Item 8. Financial Statements and Supplementary Data
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
INDEX TO FINANCIAL STATEMENTS
Page
Management’s Report on Internal Control over Financial Reporting
60
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42 )
62
Rayonier Inc.:
Consolidated Statements of Income and Comprehensive Income f or the Three Years Ended December 31, 2023
67
Consolidated Balance Sheets as of December 31, 2023 and 2022
68
Consolidated Statements of Shareholders’ Equity for the Three Years Ended December 31, 2023
69
Consolidated Statements of Cash Flows for the Three Years Ended December 31, 2023
71
Rayonier, L.P.:
Consolidated Statements of Income and Comprehensive Income for the Three Years Ended December 31, 2023
73
Consolidated Balance Sheets as of December 31, 2023 and 2022
74
Consolidated Statements of Changes in Capital for the Three Years Ended December 31, 2023
75
Consolidated Statements of Cash Flows for the Three Years Ended December 31, 2023
77
Notes to Consolidated Financial Statements
79
Note 1 - Summary of Significant Accounting Policies
79
Note 2 - Segment and Geographical Information
88
Note 3 - Revenue
92
Note 4 - Timberland Acquisitions
95
Note 5 - Noncontrolling Interests
95
Note 6 - Earnings Per Share and Per Unit
97
Note 7 - Debt
99
Note 8 - Derivative Financial Instruments and Hedging Activities
103
Note 9 - Fair Value Measurements
107
Note 10 - Commitments
108
Note 11 - Contingencies
108
Note 12 - Environmental and Natural Resource Damage Liabilities
109
Note 13 - Guarantees
110
Note 14 - Higher and Better Use Timberlands and Real Estate Development Investments
111
Note 15 - Inventory
111
Note 16 - Leases
112
Note 17 - Other Operating (Expense) Income, Net
113
Note 18 - Employee Benefit Plans
114
Note 19 - Incentive Stock Plans
120
Note 20 - Income Taxes
124
Note 21 - Restricted Cash
126
Note 22 - Assets Held for Sale
126
Note 23 - Other Assets
127
Note 24 - Accumulated Other Comprehensive Income
128
Note 25 - Related Party
129
59
Table of Contents
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Rayonier Inc.
To Our Shareholders:
The management of Rayonier Inc. and its subsidiaries is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended). Our system of internal controls over financial reporting is designed to provide reasonable assurance to the Company’s management and Board of Directors regarding the preparation and fair presentation of the financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America.
Because of the inherent limitations of internal control over financial reporting, misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Rayonier Inc.’s management, under the supervision of the Chief Executive Officer and Chief Financial Officer, assessed the effectiveness of our internal control over financial reporting as of December 31, 2023. In making this assessment, we used the framework included in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). Based on our evaluation under the criteria set forth in Internal Control — Integrated Framework , management concluded that our internal control over financial reporting was effective as of December 31, 2023.
Ernst & Young LLP, the independent registered public accounting firm that audited the Company’s consolidated financial statements, has issued an audit report on the Company’s internal control over financial reporting as of December 31, 2023. The report on the Company’s internal control over financial reporting as of December 31, 2023, is on page 62 .
RAYONIER INC.
By: /s/ DAVID L. NUNES
David L. Nunes
Chief Executive Officer
(Principal Executive Officer)
February 23, 2024
By: /s/ MARK MCHUGH
Mark McHugh
President and Chief Financial Officer
(Principal Financial Officer)
February 23, 2024
By: /s/ APRIL TICE
April Tice
Vice President and Chief Accounting Officer
(Principal Accounting Officer)
February 23, 2024
60
Table of Contents
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Rayonier, L.P.
To Our Unitholders:
The management of Rayonier, L.P. and its subsidiaries is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended). Our system of internal controls over financial reporting is designed to provide reasonable assurance to the Operating Partnership’s management and the Rayonier Inc. Board of Directors regarding the preparation and fair presentation of the financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America.
Because of the inherent limitations of internal control over financial reporting, misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Rayonier, L.P.’s management, under the supervision of the Chief Executive Officer and Chief Financial Officer, assessed the effectiveness of our internal control over financial reporting as of December 31, 2023. In making this assessment, we used the framework included in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). Based on our evaluation under the criteria set forth in Internal Control — Integrated Framework , management concluded that our internal control over financial reporting was effective as of December 31, 2023.
RAYONIER, L.P.
By: RAYONIER, INC., its sole general partner
By: /s/ DAVID L. NUNES
David L. Nunes
Chief Executive Officer
(Principal Executive Officer)
February 23, 2024
By: /s/ MARK MCHUGH
Mark McHugh
President and Chief Financial Officer
(Principal Financial Officer)
February 23, 2024
By: /s/ APRIL TICE
April Tice
Vice President and Chief Accounting Officer
(Principal Accounting Officer)
February 23, 2024
61
Table of Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and the Board of Directors of Rayonier Inc.
Opinion on Internal Control Over Financial Reporting
We have audited Rayonier Inc. and subsidiaries’ internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). In our opinion, Rayonier Inc. and subsidiaries (the Company) maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2023 and 2022, the related consolidated statements of income and comprehensive income, shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2023, and the related notes and the financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”) and our report dated February 23, 2024 expressed an unqualified opinion thereon.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
Jacksonville, Florida
February 23, 2024
62
Table of Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and the Board of Directors of Rayonier Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Rayonier Inc. and subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated statements of income and comprehensive income, shareholders' equity and cash flows for each of the three years in the period ended December 31, 2023, and the related notes and financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework), and our report dated February 23, 2024 expressed an unqualified opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
63
Table of Contents
Depletion of Timber
Description of the Matter
For the year ended December 31, 2023, the Company recognized $243 million in depletion expense and the Timber and Timberlands balance, net of depletion and amortization, was $3,004 million at December 31, 2023. As described in Note 1 to the financial statements, the Company establishes an annual depletion rate for each particular region. Depletion rates are determined by region by dividing merchantable inventory cost by standing merchantable inventory volume, which is estimated annually. The Company charges accumulated costs attributed to merchantable timber to depletion expense (cost of sales) at the time the timber is harvested or when the underlying timberland is sold.
Auditing management’s annual depletion rate was complex and subjective due to the estimation uncertainty in determining the standing merchantable inventory volume utilized in the calculation of the depletion rate for each region. In particular, estimating the standing merchantable inventory volume involves statistical sampling and growth modeling using inputs such as growth estimates, harvest information and environmental and operational restrictions.
How We Addressed the Matter in Our Audit
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Company’s process for establishing the annual depletion rate for each geographic region. For example, we tested controls over management’s review of the standing merchantable inventory volume that was determined for each geographic region.
To test the annual depletion rates (including standing merchantable inventory volume), our audit procedures included, among others, evaluating the methodology used and testing the completeness and accuracy of the underlying data used by the Company. We inspected satellite images to test timber existence and assessed the timberland for features that would impact the Company’s ability to harvest its timber. In addition, we evaluated current year changes to harvestability, analyzed the change in depletion as a percentage of sales, utilized published industry growth rates to assess the increase in timber volume and compared actual volume harvested to the volume estimated by the Company.
/ s / Ernst & Young LLP
We have served as the Company’s auditor since 2012.
Jacksonville, Florida
February 23, 2024
64
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Shareholders and the Board of Directors of Rayonier Inc., the general partner of Rayonier, L.P.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Rayonier, L.P. and subsidiaries (the Operating Partnership) as of December 31, 2023 and 2022, the related consolidated statements of income and comprehensive income, changes in capital and cash flows for each of the three years in the period ended December 31, 2023, and the related notes and financial statement schedule listed in the Index at Item 15(a) (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Operating Partnership at December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These financial statements are the responsibility of the Operating Partnership’s management. Our responsibility is to express an opinion on the Operating Partnership’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Operating Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Operating Partnership is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Operating Partnership’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
65
Table of Contents
Depletion of Timber
Description of the Matter
For the year ended December 31, 2023, the Operating Partnership recognized $243 million in depletion expense and the Timber and Timberlands balance, net of depletion and amortization, was $3,004 million at December 31, 2023. As described in Note 1 to the financial statements, the Operating Partnership establishes an annual depletion rate for each particular region. Depletion rates are determined by region by dividing merchantable inventory cost by standing merchantable inventory volume, which is estimated annually. The Operating Partnership charges accumulated costs attributed to merchantable timber to depletion expense (cost of sales) at the time the timber is harvested or when the underlying timberland is sold.
