grepcent public filings, reorganized for comparison

RAYONIER INC (RYN) FY 2023 MD&A

Verbatim Item 7 Management's Discussion and Analysis from RAYONIER INC's 10-K for fiscal year 2023. Filing date: 2024-02-23. Report date: 2023-12-31. Accession: 0000052827-24-000014.

This page reproduces the company's own Item 7 MD&A text from the linked SEC filing. It is filer text, not grepcent analysis, scoring, or investment advice.

Extracted structurally from real Item 7 body heading to real Item 7A/8 boundary. Confidence: high.

Company profile: RYN · All MD&A years: index · Previous year: FY 2022 · Next year: FY 2024

Item 7.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OBJECTIVE

The objective of the Management’s Discussion and Analysis is to detail material information, events, uncertainties and other factors impacting the Company and the Operating Partnership and to provide investors an understanding of “Management’s perspective.” Item 7, Management’s Discussion and Analysis (MD&A) highlights the critical areas for evaluating our performance which includes a discussion on the reportable segments, liquidity and capital, and critical accounting estimates. The MD&A is provided as a supplement to, and should be read in conjunction with, our financial statements and notes.

EXECUTIVE SUMMARY

OUR COMPANY

We are a leading timberland real estate investment trust (“REIT”) with assets located in some of the most productive softwood timber growing regions in the U.S. and New Zealand. Our revenues, operating income and cash flows are primarily derived from the following core business segments: Southern Timber, Pacific Northwest Timber, New Zealand Timber, Real Estate and Trading. We own or lease under long-term agreements approximately 2.3 million acres of timberland and real estate in Alabama, Arkansas, Florida, Georgia, Louisiana, Oklahoma, Oregon, South Carolina, Texas and Washington. We also have a 77% ownership interest in Matariki Forestry Group, a joint venture (“New Zealand subsidiary”), that owns or leases approximately 421,000 gross acres (297,000 net plantable acres) of timberlands in New Zealand.

Across our timberland management segments, we sell standing timber (primarily at auction to third parties) and delivered logs. Sales from our timber segments include all activities related to the harvesting of timber and other value-added activities such as the licensing of properties for hunting, the leasing of properties for mineral extraction and cell towers, and revenue from land-based solutions such as carbon capture and storage, solar and wind energy, and carbon credits. We believe we are the second largest publicly-traded timberland REIT and the third largest private timberland owner in the United States. Our Real Estate business manages all property sales and seeks to maximize the value of our properties that are more valuable for development, recreational or residential uses than for growing timber, and opportunistically sells non-strategic timberlands. Our Trading segment, primarily consisting of activity by the New Zealand subsidiary, markets and sells timber owned or acquired from third parties in New Zealand and Australia. We also engage in log trading activities from the U.S. South and U.S. Pacific Northwest.

CURRENT YEAR DEVELOPMENTS

During 2023, we acquired approximately 5,000 acres of timberland for $14.1 million. For further information on acquisitions, see Note 4 — Timberland Acquisitions. In addition, we closed on a 55,000-acre Large Disposition in Oregon for $242.2 million. See Item 7 — Results of Operations and Note 2 — Segment and Geographical Information for additional information regarding the Large Disposition.

INDUSTRY AND MARKET CONDITIONS

The demand for timber is directly related to the underlying demand for pulp, paper, packaging, lumber and other wood products. The significant majority of timber sold in our Southern Timber segment is consumed domestically. With a higher proportion of pulpwood, our Southern Timber segment relies heavily on downstream markets for pulp and paper, and to a lesser extent wood pellet markets. Our Pacific Northwest Timber segment relies primarily on domestic customers but also exports a significant volume of timber, particularly to China. The Southern Timber and Pacific Northwest Timber segments rely on the strength of U.S. lumber markets as well as underlying housing starts. Our New Zealand Timber segment sells timber to domestic New Zealand wood products mills and also exports a significant portion of its volume to markets in China, South Korea and Taiwan. In addition to market dynamics in the Pacific Rim, the New Zealand Timber segment is subject to foreign exchange fluctuations, which can impact the operating results of the segment in U.S. dollar terms.

Pricing in our timber segments is influenced by macroeconomic factors, including residential construction activity, and can also vary considerably on a local level based on weather, the available inventory of logs, mill demand, and export market access. In 2023, each of our timber segments experienced challenging conditions due to market headwinds and weaker end-market demand relative to the prior year. In our Southern Timber segment,

34

Table of Contents

weaker demand for pulp and lumber coupled with drier weather conditions led to lower net stumpage prices versus the prior year. In our Pacific Northwest Timber segment, average log prices for 2023 were below the prior year, primarily due to weaker domestic and export market demand. In New Zealand, average log prices for 2023 were lower than the prior year, as construction market headwinds in China continue to impact export market demand.

We are subject to the risk of price fluctuations in certain of our cost components, primarily logging and transportation (cut and haul), ocean freight and demurrage costs. Following a sharp increase in 2022, our New Zealand Timber segment experienced significantly lower ocean freight costs in 2023. Other major components of our cost of sales are the cost basis of timber sold (depletion) and the cost basis of real estate sold. Depletion includes the amortization of capitalized site preparation, planting and fertilization, real estate taxes, timberland lease payments and certain payroll costs. The cost basis of real estate sold includes the cost basis in land and costs directly associated with the development and construction of identified real estate projects, such as infrastructure, roadways, utilities, amenities and/or other improvements. Other costs include amortization of capitalized costs related to road and bridge construction and software, depreciation of fixed assets and equipment, road maintenance, severance and excise taxes, fire prevention and real estate commissions and closing costs.

In Real Estate, overall demand for rural HBU properties and our improved development projects remained strong in 2023. Our improved development projects, specifically Wildlight, our development project north of Jacksonville, Florida, and Heartwood, our development project south of Savannah, Georgia, continue to benefit from favorable migration and demographic trends, which have thus far outweighed the impacts of higher interest rates.

CRITICAL ACCOUNTING ESTIMATES

The preparation of financial statements requires us to establish accounting policies and make estimates, assumptions and judgments that affect our assets, liabilities, revenues and expenses, and to disclose contingent assets and liabilities in our Annual Report on Form 10-K. We base these estimates and assumptions on historical data and trends, current fact patterns, expectations and other sources of information we believe are reasonable. Actual results may differ from these estimates.

MERCHANTABLE INVENTORY AND DEPLETION COSTS AS DETERMINED BY TIMBER HARVEST MODELS

An annual depletion rate is established for each particular region by dividing the cost of merchantable inventory (including costs described above) by standing merchantable inventory volume. Pre-merchantable records are maintained for each planted year age class, including acres planted, stems per acre and costs of planting and tending. For more information, see Discussion of Timber Inventory and Sustainable Yield in Item 1 — Business.

Significant assumptions and estimates are used in the recording of timber inventory and depletion costs. Factors that can impact timber volume include weather changes, losses due to natural causes, differences in actual versus estimated growth rates and changes in the age when timber is considered merchantable. A 3% company-wide change in estimated standing merchantable inventory would have caused an estimated change of approximately $5.6 million to 2023 depletion expense.

