAAP measure, see Schedule H for a
reconciliation to the nearest GAAP measure. (b) Cost of sales and
operating income for the three and six months ended June 30, 2007
include the $10.1 million charge for an estimate of timber
destroyed by forest fires. Cost of sales and operating income for
the three and six months ended June 30, 2007, excluding the fire
losses were $221.1 million and $65.8 million, and $452.8 million
and $121.0 million, respectively. Operating income for the three
and six months ended June 30, 2006 includes a $7.8 million gain on
sale of New Zealand timber assets. � - C - RAYONIER BUSINESS
SEGMENT SALES AND OPERATING INCOME (LOSS) JUNE 30, 2007 (unaudited)
(millions of dollars) � Three Months Ended Six Months Ended June
30, March 31, June 30, June 30, June 30, 2007 2007 2006 2007 2006
Sales Timber $ 56.7 $ 65.0 $ 61.1 $ 121.7 $ 115.5 Real Estate 29.2
21.0 17.8 50.2 30.9 Performance Fibers Cellulose specialties 129.0
129.5 126.4 258.5 233.1 Absorbent materials 38.8 36.9 39.4 75.7
78.7 Total Performance Fibers 167.8 166.4 165.8 334.2 311.8 Wood
Products 23.8 19.7 32.2 43.5 63.8 Other Operations 22.9 27.6 35.3
50.5 67.4 Intersegment eliminations - - (0.1) - (0.1) Total sales $
300.4 $ 299.7 $ 312.1 $ 600.1 $ 589.3 � Pro forma operating
income/(loss) (a) Timber $ 21.1 $ 26.3 $ 29.8 $ 47.4 $ 53.6 Real
Estate 24.0 15.2 10.9 39.2 21.1 Performance Fibers 31.0 27.1 15.9
58.1 26.1 Wood Products (0.7) (3.3) 2.0 (4.0) 4.6 Other Operations
(1.0) (1.3) 0.4 (2.3) - Corporate (8.6) (9.1) (7.1) (17.7) (16.6)
Intersegment eliminations and other - 0.3 (0.7) 0.3 (0.4) Pro forma
operating income (a) $ 65.8 $ 55.2 $ 51.2 $ 121.0 $ 88.4 � (a)
Timber segment operating income for the three and six months ended
June 30, 2007 and 2006 excludes the $10.1 million fire loss and the
$7.8 million gain on sale of NZ timber assets, respectively. Pro
forma operating income is a non-GAAP measure, see Schedule H for a
reconciliation to the nearest GAAP measure. � � - D - RAYONIER
CONDENSED CONSOLIDATED BALANCE SHEETS AND STATEMENTS OF CASH FLOWS
JUNE 30, 2007 (unaudited) (millions of dollars) � CONDENSED
CONSOLIDATED BALANCE SHEETS June 30, December 31, 2007 2006 Assets
Current assets $ 278.1 $ 300.3 Timber, timberlands and logging
roads, net of depletion and amortization 1,093.3 1,127.5 Property,
plant and equipment 1,395.8 1,365.0 Less - accumulated depreciation
(1,035.8) (1,011.2) 360.0 353.8 Investment in New Zealand JV 62.8
61.2 Other assets 165.1 121.8 $ 1,959.3 $ 1,964.6 Liabilities and
Shareholders' Equity Current liabilities $ 156.1 $ 193.3 Long-term
debt 666.2 655.4 Non-current liabilities for dispositions and
discontinued operations 108.4 111.8 Other non-current liabilities
89.7 86.1 Shareholders' equity 938.9 918.0 $ 1,959.3 $ 1,964.6 �
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Six Months Ended
June 30, June 30, 2007 2006 Cash provided by operating activities:
Net Income $ 68.4 $ 66.2 Depreciation, depletion, amortization and
non-cash basis of real estate sold 81.6 71.1 Non-cash charge for
forest fire losses 9.6 - Other non-cash items included in income
11.3 (4.0) Changes in working capital and other assets and