Auditing management’s annual depletion rate was complex and subjective due to the estimation uncertainty in determining the standing merchantable inventory volume utilized in the calculation of the depletion rate for each region. In particular, estimating the standing merchantable inventory volume involves statistical sampling and growth modeling using inputs such as growth estimates, harvest information and environmental and operational restrictions.
How We Addressed the Matter in Our Audit
We obtained an understanding, evaluated the design and tested the operating effectiveness of controls over the Operating Partnership’s process for establishing the annual depletion rate for each geographic region. For example, we tested controls over management’s review of the standing merchantable inventory volume that was determined for each geographic region.
To test the annual depletion rates (including standing merchantable inventory volume), our audit procedures included, among others, evaluating the methodology used and testing the completeness and accuracy of the underlying data used by the Operating Partnership. We inspected satellite images to test timber existence and assessed the timberland for features that would impact the Operating Partnership’s ability to harvest its timber. In addition, we evaluated current year changes to harvestability, analyzed the change in depletion as a percentage of sales, utilized published industry growth rates to assess the increase in timber volume and compared actual volume harvested to the volume estimated by the Operating Partnership.
/ s / Ernst & Young LLP
We have served as the Operating Partnership’s auditor since 2019.
Jacksonville, Florida
February 23, 2024
66
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Years Ended December 31,
(Thousands of dollars, except per share data)
2023 2022 2021
SALES (NOTE 3)
$ 1,056,933 $ 909,072 $ 1,109,597
Costs and Expenses
Cost of sales ( 762,570 ) ( 688,284 ) ( 796,115 )
Selling and general expenses ( 74,773 ) ( 64,670 ) ( 57,791 )
Other operating (expense) income, net (Note 17)
( 8,306 ) 9,704 14,084
( 845,649 ) ( 743,250 ) ( 839,822 )
OPERATING INCOME 211,284 165,822 269,775
Interest expense ( 48,342 ) ( 36,207 ) ( 44,907 )
Interest and other miscellaneous income, net 20,675 2,565 280
INCOME BEFORE INCOME TAXES
183,617 132,180 225,148
Income tax expense (Note 20)
( 5,122 ) ( 9,389 ) ( 14,661 )
NET INCOME 178,495 122,791 210,487
Less: Net income attributable to noncontrolling interests in the operating partnership ( 2,905 ) ( 2,393 ) ( 4,516 )
Less: Net income attributable to noncontrolling interests in consolidated affiliates ( 2,097 ) ( 13,321 ) ( 53,421 )
NET INCOME ATTRIBUTABLE TO RAYONIER INC. 173,493 107,077 152,550
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment, net of income tax effect of $ 0 , $ 0 and $ 0
( 1,516 ) ( 23,093 ) ( 22,096 )
Cash flow hedges, net of income tax effect of $ 2,368 , $ 555 and $ 2,667
( 9,957 ) 76,039 60,315
Pension and postretirement benefit plans, net of income tax effect of $ 0 , $ 0 and $ 0
593 1,627 12,476
Total other comprehensive (loss) income ( 10,880 ) 54,573 50,695
COMPREHENSIVE INCOME 167,615 177,364 261,182
Less: Comprehensive income attributable to noncontrolling interests in the operating partnership ( 2,639 ) ( 3,692 ) ( 6,116 )
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates ( 3,449 ) ( 12,182 ) ( 48,234 )
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC. $ 161,527 $ 161,490 $ 206,832
EARNINGS PER COMMON SHARE (NOTE 6)
Basic earnings per share attributable to Rayonier Inc.
$ 1.17 $ 0.73 $ 1.08
Diluted earnings per share attributable to Rayonier Inc.
$ 1.17 $ 0.73 $ 1.08
See Notes to Consolidated Financial Statements.
67
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
As of December 31,
(Thousands of dollars, except share data)
2023 2022
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 207,696 $ 114,255
Trade receivables, less allowance for doubtful accounts of $ 210 and $ 74
28,652 27,837
Other receivables 11,517 14,701
Inventory (Note 15)
31,017 23,729
Prepaid logging roads 15,425 14,893
Prepaid expenses 3,645 5,680
Assets held for sale (Note 22)
9,932 713
Other current assets 9,074 573
Total current assets 316,958 202,381
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION 3,004,316 3,230,904
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT
INVESTMENTS (NOTE 14)
105,595 115,097
PROPERTY, PLANT AND EQUIPMENT
Land 6,453 6,453
Buildings 31,251 31,020
Machinery and equipment 6,523 6,568
Construction in progress 1,841 653
Total property, plant and equipment, gross 46,068 44,694
Less—accumulated depreciation ( 19,059 ) ( 17,505 )
Total property, plant and equipment, net 27,009 27,189
RESTRICTED CASH (NOTE 21)
678 1,152
RIGHT-OF-USE ASSETS (NOTE 16)
95,474 97,167
OTHER ASSETS (NOTE 23)
97,555 115,481
TOTAL ASSETS $ 3,647,585 $ 3,789,371
LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable $ 26,561 $ 22,100
Accrued taxes 4,394 3,734
Accrued payroll and benefits 14,215 12,428
Accrued interest 7,094 5,920
Pension and other postretirement benefits ( Note 18 )
8,444 136
Dividend and distribution payable 30,148 —
Deferred revenue 19,012 22,762
Other current liabilities 30,409 28,247
Total current liabilities 140,277 95,327
LONG-TERM DEBT, NET (NOTE 7)
1,365,773 1,514,721
PENSION AND OTHER POSTRETIREMENT BENEFITS, NON-CURRENT (NOTE 18)
1,441 8,510
LONG-TERM LEASE LIABILITY (NOTE 16)
87,684 88,756
LONG-TERM DEFERRED REVENUE 11,294 6,895
OTHER NON-CURRENT LIABILITIES 81,863 88,687
COMMITMENTS AND CONTINGENCIES (NOTES 10 and 11)
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP (NOTE 5)
81,651 105,763
SHAREHOLDERS’ EQUITY
Common Shares, 480,000,000 shares authorized, 148,299,117 and 147,282,631 shares issued and outstanding
1,497,641 1,462,945
Retained earnings 338,244 366,637
Accumulated other comprehensive income (Note 24)
24,651 35,813
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY 1,860,536 1,865,395
Noncontrolling interests in consolidated affiliates (Note 5)
17,066 15,317
TOTAL SHAREHOLDERS’ EQUITY 1,877,602 1,880,712
TOTAL LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY $ 3,647,585 $ 3,789,371
See Notes to Consolidated Financial Statements.