Merchantable standing timber inventory is estimated by our land information services group annually, using industry-standard computer software. The inventory calculation takes into account growth, in-growth (annual transfer of oldest pre-merchantable age class into merchantable inventory), timberland sales and the annual harvest specific to each business unit. The age at which timber is considered merchantable is reviewed periodically and updated for changing harvest practices, future harvest age profiles and biological growth factors.

35

Table of Contents

Acquisitions of timberland can also affect the depletion rate. Upon the acquisition of timberland, we make a determination whether to combine the newly-acquired merchantable timber with an existing depletion pool or to create a new pool. The determination is based on the geographic location of the new timber, the customers/markets that will be served and species mix. During 2023, we acquired 5,000 acres of timberlands in Florida, Georgia, Texas, Washington and New Zealand. These acquisitions did not have a material impact on 2023 depletion rates.

REVENUE RECOGNITION

See Note 1 — Summary of Significant Accounting Policies.

DETERMINING THE ADEQUACY OF PENSION AND OTHER POSTRETIREMENT BENEFIT ASSETS AND LIABILITIES

We have one qualified non-contributory defined benefit pension plan covering a portion of our employees and an unfunded plan that provides benefits in excess of amounts allowable under current tax law in the qualified plan. The qualified and unfunded plans are closed to new participants. Effective December 31, 2016, we froze benefits for all employees participating in the pension plans. In December 2022, the Rayonier Board of Directors approved the resolution to terminate the Defined Benefit Plan and notified impacted parties of the termination and alternative distribution options. The Defined Benefit Plan was terminated on February 28, 2023. On July 20, 2023, the Rayonier Board of Directors approved the resolution to terminate the unfunded plan and will distribute all benefits in accordance with Section 409A of the Internal Revenue Code. The unfunded plan was terminated on July 31, 2023.

Numerous estimates and assumptions are required to determine the proper amount of pension and postretirement liabilities and annual expense to record in our financial statements. The key assumptions include discount rate, return on assets, health care cost trends, mortality rates and longevity of employees. Although there is authoritative guidance on how to select most of the assumptions, some degree of judgment is exercised in selecting these assumptions. Different assumptions, as well as actual versus expected results, would change the periodic benefit cost and funded status of the benefit plans recognized in the financial statements. The changes in our discount rate and expected return on plan assets have an inverse relationship with our projected benefit obligation and pension expense, respectively. A hypothetical 25 basis point increase/decrease in our pension plan’s discount rate would result in a decrease/increase in the projected benefit obligation of approximately $1.5 million and $1.6 million, respectively. A hypothetical 25 basis point increase/decrease in our pension plan’s expected return on plan assets assumption would result in a decrease/increase in pension expense of approximately $0.2 million. See Note 18 — Employee Benefit Plans for additional information.

IMPAIRMENT OF LONG-LIVED ASSETS

We review the carrying amount of long-lived assets whenever an event or a change in circumstances indicates that the carrying value of the asset or asset group may not be recoverable through future operations. If we evaluate recoverability, we are required to estimate future cash flows and residual value of the asset or asset group. The evaluation of future cash flows requires the use of assumptions that include future economic conditions such as construction costs and sales values that may differ from actual results. An impairment loss is recognized if the carrying amount of an asset is not recoverable and exceeds its fair value. See Note 1 — Summary of Significant Accounting Policies for additional information.

DEFERRED TAX ITEMS

The Timber and Real Estate operations conducted within our REIT are generally not subject to U.S. income taxation. We expect any variability in our effective tax rate and the amount of cash taxes to be paid to be driven primarily by our New Zealand Timber and Trading segments. Rayonier’s taxable REIT subsidiary is subject to U.S. federal and state income taxes. Deferred tax expense or benefit is recognized in the financial statements according to the changes in deferred tax assets and liabilities between years. Valuation allowances are established to reduce deferred tax assets when it becomes more likely than not that such assets will not be realized. See Note 20 — Income Taxes for additional information about our unrecognized tax benefits.

36

Table of Contents

ENVIRONMENTAL AND NATURAL RESOURCE DAMAGE LIABILITIES

We determine the costs of environmental remediation for areas we have been named potentially liable parties based on evaluations of current law and existing technologies. Inherent uncertainties exist in such evaluations primarily due to unknown environmental conditions, changing governmental regulations and legal standards regarding liability and emerging remediation technologies. At December 31, 2023, the total amount of liabilities recorded on our Consolidated Balance Sheets related to environmental contamination and Natural Resource Damages was $16.6 million. This is management’s best estimate of the costs for remediation and restoration, however, management will continue to monitor the cleanup process and make adjustments to the liability as needed. For more information, see Governmental Regulations and Environmental Matters in Item 1 — Business, Note 1 — Summary of Significant Accounting Policies and Note 12 — Environmental Remediation Liabilities.

37

Table of Contents

RESULTS OF OPERATIONS

Summary of our results of operations for the three years ended December 31:

Financial Information (in millions of dollars)202320222021
Sales
Southern Timber$264.1$264.2$204.4
Pacific Northwest Timber124.1162.2143.0
New Zealand Timber235.5274.1281.2
Timber Funds (a)199.4
Real Estate
Improved Development30.735.451.7
Unimproved Development0.137.5
Rural99.759.543.1
Timberland & Non-Strategic3.311.4
Conservation Easement3.9
Deferred Revenue/Other (b)13.91.2(2.4)
Large Dispositions242.230.556.0
Total Real Estate390.0138.0189.9
Trading43.771.095.4
Intersegment Eliminations(0.5)(0.4)(3.7)
Total Sales$1,056.9$909.1$1,109.6
Operating Income (Loss)
Southern Timber$76.3$96.6$66.1
Pacific Northwest Timber (c)(9.0)15.26.8
New Zealand Timber (d)26.030.651.5
Timber Funds (a)63.3
Real Estate (e)156.658.5112.5
Trading0.50.40.1
Corporate and other(39.1)(35.5)(30.6)
Operating Income211.3165.8269.8
Interest expense(48.3)(36.2)(44.9)
Interest and other miscellaneous income, net (f)20.62.60.2
Income tax expense(5.1)(9.4)(14.6)
Net Income178.5122.8210.5
Less: Net income attributable to noncontrolling interests in consolidated affiliates (g)(2.1)(13.3)(53.4)
Net Income Attributable to Rayonier, L.P.$176.4$109.5$157.1
Less: Net income attributable to noncontrolling interests in the operating partnership(2.9)(2.4)(4.5)
Net Income Attributable to Rayonier Inc.$173.5$107.1$152.6
Adjusted EBITDA (h)
Southern Timber$156.2$156.9$120.2
Pacific Northwest Timber27.963.957.3
New Zealand Timber50.054.578.5
Timber Funds2.3
Real Estate99.372.7100.7
Trading0.50.40.1
Corporate and other(37.4)(34.2)(29.4)
Total Adjusted EBITDA (h)$296.5$314.2$329.8

(a)The year ended December 31, 2021 includes sales and operating income of $156.8 million and $51.5 million, respectively, from Fund II Timberland Dispositions.

(b)Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.

(c)The year ended December 31, 2022 includes $0.7 million of timber write-offs resulting from casualty events.

(d)The year ended December 31, 2023 includes $2.3 million of timber write-offs resulting from casualty events.

