Rayonier Inc (RYN) financial statements: income statement, balance sheet and cash flow

Rayonier Inc's income statement, balance sheet and cash flow statement as filed with the SEC (10-K and 10-Q), with the latest fiscal years and quarters. In its latest fiscal year (Dec 31, 2025 · FY), Rayonier Inc reported revenue of $484.5M (-61.6% year on year) and net income of $480.4M (+30.2% year on year).

Income statement

Rayonier Inc income statement, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
SALES (NOTE 4)$484.5M$1.3B$1.1B$909.1M
Cost of sales($327.2M)($784.8M)($762.6M)($688.3M)
Selling and general expenses($66.7M)($74.4M)($74.8M)($64.7M)
Other operating (expense) income, net (Note 18)($7.3M)($1.3M)($8.3M)$9.7M
Costs and Expenses($401.1M)($860.5M)($845.6M)($743.3M)
OPERATING INCOME$83.3M$402.5M$211.3M$165.8M
Interest expense, net($26.4M)($36.9M)——
Interest income$24.3M———
Other miscellaneous (expense) income, net($6.7M)$10.5M$20.7M$2.6M
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES$74.6M$376.0M$183.6M$132.2M
Income tax (expense) benefit (Note 21)($527.0K)($7.0M)($5.1M)($9.4M)
INCOME FROM CONTINUING OPERATIONS$74.1M———
Income from operations of discontinued operations, net of tax$1.9M———
Gain on sale of discontinued operations$404.5M———
Income from discontinued operations$406.3M———
NET INCOME$480.4M$369.0M$178.5M$122.8M
Less: Net income attributable to noncontrolling interests in the Operating Partnership($6.2M)($4.8M)($2.9M)($2.4M)
Less: Net loss (income) attributable to noncontrolling interests in consolidated affiliates$192.0K($5.0M)($2.1M)($13.3M)
NET INCOME ATTRIBUTABLE TO RAYONIER INC.$474.4M$359.1M$173.5M$107.1M
Cash flow hedges, net of income tax effect($12.5M)($16.4M)($10.0M)$76.0M
Pension and postretirement benefit plans, net of income tax effect of $0, $1,222 and $0$1.0K$9.8M$593.0K$1.6M
Foreign currency translation adjustment, net of income tax effect of $0, $0 and $0$20.5M($33.1M)($1.5M)($23.1M)
Deconsolidation of discontinued operations, net of income tax effect of $0, $0 and $0$29.1M———
Total other comprehensive income (loss)$37.0M($39.6M)($10.9M)$54.6M
COMPREHENSIVE INCOME$517.4M$329.4M$167.6M$177.4M
Less: Comprehensive income attributable to noncontrolling interests in the Operating Partnership($6.7M)($4.4M)($2.6M)($3.7M)
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates($2.6M)($1.3M)($3.4M)($12.2M)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.$508.1M$323.7M$161.5M$161.5M
Discontinued operations (in dollars per share)$2.59———
Net Income (in dollars per share)$3.07$2.41$1.17$0.73
Continuing operations (in dollars per share)$0.47———
Discontinued operations (in dollars per share)$2.56———
Net Income (in dollars per share)$3.03$2.39$1.17$0.73
Rayonier Inc income statement, quarters
Line itemJun 30, 2026 · Q2Mar 31, 2026 · Q1Sep 30, 2025 · Q3Jun 30, 2025 · Q2
SALES (NOTE 5)$396.5M$276.8M$177.5M$106.5M
Cost of sales($320.8M)($230.3M)($119.1M)($74.9M)
Selling and general expenses($30.7M)($21.7M)($17.0M)($16.9M)
Other operating expense, net (Note 20)($10.3M)($70.4M)$313.0K($165.0K)
Costs and expenses($361.9M)($322.4M)($135.8M)($92.0M)
OPERATING INCOME (LOSS)$34.6M($45.7M)$41.7M$14.5M
Interest expense, net($16.9M)($14.3M)($6.8M)($6.5M)
Interest income$4.8M$7.2M$9.8M$2.3M
Other miscellaneous (expense) income, net($478.0K)$854.0K($1.0M)($561.0K)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES$22.1M($51.9M)$43.7M$9.8M
Income tax (expense) benefit (Note 22)($2.8M)$39.4M$0$0
INCOME FROM CONTINUING OPERATIONS$19.2M($12.5M)$43.7M$9.8M
(Loss) income from operations of discontinued operations, net of tax$0$0$0($625.0K)
Gain on sale of discontinued operations$0—$0$404.5M
INCOME FROM DISCONTINUED OPERATIONS$0—$0$403.8M
NET INCOME$19.2M($12.5M)$43.7M$413.6M
Less: Net income attributable to noncontrolling interests in the Operating Partnership($106.0K)$82.0K($522.0K)($5.5M)
Less: Net loss attributable to noncontrolling interests in consolidated affiliates$0$0$0$577.0K
NET INCOME ATTRIBUTABLE TO RAYONIER INC.$19.1M($12.4M)$43.2M$408.7M
Cash flow hedges, net of income tax effect$10.2M$2.3M($3.7M)$1.4M
Pension and postretirement benefit plans, net of income tax effect of $0, $0, $0 and $0($2.0K)($1.0K)($2.0K)($2.0K)
Foreign currency translation adjustment, net of income tax effect of $0, $0, $0 and $0$0$0$0($16.8M)
Deconsolidation of discontinued operations, net of income tax effect of $0, $0, $0 and $0$0—$0$29.1M
Total other comprehensive (loss) income$10.2M$2.3M($3.8M)$47.3M
COMPREHENSIVE INCOME$29.5M($10.3M)$40.0M$460.9M
Less: Comprehensive income attributable to noncontrolling interests in the Operating Partnership($163.0K)$67.0K($477.0K)($6.1M)
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates$0$0$0($1.7M)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.$29.3M($10.2M)$39.5M$453.1M
Continuing Operations (in dollars per share)$0.06-$0.05$0.28$0.06
Discontinued Operations (in dollars per share)$0.00$0.00$0.00$2.57
Net (Loss) Income (in dollars per share)$0.06-$0.05$0.28$2.63