68
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(Thousands of dollars, except share data)
Common Shares Retained
Earnings Accumulated
Other
Comprehensive
Income (Loss) Noncontrolling Interests in Consolidated Affiliates Shareholders’
Equity
Shares Amount
Balance, December 31, 2020 137,678,822 $ 1,101,675 $ 446,267 ($ 73,885 ) $ 388,588 $ 1,862,645
Net income — — 157,066 — 53,421 210,487
Net income attributable to noncontrolling interests in the operating partnership — — ( 4,516 ) — — ( 4,516 )
Dividends ($ 1.08 per share) (a)
— — ( 153,980 ) — — ( 153,980 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $ 2.5 million
6,357,972 233,033 — — — 233,033
Issuance of shares under incentive stock plans 270,713 6,029 — — — 6,029
Stock-based incentive compensation — 9,277 — — — 9,277
Repurchase of common shares ( 47,705 ) ( 1,617 ) — — — ( 1,617 )
Fund II carried interest incentive fee — — — — ( 3,807 ) ( 3,807 )
Disposition of noncontrolling interests in consolidated affiliates — — — — ( 255,486 ) ( 255,486 )
Measurement period adjustment of noncontrolling interests in consolidated affiliates — — — — 9,690 9,690
Adjustment of noncontrolling interests in the operating partnership — — ( 42,530 ) — — ( 42,530 )
Conversion of units into common shares 1,113,159 40,676 — — — 40,676
Pension and postretirement benefit plans — — — 12,476 — 12,476
Foreign currency translation adjustment — — — ( 18,487 ) ( 3,609 ) ( 22,096 )
Cash flow hedges — — — 61,893 ( 1,578 ) 60,315
Allocation of other comprehensive income to noncontrolling interests in the operating partnership — — — ( 1,601 ) — ( 1,601 )
Distributions to noncontrolling interests in consolidated affiliates — — — — ( 115,298 ) ( 115,298 )
Noncontrolling interests in consolidated affiliates redemption of shares — — — — ( 28,119 ) ( 28,119 )
Balance, December 31, 2021 145,372,961 $ 1,389,073 $ 402,307 ($ 19,604 ) $ 43,802 $ 1,815,578
Net income — — 109,470 — 13,321 122,791
Net income attributable to noncontrolling interests in the operating partnership — — ( 2,393 ) — — ( 2,393 )
Dividends ($ 1.125 per share) (a)
— — ( 165,902 ) — — ( 165,902 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $ 1.1 million
1,579,228 59,350 — — — 59,350
Issuance of shares under incentive stock plans 321,337 2,466 — — — 2,466
Stock-based incentive compensation — 12,356 — — — 12,356
Repurchase of common shares ( 97,809 ) ( 4,225 ) — — — ( 4,225 )
Adjustment of noncontrolling interests in the operating partnership — — 23,155 — — 23,155
Conversion of units into common shares 106,914 3,925 — — — 3,925
Pension and postretirement benefit plans — — — 1,627 — 1,627
Foreign currency translation adjustment — — — ( 22,282 ) ( 811 ) ( 23,093 )
Cash flow hedges — — — 76,367 ( 328 ) 76,039
Allocation of other comprehensive income to noncontrolling interests in the operating partnership — — — ( 295 ) — ( 295 )
Distributions to noncontrolling interests in consolidated affiliates — — — — ( 12,807 ) ( 12,807 )
Noncontrolling interests in consolidated affiliates redemption of shares — — — — ( 27,860 ) ( 27,860 )
Balance, December 31, 2022 147,282,631 $ 1,462,945 $ 366,637 $ 35,813 $ 15,317 $ 1,880,712
69
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (CONTINUED)
(Thousands of dollars, except share data)
Common Shares Retained
Earnings Accumulated
Other
Comprehensive
Income (Loss) Noncontrolling Interests in Consolidated Affiliates Shareholders’
Equity
Shares Amount
Balance, December 31, 2022 147,282,631 $ 1,462,945 $ 366,637 $ 35,813 $ 15,317 $ 1,880,712
Net income — — 176,398 — 2,097 178,495
Net income attributable to noncontrolling interests in the operating partnership — — ( 2,905 ) — — ( 2,905 )
Dividends ($ 1.34 per share) (a)(b)
— — ( 199,465 ) — — ( 199,465 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs 400 ( 81 ) — — — ( 81 )
Issuance of shares under incentive stock plans 380,080 75 — — — 75
Stock-based incentive compensation — 14,002 — — — 14,002
Repurchase of common shares ( 128,923 ) ( 4,217 ) — — — ( 4,217 )
Adjustment of noncontrolling interests in the operating partnership — — ( 2,421 ) — — ( 2,421 )
Conversion of units into common shares 764,929 24,917 — — — 24,917
Pension and postretirement benefit plans — — — 593 — 593
Foreign currency translation adjustment — — — ( 1,466 ) ( 50 ) ( 1,516 )
Cash flow hedges — — — ( 11,358 ) 1,401 ( 9,957 )
Allocation of other comprehensive loss to noncontrolling interests in the operating partnership — — — 1,069 — 1,069
Distributions to noncontrolling interests in consolidated affiliates — — — — ( 1,699 ) ( 1,699 )
Balance, December 31, 2023 148,299,117 $ 1,497,641 $ 338,244 $ 24,651 $ 17,066 $ 1,877,602
(a) For information regarding distributions to noncontrolling interests in the operating partnership, see the Rayonier Inc. Consolidated Statements of Cash Flows and Note 5 — Noncontrolling Interests .
(b) Includes an additional cash dividend of $ 0.20 per common share. The dividend was payable January 12, 2024, to shareholders of record on December 29, 2023.
See Notes to Consolidated Financial Statements.
70
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended December 31 ,
(Thousands of dollars)
2023 2022 2021
OPERATING ACTIVITIES
Net income $ 178,495 $ 122,791 $ 210,487
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, depletion and amortization 158,231 147,339 155,722
Non-cash cost of land and improved development 29,768 28,374 24,976
Stock-based incentive compensation expense 14,002 12,356 9,277
Deferred income taxes 278 ( 5,352 ) 8,509
Pension settlement charge 2,036 — —
Amortization of losses from pension and postretirement plans 6 753 1,174
Timber write-offs resulting from casualty events 2,302 729 —
Gain on sale of large disposition of timberlands ( 105,078 ) ( 16,606 ) ( 44,784 )
Gain on Fund II timberland dispositions — — ( 51,522 )
Gain on sale of Timber Funds III & IV — — ( 3,675 )
Fund II carried interest incentive fee — — ( 3,807 )
Other 13,169 1,049 9,456
Changes in operating assets and liabilities:
Receivables 4,404 ( 9,109 ) 17,239
Inventories 513 ( 4,335 ) ( 503 )
Accounts payable 1,505 1,144 ( 1,593 )
All other operating activities ( 1,256 ) ( 9,943 ) ( 5,846 )
CASH PROVIDED BY OPERATING ACTIVITIES 298,375 269,190 325,110
INVESTING ACTIVITIES
Capital expenditures ( 81,447 ) ( 74,811 ) ( 75,965 )
Real estate development investments ( 23,078 ) ( 13,698 ) ( 12,521 )
Purchase of timberlands ( 14,062 ) ( 458,530 ) ( 179,115 )
Net proceeds from large disposition of timberlands 239,898 29,496 54,682
Net proceeds from sale of Timber Funds III & IV — — 31,014
Net proceeds from Fund II timberland dispositions — — 154,740
Other 2,776 1,180 912
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES 124,087 ( 516,363 ) ( 26,253 )
FINANCING ACTIVITIES
Issuance of debt — 656,842 446,378
Repayment of debt ( 150,000 ) ( 531,842 ) ( 420,000 )
Dividends paid on common stock ( 169,990 ) ( 165,707 ) ( 153,515 )
Distributions to noncontrolling interests in the operating partnership ( 2,962 ) ( 3,668 ) ( 4,269 )
Proceeds from the issuance of common shares under incentive stock plan 75 2,628 5,922
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs ( 81 ) 61,557 230,826
Repurchase of common shares to pay withholding taxes on vested incentive stock awards ( 4,217 ) ( 4,225 ) ( 1,617 )
Debt issuance costs — ( 740 ) ( 4,846 )
Distributions to noncontrolling interests in consolidated affiliates ( 1,699 ) ( 19,434 ) ( 108,956 )
Make-whole fee on NWFCS debt prepayment — — ( 6,234 )
CASH USED FOR FINANCING ACTIVITIES ( 328,874 ) ( 4,589 ) ( 16,311 )
EFFECT OF EXCHANGE RATE CHANGES ON CASH ( 621 ) ( 1,970 ) ( 889 )
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
Change in cash, cash equivalents and restricted cash 92,967 ( 253,732 ) 281,657
Balance, beginning of year 115,407 369,139 87,482
Balance, end of year $ 208,374 $ 115,407 $ 369,139
See Notes to Consolidated Financial Statements.
71
RAYONIER INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
For the Years Ended December 31 ,
(Thousands of dollars)
2023 2022 2021
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the year:
Interest (a) $ 48,742 $ 35,717 $ 42,672
Income taxes 4,816 15,127 7,392
Non-cash investing activity:
Capital assets purchased on account $ 7,490 $ 4,435 $ 5,272
Non-cash financing activity:
Noncontrolling interests in consolidated affiliates redemption of shares (b) — 27,860 28,119
(a) Interest paid is presented net of patronage payments received of $ 6.2 million , $ 6.0 million and $ 6.8 million for the years ended December 31, 2023, 2022 and 2021, respectively. For additional information on patronage payments, see Note 7 — Debt .