(e)The years ended December 31, 2023, December 31, 2022 and December 31, 2021 include income of $105.1 million, $16.6 million and $44.8 million, respectively, from Large Dispositions. The year ended December 31, 2022 includes $16.0 million of equity income from the sale of a multi-family apartment complex in Bainbridge Island, Washington.

(f)The year ended December 31, 2023 includes $20.7 million of net recoveries associated with legal settlements, which is partially offset by a $2.0 million pension settlement charge.

(g)The year ended December 31, 2021 includes a $41.2 million gain from Fund II Timberland Dispositions.

(h)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

38

Table of Contents

Southern Timber Overview202320222021
Sales Volume (in thousands of tons)
Pine Pulpwood3,8213,9113,516
Pine Sawtimber3,2952,0412,001
Total Pine Volume7,1165,9525,517
Hardwood198331177
Total Volume7,3146,2835,694
% Delivered Volume (vs. Total Volume)35%43%40%
% Pine Sawtimber Volume (vs. Total Pine Volume)46%34%36%
% Export Volume (vs. Total Volume) (a)1%2%5%
Net Stumpage Prices (dollars per ton)
Pine Pulpwood$16.78$22.45$19.09
Pine Sawtimber29.6434.3628.27
Weighted Average Pine$22.73$26.53$22.42
Hardwood13.8923.4817.96
Weighted Average Total$22.49$26.37$22.28
Summary Financial Data (in millions of dollars)
Timber Sales$226.6$236.6$179.8
Less: Cut and Haul(58.0)(64.0)(43.6)
Less: Port and Freight(4.5)(6.8)(9.4)
Net Stumpage Sales$164.1$165.8$126.9
Non-Timber Sales37.527.624.6
Total Sales$264.1$264.2$204.4
Operating Income$76.3$96.6$66.1
(+) Depreciation, depletion and amortization80.060.354.1
Adjusted EBITDA (b)$156.2$156.9$120.2
Other Data
Year-End Acres (in thousands)1,8521,9191,798

(a)Estimated percentage of export volume, which includes volumes sold to third-party exporters in addition to direct exports through our log export program.

(b)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

39

Table of Contents

Pacific Northwest Timber Overview202320222021
Sales Volume (in thousands of tons)
Pulpwood216300287
Domestic Sawtimber (a)9991,1881,382
Export Sawtimber8997
Total Volume1,3051,5851,669
% Delivered Volume (vs. Total Volume)97%92%88%
% Sawtimber Volume (vs. Total Volume)83%81%83%
% Export Volume (vs. Total Volume) (b)12%11%16%
Delivered Log Pricing (in dollars per ton)
Pulpwood$38.78$50.83$31.65
Domestic Sawtimber97.71111.9697.87
Export Sawtimber (c)142.63117.85
Weighted Average Log Price$90.97$100.50$86.23
Summary Financial Data (in millions of dollars)
Timber Sales$117.9$156.6$137.1
Less: Cut and Haul(56.6)(62.7)(55.3)
Less: Port and Freight(5.2)(2.8)
Net Stumpage Sales$56.1$91.1$81.8
Non-Timber Sales6.35.65.9
Total Sales$124.1$162.2$143.0
Operating Income (Loss)($9.0)$15.2$6.8
(+) Timber write-offs resulting from casualty events (d)0.7
(+) Depreciation, depletion and amortization36.948.050.5
Adjusted EBITDA (e)$27.9$63.9$57.3
Other Data
Year-End Acres (in thousands)418474490
Northwest Sawtimber (in dollars per MBF) (f)$711$849$748

(a)Includes volumes sold to third-party exporters.

(b)Estimated percentage of export volume, which includes volumes sold to third-party exporters in addition to direct exports through our log export program.

(c)Direct exports through our log export program began in Q1 2022. Prior to Q4 2022, pricing reflects the transfer of logs on an FOB basis. Beginning in Q4 2022, pricing is reported on a CFR basis (i.e., inclusive of export costs and freight).

(d)Timber write-offs resulting from casualty events include the write-off and adjustments of merchantable and pre-merchantable timber volume damaged by casualty events that cannot be salvaged.

(e)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

(f)Delivered Sawtimber excluding chip-n-saw.

40

Table of Contents

New Zealand Timber Overview202320222021
Sales Volume (in thousands of tons)
Domestic Pulpwood (Delivered)225388425
Domestic Sawtimber (Delivered)677686671
Export Pulpwood (Delivered)230182198
Export Sawtimber (Delivered)1,3441,3601,308
Total Volume2,4762,6162,602
% Delivered Volume (vs. Total Volume)100%100%100%
% Sawtimber Volume (vs. Total Volume)82%78%76%
% Export Volume (vs. Total Volume) (a)64%59%58%
Delivered Log Pricing (in dollars per ton)
Domestic Pulpwood$34.58$33.50$41.97
Domestic Sawtimber66.3171.8783.19
Export Sawtimber102.39124.91138.84
Weighted Average Log Price$85.27$96.77$107.65
Summary Financial Data (in millions of dollars)
Timber Sales$211.1$253.1$280.1
Less: Cut and Haul (b)(84.5)(94.3)(91.9)
Less: Port and Freight (b)(64.8)(94.1)(91.1)
Net Stumpage Sales$61.8$64.8$97.1
Non-Timber Sales / Carbon Credits24.421.01.1
Total Sales$235.5$274.1$281.2
Operating Income$26.0$30.6$51.5
(+) Timber write-offs resulting from casualty events (c)2.3
(+) Depreciation, depletion and amortization21.723.927.0
Adjusted EBITDA (d)$50.0$54.5$78.5
Other Data
New Zealand Dollar to U.S. Dollar Exchange Rate (e)0.61170.63500.7090
Net Plantable Year-End Acres (in thousands)297297296
Export Sawtimber (in dollars per JAS m3)$119.04$145.23$161.42
Domestic Sawtimber (in $NZD per tonne)$119.25$124.50$129.07

(a)Percentage of export volume reflects direct exports through our log export program.

(b)Prior periods have been restated to reclassify certain export related costs from cut and haul to port and freight.

(c)Timber write-offs resulting from casualty events include the write-off and adjustments of merchantable and pre-merchantable timber volume damaged by casualty events that cannot be salvaged.

(d)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

(e)Represents the period-average rate.

41

Table of Contents

Real Estate Overview202320222021
Sales (in millions of dollars)
Improved Development (a)$30.7$35.4$51.7
Unimproved Development0.137.5
Rural99.759.543.1
Timberland & Non-Strategic3.311.4
Conservation Easement3.9
Deferred Revenue/Other (b)13.91.2(2.4)
Large Dispositions (c)242.230.556.0
Total Sales$390.0$138.0$189.9
Acres Sold
Improved Development (a)376225791
Unimproved Development10359
Rural28,95513,15614,565
Timberland & Non-Strategic1,2703,96634
Large Dispositions (c)55,00810,97716,622
Total Acres Sold85,61828,32332,371
Price per Acre (dollars per acre)
Improved Development (a)$81,756$157,424$65,375
Unimproved Development11,250104,579
Rural3,4424,5222,958
Timberland & Non-Strategic2,6362,8741,297
Large Dispositions (c)4,4032,7763,372
Weighted Average (Total) (d)$4,372$6,128$8,403
Weighted Average (Adjusted) (e)$3,411$4,140$5,391
Total Sales (Excluding Large Dispositions)$147.8$107.5$133.9
Operating Income$156.6$58.5$112.5
(–) Gain associated with the multi-family apartment complex sale attributable to NCI (f)(11.5)
(–) Large Dispositions (c)(105.1)(16.6)(44.8)
(+) Depreciation, depletion and amortization18.013.97.9
(+) Non-cash cost of land and improved development29.828.425.0
Adjusted EBITDA (g)$99.3$72.7$100.7

(a)Reflects land with capital invested in infrastructure improvements.

