XML 37 R9.htm IDEA: XBRL DOCUMENT v3.25.4
RAYONIER INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
OPERATING ACTIVITIES      
Net income $ 480,413 $ 368,983 $ 178,495
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation, depletion and amortization from continuing operations 106,454 113,854 136,565
Depreciation, depletion and amortization from discontinued operations 9,081 26,395 21,666
Non-cash cost of land and improved development from continuing operations 43,714 41,368 29,768
Non-cash cost of land and improved development from discontinued operations 0 3,041 0
Gain on sale of discontinued operations (404,463) 0 0
Stock-based incentive compensation expense 11,004 14,232 14,002
Deferred income taxes (2,351) 2,639 278
Asset impairment charge 7,048 0 0
Pension settlement charge 0 5,979 2,036
Amortization of (gains) losses from pension and postretirement plans (6) 1 6
Timber write-offs resulting from casualty events 0 0 2,302
Other 18,815 (601) 13,169
Changes in operating assets and liabilities:      
Receivables 6,601 (2,830) 4,404
Inventories 235 2,006 513
Accounts payable (1,985) 571 1,505
All other operating activities (17,899) (22,968) (1,256)
CASH PROVIDED BY OPERATING ACTIVITIES 256,661 261,592 298,375
INVESTING ACTIVITIES      
Real estate development investments (22,440) (25,818) (23,078)
Net proceeds on sale of discontinued operations [1] 688,300 0 0
Net proceeds on sale of property, plant and equipment 4,473 13 37
Purchase of timberlands 0 (22,753) (14,062)
Other 1,868 (2,436) 2,739
CASH PROVIDED BY INVESTING ACTIVITIES 615,054 354,013 124,087
FINANCING ACTIVITIES      
Dividends paid on common shares [2] (292,055) (200,566) (169,990)
Distributions to noncontrolling interests in the Operating Partnership [3] (3,505) (2,808) (2,962)
Proceeds from the issuance of common shares under incentive stock plan 0 0 75
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs 0 0 (81)
Repurchase of common shares to pay withholding taxes on vested incentive stock awards (2,898) (4,179) (4,217)
Repurchase of common shares made under repurchase program (70,547) (14,687) 0
Distributions to noncontrolling interests in consolidated affiliates (3,082) (7,120) (1,699)
Debt issuance costs (779) 0 0
Repayment of debt 0 (250,000) (150,000)
CASH USED FOR FINANCING ACTIVITIES (372,866) (479,360) (328,874)
EFFECT OF EXCHANGE RATE CHANGES ON CASH 1,390 (1,419) (621)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH      
Change in cash, cash equivalents and restricted cash 500,239 134,826 92,967
Balance from continuing operations, beginning of year 323,107 180,362 104,825
Balance from discontinued operations, beginning of year 20,093 28,012 10,582
Total Balance, beginning of year 343,200 208,374 115,407
Balance from continuing operations, end of year 843,439 323,107 180,362
Balance from discontinued operations, end of year 0 20,093 28,012
Total Balance, end of year 843,439 343,200 208,374
Cash paid during the year:      
Interest [4] 24,810 38,605 48,742
Income taxes [5] 4,054 5,877 4,816
Non-cash investing and financing activity:      
Capital assets purchased on account 5,436 7,657 7,490
Issuance of common shares from special dividends 361,983 0 0
Issuance of Redeemable Operating Partnership Units from special distributions 4,366 0 0
Large Disposition Of Timberlands      
Adjustments to reconcile net income to cash provided by operating activities:      
Gain on sale of large disposition of timberlands 0 (291,078) (105,078)
INVESTING ACTIVITIES      
Net proceeds from large disposition of timberlands 0 484,787 239,898
Continuing Operations      
INVESTING ACTIVITIES      
Capital expenditures (50,049) (62,094) (64,784)
Discontinued Operations      
INVESTING ACTIVITIES      
Capital expenditures $ (7,098) $ (17,686) $ (16,663)
[1] The year ended December 31, 2025 includes proceeds from the disposition of our New Zealand joint venture, net of closing adjustments, transaction costs, and $11.1 million of deconsolidated cash.
[2] The year ended December 31, 2025 includes an additional dividend of $1.40 per common share, consisting of a combination of cash and the Company’s common shares. The cash portion of $54.6 million was paid on December 12, 2025, to shareholders of record on October 24, 2025. The year ended December 31, 2025 also includes an additional dividend of $1.80 per common share, consisting of a combination of cash and the Company’s common shares. The cash portion of $67.8 million was paid on January 30, 2025, to shareholders of record on December 12, 2024. The year ended December 31, 2024 includes an additional cash dividend of $0.20 per common share, totaling $29.8 million. The additional dividend was paid on January 12, 2024, to shareholders of record on December 29, 2023.
[3] The year ended December 31, 2025 includes an additional distribution of $1.40 per Redeemable Operating Partnership Unit, consisting of a combination of cash and the Company’s Redeemable Operating Partnership Units. The cash portion of $0.6 million was paid on December 12, 2025, to holders of record on October 24, 2025. The year ended December 31, 2025 also includes an additional distribution of $1.80 per Redeemable Operating Partnership Unit, consisting of a combination of cash and the Company’s Redeemable Operating Partnership Units. The cash portion of $0.9 million was paid on January 30, 2025, to holders of record on December 12, 2024. The year ended December 31, 2024 includes an additional cash distribution of $0.20 per Redeemable Operating Partnership Unit, totaling $0.5 million. The additional distribution was paid on January 12, 2024, to holders of record on December 29, 2023.
[4] Interest paid is presented net of patronage payments received of $7.9 million, $8.3 million and $6.2 million for the years ended December 31, 2025, 2024 and 2023, respectively. For additional information on patronage payments, see Note 8 — Debt. Interest paid for the years ended December 31, 2025, 2024 and 2023 includes $1.5 million, $3.4 million and $3.2 million, respectively, from discontinued operations.
[5] Income taxes paid for the years ended December 31, 2025, 2024 and 2023 includes $3.8 million, $5.6 million, and $4.6 million, respectively, from discontinued operations.