(b) 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 and $ 28.1 million for the years ended December 31, 2022 and 2021, respectively. See Note 5 — Noncontrolling Interests and Note 7 — Debt for further information.
See Notes to Consolidated Financial Statements.
72
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
For the Years Ended December 31,
(Thousands of dollars, except per unit data)
2023 2022 2021
SALES (NOTE 3)
$ 1,056,933 $ 909,072 $ 1,109,597
Costs and Expenses
Cost of sales ( 762,570 ) ( 688,284 ) ( 796,115 )
Selling and general expenses ( 74,773 ) ( 64,670 ) ( 57,791 )
Other operating (expense) income, net (Note 17)
( 8,306 ) 9,704 14,084
( 845,649 ) ( 743,250 ) ( 839,822 )
OPERATING INCOME 211,284 165,822 269,775
Interest expense ( 48,342 ) ( 36,207 ) ( 44,907 )
Interest and other miscellaneous income, net 20,675 2,565 280
INCOME BEFORE INCOME TAXES
183,617 132,180 225,148
Income tax expense (Note 20)
( 5,122 ) ( 9,389 ) ( 14,661 )
NET INCOME 178,495 122,791 210,487
Less: Net income attributable to noncontrolling interests in consolidated affiliates ( 2,097 ) ( 13,321 ) ( 53,421 )
NET INCOME ATTRIBUTABLE TO RAYONIER, L.P. UNITHOLDERS 176,398 109,470 157,066
NET INCOME ATTRIBUTABLE TO UNITHOLDERS ATTRIBUTABLE TO:
Limited Partners 174,634 108,375 155,495
General Partners 1,764 1,095 1,571
Net income attributable to unitholders 176,398 109,470 157,066
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment, net of income tax effect of $ 0 , $ 0 and $ 0
( 1,516 ) ( 23,093 ) ( 22,096 )
Cash flow hedges, net of income tax effect of $ 2,368 , $ 555 and $ 2,667
( 9,957 ) 76,039 60,315
Pension and postretirement benefit plans, net of income tax effect of $ 0 , $ 0 and $ 0
593 1,627 12,476
Total other comprehensive (loss) income ( 10,880 ) 54,573 50,695
COMPREHENSIVE INCOME 167,615 177,364 261,182
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates ( 3,449 ) ( 12,182 ) ( 48,234 )
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER, L.P. UNITHOLDERS $ 164,166 $ 165,182 $ 212,948
EARNINGS PER UNIT (NOTE 6)
Basic earnings per unit attributable to Rayonier, L.P. $ 1.17 $ 0.73 $ 1.08
Diluted earnings per unit attributable to Rayonier, L.P. $ 1.17 $ 0.73 $ 1.08
See Notes to Consolidated Financial Statements.
73
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
As of December 31,
(Thousands of dollars, except unit data)
2023 2022
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 207,696 $ 114,255
Trade receivables, less allowance for doubtful accounts of $ 210 and $ 74
28,652 27,837
Other receivables 11,517 14,701
Inventory ( Note 15 )
31,017 23,729
Prepaid logging roads 15,425 14,893
Prepaid expenses 3,645 5,680
Assets held for sale ( Note 22 )
9,932 713
Other current assets 9,074 573
Total current assets 316,958 202,381
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION 3,004,316 3,230,904
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT
INVESTMENTS ( NOTE 14 )
105,595 115,097
PROPERTY, PLANT AND EQUIPMENT
Land 6,453 6,453
Buildings 31,251 31,020
Machinery and equipment 6,523 6,568
Construction in progress 1,841 653
Total property, plant and equipment, gross 46,068 44,694
Less — accumulated depreciation ( 19,059 ) ( 17,505 )
Total property, plant and equipment, net 27,009 27,189
RESTRICTED CASH ( NOTE 21 )
678 1,152
RIGHT-OF-USE ASSETS ( NOTE 16 )
95,474 97,167
OTHER ASSETS ( NOTE 23 )
97,555 115,481
TOTAL ASSETS $ 3,647,585 $ 3,789,371
LIABILITIES, REDEEMABLE OPERATING PARTNERSHIP UNITS AND CAPITAL
CURRENT LIABILITIES
Accounts payable $ 26,561 $ 22,100
Accrued taxes 4,394 3,734
Accrued payroll and benefits 14,215 12,428
Accrued interest 7,094 5,920
Pension and other postretirement benefits ( Note 18 )
8,444 136
Distribution payable 30,148 —
Deferred revenue 19,012 22,762
Other current liabilities 30,409 28,247
Total current liabilities 140,277 95,327
LONG-TERM DEBT, NET ( NOTE 7 )
1,365,773 1,514,721
PENSION AND OTHER POSTRETIREMENT BENEFITS, NON-CURRENT ( NOTE 18 )
1,441 8,510
LONG-TERM LEASE LIABILITY ( NOTE 16 )
87,684 88,756
LONG-TERM DEFERRED REVENUE 11,294 6,895
OTHER NON-CURRENT LIABILITIES 81,863 88,687
COMMITMENTS AND CONTINGENCIES ( NOTES 10 and 11 )
REDEEMABLE OPERATING PARTNERSHIP UNITS ( NOTE 5 ) 2,443,898 and 3,208,827 Units outstanding, respectively
81,651 105,763
CAPITAL
General partners’ capital 18,325 18,251
Limited partners’ capital 1,814,193 1,806,895
Accumulated other comprehensive income ( Note 24 )
28,018 40,249
TOTAL CONTROLLING INTEREST CAPITAL 1,860,536 1,865,395
Noncontrolling interests in consolidated affiliates ( Note 5 )
17,066 15,317
TOTAL CAPITAL 1,877,602 1,880,712
TOTAL LIABILITIES, REDEEMABLE OPERATING PARTNERSHIP UNITS AND CAPITAL $ 3,647,585 $ 3,789,371
See Notes to Consolidated Financial Statements.