(b)Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.

(c)Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not reflect a demonstrable premium relative to timberland value.

(d)Excludes Large Dispositions.

(e)Excludes Improved Development and Large Dispositions.

(f)Gain associated with the multi-family apartment complex sale attributable to NCI represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests.

(g)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

42

Table of Contents

Trading Overview202320222021
Sales Volume (in thousands of tons)
U.S.71991
NZ307460705
Total Volume378559706
Summary Financial Data (in millions of dollars)
Trading Sales$41.9$69.3$93.6
Non-Timber Sales1.81.71.7
Total Sales$43.7$71.0$95.4
Operating Income$0.5$0.4$0.1
Adjusted EBITDA (a)$0.5$0.4$0.1

(a)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

43

Table of Contents

Capital Expenditures By Segment202320222021
Timber Capital Expenditures (in millions of dollars)
Southern Timber
Reforestation, silviculture and other capital expenditures$30.6$24.1$21.5
Property taxes7.37.16.8
Lease payments2.83.13.1
Allocated overhead5.94.94.4
Subtotal Southern Timber$46.5$39.3$35.8
Pacific Northwest Timber
Reforestation, silviculture and other capital expenditures10.910.510.8
Property taxes0.91.11.1
Allocated overhead5.65.24.7
Subtotal Pacific Northwest Timber$17.4$16.8$16.6
New Zealand Timber
Reforestation, silviculture and other capital expenditures8.610.911.2
Property taxes0.80.80.8
Lease payments4.54.45.2
Allocated overhead2.82.43.0
Subtotal New Zealand Timber$16.7$18.5$20.1
Total Timber Segments Capital Expenditures$80.5$74.5$72.5
Timber Funds (“Look-through”) (a)0.5
Real Estate0.30.30.2
Corporate0.6
Total Capital Expenditures$81.4$74.8$73.2
Timberland Acquisitions
Southern Timber$10.5$457.8$168.2
Pacific Northwest Timber3.6
New Zealand Timber0.710.9
Total Timberland Acquisitions$14.1$458.5$179.1
Real Estate Development Investments (b)$23.1$13.7$12.5

(a)The year ended December 31, 2021 excludes $2.8 million of capital expenditures attributable to noncontrolling interests in Timber Funds.

(b)Represents investments in master infrastructure or entitlements in our real estate development projects. Real Estate Development Investments are amortized as the underlying properties are sold and included in Non-Cash Cost of Land and Improved Development.

44

Table of Contents

RESULTS OF OPERATIONS, 2023 VERSUS 2022

(millions of dollars)

The following tables summarize sales, operating income and Adjusted EBITDA variances for 2023 versus 2022:

SalesSouthern TimberPacific Northwest TimberNew Zealand TimberReal EstateTradingElim.Total
2022$264.2$162.2$274.1$138.0$71.0($0.4)$909.1
Volume27.2(15.7)(13.4)76.3(22.4)52.0
Price(28.4)(17.6)(1.5)(45.8)(5.0)(98.3)
Non-timber sales9.90.74.20.114.9
Foreign exchange (a)(3.0)(3.0)
Other(8.8)(b)(5.5)(b)(24.9)(c)221.5(d)(0.1)182.2
2023$264.1$124.1$235.5$390.0$43.7($0.5)$1,056.9

(a)Net of currency hedging impact.

(b)Includes variance due to stumpage versus delivered sales.

(c)Includes variance due to domestic versus export sales.

(d)Includes a $211.7 million increase in Large Dispositions as well as deferred revenue adjustments, revenue true-ups, and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.

Operating IncomeSouthern TimberPacific Northwest TimberNew Zealand TimberReal EstateTradingCorporate and OtherTotal
2022$96.6$15.2$30.6$58.5$0.4($35.5)$165.8
Volume17.1(5.5)(2.5)43.652.7
Price (a)(28.4)(17.6)(1.5)(45.8)(93.3)
Cost(8.1)(5.2)(2.1)(8.5)0.1(3.2)(27.0)
Non-timber income (b)9.00.63.713.3
Foreign exchange (c)(0.1)(0.1)
Depreciation, depletion & amortization(9.9)2.80.26.0(0.4)(1.3)
Non-cash cost of land and improved development24.124.1
Other0.7(d)(2.3)(e)78.7(f)77.1
2023$76.3($9.0)$26.0$156.6$0.5($39.1)$211.3

(a)For Timber segments, price reflects net stumpage realizations (i.e. net of cut and haul and shipping costs). For Real Estate, price is presented net of cash closing costs.

(b)For the New Zealand Timber segment, includes carbon credit sales.

(c)Net of currency hedging impact.

(d)Includes $0.7 million of timber write-offs resulting from casualty events in the prior year.

(e)Includes $2.3 million of timber write-offs resulting from casualty events in the current year.

(f)Includes an $88.5 million increase in operating income from Large Dispositions in the current year, which is partially offset by $16.0 million of equity income from the sale of a multi-family apartment complex in Bainbridge Island, Washington in the prior year. Real estate also includes deferred revenue adjustments, revenue true-ups, and marketing fees related Improved Development sales in addition to residential and commercial lease revenue.

45

Table of Contents

Adjusted EBITDA (a)Southern TimberPacific Northwest TimberNew Zealand TimberReal EstateTradingCorporate and OtherTotal
2022$156.9$63.9$54.5$72.7$0.4($34.2)$314.2
Volume26.8(13.8)(3.7)76.385.6
Price (b)(28.4)(17.6)(1.5)(45.8)(93.3)
Cost(8.1)(5.2)(2.1)(8.5)0.1(3.2)(27.0)
Non-timber income (c)9.00.63.713.3
Foreign exchange (d)(0.9)(0.9)
Other (e)4.64.6
2023$156.2$27.9$50.0$99.3$0.5($37.4)$296.5

(a)Adjusted EBITDA is a non-GAAP measure defined and reconciled in Item 7 — Performance and Liquidity Indicators.

(b)For Timber segments, price reflects net stumpage realizations (i.e. net of cut and haul and shipping costs). For Real Estate, price is presented net of cash closing costs.

(c)For the New Zealand Timber segment, includes carbon credit sales.

(d)Net of currency hedging impact.

(e)Real Estate includes deferred revenue adjustments, revenue true-ups, and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue. The prior year period included a $4.5 million gain associated with a multi-family apartment complex sale attributable to Rayonier.