Balance sheet

Rayonier Inc balance sheet, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Cash and cash equivalents$842.9M$323.2M$207.7M$114.3M
Restricted cash, current (Note 22)$0$19.4M—$0
Trade receivables, less allowance for doubtful accounts of $209 and $401$9.1M$27.0M$28.7M$42.5M
Other receivables$7.2M$13.2M$11.5M—
Inventory (Note 16)$6.8M$32.3M$31.0M$23.7M
Prepaid logging roads$6.7M$12.2M$15.4M$14.9M
Prepaid expenses$3.2M$3.6M$3.6M$5.7M
Assets held for sale (excluding discontinued operations) (Note 23)$5.4M———
Other current assets$2.4M$678.0K$9.1M$573.0K
Current assets of discontinued operations (Note 2)$0$5.4M$9.9M$713.0K
Total current assets$883.8M$436.9M$317.0M$202.4M
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION$2.3B$2.7B$3.0B$3.2B
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS (NOTE 15)$126.1M$109.6M$105.6M$115.1M
Land$5.6M$5.6M$6.5M$6.5M
Buildings$24.5M$26.2M$31.3M$31.0M
Machinery and equipment$7.0M$5.0M$6.5M$6.6M
Construction in progress$2.4M$779.0K$1.8M$653.0K
Total property, plant and equipment, gross$39.4M$37.6M$46.1M$44.7M
Less—accumulated depreciation($20.9M)($19.2M)($19.1M)($17.5M)
Total property, plant and equipment, net$18.5M$18.4M$27.0M$27.2M
RESTRICTED CASH, NON-CURRENT (NOTE 22)$495.0K$676.0K$678.0K$1.2M
RIGHT-OF-USE ASSETS (NOTE 17)$16.3M$82.7M$95.5M$97.2M
OTHER ASSETS (NOTE 24)$60.0M$102.1M$97.6M$115.5M
NON-CURRENT ASSETS OF DISCONTINUED OPERATIONS (NOTE 2)$0———
TOTAL ASSETS$3.4B$3.5B$3.6B$3.8B
Accounts payable$12.8M$26.1M$26.6M$22.1M
Current maturities of long-term debt, net (Note 8)$200.0M$19.4M—$0
Accrued taxes$5.1M$4.2M$4.4M$3.7M
Accrued payroll and benefits$15.7M$16.1M$14.2M$12.6M
Accrued interest$4.5M$5.2M$7.1M$5.9M
Dividend and distribution payable$0$271.8M$30.1M—
Deferred revenue$19.3M$20.9M$19.0M$22.8M
Other current liabilities$13.9M$24.9M$30.4M$28.2M
Current liabilities of discontinued operations (Note 2)$0———
Total current liabilities$271.3M$388.7M$140.3M$95.3M
LONG-TERM DEBT, NET (NOTE 8)$845.3M$1.1B$1.4B$1.5B
LONG-TERM LEASE LIABILITY (NOTE 17)$13.7M$76.3M$87.7M$88.8M
LONG-TERM DEFERRED REVENUE$9.6M$10.7M$11.3M—
OTHER NON-CURRENT LIABILITIES$14.6M$75.2M$81.9M$95.6M
NON-CURRENT LIABILITIES OF DISCONTINUED OPERATIONS (NOTE 2)$0———
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP (NOTE 6)$40.5M$51.8M$81.7M$105.8M
Common Shares, 480,000,000 shares authorized, 161,425,616 and 148,536,643 shares issued and outstanding1.9B1.5B1.5B1.5B
Retained earnings$280.9M$257.3M$338.2M$366.6M