74
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
(Thousands of dollars, except unit data)
Accumulated
Other
Comprehensive Income (Loss) Noncontrolling Interests in Consolidated Affiliates Total Capital
Units
General Partners’ Capital Limited Partners’ Capital
Balance, December 31, 2020 $ 15,454 $ 1,529,948 ($ 71,345 ) $ 388,588 $ 1,862,645
Net income 1,571 155,495 — 53,421 210,487
Distributions on units ($ 1.08 per unit)
( 1,583 ) ( 156,666 ) — — ( 158,249 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $ 2.5 million
2,330 230,703 — — 233,033
Issuance of units under incentive stock plans 60 5,969 — — 6,029
Stock-based incentive compensation 93 9,184 — — 9,277
Repurchase of units ( 16 ) ( 1,601 ) — — ( 1,617 )
Adjustment of Redeemable Operating Partnership Units ( 444 ) ( 43,934 ) — — ( 44,378 )
Conversion of units to common shares 407 40,269 — — 40,676
Measurement period adjustment of noncontrolling interests in consolidated affiliates — — — 9,690 9,690
Fund II carried interest incentive fee — — — ( 3,807 ) ( 3,807 )
Disposition of noncontrolling interests in consolidated affiliates — — — ( 255,486 ) ( 255,486 )
Pension and postretirement benefit plans — — 12,476 — 12,476
Foreign currency translation adjustment — — ( 18,487 ) ( 3,609 ) ( 22,096 )
Cash flow hedges — — 61,893 ( 1,578 ) 60,315
Distributions to noncontrolling interests in consolidated affiliates — — — ( 115,298 ) ( 115,298 )
Noncontrolling interests in consolidated affiliates redemption of unit equivalents — — — ( 28,119 ) ( 28,119 )
Balance, December 31, 2021 $ 17,872 $ 1,769,367 ($ 15,463 ) $ 43,802 $ 1,815,578
Net income 1,095 108,375 — 13,321 122,791
Distributions on units ($ 1.125 per unit)
( 1,696 ) ( 167,874 ) — — ( 169,570 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $ 1.1 million
593 58,757 — — 59,350
Issuance of units under incentive stock plans 25 2,441 — — 2,466
Stock-based incentive compensation 124 12,232 — — 12,356
Repurchase of units ( 42 ) ( 4,183 ) — — ( 4,225 )
Adjustment of Redeemable Operating Partnership Units 241 23,894 — — 24,135
Conversion of units to common shares 39 3,886 — — 3,925
Pension and postretirement benefit plans — — 1,627 — 1,627
Foreign currency translation adjustment — — ( 22,282 ) ( 811 ) ( 23,093 )
Cash flow hedges — — 76,367 ( 328 ) 76,039
Distributions to noncontrolling interests in consolidated affiliates — — — ( 12,807 ) ( 12,807 )
Noncontrolling interests in consolidated affiliates redemption of unit equivalents — — — ( 27,860 ) ( 27,860 )
Balance, December 31, 2022 $ 18,251 $ 1,806,895 $ 40,249 $ 15,317 $ 1,880,712
75
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL (CONTINUED)
(Thousands of dollars, except unit data)
Accumulated
Other
Comprehensive Income (Loss) Noncontrolling Interests in Consolidated Affiliates Total Capital
Units
General Partners’ Capital Limited Partners’ Capital
Balance, December 31, 2022 $ 18,251 $ 1,806,895 $ 40,249 $ 15,317 $ 1,880,712
Net income 1,764 174,634 — 2,097 178,495
Distributions on units ($ 1.34 per unit) (a)
( 2,029 ) ( 200,887 ) — — ( 202,916 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs ( 1 ) ( 80 ) — — ( 81 )
Issuance of units under incentive stock plans 1 74 — — 75
Stock-based incentive compensation 140 13,862 — — 14,002
Repurchase of units ( 42 ) ( 4,175 ) — — ( 4,217 )
Adjustment of Redeemable Operating Partnership Units ( 8 ) ( 798 ) — — ( 806 )
Conversion of units to common shares 249 24,668 — — 24,917
Pension and postretirement benefit plans — — 593 — 593
Foreign currency translation adjustment — — ( 1,466 ) ( 50 ) ( 1,516 )
Cash flow hedges — — ( 11,358 ) 1,401 ( 9,957 )
Distributions to noncontrolling interests in consolidated affiliates — — — ( 1,699 ) ( 1,699 )
Balance, December 31, 2023 $ 18,325 $ 1,814,193 $ 28,018 $ 17,066 $ 1,877,602
(a) Includes an additional cash distribution of $ 0.20 per operating partnership unit. The cash distribution was payable January 12, 2024, to holders of record on December 29, 2023.
See Notes to Consolidated Financial Statements.
76
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended December 31,
(Thousands of dollars)
2023 2022 2021
OPERATING ACTIVITIES
Net income $ 178,495 $ 122,791 $ 210,487
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, depletion and amortization 158,231 147,339 155,722
Non-cash cost of land and improved development 29,768 28,374 24,976
Stock-based incentive compensation expense 14,002 12,356 9,277
Deferred income taxes 278 ( 5,352 ) 8,509
Pension settlement charge 2,036 — —
Amortization of losses from pension and postretirement plans 6 753 1,174
Timber write-offs resulting to casualty events 2,302 729 —
Gain on sale of large disposition of timberlands ( 105,078 ) ( 16,606 ) ( 44,784 )
Gain on Fund II timberland dispositions — — ( 51,522 )
Gain on sale of Timber Funds III & IV — — ( 3,675 )
Fund II carried interest incentive fee — — ( 3,807 )
Other 13,169 1,049 9,456
Changes in operating assets and liabilities:
Receivables 4,404 ( 9,109 ) 17,239
Inventories 513 ( 4,335 ) ( 503 )
Accounts payable 1,505 1,144 ( 1,593 )
All other operating activities ( 1,256 ) ( 9,943 ) ( 5,846 )
CASH PROVIDED BY OPERATING ACTIVITIES 298,375 269,190 325,110
INVESTING ACTIVITIES
Capital expenditures ( 81,447 ) ( 74,811 ) ( 75,965 )
Real estate development investments ( 23,078 ) ( 13,698 ) ( 12,521 )
Purchase of timberlands ( 14,062 ) ( 458,530 ) ( 179,115 )
Net proceeds from large disposition of timberlands 239,898 29,496 54,682
Net proceeds from sale of Timber Funds III & IV — — 31,014
Net proceeds from Fund II timberland dispositions — — 154,740
Other 2,776 1,180 912
CASH PROVIDED BY (USED FOR) INVESTING ACTIVITIES 124,087 ( 516,363 ) ( 26,253 )
FINANCING ACTIVITIES
Issuance of debt — 656,842 446,378
Repayment of debt ( 150,000 ) ( 531,842 ) ( 420,000 )
Distributions on units ( 172,952 ) ( 169,375 ) ( 157,784 )
Proceeds from the issuance of units under incentive stock plan 75 2,628 5,922
Proceeds from the issuance of units under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs ( 81 ) 61,557 230,826
Repurchase of units to pay withholding taxes on vested incentive stock awards ( 4,217 ) ( 4,225 ) ( 1,617 )
Debt issuance costs — ( 740 ) ( 4,846 )
Distributions to noncontrolling interests in consolidated affiliates ( 1,699 ) ( 19,434 ) ( 108,956 )
Make-whole fee on NWFCS debt prepayment — — ( 6,234 )
CASH USED FOR FINANCING ACTIVITIES ( 328,874 ) ( 4,589 ) ( 16,311 )
EFFECT OF EXCHANGE RATE CHANGES ON CASH ( 621 ) ( 1,970 ) ( 889 )
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
Change in cash, cash equivalents and restricted cash 92,967 ( 253,732 ) 281,657
Balance, beginning of year 115,407 369,139 87,482
Balance, end of year $ 208,374 $ 115,407 $ 369,139
See Notes to Consolidated Financial Statements.
77
RAYONIER, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
For the Years Ended December 31,
(Thousands of dollars)
2023 2022 2021
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the year:
Interest (a) $ 48,742 $ 35,717 $ 42,672
Income taxes 4,816 15,127 7,392
Non-cash investing activity:
Capital assets purchased on account $ 7,490 $ 4,435 $ 5,272
Non-cash financing activity:
Noncontrolling interests in consolidated affiliates redemption of shares (b) — 27,860 28,119
(a) Interest paid is presented net of patronage payments received of $ 6.2 million, $ 6.0 million and $ 6.8 million for the years ended December 31, 2023, 2022 and 2021, respectively. For additional information on patronage payments, see Note 7 — Debt .
(b) 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 and $ 28.1 million for the years ended December 31, 2022 and 2021, respectively. See Note 5 — Noncontrolling Interests and Note 7 — Debt for further information.
See Notes to Consolidated Financial Statements.
78
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollar amounts in thousands unless otherwise stated)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Rayonier Inc.'s Consolidated Financial Statements include the Operating Partnership, wholly-owned subsidiaries and entities in which the Company has a controlling interest. Rayonier, L.P.'s Consolidated Financial Statements include wholly-owned subsidiaries and entities in which the Operating Partnership has a controlling interest. For additional information regarding our consolidated entities with a noncontrolling interest component, see Note 5 — Noncontrolling Interests . All intercompany balances and transactions are eliminated.
As of December 31, 2023, the Company owned a 98.4 % interest in the Operating Partnership, with the remaining 1.6 % interest owned by limited partners of the Operating Partnership. As the sole general partner of the Operating Partnership, Rayonier Inc. has exclusive control of the day-to-day m anagement of the Operating Partnership.
USE OF ESTIMATES
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and to disclose contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. There are risks inherent in estimating and therefore actual results could differ from those estimates.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents consist of cash on hand and other highly liquid investments with original maturities of three months or less.
ACCOUNTS RECEIVABLE
Accounts receivable are primarily amounts due to us for the sale of timber and are presented net of an allowance for doubtful accounts.
INVENTORY
Higher and better use (“HBU”) real estate properties that are expected to be sold within one year are included in inventory at the lower of cost or net realizable value. HBU properties that are expected to be sold after one year are included in a separate balance sheet line entitled “Higher and Better Use Timberlands and Real Estate Development Investments.” See below for additional information.
