XML 40 R17.htm IDEA: XBRL DOCUMENT v3.22.4
RAYONIER, L.P. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
OPERATING ACTIVITIES      
NET INCOME $ 122,791 $ 210,487 $ 29,784
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation, depletion and amortization 147,339 155,722 164,996
Non-cash cost of land and improved development 28,374 24,976 30,368
Stock-based incentive compensation expense 12,356 9,277 8,026
Deferred income taxes (5,352) 8,509 7,541
Amortization of losses from pension and postretirement plans 753 1,174 869
Timber write-offs due to casualty events 0 0 15,203
Fund II carried interest incentive fee 0 (3,807) 0
Other 1,778 9,456 (11,100)
Changes in operating assets and liabilities, net of effects of merger with Pope Resources:      
Receivables (9,109) 17,239 (15,378)
Inventories (4,335) (503) (1,448)
Accounts payable 1,144 (1,593) 5,668
All other operating activities (9,943) (5,846) (1,700)
CASH PROVIDED BY OPERATING ACTIVITIES 269,190 325,110 204,174
INVESTING ACTIVITIES      
Capital expenditures (74,811) (75,965) (66,500)
Real estate development investments (13,698) (12,521) (6,462)
Purchase of timberlands (458,530) (179,115) (24,695)
Cash consideration for merger with Pope Resources, net of cash acquired 0 0 (231,068)
Other 1,180 912 (584)
CASH USED FOR INVESTING ACTIVITIES (516,363) (26,253) (213,643)
FINANCING ACTIVITIES      
Issuance of debt 656,842 446,378 320,000
Repayment of debt (531,842) (420,000) (152,000)
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 61,557 230,826 32,574
Debt issuance costs (740) (4,846) (2,483)
Repurchase of common shares made under repurchase program 0 0 (3,152)
Noncontrolling interests in consolidated affiliates redemption of shares 0 0 (5,113)
Distributions to noncontrolling interests in consolidated affiliates (19,434) (108,956) (12,643)
Make-whole fee on NWFCS debt prepayment 0 (6,234) 0
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES (4,589) (16,311) 27,002
EFFECT OF EXCHANGE RATE CHANGES ON CASH (1,970) (889) (19)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH      
Change in cash, cash equivalents and restricted cash (253,732) 281,657 17,514
Balance, beginning of year 369,139 87,482 69,968
Balance, end of year 115,407 369,139 87,482
Cash paid during the year:      
Interest [1] 35,717 42,672 40,895
Income taxes 15,127 7,392 816
Non-cash investing activity:      
Capital assets purchased on account 4,435 5,272 3,205
Non-cash financing activity:      
Redeemable Operating Partnership Unit consideration for merger with Pope Resources 0 0 106,752
Noncontrolling interests in consolidated affiliates redemption of shares [2] 27,860 28,119 23,290
Large Disposition Of Timberlands      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands (16,606) (44,784) (28,655)
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 29,496 54,682 115,666
Timber Funds III And IV      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands 0 (3,675) 0
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 0 31,014 0
Fund II Timberland Dispositions      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands 0 (51,522) 0
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 0 154,740 0
Rayonier Limited Partnership      
OPERATING ACTIVITIES      
NET INCOME 122,791 210,487 29,784
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation, depletion and amortization 147,339 155,722 164,996
Non-cash cost of land and improved development 28,374 24,976 30,368
Stock-based incentive compensation expense 12,356 9,277 8,026
Deferred income taxes (5,352) 8,509 7,541
Amortization of losses from pension and postretirement plans 753 1,174 869
Timber write-offs due to casualty events 0 0 15,203
Fund II carried interest incentive fee 0 (3,807) 0
Other 1,778 9,456 (11,100)
Changes in operating assets and liabilities, net of effects of merger with Pope Resources:      
Receivables (9,109) 17,239 (15,378)
Inventories (4,335) (503) (1,448)
Accounts payable 1,144 (1,593) 5,668
All other operating activities (9,943) (5,846) (1,700)
CASH PROVIDED BY OPERATING ACTIVITIES 269,190 325,110 204,174