Accumulated other comprehensive income (loss) (Note 25)$24.5M($10.4M)$24.7M$35.8M
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY$2.2B$1.8B$1.9B$1.9B
Rayonier Inc balance sheet, quarters
Line itemJun 30, 2026Mar 31, 2026Sep 30, 2025Jun 30, 2025
Cash and cash equivalents$411.8M$681.7M$919.6M$892.3M
Trade receivables, less allowance for doubtful accounts of $131 and $209$51.5M$41.1M$13.6M$11.5M
Other receivables$13.7M$12.7M$6.5M$4.8M
Inventory (Note 16)$125.3M$113.2M$16.2M$33.4M
Prepaid expenses$19.5M$17.6M$9.6M$8.5M
Assets held for sale (Note 25)$59.1M$28.4M$3.4M$4.7M
Other current assets$244.0K$992.0K$4.0M$4.8M
Total current assets$681.2M$895.7M$972.9M$959.9M
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION$5.8B$5.9B$2.3B$2.3B
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS (NOTE 15)$188.4M$187.6M$109.5M$115.2M
Land$23.7M$23.7M$5.6M$5.6M
Buildings$106.3M$103.5M$24.5M$24.5M
Machinery and equipment$471.7M$467.3M$6.9M$5.7M
Construction in progress$10.0M$12.2M$1.3M$776.0K
Total property, plant and equipment, gross$611.7M$606.8M$38.3M$36.6M
Less — accumulated depreciation($39.1M)($28.4M)($20.4M)($19.2M)
Total property, plant and equipment, net$572.6M$578.4M$17.9M$17.3M
RESTRICTED CASH, NON-CURRENT (NOTE 24)$10.5M$495.0K$677.0K$677.0K
OPERATING LEASE RIGHT-OF-USE ASSETS (NOTE 17)$23.9M$23.5M$18.2M$18.2M
OTHER ASSETS$196.1M$192.0M$59.5M$57.7M
TOTAL ASSETS$7.5B$7.7B$3.5B$3.5B
Accounts payable$30.9M$28.5M$13.6M$14.8M
Current maturities of long-term debt, net (Note 8)$0$200.0M$200.0M$200.0M
Accrued taxes$14.4M$11.3M$9.3M$6.4M
Accrued payroll and benefits$47.6M$39.2M$12.2M$7.8M
Accrued interest$8.2M$12.4M$7.7M$4.6M
Deferred revenue$48.5M$26.3M$25.5M$32.6M
Other current liabilities$41.6M$36.6M$14.3M$8.0M
Total current liabilities$191.2M$354.1M$282.6M$274.3M
LONG-TERM DEBT, NET (NOTE 8)$1.9B$1.9B$845.1M$844.9M
PENSION AND OTHER POSTRETIREMENT BENEFITS, NON-CURRENT (NOTE 18)$60.1M$61.6M——
LONG-TERM DEFERRED REVENUE$13.2M$14.2M$11.2M$11.8M
LONG-TERM DEFERRED TAX LIABILITIES, NET$39.0M$36.0M——
OTHER NON-CURRENT LIABILITIES$54.2M$55.2M$12.5M$12.2M
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP (NOTE 6)$38.5M$39.9M$46.2M$53.4M
Common shares, 480,000,000 shares authorized, 298,607,178 and 161,425,616 shares issued and outstanding5.2B5.1B1.7B1.7B
Retained earnings$24.9M$156.2M$514.2M$545.1M
Accumulated other comprehensive income (Note 23)$37.0M$26.7M$27.4M$30.7M
TOTAL SHAREHOLDERS’ EQUITY$5.2B$5.3B$2.3B$2.3B
TOTAL LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY$7.5B$7.7B$3.5B$3.5B