Inventory also includes logs available to be sold by the Trading segment. Log inventory is recorded at the lower of cost or net realizable value and expensed to cost of sales when sold to third-party buyers. Inventory also includes carbon unit inventory. Carbon unit inventory represents the basis in New Zealand carbon units intended to be sold in the next 12 months. See Note 15 — Inventory for additional information.
PREPAID LOGGING ROADS
In the Pacific Northwest and New Zealand, costs for roads built to access particular tracts to be harvested in the upcoming 24 months to 60 months are recorded as prepaid logging roads. We charge such costs to expense as timber is harvested using an amortization rate determined annually as the total cost of prepaid roads divided by the estimated tons of timber to be accessed by those roads. The prepaid balance is classified as short-term or long-term based on the upcoming harvest schedule. See Note 23 — Other Assets for additional information.
79
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
PATRONAGE DIVIDENDS
As a requirement of the Farm Credit Act, borrowers in the Farm Credit System are required to purchase equity in Farm Credit lenders. The equity balance primarily represents shares of Class A common stock in CoBank valued at $ 100 par value. CoBank equity purchases continue annually until a balance equal to 8 % of our 10 -year historical average loan balance at CoBank is obtained. Initially, a minimal equity purchase was made in cash upon the receipt of loan proceeds. Subsequently, equity purchases are made annually through patronage dividends, of which approximately 90 % is cash and 10 % is equity. The stock has no cash value until retired. As our loans are paid in full, the stock is generally retired over a 10 -year loan base period beginning in the year following loan payoff.
Estimated cash and equity dividends are recognized as an offset to interest expense in the period earned. These estimates are calculated by applying the weighted average debt balance with each participating lender to a historical dividend rate. Changes in assumptions, as well as changes in actual experience, could cause the estimates to change. See Note 7 — Debt and Note 23 — Other Assets for additional information.
DEFERRED FINANCING COSTS
Deferred financing costs related to revolving debt are capitalized and amortized to interest expense over the term of the revolving debt using a method that approximates the effective interest method. See Note 23 — Other Assets for additional information on deferred financing costs related to revolving debt. See Note 7 — Debt for additional information on deferred financing costs related to term debt.
CAPITALIZED SOFTWARE COSTS
Software costs are capitalized and amortized over a period not exceeding five years using the straight-line method. See Note 23 — Other Assets for additional information.
TIMBER AND TIMBERLANDS
Timber is stated at the lower of cost or net realizable value. Costs relating to acquiring, planting and growing timber including real estate taxes, site preparation and direct support costs relating to facilities, vehicles and supplies, are capitalized. A portion of timberland lease payments are capitalized based on the proportion of acres with merchantable timber volume remaining to be harvested under the lease term and the residual portion of the lease payments are expensed as incurred. Payroll costs are capitalized for time spent on timber growing activities, while interest and other intangible costs are not capitalized. An annual depletion rate is established for each particular region by dividing merchantable inventory cost by standing merchantable inventory volume, which is estimated annually. We charge accumulated costs attributed to merchantable timber to depletion expense (cost of sales) at the time the timber is harvested or when the underlying timberland is sold.
Upon the acquisition of timberland, we make a determination on whether to combine the newly acquired merchantable timber with an existing depletion pool or to create a new, separate pool. This determination is based on the geographic location of the new timber, the customers/markets that will be served and the species mix. If the acquisition is similar to an existing depletion pool, the cost of the acquired timber is combined and a new depletion rate is calculated for the pool. This determination and depletion rate adjustment normally occurs in the quarter following the acquisition.
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS
HBU timberland is recorded at the lower of cost or net realizable value. These properties are managed as timberlands until sold or developed, with sales and depletion expense related to the harvesting of timber accounted for within the respective timber segment. At the time of sale, the cost basis of any unharvested timber is recorded as depletion expense, a component of cost of sales, within the Real Estate segment.
HBU timberland and real estate development investments expected to be sold within twelve months are recorded as inventory. See Note 14 — Higher and Better Use Timberlands and Real Estate Development Investments for additional information.
80
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
REAL ESTATE DEVELOPMENT INVESTMENTS
Real estate development investments include capitalized costs associated with the development and construction of identified real estate projects, such as infrastructure, roadways, utilities, amenities and/or other improvements designed to enhance marketability and create parcels, pads and/or lots for sale. We capitalize interest on real estate projects under development based on the amount of underlying expenditures during the capitalization period. The period begins when activities necessary to ready a property for its intended use commence, typically when we begin the site work for land already owned, and ends when the improvement is substantially complete and ready for its intended use. Determination of when construction of a project is substantially complete and ready for its intended use is subjective and requires business judgement. As such, we determine when the capitalization period begins and ends through communication with project managers and others responsible for the tracking and oversight of individual projects.
IMPAIRMENT OF HBU TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS
We review our higher and better use timberlands and real estate development investments for potential impairment indicators whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
Impairment indicators for each development project are assessed separately and include, but are not limited to, significant decreases in sales pace or average selling prices, significant increases in expected land development and construction costs, and projected losses on expected future sales. Development projects have extended life cycles that may last 20 to 40 years, or longer, and have few long-term contractual cash flows. Development periods often occur through several economic cycles. Subjective factors such as the expected timing of property development and sales, optimal development density and sales strategy impact the timing and amount of expected future cash flows and fair value.
An impairment loss is recognized if the carrying amount of an asset is not recoverable and exceeds its fair value. The evaluation of anticipated cash flows is highly subjective and is based in part on assumptions regarding future economic conditions, such as construction costs and sales values that could differ materially from actual results in future periods. If impairment indicators exist and it is expected that undiscounted cash flows generated by the asset are less than its carrying amount less costs to sell, an impairment provision is recorded to write-down the carrying amount of the asset to its fair value.
PROPERTY, PLANT, EQUIPMENT AND DEPRECIATION
Property, plant and equipment additions are recorded at cost, including applicable freight, interest, construction and installation costs. We generally depreciate our assets, including office and transportation equipment, using the straight-line depreciation method over 3 to 25 years. Buildings and land improvements are depreciated using the straight-line method over 15 to 35 years and 5 to 30 years, respectively.
Gains and losses on the sale or retirement of assets are included in operating income. Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. Recoverability of assets that are held and used is measured by net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is the amount the carrying value exceeds the fair value of the assets, which is based on a discounted cash flow model. Assets to be disposed of are reported at the lower of the carrying amount or fair value less cost to sell.
81
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
LEASES
At inception, we determine if an arrangement is a lease and whether that lease meets the classification criteria of a finance or operating lease. Operating leases are included in right-of-use (“ROU”) assets, other current liabilities, and long-term lease liability in the Consolidated Balance Sheets. The income generated from our commercial and residential leases in Port Gamble are accounted for in accordance with Topic 842. We recognize the total minimum lease payments provided for under the leases on a straight-line basis over the lease term.
ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term. Lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
RIGHT-OF-USE ASSETS IMPAIRMENT
Operating lease right-of-use assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset group to which the operating lease is assigned may not be recoverable. Recoverability of the asset group is evaluated based on forecasted undiscounted cash flows. If the carrying amount of the asset group is not recoverable, the fair value of the asset group is compared to its carrying amount and an impairment charge is recognized for the amount by which the carrying amount exceeds the fair value. A discounted cash flow approach using market participant assumptions of the expected cash flows and discount rate are used to estimate the fair value of the asset group.
FAIR VALUE MEASUREMENTS
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. A three-level hierarchy that prioritizes the inputs used to measure fair value was established as follows:
Level 1 — Quoted prices in active markets for identical assets or liabilities.
Level 2 — Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data.
Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
ENVIRONMENTAL REMEDIATION LIABILITIES
We estimate future costs for known environmental remediation requirements and accrue for them on an undiscounted basis when it is probable that a liability has been incurred and the related costs can be reasonably estimated. We consider various factors when estimating our environmental liabilities, including construction contracts, proposed statements of work, project management, and other professional fees. We evaluate the adequacy of these liabilities on a quarterly basis. We make adjustments to the liabilities when additional information becomes available that affects the estimated costs to study or remediate any environmental matter. Legal investigation and defense costs incurred in connection with environmental contingencies are expensed as incurred. Recoveries of environmental remediation costs from other parties are recorded as assets when their receipt is deemed probable and does not exceed the amount of losses previously recorded. See Note 12 — Environmental and Natural Resource Damages Liabilities for more information.