SOUTHERN TIMBER

Full-year sales of $264.1 million decreased marginally versus the prior year. Harvest volumes increased 16% to 7.31 million tons versus 6.28 million tons in the prior year, primarily driven by additional volume from acquisitions completed in the fourth quarter of 2022. Average pine sawtimber stumpage realizations decreased 14% to $29.64 per ton versus $34.36 per ton in the prior year, while average pine pulpwood stumpage realizations decreased 25% to $16.78 per ton versus $22.45 per ton in the prior year. The decrease in average pine sawtimber prices was primarily due to softer demand from sawmills, relatively drier weather conditions, and decreased competition from pulp mills for chip-n-saw volume. The decrease in average pine pulpwood prices was primarily due to weaker end-market demand and relatively drier weather conditions. Overall, weighted-average stumpage realizations (including hardwood) decreased 15% to $22.49 per ton versus $26.37 per ton in the prior year.

Operating income of $76.3 million decreased $20.4 million versus the prior year due to lower net stumpage realizations ($28.4 million), higher depletion rates ($9.9 million), higher overhead and other costs ($4.2 million), and costs associated with long-term timber lease expirations ($3.9 million), partially offset by higher volumes ($17.1 million) and higher non-timber income ($9.0 million). Full-year Adjusted EBITDA of $156.2 million was $0.7 million below the prior year.

PACIFIC NORTHWEST TIMBER

Full-year sales of $124.1 million decreased $38.1 million, or 23%, versus the prior year. Harvest volumes decreased 18% to 1.31 million tons versus 1.59 million tons in the prior year, as some planned harvests were deferred in response to soft market conditions. Average delivered prices for domestic sawtimber decreased 13% to $97.71 per ton versus $111.96 per ton in the prior year, reflecting weaker domestic and export market demand. Average delivered pulpwood prices decreased 24% to $38.78 per ton versus $50.83 per ton in the prior year as the prior year benefited from stronger end-market demand.

An operating loss of $9.0 million versus operating income of $15.2 million in the prior year was driven by lower net stumpage realizations ($17.6 million), lower volumes ($5.5 million) and higher costs ($5.2 million), partially offset by lower depletion rates ($2.8 million), timber write-offs resulting from casualty events in the prior year ($0.7 million), and higher non-timber income ($0.6 million). Full-year Adjusted EBITDA of $27.9 million was $36.0 million below the prior year.

NEW ZEALAND TIMBER

Full-year sales of $235.5 million decreased $38.6 million, or 14%, versus the prior year. Harvest volumes decreased 5% to 2.48 million tons versus 2.62 million tons in the prior year, primarily due to lost production days resulting from Cyclone Gabrielle in the first quarter and the deferral of planned harvests in response to soft market conditions. Average delivered prices for export sawtimber decreased 18% to $102.39 per ton versus $124.91 per ton in the prior year, while average delivered prices for domestic sawtimber decreased 8% to $66.31 per ton versus

46

Table of Contents

$71.87 per ton in the prior year. The decrease in export sawtimber prices was primarily driven by weaker construction demand in China and increased salvage volume from Cyclone Gabrielle. The decrease in domestic sawtimber prices (in U.S. dollar terms) was partially driven by the decrease in the NZ$/US$ exchange rate (US$0.61 per NZ$1.00 versus US$0.64 per NZ$1.00). Excluding the impact of foreign exchange rates, domestic sawtimber prices decreased 4% from the prior year, reflecting weaker domestic demand and decreased competition from export markets.

Operating income of $26.0 million decreased $4.6 million versus the prior year due to lower volumes ($2.5 million), timber write-offs resulting from casualty events in the current year ($2.3 million), higher costs ($2.1 million), lower net stumpage realizations ($1.5 million), and unfavorable foreign exchange impacts ($0.1 million), partially offset by higher non-timber / carbon credit income ($3.7 million) and lower depletion rates ($0.2 million). Full-year Adjusted EBITDA of $50.0 million was $4.5 million below the prior year.

REAL ESTATE

Full-year sales of $390.0 million increased $252.0 million versus the prior year, while operating income of $156.6 million increased $98.1 million versus the prior year. Sales and operating income in the current year included $242.2 million and $105.1 million, respectively, from Large Dispositions. Prior year sales and operating income included $30.5 million and $16.6 million, respectively, from Large Dispositions. Prior year period operating income also included an $11.5 million gain attributable to noncontrolling interests from the sale of a multi-family apartment complex in Bainbridge Island, Washington. Sales increased primarily due to significantly higher volumes (85,618 acres sold versus 28,323 acres sold in the prior year), partially offset by lower weighted average prices ($4,392 per acre versus $4,829 per acre in the prior year). Full-year Adjusted EBITDA of $99.3 million was $26.6 million above the prior year.

TRADING

Full-year sales of $43.7 million decreased $27.3 million versus the prior year due to lower volumes and prices. Sales volumes decreased 32% to 378,000 tons versus 559,000 tons in the prior year. Operating income and Adjusted EBITDA increased $0.1 million versus the prior year as improved margins more than offset reduced trading volume.

CORPORATE AND OTHER EXPENSE / ELIMINATIONS

Full-year corporate and other operating expense of $39.1 million increased $3.6 million versus the prior year, primarily due to higher compensation and benefit expenses and professional services fees. Compensation and benefits expenses were elevated versus the prior year primarily due to the acceleration of equity compensation expense for retirement-eligible employees.

INTEREST EXPENSE

Full-year interest expense of $48.3 million increased $12.1 million versus the prior year primarily due to higher average outstanding debt and a higher weighted-average interest rate.

INTEREST AND OTHER MISCELLANEOUS INCOME, NET

Full-year interest and other miscellaneous income of $20.6 million increased $18.0 million versus the prior year, as the current year included $20.7 million of net recoveries associated with legal settlements, partially offset by a $2.0 million pension settlement charge.

INCOME TAX EXPENSE

Full-year income tax expense of $5.1 million decreased $4.3 million versus the prior year period. The New Zealand subsidiary is the primary driver of income tax expense.

RESULTS OF OPERATIONS, 2022 VERSUS 2021

Refer to Item 7 - “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section contained in our Annual Report on Form 10-K for the year ended December 31, 2022 for the results of operations discussion for the fiscal year ended December 31, 2022 compared to the fiscal year ended December 31, 2021.

47

Table of Contents

OUTLOOK FOR 2024

In 2024, we expect to achieve full-year harvest volumes in our Southern Timber segment of 7.1 to 7.3 million tons. We anticipate a modest decrease in harvest volumes versus the prior year as logging conditions normalize following a period of relatively dry weather. Further, we expect that regional pine stumpage realizations will improve modestly versus the prior year based on improving end market demand coupled with an anticipated increase in rainfall from the El Niño weather pattern. However, we expect these pricing gains will be largely offset by a less favorable geographic mix. Lastly, we expect higher non-timber income for full-year 2024 as compared to full-year 2023, primarily driven by additional income from land-based solutions.

In our Pacific Northwest Timber segment, we expect to achieve full-year harvest volumes of approximately 1.4 million tons. The anticipated increase relative to the prior year assumes a return to a more normalized level of demand and harvest activity, partially offset by a reduction in our Pacific Northwest sustainable yield resulting from the recent Oregon disposition. Further, while we anticipate some demand improvement as the year progresses, we expect that full-year weighted average log pricing will remain modestly below the pricing achieved in 2023 due in part to a less favorable species mix.