liabilities (39.3) (0.2) 131.6 133.1 Cash used for investing
activities: Capital expenditures (51.2) (61.6) Purchase of
timberlands and wood chipping facilities (11.7) (4.3) Proceeds from
sale of portion of New Zealand joint venture - 21.7 Increase in
restricted cash (43.2) (4.2) Other 0.1 0.7 (106.0) (47.7) Cash used
for financing activities: Borrowing/(repayment) of debt, net 7.0
(1.5) Dividends paid (72.7) (71.8) Issuance of common shares 11.2
5.3 Repurchase of common shares - (0.5) Excess tax benefits from
equity-based compensation 4.7 2.2 (49.8) (66.3) Effect of exchange
rate changes on cash 0.3 (0.3) Cash and cash equivalents:
(Decrease)/increase in cash and cash equivalents (23.9) 18.8
Balance, beginning of year 40.2 146.2 Balance, end of period $ 16.3
$ 165.0 � - E - RAYONIER SELECTED SUPPLEMENTAL FINANCIAL DATA JUNE
30, 2007 (unaudited) (millions of dollars) � Three Months Ended Six
Months Ended June 30, March 31, June 30, June 30, June 30, 2007
2007 2006 2007 2006 � Geographical Data (Non-U.S.) Sales New
Zealand $ 11.7 $ 12.3 $ 8.2 $ 24.0 $ 13.7 Other 2.4 2.0 3.7 4.4 8.2
Total $ 14.1 $ 14.3 $ 11.9 $ 28.4 $ 21.9 � Operating income (loss)
New Zealand $ 1.1 $ 0.8 $ (0.3) $ 1.9 $ (1.4) Other (0.5) (0.5)
(0.5) (1.0) (0.9) Total $ 0.6 $ 0.3 $ (0.8) $ 0.9 $ (2.3) � Timber
Sales Western U.S. (a) $ 29.2 $ 30.7 $ 35.2 $ 59.9 $ 62.3 Eastern
U.S. (a) 24.5 31.1 23.5 55.6 48.5 New Zealand 3.0 3.2 2.4 6.2 4.7
Total $ 56.7 $ 65.0 $ 61.1 $ 121.7 $ 115.5 � Pro forma operating
income (loss) (b) Western U.S. (a) $ 15.8 $ 18.0 $ 21.4 $ 33.8 $
37.4 Eastern U.S. (a) (b) 3.8 7.8 8.8 11.6 17.7 New Zealand (b) 1.5
0.5 (0.4) 2.0 (1.5) Total $ 21.1 $ 26.3 $ 29.8 $ 47.4 $ 53.6 �
Adjusted EBITDA by Segment (c) Timber $ 37.2 $ 48.0 $ 43.3 $ 85.2 $
82.1 Real Estate 26.6 18.8 15.5 45.4 27.0 Performance Fibers 48.8
42.4 33.1 91.2 58.5 Wood Products 0.9 (1.7) 3.8 (0.8) 8.1 Other
Operations (0.4) (1.3) 0.5 (1.7) 0.3 Corporate and other (8.7)
(8.7) (7.9) (17.4) (16.8) Total $ 104.4 $ 97.5 $ 88.3 $ 201.9 $
159.2 � (a) Due to the Company's 2006 timberland acquisitions in
five new states (Oklahoma, Arkansas, Texas, Louisiana, and New
York), the Company has renamed its Timber segment regions from
Southern and Northwestern to Eastern and Western, respectively. The
Eastern region represents the Company's operations in Florida,
Georgia, Alabama, Oklahoma, Arkansas, Texas, Louisiana, and New
York, while the Western region represents the Company's operations
in Washington State. (b) Timber segment operating income for the
three and six months ended June 30, 2007 and 2006 excludes the
$10.1 million fire loss and the $7.8 million gain on sale of NZ
timber assets, respectively. Pro forma operating income is a
non-GAAP measure, see Schedule H for a reconciliation to the
nearest GAAP measure. (c) Adjusted EBITDA is a non-GAAP measure,
see Schedule I for reconciliation to nearest GAAP measure. � � - F
- RAYONIER SELECTED OPERATING INFORMATION JUNE 30, 2007 (unaudited)
� Three Months Ended Six Months Ended June 30, March 31, June 30,
June 30, June 30, 2007 2007 2006 2007 2006 Timber Western U.S. in
millions of board feet 72 79 89 151 164 Eastern U.S. in thousands
