XML 39 R11.htm IDEA: XBRL DOCUMENT v3.25.0.1
RAYONIER, L.P. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
SALES (NOTE 3) $ 1,262,997 $ 1,056,933 $ 909,072
Costs and Expenses      
Cost of sales (784,833) (762,570) (688,284)
Selling and general expenses (74,421) (74,773) (64,670)
Other operating (expense) income, net (Note 17) (1,277) (8,306) 9,704
Costs and Expenses (860,531) (845,649) (743,250)
OPERATING INCOME 402,466 211,284 165,822
Interest expense, net (36,916) (48,342) (36,207)
Interest and other miscellaneous income, net 10,483 20,675 2,565
INCOME BEFORE INCOME TAXES 376,033 183,617 132,180
Income tax expense (Note 20) (7,050) (5,122) (9,389)
NET INCOME 368,983 178,495 122,791
Less: Net income attributable to noncontrolling interests in consolidated affiliates (5,002) (2,097) (13,321)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 359,147 173,493 107,077
OTHER COMPREHENSIVE INCOME (LOSS)      
Foreign currency translation adjustment, net of income tax effect of $0, $0 and $0 (33,100) (1,516) (23,093)
Cash flow hedges, net of income tax effect of $3,790, $2,368 and $555 (16,356) (9,957) 76,039
Pension and postretirement benefit plans, net of income tax effect of $1,222, $0 and $0 9,846 593 1,627
Total other comprehensive (loss) income (39,610) (10,880) 54,573
COMPREHENSIVE INCOME 329,373 167,615 177,364
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates (1,276) (3,449) (12,182)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. 323,741 161,527 161,490
Rayonier Limited Partnership      
SALES (NOTE 3) 1,262,997 1,056,933 909,072
Costs and Expenses      
Cost of sales (784,833) (762,570) (688,284)
Selling and general expenses (74,421) (74,773) (64,670)
Other operating (expense) income, net (Note 17) (1,277) (8,306) 9,704
Costs and Expenses (860,531) (845,649) (743,250)
OPERATING INCOME 402,466 211,284 165,822
Interest expense, net (36,916) (48,342) (36,207)
Interest and other miscellaneous income, net 10,483 20,675 2,565
INCOME BEFORE INCOME TAXES 376,033 183,617 132,180
Income tax expense (Note 20) (7,050) (5,122) (9,389)
NET INCOME 368,983 178,495 122,791
Less: Net income attributable to noncontrolling interests in consolidated affiliates (5,002) (2,097) (13,321)
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 363,981 176,398 109,470
OTHER COMPREHENSIVE INCOME (LOSS)      
Foreign currency translation adjustment, net of income tax effect of $0, $0 and $0 (33,100) (1,516) (23,093)
Cash flow hedges, net of income tax effect of $3,790, $2,368 and $555 (16,356) (9,957) 76,039
Pension and postretirement benefit plans, net of income tax effect of $1,222, $0 and $0 9,846 593 1,627
Total other comprehensive (loss) income (39,610) (10,880) 54,573
COMPREHENSIVE INCOME 329,373 167,615 177,364
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates (1,276) (3,449) (12,182)
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 328,097 $ 164,166 $ 165,182
EARNINGS PER UNIT (NOTE 6)      
Basic earnings per unit attributable to Rayonier, L.P. (in dollars per unit) $ 2.41 $ 1.17 $ 0.73
Diluted earnings per unit attributable to Rayonier, L.P. (in dollars per unit) $ 2.39 $ 1.17 $ 0.73
Rayonier Limited Partnership | Limited Partners’ Capital      
Costs and Expenses      
NET INCOME ATTRIBUTABLE TO RAYONIER INC. $ 360,341 $ 174,634 $ 108,375
Rayonier Limited Partnership | General Partners’ Capital      
Costs and Expenses      
NET INCOME ATTRIBUTABLE TO RAYONIER INC. $ 3,640 $ 1,764 $ 1,095