In our New Zealand Timber segment, we expect full-year harvest volumes of 2.4 to 2.5 million tons. We expect that full-year domestic and export sawtimber pricing will improve modestly relative to the full-year pricing achieved in 2023 as end-markets continue to recover. We further anticipate a modest increase in carbon credit sales in 2024 as pricing has remained strong following the significant market volatility experienced in the first half of 2023.

In our Real Estate segment, we are encouraged by both the continued strong demand for our rural properties as well as the continued momentum across our improved development projects as we enter 2024. We expect another strong year in both our rural land sales program as well as our improved development projects based on our current pipeline of transactions. However, similar to 2023, we anticipate very light closing activity in the first quarter, followed by a significant pickup in activity in the second quarter.

Our 2024 outlook is subject to a number of variables and uncertainties, including those discussed at Item 1A — Risk Factors.

48

Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

Our principal source of cash is cash flow from operations, primarily the harvesting of timber and sales of real estate. As a REIT, our main use of cash is dividends on Rayonier Inc. common shares and distributions on Rayonier, L.P. units. We also use cash to maintain the productivity of our timberlands through replanting and silviculture. Our operations have generally produced consistent cash flow and required limited capital resources; however, acquisitions of timberlands generally require funding from external sources or Large Dispositions.

STRATEGY

We continuously evaluate our capital structure. Our strategy is to maintain a weighted-average cost of capital competitive with other timberland REITs and TIMOs, while maintaining an investment grade debt rating as well as retaining the flexibility to actively pursue capital allocation opportunities as they become available. Overall, we believe we have adequate liquidity and sources of capital to run our businesses efficiently and effectively and to maximize the value of our timberland and real estate assets under management.

On November 1, 2023 we announced an asset disposition and capital structure realignment plan (the “Plan”) targeting $1 billion of select asset sales over the following 18 months. We expect to use the proceeds of the asset sales to reduce our leverage to ≤3.0x Net Debt / Adjusted EBITDA and return capital to share and unit holders. Following the announcement of this Plan, we closed on the disposition of approximately 55,000 acres of timberland in Oregon for $242.2 million, and we believe we are on-track to meet the $1 billion disposition target as planned.

While we currently anticipate to execute the Plan as announced, facts and circumstances could change in the future, which may change our strategy or preclude us from executing the Plan as intended. See Item 1A — Risk Factors in this Annual Report on Form 10-K for additional information.

CREDIT RATINGS

Both our ability to obtain financing and the related costs of borrowing are affected by our credit ratings, which are periodically reviewed by the rating agencies. As of December 31, 2023, our credit ratings from S&P and Moody’s were “BBB-” and “Baa3,” respectively, with both agencies listing our outlook as “Stable.”

SUMMARY OF LIQUIDITY AND FINANCING COMMITMENTS

As of December 31,
(in millions of dollars)202320222021
Cash and cash equivalents (excluding Timber Funds)$207.7$114.3$358.7
Total debt (excluding Timber Funds) (a)1,372.71,523.11,376.1
Noncontrolling interests in the operating partnership81.7105.8133.8
Shareholders’ equity1,877.61,880.71,815.6
Net Income Attributable to Rayonier Inc.173.5107.1152.6
Adjusted EBITDA (b)296.5314.2329.8
Total capitalization (total debt plus permanent and temporary equity)3,332.03,509.63,325.5
Debt to capital ratio41%43%41%
Debt to Adjusted EBITDA (b)4.64.84.2
Net debt to Adjusted EBITDA (b)(c)3.94.53.1
Net debt to enterprise value (c)(d)19%22%14%

(a)Total debt as of December 31, 2023, 2022 and 2021 reflects the principal on long-term debt, net of fair market value adjustments and gross of deferred financing costs and unamortized discounts of $6.9 million, $8.4 million and $8.3 million, respectively.

(b)For a reconciliation of Adjusted EBITDA to net income see Item 7 — Performance and Liquidity Indicators.

(c)Net debt is calculated as total debt less cash and cash equivalents.

(d)Enterprise value based on market capitalization (including Rayonier, L.P. “OP” units) plus net debt based on Rayonier’s share price of $33.41, $32.96, and $40.36 as of December 31, 2023, 2022 and 2021, respectively.

49

Table of Contents

AT-THE-MARKET (“ATM”) EQUITY OFFERING PROGRAM

On November 4, 2022 we entered into a new distribution agreement with a group of sales agents through which we may sell common shares, from time to time, having an aggregate sales price of up to $300 million (the “2022 ATM Program”). As of December 31, 2023, $269.7 million remains available for issuance under the 2022 ATM Program.

The following table outlines the common shares issuance pursuant to our ATM Program (dollars in millions):

Year Ended December 31,
20232022
Common shares issued under the ATM Program4001,579,228
Average price of common shares issued under the ATM Program$34.03$38.05
Gross proceeds$60.4
Commissions$0.6

CASH FLOWS

The following table summarizes our cash flows from operating, investing and financing activities for each of the three years ended December 31 (in millions of dollars):

202320222021
Total cash provided by (used for):
Operating activities$298.4$269.2$325.1
Investing activities124.1(516.4)(26.3)
Financing activities(328.9)(4.6)(16.3)
Effect of exchange rate changes on cash(0.6)(1.9)(0.9)
Change in cash, cash equivalents and restricted cash$93.0($253.7)$281.7

CASH PROVIDED BY OPERATING ACTIVITIES

Cash provided by operating activities increased $29.2 million versus the prior year primarily due to changes in working capital.

CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES

Cash provided by investing activities increased $640.5 million versus the prior year primarily due to lower cash used for timberland acquisitions ($444.5 million), higher proceeds from Large Dispositions ($210.4 million) and other investing activities ($1.6 million), partially offset by higher real estate development investments ($9.4 million) and higher capital expenditures ($6.6 million).

CASH USED FOR FINANCING ACTIVITIES

Cash used for financing activities increased $324.3 million from the prior year due to a decrease in net borrowings ($275.0 million), lower proceeds from the issuance of common shares under the ATM Program ($61.6 million), higher dividends paid on common shares ($4.3 million), and lower proceeds from the issuance of common shares under the incentive stock plan ($2.6 million), partially offset by lower distributions to noncontrolling interests in consolidated affiliates ($17.7 million), lower debt issuance costs ($0.7 million) and lower distributions to noncontrolling interests in the operating partnership ($0.7 million).

50

Table of Contents

FUTURE USES OF CASH

We expect future uses of cash to include working capital requirements, principal and interest payments on long-term debt, lease payments, capital expenditures, real estate development investments, timberland acquisitions, dividends on Rayonier Inc. common shares and distributions on Rayonier, L.P. units, distributions to noncontrolling interests, and repurchases of the Company’s common shares to satisfy other commitments.