82
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
GOODWILL
Goodwill represents the excess of the acquisition cost of the New Zealand Timber segment over the fair value of the net assets acquired. Goodwill is not amortized, but is periodically reviewed for impairment. An impairment test for this reporting unit’s goodwill is performed annually and whenever events or circumstances indicate that the value of goodwill may be impaired. We compare the fair value of the New Zealand Timber segment, using an independent valuation for the New Zealand forest assets, to its carrying value including goodwill. The independent valuation of the New Zealand forest assets is based on discounted cash flow models where the fair value is calculated using cash flows from sustainable forest management plans. The fair value of the forest assets is measured as the present value of cash flows from one growth cycle based on the productive forest land, taking into consideration environmental, operational, and market restrictions. These cash flow valuations involve a number of estimates that require broad assumptions and significant judgment regarding future performance. The annual impairment test was performed as of October 1, 2023; the estimated fair value of the New Zealand Timber segment exceeded its carrying value and no impairment was recorded. Except for changes in the New Zealand foreign exchange rate, there have been no adjustments to the carrying value of goodwill since the initial recognition. See Note 23 — Other Assets for additional information.
FOREIGN CURRENCY TRANSLATION AND REMEASUREMENT
The functional currency of our New Zealand-based operations is the New Zealand dollar. All assets and liabilities are translated into U.S. dollars at the exchange rate in effect at the respective balance sheet dates. Translation gains and losses are recorded as a separate component of Accumulated Other Comprehensive Income (“AOCI”), within Shareholders’ Equity.
U.S. denominated transactions of the New Zealand subsidiary are remeasured into New Zealand dollars at the exchange rate in effect on the date of the transaction and recognized in earnings, net of related cash flow hedges. All income statement items of the New Zealand subsidiary are translated into U.S. dollars for reporting purposes using monthly average exchange rates with translation gains and losses being recorded as a separate component of AOCI, within Shareholders’ Equity.
REDEEMABLE OPERATING PARTNERSHIP UNITS
Limited partners holding Redeemable Operating Partnership Units have the right to put any and all of the units to the Operating Partnership in exchange for Rayonier registered common shares, on a one -for-one basis, or cash, at Rayonier’s option. Consequently, these Redeemable Operating Partnership Units are classified outside of permanent partners’ capital in the Operating Partnership's accompanying balance sheets and the related noncontrolling interest is classified outside of permanent equity in the accompanying balance sheets of Rayonier. The recorded value of the Redeemable Operating Partnership Units is based on the higher of 1) initial carrying amount, increased or decreased for its share of net income or loss, other comprehensive income or loss, and dividend or 2) redemption value as measured by the closing price of Rayonier common stock on the balance sheet date multiplied by the total number of Redeemable Operating Partnership Units outstanding.
RELATED PARTY
We follow ASC 850, Related Party Disclosure , for the identification of related parties and disclosure of related party transactions. A party is considered to be related to us if the party, directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with us. Related parties also include principal owners, management and directors, as well as members of their immediate families or any other parties with which we may deal if one party to a transaction controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests.
Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated. See Note 25 — Related Party.
83
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
REVENUE RECOGNITION
We recognize revenues when control of promised goods or services (“performance obligations”) is transferred to customers, in an amount that reflects the consideration expected in exchange for those goods or services (“transaction price”). Unsatisfied performance obligations as of December 31, 2023 are primarily due to advances on stumpage contracts, unearned license revenue, unearned carbon capture and storage revenue and post-closing obligations on real estate sales. Of these performance obligations, $ 19.0 million is expected to be recognized within the next twelve months , while the remaining $ 11.3 million is expected to be recognized as we satisfy our performance obligations. We generally collect payment within a year of satisfying performance obligations and therefore have elected not to adjust revenues for a financing component.
TIMBER SALES
Revenue from the sale of timber is recognized when control passes to the buyer. We utilize two primary methods or sales channels for the sale of timber – a stumpage/standing timber model and a delivered log model. The sales method we employ depends upon local market conditions and which method management believes will provide the best overall margins.
Under the stumpage model, standing timber is sold primarily under pay-as-cut contracts, with a specified duration (typically one year or less) and fixed prices, whereby revenue is recognized as timber is severed and the sales volume is determined. We also sell stumpage under lump-sum contracts for specified parcels where we receive cash for the full agreed value of the timber prior to harvest and control passes to the buyer upon signing the contract. We retain interest in the land, slash products and the use of the land for recreational and other purposes. Any uncut timber remaining at the end of the contract period reverts to us. Revenue is recognized for lump-sum timber sales when payment is received, the contract is signed and control passes to the buyer. A third type of stumpage sale we utilize is an agreed-volume sale, whereby revenue is recognized using the output method, as periodic physical observations are made of the percentage of acreage harvested.
Under the delivered log model, we hire third-party loggers and haulers to harvest timber and deliver it to a buyer. Sales of domestic logs generally do not require an initial payment and are made to third-party customers on open credit terms. Sales of export logs generally require a letter of credit from an approved bank. Revenue is recognized when the logs are delivered and control has passed to the buyer. For domestic log sales, control is considered passed to the buyer as the logs are delivered to the customer’s facility. For export log sales, control is considered passed to the buyer upon delivery onto the export vessel.
The following table summarizes revenue recognition and general payment terms for timber sales:
Contract Type Performance
Obligation Timing of
Revenue Recognition General
Payment Terms
Stumpage Pay-as-Cut Right to harvest a unit (i.e. ton, MBF, JAS m3) of standing timber As timber is severed
(point-in-time) Initial payment between
5 % and 20 % of estimated contract value; collection generally within 10 days of severance
Stumpage Lump Sum Right to harvest an agreed upon acreage of standing timber Contract execution
(point-in-time) Full payment due upon contract execution
Stumpage Agreed Volume Right to harvest an agreed upon volume of standing timber As timber is severed
(over-time) Payments made throughout contract term at the earlier of a specified harvest percentage or time elapsed
Delivered Wood (Domestic) Delivery of a unit (i.e. ton, MBF, JAS m3) of timber to customer’s facility Upon delivery to customer’s facility
(point-in-time) No initial payment and on open credit terms; collection generally within 30 days of invoice
Delivered Wood (Export) Delivery of a unit (i.e. ton, MBF, JAS m3) onto export vessel Upon delivery onto export vessel
(point-in-time) Letter of credit from an approved bank; collection generally within 30 days of delivery
84
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
NON-TIMBER SALES
Non-timber sales are primarily comprised of hunting and recreational licenses, carbon credits and other auxiliary income. Hunting and recreational license sales and any related costs are recognized ratably over the term of the agreement and included in “Sales” and “Cost of sales,” respectively. Payment is generally due upon contract execution. The New Zealand Emissions Trading Scheme (“NZ ETS”) incentivizes the lowering of greenhouse gas emissions by providing carbon credits to certain organizations that lower carbon emissions. Our New Zealand segment regularly sells carbon credits and recognizes income as they are sold to other carbon emitting entities.
Carbon Capture and Storage Sales
Carbon capture and storage (“CCS”) sales are primarily comprised of revenue generated from granting land access and the right to inject, sequester and permanently store carbon dioxide in a subsurface area. CCS contracts contain variable consideration arrangements, which may include variable durations, rates, access acres and carbon volumes. The determination of the transaction price and the allocation of the transaction price to the performance obligations may require significant judgment and is based on management’s estimate of the most likely amount of consideration we expect to receive as of the reporting date.
Variable consideration is included in the transaction price only to the extent that it is probable that a significant reversal of the amount of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. The estimation of variable consideration requires us to make certain judgments and assumptions regarding the amount and timing of future payments, which may be impacted by factors such as changes in market conditions, competition or other factors beyond our control. As a result, actual amounts of variable consideration could differ from our estimates.
We regularly review our estimates of variable consideration and, if necessary, adjust the transaction price and related revenue recognition accordingly. Any such adjustments are recorded in the period in which the estimate is revised.