Cash flow statement

Rayonier Inc cash flow statement, fiscal years
Line itemDec 31, 2025 · FYDec 31, 2024 · FYDec 31, 2023 · FYDec 31, 2022 · FY
Net income$480.4M$369.0M$178.5M$122.8M
Depreciation, depletion and amortization from continuing operations$106.5M———
Depreciation, depletion and amortization from discontinued operations$9.1M———
Non-cash cost of land and improved development from continuing operations$43.7M———
Non-cash cost of land and improved development from discontinued operations$0———
Gain on sale of discontinued operations($404.5M)———
Stock-based incentive compensation expense$11.0M$14.2M$14.0M$12.4M
Deferred income taxes($2.4M)$2.6M$278.0K($5.4M)
Asset impairment charge$7.0M———
Pension settlement charge$0$6.0M$2.0M—
Amortization of (gains) losses from pension and postretirement plans($6.0K)$1.0K$6.0K$753.0K
Timber write-offs resulting from casualty events$0$0$2.3M$0
Gain on sale of large disposition of timberlands$0($291.1M)($105.1M)($16.6M)
Other$18.8M($601.0K)$13.2M$1.8M
Receivables$6.6M($2.8M)$4.4M($9.1M)
Inventories$235.0K$2.0M$513.0K($4.3M)
Accounts payable($2.0M)$571.0K$1.5M$1.1M
All other operating activities($17.9M)($23.0M)($1.3M)($9.9M)
CASH PROVIDED BY OPERATING ACTIVITIES$256.7M$261.6M$298.4M$269.2M
Capital expenditures($57.1M)($79.8M)($81.4M)($74.8M)
Real estate development investments($22.4M)($25.8M)($23.1M)($13.7M)
Net proceeds on sale of discontinued operations$688.3M———
Net proceeds on sale of property, plant and equipment$4.5M———
Net proceeds from large disposition of timberlands$0$484.8M$239.9M$29.5M
Purchase of timberlands$0($22.8M)($14.1M)($458.5M)
Other$1.9M($2.4M)$2.8M$1.2M
CASH PROVIDED BY INVESTING ACTIVITIES$615.1M$354.0M$124.1M($516.4M)
Dividends paid on common shares-292.1M-200.6M-170.0M-165.7M
Distributions to noncontrolling interests in the Operating Partnership($3.5M)($2.8M)($3.0M)($3.7M)
Proceeds from the issuance of common shares under incentive stock plan0075.0K2.6M
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs00-81.0K61.6M
Repurchase of common shares to pay withholding taxes on vested incentive stock awards-2.9M-4.2M-4.2M-4.2M
Repurchase of common shares made under repurchase program-70.5M-14.7M—0
Distributions to noncontrolling interests in consolidated affiliates($3.1M)($7.1M)($1.7M)($19.4M)
Debt issuance costs($779.0K)$0$0($740.0K)
Repayment of debt$0($250.0M)($150.0M)($531.8M)
CASH USED FOR FINANCING ACTIVITIES($372.9M)($479.4M)($328.9M)($4.6M)
EFFECT OF EXCHANGE RATE CHANGES ON CASH$1.4M($1.4M)($621.0K)($2.0M)
Change in cash, cash equivalents and restricted cash$500.2M$134.8M$93.0M($253.7M)
Balance from continuing operations, beginning of year$323.1M———
Balance from discontinued operations, beginning of year$20.1M———
Total Balance, beginning of year$343.2M———
Balance from continuing operations, end of year$843.4M———
Balance from discontinued operations, end of year$0———
Total Balance, end of year$843.4M———
Rayonier Inc cash flow statement, quarters
Line itemJun 30, 2026 · YTDMar 31, 2026 · Q1Sep 30, 2025 · YTDJun 30, 2025 · YTD