of short green tons 1,293 1,643 1,204 2,936 2,451 � Real Estate
Acres sold Development 3,882 123 7 4,005 751 Rural 156 5,867 9,613
6,023 12,273 Northwest U.S. 210 148 4 358 4 Total 4,248 6,138 9,624
10,386 13,028 � Performance Fibers Sales Volume Cellulose
specialties, in thousands of metric tons 111 114 121 225 225
Absorbent materials, in thousands of metric tons 56 55 63 111 128
Production as a percent of capacity 98.6% 98.7% 99.2% 98.6% 99.0% �
Lumber Sales volume, in millions of board feet 87 73 92 160 176 � �
- G - RAYONIER RECONCILIATION OF NON-GAAP MEASURES JUNE 30, 2007
(unaudited) (millions of dollars, except per share information)
CASH AVAILABLE FOR DISTRIBUTION: Six Months Ended June 30, June 30,
2007 2006 Cash provided by operating activities $ 131.6 $ 133.1
Capital spending (a) (51.2) (61.6) Decrease in committed cash 25.6
(b) 7.9 Equity based compensation adjustments 2.9 4.2 Like-kind
exchange tax benefits on third party real estate sales (c) (2.4)
(2.6) Other 0.1 0.7 Cash Available for Distribution $ 106.6 $ 81.7
� (a) Capital spending excludes strategic acquisitions and
dispositions. (b) Primarily 2006 interest paid in 2007 and
previously reflected as a reduction in 2006 CAD. (c) Represents
taxes that would have been paid if the Company had not completed
LKE transactions. � PRO FORMA OPERATING INCOME, NET INCOME AND
ADJUSTED RETURN ON EQUITY: Three Months Ended June 30, March 31,
June 30, 2007 2007 2006 PRO FORMA NET INCOME $ Per Diluted Share $
Per Diluted Share $ Per Diluted Share � � � Operating Income $ 55.7
N/M $ 55.2 N/M $ 59.0 N/M Sale of New Zealand timber assets - -
(7.8) Forest fire loss 10.1 - - Pro Forma Operating Income $ 65.8 $
55.2 $ 51.2 � Net Income $ 33.3 $ 0.42 $ 35.1 $ 0.45 $ 42.9 $ 0.55
Sale of New Zealand timber assets - - - - (6.5) (0.08) Forest fire
loss 10.1 0.13 - - - - Pro Forma Net Income $ 43.4 $ 0.55 $ 35.1 $
0.45 $ 36.4 $ 0.47 Annualized Pro Forma Net Income $ 173.6 $ 140.4
$ 145.6 Divided by: Average Equity $ 932.6 $ 922.1 $ 889.2 Adjusted
ROE 18.6% 15.2% 16.4% � Six Months Ended June 30, June 30, 2007
2006 PRO FORMA NET INCOME $ Per Diluted Share $ Per Diluted Share �
� Operating Income $ 110.9 N/M $ 96.2 N/M Sale of New Zealand
timber assets - (7.8) Forest fire loss 10.1 - Pro Forma Operating
Income $ 121.0 $ 88.4 � Net Income $ 68.4 $ 0.87 $ 66.2 $ 0.85 Sale
of New Zealand timber assets - - (6.5) (0.08) Forest fire loss 10.1
0.13 - - Pro Forma Net Income $ 78.5 $ 1.00 $ 59.7 $ 0.77
Annualized Pro Forma Net Income $ 157.0 $ 119.4 Divided by: Average
Equity $ 928.5 $ 893.7 Adjusted ROE 16.9% 13.4% � N/M: Not
meaningful. - H - RAYONIER RECONCILIATION OF NON-GAAP MEASURES JUNE
30, 2007 (unaudited) (millions of dollars) � ADJUSTED EBITDA: � � �
� Timber Real Estate Performance Fibers Wood Products Other
Opera-tions Corp-orate and other Total Three Months Ended � June
30, 2007 Cash provided by operating activities $ 39.2 $ 27.0 $ 43.4
$ (0.8) $ (1.2) $ (28.4) $ 79.2 Income tax expense - - - - - 9.9
9.9 Interest, net - - - - - 12.4 12.4 Working capital increases
(decreases) � (6.4) (0.6) 5.3 1.7 (3.1) 11.6 8.5 Other balance
sheet changes 4.4 0.2 0.1 - 3.9 (14.2) � (5.6) Adjusted EBITDA $
