XML 28 R16.htm IDEA: XBRL DOCUMENT v3.25.3
RAYONIER, L.P. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
OPERATING ACTIVITIES      
Income (loss) from continuing operations $ 368,983 $ 178,495 $ 122,791
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation, depletion and amortization from continuing operations 113,854 136,565 123,463
Depreciation, depletion and amortization from discontinued operations 26,395 21,666 23,876
Non-cash cost of land and improved development from continuing operations 41,368 29,768 28,374
Non-cash cost of land and improved development from discontinued operations 3,041 0 0
Stock-based incentive compensation expense 14,232 14,002 12,356
Deferred income taxes 2,639 278 (5,352)
Pension settlement charge 5,979 2,036 0
Amortization of losses from pension and postretirement plans 1 6 753
Timber write-offs resulting from casualty events 0 2,302 729
Gain on sale of large disposition of timberlands     (11,480)
Other (601) 13,169 1,049
Changes in operating assets and liabilities:      
Receivables (2,830) 4,404 (9,109)
Inventories 2,006 513 (4,335)
Accounts payable 571 1,505 1,144
All other operating activities (22,968) (1,256) (9,943)
CASH PROVIDED BY OPERATING ACTIVITIES 261,592 298,375 269,190
INVESTING ACTIVITIES      
Real estate development investments (25,818) (23,078) (13,698)
Purchase of timberlands (22,753) (14,062) (458,530)
Other (2,423) 2,776 1,180
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES 354,013 124,087 (516,363)
FINANCING ACTIVITIES      
Issuance of debt 0 0 656,842
Repayment of debt (250,000) (150,000) (531,842)
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 0 (81) 61,557
Repurchase of common shares made under repurchase program (14,687) 0 0
Debt issuance costs 0 0 (740)
Distributions to noncontrolling interests in consolidated affiliates (7,120) (1,699) (19,434)
CASH USED FOR FINANCING ACTIVITIES (479,360) (328,874) (4,589)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (1,419) (621) (1,970)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH      
Change in cash, cash equivalents and restricted cash 134,826 92,967 (253,732)
Balance from continuing operations, beginning of year 180,362 104,825 338,640
Balance from discontinued operations, beginning of year 28,012 10,582 30,499
Total Balance, beginning of year 208,374 115,407 369,139
Balance from continuing operations, end of year 323,107 180,362 104,825
Balance from discontinued operations, end of year 20,093 28,012 10,582
Total Balance, end of year 343,200 208,374 115,407
Cash paid during the year:      
Interest [1] 38,605 48,742 35,717
Income taxes [2] 5,877 4,816 15,127
Non-cash investing activity:      
Capital assets purchased on account 7,657 7,490 4,435
Non-cash financing activity:      
Noncontrolling interests in consolidated affiliates redemption of shares [3] 0 0 27,860
Continuing Operations      
INVESTING ACTIVITIES      
Capital expenditures from continuing operations (62,094) (64,784) (56,356)
Discontinued Operations      
INVESTING ACTIVITIES      
Capital expenditures from continuing operations (17,686) (16,663) (18,455)
Rayonier Limited Partnership      
OPERATING ACTIVITIES      
Income (loss) from continuing operations 368,983 178,495 122,791
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation, depletion and amortization from continuing operations 113,854 136,565 123,463
Depreciation, depletion and amortization from discontinued operations 26,395 21,666 23,876
Non-cash cost of land and improved development from continuing operations 41,368 29,768 28,374
Non-cash cost of land and improved development from discontinued operations 3,041 0 0
Stock-based incentive compensation expense 14,232 14,002 12,356
Deferred income taxes 2,639 278 (5,352)
Pension settlement charge 5,979 2,036 0
Amortization of losses from pension and postretirement plans 1 6 753
Timber write-offs resulting from casualty events 0 2,302 729
Other (601) 13,169 1,049
Changes in operating assets and liabilities:      
Receivables (2,830) 4,404 (9,109)
Inventories 2,006 513 (4,335)
Accounts payable 571 1,505 1,144
All other operating activities (22,968) (1,256) (9,943)
CASH PROVIDED BY OPERATING ACTIVITIES 261,592 298,375 269,190