Net income$6.7M($12.5M)$454.2M$410.5M
Depreciation, depletion and amortization from continuing operations$126.7M$56.2M$81.7M$46.9M
Depreciation, depletion and amortization from discontinued operations$0$0$9.1M$9.1M
Non-cash cost of land and improved development$18.0M$12.0M——
Stock-based incentive compensation expense$21.3M$15.4M$8.5M$5.9M
Deferred income taxes($37.1M)($39.5M)($2.6M)($2.6M)
Timber write-offs resulting from casualty events$2.3M———
Interest received under swaps with other-than-insignificant financing element($10.4M)($4.1M)——
Gain on sale of discontinued operations$0—($404.5M)($404.5M)
Other$36.3M$5.7M$15.7M$9.0M
Receivables($12.2M)($3.2M)$1.5M$4.9M
Inventories($1.2M)$8.3M$235.0K$233.0K
Accounts payable$9.8M$8.9M($1.1M)($1.9M)
All other operating activities($15.0M)($12.6M)($5.0M)$1.7M
CASH PROVIDED BY OPERATING ACTIVITIES$145.2M$34.6M$204.9M$88.7M
Capital expenditures($42.8M)($20.4M)($42.1M)($29.5M)
Real estate development investments($9.6M)($4.5M)($11.9M)($8.2M)
Net cash consideration for merger with PotlatchDeltic($24.8M)($24.8M)——
Interest received under swaps with other-than-insignificant financing element$10.4M$4.1M——
Net proceeds on sale of discontinued operations$0—$688.3M$687.6M
Net proceeds on sale of property, plant and equipment$37.0K—$4.1M$4.1M
Other($2.5M)($7.4M)$4.4M$4.2M
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES($69.3M)($53.1M)$642.9M$658.3M
Repayment of debt($227.5M)($27.5M)$0—
Dividends paid on common shares-159.1M-81.1M-195.4M-153.3M
Distributions to noncontrolling interests in the Operating Partnership($873.0K)($437.0K)($2.5M)($2.0M)
Equity issuance costs($866.0K)($866.0K)——
Repurchase of common shares to pay withholding taxes on vested incentive stock awards-3.2M-1.0M-2.7M-2.7M
Repurchase of common shares made under repurchase program-103.5M-31.1M-67.7M-37.6M
Payments made under finance leases($2.1M)($831.0K)——
Distributions to noncontrolling interests in consolidated affiliates$0$0($3.1M)($3.1M)
CASH USED FOR FINANCING ACTIVITIES($497.1M)($142.8M)($272.1M)($198.6M)
EFFECT OF EXCHANGE RATE CHANGES ON CASH$0$0$1.4M$1.4M
Change in cash, cash equivalents and restricted cash($421.2M)($161.3M)$577.1M$549.7M
Balance from continuing operations, beginning of year$843.4M$843.4M$323.1M$323.1M
Balance from discontinued operations, beginning of year$0$0$20.1M$20.1M
Total Balance, beginning of year$843.4M$843.4M$343.2M$343.2M
Balance from continuing operations, end of period$422.3M$682.2M$920.3M$892.9M
Balance from discontinued operations, end of period$0$0$0$0
Total Balance, end of period$422.3M$682.2M$920.3M$892.9M
Interest$9.4M($9.3M)$13.9M$9.3M
Income taxes$530.0K$9.0K$4.0M$4.0M
Capital assets purchased on account$5.9M$4.9M$5.4M$7.4M
Equity consideration for the merger with PotlatchDeltic$3.2B$3.2B——
Issuance of common shares from special dividend00200.5M200.5M

Rayonier Inc score and earnings-call analysis · All covered companies

Figures as reported in SEC filings. General information, not investment advice.