INVESTING ACTIVITIES      
Capital expenditures (74,811) (75,965) (66,500)
Real estate development investments (13,698) (12,521) (6,462)
Purchase of timberlands (458,530) (179,115) (24,695)
Cash consideration for merger with Pope Resources, net of cash acquired 0 0 (231,068)
Other 1,180 912 (584)
CASH USED FOR INVESTING ACTIVITIES (516,363) (26,253) (213,643)
FINANCING ACTIVITIES      
Issuance of debt 656,842 446,378 320,000
Repayment of debt (531,842) (420,000) (152,000)
Distributions on units (169,375) (157,784) (149,944)
Proceeds from the issuance of units under incentive stock plan 2,628 5,922 1,368
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 61,557 230,826 32,574
Repurchase of units to pay withholding taxes on vested incentive stock awards (4,225) (1,617) (1,605)
Debt issuance costs (740) (4,846) (2,483)
Repurchase of common shares made under repurchase program 0 0 (3,152)
Noncontrolling interests in consolidated affiliates redemption of shares 0 0 (5,113)
Distributions to noncontrolling interests in consolidated affiliates (19,434) (108,956) (12,643)
Make-whole fee on NWFCS debt prepayment 0 (6,234) 0
CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES (4,589) (16,311) 27,002
EFFECT OF EXCHANGE RATE CHANGES ON CASH (1,970) (889) (19)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH      
Change in cash, cash equivalents and restricted cash (253,732) 281,657 17,514
Balance, beginning of year 369,139 87,482 69,968
Balance, end of year 115,407 369,139 87,482
Cash paid during the year:      
Interest [3] 35,717 42,672 40,895
Income taxes 15,127 7,392 816
Non-cash investing activity:      
Capital assets purchased on account 4,435 5,272 3,205
Non-cash financing activity:      
Unit consideration for merger with Pope Resources 0 0 172,640
Redeemable Operating Partnership Unit consideration for merger with Pope Resources 0 0 106,752
Noncontrolling interests in consolidated affiliates redemption of shares [4] 27,860 28,119 23,290
Rayonier Limited Partnership | Large Disposition Of Timberlands      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands (16,606) (44,784) (28,655)
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 29,496 54,682 115,666
Rayonier Limited Partnership | Timber Funds III And IV      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands 0 (3,675) 0
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 0 31,014 0
Rayonier Limited Partnership | Fund II Timberland Dispositions      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands 0 (51,522) 0
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands $ 0 $ 154,740 $ 0
[1] Interest paid is presented net of patronage payments received of $6.0 million, $6.8 million and $4.7 million for the years ended December 31, 2022, 2021 and 2020, respectively. For additional information on patronage payments, see Note 7 - Debt.
[2] he New Zealand subsidiary made a capital distribution in order to redeem certain equity interests, resulting in the recording of a loan payable by the New Zealand subsidiary in the amount of $27.9 million and $28.1 million for the year ended 2022 and 2021, respectively. In 2020, the New Zealand subsidiary made a capital distribution in order to redeem certain equity interests, resulting in the recording of a noncontrolling interest share redemption of $5.1 million and a loan payable by the New Zealand subsidiary in the amount of $23.3 million. See Note 5 - Noncontrolling Interests and Note 7 - Debt for further information.
[3] Interest paid is presented net of patronage payments received of $6.0 million, $6.8 million and $4.7 million for the years ended December 31, 2022, 2021 and 2020, respectively. For additional information on patronage payments, see Note 7 — Debt.
[4] In 2020, the New Zealand subsidiary made a capital distribution in order to redeem certain equity interests, resulting in the recording of a noncontrolling interest share redemption of $5.1 million and a loan payable by the New Zealand subsidiary in the amount of $23.3 million. See Note 5 - Noncontrolling Interests and Note 7 - Debt for further information.