INVESTING ACTIVITIES      
Real estate development investments (25,818) (23,078) (13,698)
Purchase of timberlands (22,753) (14,062) (458,530)
Other (2,423) 2,776 1,180
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES 354,013 124,087 (516,363)
FINANCING ACTIVITIES      
Issuance of debt 0 0 656,842
Repayment of debt (250,000) (150,000) (531,842)
Distributions on units [4] (203,374) (172,952) (169,375)
Proceeds from the issuance of units under incentive stock plan 0 75 2,628
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 0 (81) 61,557
Repurchase of units to pay withholding taxes on vested incentive stock awards (4,179) (4,217) (4,225)
Repurchase of common shares made under repurchase program (14,687) 0 0
Debt issuance costs 0 0 (740)
Distributions to noncontrolling interests in consolidated affiliates (7,120) (1,699) (19,434)
CASH USED FOR FINANCING ACTIVITIES (479,360) (328,874) (4,589)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (1,419) (621) (1,970)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH      
Change in cash, cash equivalents and restricted cash 134,826 92,967 (253,732)
Balance from continuing operations, beginning of year 180,362 104,825 338,640
Balance from discontinued operations, beginning of year 28,012 10,582 30,499
Total Balance, beginning of year 208,374 115,407 369,139
Balance from continuing operations, end of year 323,107 180,362 104,825
Balance from discontinued operations, end of year 20,093 28,012 10,582
Total Balance, end of year 343,200 208,374 115,407
Cash paid during the year:      
Interest [5] 38,605 48,742 35,717
Income taxes [6] 5,877 4,816 15,127
Non-cash investing activity:      
Capital assets purchased on account 7,657 7,490 4,435
Non-cash financing activity:      
Noncontrolling interests in consolidated affiliates redemption of shares [7] 0 0 27,860
Rayonier Limited Partnership | Continuing Operations      
INVESTING ACTIVITIES      
Capital expenditures from continuing operations (62,094) (64,784) (56,356)
Rayonier Limited Partnership | Discontinued Operations      
INVESTING ACTIVITIES      
Capital expenditures from continuing operations (17,686) (16,663) (18,455)
Large Disposition Of Timberlands      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands (291,078) (105,078) (16,606)
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 484,787 239,898 29,496
Large Disposition Of Timberlands | Rayonier Limited Partnership      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands (291,078) (105,078) (16,606)
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands $ 484,787 $ 239,898 $ 29,496
[1] Interest paid is presented net of patronage payments received of $8.3 million, $6.2 million and $6.0 million for the years ended December 31, 2024, 2023 and 2022, respectively. For additional information on patronage payments, see Note 8 — Debt. Interest paid for the years ended December 31, 2024, 2023 and 2022 includes $3.4 million, $3.2 million, and $2.6 million, respectively, from discontinued operations.
[2] Income taxes paid for the years ended December 31, 2024, 2023 and 2022 includes $5.6 million, $4.6 million, and $12.1 million, respectively, from discontinued operations.
[3] The 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 for the year ended December 31, 2022.
[4] The year ended December 31, 2024 includes an additional cash distribution of $0.20 per unit, totaling $30.2 million. The additional distribution was paid January 12, 2024, to holders of record on December 29, 2023.
[5] Interest paid is presented net of patronage payments received of $8.3 million, $6.2 million and $6.0 million for the years ended December 31, 2024, 2023 and 2022, respectively. For additional information on patronage payments, see Note 8 — Debt. Interest paid for the years ended December 31, 2024, 2023 and 2022 includes $3.4 million, $3.2 million, and $2.6 million, respectively, from discontinued operations.
[6] Income taxes paid for the years ended December 31, 2024, 2023 and 2022 includes $5.6 million, $4.6 million, and $12.1 million, respectively, from discontinued operations.
[7] The 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 for the year ended December 31, 2022.