Significant long-term uses of cash include the following (in millions):

Future uses of cash (in millions)TotalPayments Due by Period
20242025-20262027-2028Thereafter
Long-term debt (a)$1,372.7$247.3$475.4$650.0
Interest payments on long-term debt (b)343.775.8140.690.536.8
Operating leases — timberland (c)190.98.916.014.8151.2
Operating leases — PP&E, offices (c)6.01.21.50.92.4
Commitments — real estate projects45.033.42.32.37.0
Commitments — derivatives (d)0.70.7
Commitments — environmental remediation (e)16.611.81.20.92.7
Commitments — other (f)9.79.30.4
Total$1,985.3$141.1$409.3$584.8$850.1

(a)The book value of long-term debt, net of deferred financing costs and unamortized discounts, is currently recorded at $1,365.8 million on our Consolidated Balance Sheets, but upon maturity the liability will be $1,372.7 million. See Note 7 — Debt for additional information.

(b)Projected interest payments for variable-rate debt were calculated based on outstanding principal amounts and interest rates as of December 31, 2023 and excludes the impact of hedging.

(c)Excludes anticipated renewal options.

(d)Commitments — derivatives represent payments expected to be made on derivative financial instruments (foreign exchange contracts). See Note 8 — Derivative Financial Instruments and Hedging Activities for additional information.

(e)Commitments — environmental remediation represents our estimate of potential liability associated with environmental contamination and Natural Resource Damages in Port Gamble, Washington. See Note 12 — Environmental and Natural Resource Damage Liabilities for additional information.

(f)Commitments — other includes $8.4 million related to pension plan termination. See Note 18 — Employee Benefit Plans for additional information.

We expect to fund future uses of cash with a combination of existing cash balances, cash generated by operating activities, the remaining issuances available under the Company’s ATM Program, Large Dispositions and the use of our revolving credit facilities. We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term.

EXPECTED 2024 EXPENDITURES

Capital expenditures in 2024 are forecasted to be between $83 million and $88 million, excluding any strategic timberland acquisitions we may make. Capital expenditures are expected to primarily consist of seedling planting, fertilization and other silvicultural activities, property taxes, lease payments, allocated overhead and other capitalized costs. Aside from capital expenditures, we may also acquire timberland as we actively evaluate acquisition opportunities.

Real estate development investments in 2024 are expected to be between $28 million and $32 million, net of anticipated reimbursements. Expected real estate development investments are primarily related to Wildlight, our mixed-use community development project located north of Jacksonville, Florida and Heartwood, our mixed-use development project located in Richmond Hill just south of Savannah, Georgia.

Our 2024 dividend payments on Rayonier Inc. common shares and distributions to Rayonier, L.P. unitholders, excluding the additional dividend and distribution payable January 12, 2024 to shareholders of record on December 29, 2023, are expected to be approximately $170.4 million and $2.8 million, respectively, assuming no change in the quarterly dividend rate of $0.285 per share or partnership unit, or material changes in the number of common shares or partnership units outstanding.

Future share repurchases, if any, will depend on the Company’s liquidity and cash flow, as well as general market conditions and other considerations including capital allocation priorities.

51

Table of Contents

We made no discretionary pension contributions in 2023. We expect to make estimated cash contributions in 2024 of approximately $7.2 million in order to fund the Defined Benefit Plan on a plan termination basis. Additionally, we anticipate settling the Excess Benefit Plan with lump sum payments upon termination of the Defined Benefit Plan with cash contributions of approximately $1.2 million. See Note 18 — Employee Benefit Plans for additional information.

Cash income tax payments in 2024 are expected to be between $5.5 million and $9.5 million, primarily due to the New Zealand subsidiary.

OFF-BALANCE SHEET ARRANGEMENTS

We utilize off-balance sheet arrangements to provide credit support for certain suppliers and vendors in case of their default on critical obligations, and collateral for outstanding claims under our previous workers’ compensation self-insurance programs. These arrangements consist of standby letters of credit and surety bonds. As part of our ongoing operations, we also periodically issue guarantees to third parties. Off-balance sheet arrangements are not considered a source of liquidity or capital resources and do not expose us to material risks or material unfavorable financial impacts. See Note 13 — Guarantees for additional information on the letters of credit and surety bonds as of December 31, 2023.

SUMMARY OF GUARANTOR FINANCIAL INFORMATION

In May 2021, Rayonier, L.P. issued $450 million of 2.75% Senior Notes due 2031 (the “Senior Notes due 2031”). Rayonier TRS Holdings Inc., together with Rayonier Inc. and Rayonier Operating Company LLC agreed to irrevocably, fully and unconditionally guarantee jointly and severally, the obligations of Rayonier, L.P. in regards to the Senior Notes due 2031. As a general partner of Rayonier, L.P., Rayonier Inc. consolidates Rayonier, L.P. and has no material assets or liabilities other than its interest in Rayonier, L.P. These notes are unsecured and unsubordinated and will rank equally with all other unsecured and unsubordinated indebtedness from time to time outstanding.

Rayonier, L.P. is a limited partnership, in which Rayonier Inc. is the general partner. The operating subsidiaries of Rayonier, L.P. conduct all of our operations. Rayonier, L.P.’s most significant assets are its interest in operating subsidiaries, which have been excluded in the table below to eliminate intercompany transactions between the issuer and guarantors and to exclude investments in non-guarantors. As a result, our ability to make required payments on the notes depends on the performance of our operating subsidiaries and their ability to distribute funds to us. There are no material restrictions on dividends from the operating subsidiaries.

The following table contains the summarized balance sheet information for the consolidated obligor group of debt issued by Rayonier, L.P. for the two years ended December 31:

(in millions)December 31, 2023December 31, 2022
Current assets$197.5$112.2
Non-current assets98.8122.8
Current liabilities60.019.8
Non-current liabilities2,181.62,001.9
Due to non-guarantors861.5520.4

The following table contains the summarized results of operations information for the consolidated obligor group of debt issued by Rayonier, L.P. for the two years ended December 31:

(in millions)December 31, 2023December 31, 2022
Cost and expenses($32.3)($28.9)
Operating loss(32.3)(28.9)
Net loss(70.5)(54.3)
Revenue from non-guarantors1,108.9977.9

52

Table of Contents

LIQUIDITY FACILITIES

See Note 7 — Debt for information on liquidity facilities and other outstanding debt, as well as for information on covenants that must be met in connection with our Senior Notes due 2031, Term Credit Agreement, Incremental Term Loan Agreement, 2021 Incremental Term Loan Agreement, 2022 Incremental Term Loan Agreement and Revolving Credit Facility.

RESTRICTED CASH

See Note 21 — Restricted Cash for further information regarding the funds deposited with a third-party intermediary and cash held in escrow.

53

Table of Contents

PERFORMANCE AND LIQUIDITY INDICATORS

The discussion below is presented to enhance the reader’s understanding of our operating performance, liquidity, ability to generate cash and satisfy rating agency and creditor requirements. This information includes two measures of financial results: Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”), and Cash Available for Distribution (“CAD”). These measures are not defined by GAAP and the discussion of Adjusted EBITDA and CAD is not intended to conflict with or change any of the GAAP disclosures described above. Management considers these measures to be important to estimate the enterprise and shareholder values of the Company as a whole and of its core segments, and for allocating capital resources. In addition, analysts, investors and creditors use these measures when analyzing our operating performance, financial condition and cash generating ability. Management uses Adjusted EBITDA as a performance measure and CAD as a liquidity measure. Adjusted EBITDA and CAD as defined may not be comparable to similarly titled measures reported by other companies. These measures should not be considered in isolation from, and are not intended to represent an alternative to, our results reported in accordance with GAAP.

Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, depletion, amortization, the non-cash cost of land and improved development, non-operating income and expense, operating (income) loss attributable to noncontrolling interests in Timber Funds, timber write-offs resulting from casualty events, gain associated with the multi-family apartment complex sale attributable to noncontrolling interests, the gain on investment in Timber Funds, Fund II Timberland Dispositions and Large Dispositions.

Below is a reconciliation of Net Income to Adjusted EBITDA for the three years ended December 31 (in millions of dollars):

202320222021
Net Income to Adjusted EBITDA Reconciliation
Net Income$178.5$122.8$210.5
Operating (income) loss attributable to NCI in Timber Funds(45.6)
Interest, net attributable to NCI in Timber Funds0.3
Income tax expense attributable to NCI in Timber Funds0.1
Net income (Excluding NCI in Timber Funds)$178.5$122.8$165.3
Interest, net and miscellaneous income attributable to Rayonier45.933.244.3
Income tax expense attributable to Rayonier5.19.414.6
Depreciation, depletion and amortization attributable to Rayonier158.2147.3143.2
Non-cash cost of land and improved development29.828.425.0
Non-operating (income) expense (a)(18.3)0.4
Timber write-offs resulting from casualty events attributable to Rayonier (b)2.30.7
Gain associated with the multi-family apartment complex sale attributable to NCI (c)(11.5)
Gain on investment in Timber Funds (d)(7.5)
Fund II Timberland Dispositions attributable to Rayonier (e)(10.3)
Large Dispositions (f)(105.1)(16.6)(44.8)
Adjusted EBITDA$296.5$314.2$329.8

(a)The year ended December 31, 2023 includes $20.7 million of net recoveries associated with legal settlements, partially offset by a $2.0 million pension settlement charge.

(b)Timber write-offs resulting from casualty events include the write-off and adjustments of merchantable and pre-merchantable timber volume damaged by casualty events that cannot be salvaged.

(c)Gain associated with the multi-family apartment complex sale attributable to noncontrolling interests represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests.

(d)Gain on investment in Timber Funds represents the gain recognized on the sale of rights to manage two timber funds (Funds III and IV) previously managed by the Company’s Olympic Resources Management (ORM) subsidiary, as well as its co-investment stake in both funds.

(e)Fund II Timberland Dispositions represent the disposition of Fund II Timberland assets, which we managed and owned a co-investment stake in.

(f)Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not reflect a demonstrable premium relative to timberland value.

54

Table of Contents

The following tables provide a reconciliation of Operating Income (Loss) by segment to Adjusted EBITDA by segment for the three years ended December 31 (in millions of dollars):

Southern TimberPacific Northwest TimberNew Zealand TimberTimber FundsReal EstateTradingCorporate and OtherTotal
2023
Operating income (loss)$76.3($9.0)$26.0$156.6$0.5($39.1)$211.3
Add:Depreciation, depletion and amortization80.036.921.718.01.7158.2
Add:Non-cash cost of land and improved development29.829.8
Add:Timber write-offs resulting from casualty events (a)2.32.3
Less:Large Dispositions (b)(105.1)(105.1)
Adjusted EBITDA$156.2$27.9$50.0$99.3$0.5($37.4)$296.5
2022
Operating income$96.6$15.2$30.6$58.5$0.4($35.5)$165.8
Add:Depreciation, depletion and amortization60.348.023.913.91.3147.3
Add:Non-cash cost of land and improved development28.428.4
Add:Timber write-offs resulting from casualty events (a)0.70.7
Less:Gain associated with the multi-family apartment complex sale attributable to NCI (c)(11.5)(11.5)
Less:Large Dispositions (b)(16.6)(16.6)
Adjusted EBITDA$156.9$63.9$54.5$72.7$0.4($34.2)$314.2
2021
Operating income$66.1$6.8$51.5$63.3$112.5$0.1($30.6)$269.8
Add:Depreciation, depletion and amortization54.150.527.02.47.91.2143.2
Add:Non-cash cost of land and improved development25.025.0
Less:Operating income attributable to NCI in Timber Funds (d)(45.6)(45.6)
Less:Gain on investment in Timber Funds (e)(7.5)(7.5)
Less:Fund II Timberland Dispositions attributable to Rayonier (f)(10.3)(10.3)
Less:Large Dispositions (b)(44.8)(44.8)
Adjusted EBITDA$120.2$57.3$78.5$2.3$100.7$0.1($29.4)$329.8

(a)Timber write-offs resulting from casualty events include the write-off of and adjustments of merchantable and pre-merchantable timber volume damaged by casualty events that cannot be salvaged.

(b)Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not reflect a demonstrable premium relative to timberland value.

(c)Gain associated with the multi-family apartment complex sale attributable to noncontrolling interests represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests.

(d)Includes $41.2 million of income from Fund II Timberland Dispositions.

(e)Gain on investment in Timber Funds represents the gain recognized on the sale of rights to manage two timber funds (Funds III and IV) previously managed by the Company’s Olympic Resources Management (ORM) subsidiary, as well as its co-investment stake in both funds.

(f)Fund II Timberland Dispositions represent the disposition of Fund II Timberland assets, which we managed and owned a co-investment stake in.

55

Table of Contents

Cash Available for Distribution (CAD) is defined as cash provided by operating activities adjusted for capital spending (excluding timberland acquisitions and real estate development investments), CAD attributable to noncontrolling interests in Timber Funds, and working capital and other balance sheet changes. CAD is a non-GAAP measure of cash generated during a period that is available for common stock dividends, distributions to operating partnership unitholders, distributions to noncontrolling interests, repurchase of the Company's common shares, debt reduction, timberland acquisitions and real estate development investments. In compliance with SEC requirements for non-GAAP measures, we reduce CAD by mandatory debt repayments, which results in the measure entitled “Adjusted CAD.” CAD and Adjusted CAD generated in any period are not necessarily indicative of the CAD that may be generated in future periods.

Below is a reconciliation of Cash Provided by Operating Activities to Adjusted CAD for the three years ended December 31 (in millions):

202320222021
Cash provided by operating activities$298.4$269.2$325.1
Capital expenditures from continuing operations (a)(81.4)(74.8)(76.0)
CAD attributable to NCI in Timber Funds(12.9)
Net recovery on legal settlements (b)(20.7)
Working capital and other balance sheet changes(32.4)(2.9)(28.2)
CAD$163.9$191.5$208.0
Mandatory debt repayments(325.0)
Adjusted CAD$163.9$191.5($117.0)
Cash provided by (used for) investing activities$124.1($516.4)($26.3)
Cash used for financing activities($328.9)($4.6)($16.3)

(a)Capital expenditures exclude timberland acquisitions and real estate development investments.

(b)Reflects net proceeds received from litigation regarding insurance claims.

The following table provides supplemental cash flow data for the three years ended December 31 (in millions):

202320222021
Purchase of timberlands($14.1)($458.5)($179.1)
Real Estate development investments(23.1)(13.7)(12.5)
Distributions to noncontrolling interests in consolidated affiliates(1.7)(19.4)(109.0)

56

Table of Contents

Back to the RYN company profile or the MD&A index.