37.2 $ 26.6 $ 48.8 $ 0.9 $ (0.4) $ (8.7) $ 104.4 � March 31, 2007
Cash provided by operating activities $ 47.3 $ 19.0 $ 45.4 $ (1.3)
$ (7.3) $ (50.7) $ 52.4 Income tax expense - - - - - 7.5 7.5
Interest, net - - - - - 12.6 12.6 Working capital increases
(decreases) � 2.4 (1.0) (2.8) (0.4) 6.0 25.4 29.6 Other balance
sheet changes (1.7) 0.8 (0.2) - - (3.5) (4.6) Adjusted EBITDA $
48.0 $ 18.8 $ 42.4 $ (1.7) $ (1.3) $ (8.7) $ 97.5 � June 30, 2006
Cash provided by operating activities $ 53.1 $ 18.7 $ 14.8 $ 6.3 $
7.1 $ (17.7) $ 82.3 Income tax expense - - - - - 5.9 5.9 Interest,
net - - - - - 9.9 9.9 Working capital increases (decreases) (6.8)
(3.1) 18.2 (2.5) (6.4) (0.9) (1.5) Other balance sheet changes
(3.0) (0.1) 0.1 - (0.2) (5.1) (8.3) Adjusted EBITDA $ 43.3 $ 15.5 $
33.1 $ 3.8 $ 0.5 $ (7.9) $ 88.3 � Six Months Ended June 30, 2007
Cash provided by operating activities $ 86.5 $ 46.0 $ 88.8 $ (2.1)
$ (8.5) $ (79.1) $ 131.6 Income tax expense - - - - - 17.4 17.4
Interest, net - - - - - 25.0 25.0 Working capital increases
(decreases) (4.0) (1.6) 2.5 1.3 2.9 37.0 38.1 Other balance sheet
changes 2.7 1.0 (0.1) - 3.9 (17.7) (10.2) Adjusted EBITDA $ 85.2 $
45.4 $ 91.2 $ (0.8) $ (1.7) $ (17.4) $ 201.9 � June 30, 2006 Cash
provided by operating activities $ 96.9 $ 26.2 $ 44.4 $ 7.0 $ 7.6 $
(49.0) $ 133.1 Income tax expense - - - - - 9.9 9.9 Interest, net -
- - - - 19.9 19.9 Working capital increases (decreases) (2.3) 0.9
14.0 1.1 (7.3) 2.6 9.0 Other balance sheet changes (12.5) (0.1) 0.1
- - (0.2) (12.7) Adjusted EBITDA $ 82.1 $ 27.0 $ 58.5 $ 8.1 $ 0.3 $
(16.8) $ 159.2 � - I - RAYONIER RECONCILIATION OF STATUTORY INCOME
TAX TO REPORTED INCOME TAX JUNE 30, 2007 (unaudited) (millions of
dollars, except percentages) � Three Months Ended Six Months Ended
June 30, March 31, June 30, June 30, June 30, 2007 2007 2006 2007
2006 $ % $ % $ % $ % $ % � Income tax provision at the U.S.
statutory rate $ (15.1) (35.0) $ (14.9) (35.0) $ (17.0) (35.0) $
(30.0) (35.0) $ (26.6) (35.0) � REIT income not subject to federal
tax 9.0 20.8 10.7 25.2 11.4 23.4 19.7 23.0 19.4 25.5 � Lost
deduction on REIT interest expense and overhead expenses associated
with REIT activities � � � (2.9) (6.7) (3.1) (7.2) (2.7) (5.6)
(6.0) (7.0) (5.9) (7.8) � Foreign, state and local income taxes,
foreign exchange rate changes and permanent differences � � - - 0.2
0.3 1.5 3.2 0.2 0.2 1.8 2.4 � Income tax expense before discrete
items (a) $ (9.0) (20.9) $ (7.1) (16.7) $ (6.8) (14.0) $ (16.1)
(18.8) $ (11.3) (14.9) � Deferred tax adjustments / Other (0.9)
(2.1) (0.4) (0.9) 0.9 1.9 (1.3) (1.5) 1.4 1.9 � Income tax expense
(a) $ (9.9) (23.0) $ (7.5) (17.6) $ (5.9) (12.1) $ (17.4) (20.3) $
(9.9) (13.0) � (a) The effective tax rate before discrete items and
excluding the forest fires loss was 17.0 percent and 16.9 percent
for the second quarter and six months ended June 30, 2007,
respectively. For the same periods, the effective tax rate
including discrete items and excluding the forest fires loss charge
was 18.7 percent and 18.2 percent, respectively. � - J -
Rayonier (NYSE:RYN)
Gráfico Histórico do Ativo
De Jun 2024 até Jul 2024
Rayonier (NYSE:RYN)
Gráfico Histórico do Ativo
De Jul 2023 até Jul 2024