LOG TRADING
Log trading revenue is generally recognized when procured logs are delivered to the buyer and control has passed. For domestic log trading, control is considered passed to the buyer as the logs are delivered to the customer’s facility. For export log trading, control is considered passed to the buyer upon delivery onto the export vessel. The Trading segment also includes sales from log agency contracts, whereby we act as an agent managing export services on behalf of third parties. Revenue for log agency fees are recognized net of related costs.
REAL ESTATE
We recognize revenue on sales of real estate generally at the point in time when cash has been received, the sale has closed and control has passed to the buyer. A deposit of 2 % to 5 % is generally required at the time a purchase and sale agreement is executed, with the balance due at closing. On sales of development real estate containing future performance obligations, revenue is recognized using the cost input method based on development costs incurred to date relative to the total development costs allocated to the contract with the customer. The aggregate amount of the transaction price allocated to unsatisfied obligations is recorded and presented in “Deferred revenue” in the Consolidated Balance Sheets.
COST OF SALES
Cost of sales associated with timber operations primarily include the cost basis of timber sold (depletion), logging and transportation costs (cut and haul) and ocean freight and demurrage costs (port and freight). Depletion includes the amortization of capitalized costs (site preparation, planting and fertilization, real estate taxes, timberland lease payments and certain payroll costs). 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, carbon basis and fire prevention.
Cost of sales associated with real estate sold includes the cost of the land, the cost of any timber on the property that was conveyed to the buyer, any real estate development costs and any closing costs including sales
85
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
commissions that may be borne by us. We expense closing costs, including sales commissions, when incurred for all real estate sales with future performance obligations expected to be satisfied within one year.
When developed residential or commercial land is sold, the cost of sales includes actual costs incurred and estimates of future development costs benefiting the property sold through completion. Costs are allocated to each sold acre or lot based upon the relative sales value of each acre or lot as compared to the estimated sales value of the total project. For purposes of allocating development costs, estimates are reevaluated at least annually and more frequently if warranted by market conditions, changes in the project’s scope or other factors, with any adjustments being allocated prospectively to the remaining units available for sale.
EMPLOYEE BENEFIT PLANS
The determination of expense and funding requirements for our defined benefit pension plan, its unfunded excess pension plan and its postretirement life insurance plan are largely based on a number of actuarial assumptions. The key assumptions include discount rate, return on assets, mortality rates and longevity of employees. See Note 18 — Employee Benefit Plans for assumptions used to determine benefit obligations, and the net periodic benefit cost for the year ended December 31, 2023.
Periodic pension and other postretirement expense is included in “Cost of sales,” “Selling and general expenses” and “Interest and other miscellaneous income, net” in the Consolidated Statements of Income and Comprehensive Income. The service cost component of net periodic benefit cost is included in “Cost of sales” and “Selling and general expenses” while the other components of net periodic benefit cost (interest cost, expected return on plan assets and amortization of losses or gains) are presented outside of income from operations in “Interest and other miscellaneous income, net.” Changes in the funded status of our plans are recorded through other comprehensive (loss) income in the year in which the changes occur. We measure plan assets and benefit obligations as of the fiscal year-end.
The defined benefit pension plan and the unfunded excess pension plan were terminated in 2023. For additional information, see Note 18 — Employee Benefit Plans .
INCOME TAXES
We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the estimated future tax benefits or consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases, operating loss carryforwards and tax credit carryforwards. Deferred tax assets and liabilities are measured pursuant to tax laws using the enacted tax rate that is expected to apply to taxable income in the years in which the temporary differences are expected to be recovered or settled. We recognize the effect of a change in income tax rates on deferred tax assets and liabilities in the Consolidated Statements of Income and Comprehensive Income in the period that includes the enactment date of the rate change. We record a valuation allowance to reduce the carrying amounts of deferred tax assets if it is more-likely-than-not that such deferred tax assets will not be realized.
In determining the provision for income taxes, we compute an annual effective income tax rate based on annual income by legal entity, permanent differences between book and tax, and statutory income tax rates by jurisdiction. Inherent in the effective tax rate is an assessment of the ultimate outcome of current period uncertain tax positions. We adjust our annual effective tax rate as additional information on outcomes or events becomes available. Discrete items such as taxing authority examination findings or legislative changes are recognized in the period in which they occur.
Our income tax returns are subject to audit by U.S. federal, state and foreign taxing authorities. In evaluating the tax benefits associated with various tax filing positions, we record a tax benefit for an uncertain tax position if it is more-likely-than-not to be realized upon ultimate settlement. We record a liability for an uncertain tax position that does not meet this criterion. Interest and penalties for an uncertain tax position are recognized in income tax expense. We adjust our liabilities for uncertain tax benefits in the period in which it is determined the issue is settled with the taxing authorities, the statute of limitations expires for the relevant taxing authority to examine the tax position or when new facts or information become available. See Note 20 — Income Taxes for additional information.
86
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
ACCOUNTING PRONOUNCEMENTS
In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (“CODM”) and a description of other segment items (the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss) by reportable segment, as well as disclosure of the title and position of the entity’s CODM and an explanation of how the CODM uses the reported measures of segment profit or loss in assessing segment performance and deciding how to allocate resources. The pronouncement is effective for annual reporting periods in fiscal years beginning after December 15, 2023, and for interim periods in fiscal years beginning after December 15, 2024. We do not expect the adoption of this pronouncement to impact our consolidated financial statements beyond the expansion of our reportable segment disclosures.
SUBSEQUENT EVENTS
We have evaluated events occurring from December 31, 2023 to the date of issuance of these Consolidated Financial Statements for potential recognition and disclosure in the consolidated financial statements. No events were identified that warranted recognition or disclosure.
87
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
2. SEGMENT AND GEOGRAPHICAL INFORMATION
As of December 31, 2023, Rayonier operated in five reportable segments: Southern Timber, Pacific Northwest Timber, New Zealand Timber, Real Estate, and Trading. The previously reported Timber Funds segment was liquidated in 2021 with all proceeds being distributed to noncontrolling interests at the end of 2022. As a result, disclosure of Timber Funds segment results are not presented for 2023 or 2022, while 2021 results are presented for historical purposes.
Sales between operating segments are made based on estimated fair market value, and intercompany sales, purchases and profits (losses) are eliminated in consolidation. We evaluate financial performance based on segment operating income (loss) and Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”). Asset information is not reported by segment, as we do not produce asset information by segment internally.
Operating income as presented in the Consolidated Statements of Income and Comprehensive Income is equal to segment income. Certain income (loss) items in the Consolidated Statements of Income and Comprehensive Income are not allocated to segments. These items, which include interest income (expense), miscellaneous income (expense) and income tax expense, are not considered by management to be part of segment operations and are included under “unallocated interest expense and other.”
The following tables summarize the segment information for the three years ended December 31:
Sales by Product Line
2023 2022 2021
Southern Timber $ 264,128 $ 264,201 $ 204,441
Pacific Northwest Timber 124,145 162,237 143,021
New Zealand Timber 235,481 274,076 281,158
Timber Funds (a) — — 199,402
Real Estate
Improved Development 30,707 35,413 51,713
Unimproved Development 114 — 37,500
Rural 99,665 59,485 43,088
Timberland & Non-Strategic 3,347 11,400 44
Conservation Easements — — 3,855
Deferred Revenue/Other 13,930 1,239 ( 2,380 )
Large Dispositions 242,200 30,471 56,048
Total Real Estate 389,963 138,008 189,868
Trading 43,684 70,952 95,364
Intersegment eliminations (b) ( 468 ) ( 402 ) ( 3,657 )
Total Sales $ 1,056,933 $ 909,072 $ 1,109,597
(a) The year ended December 31, 2021 includes $ 159.1 million of sales attributable to noncontrolling interests in Timber Funds. Included in sales attributable to noncontrolling interests in Timber Funds for the year ended December 31, 2021 is $ 125.4 million from Fund II Timberland Dispositions attributable to noncontrolling interests in Timber Funds. The year ended December 31, 2021 also includes $ 31.4 million from Fund II Timberland Dispositions attributable to Rayonier.
(b) The years ended December 31, 2023, 2022 and 2021 include log marketing fees paid to our Trading segment from our Southern Timber and Pacific Northwest Timber segments for marketing log export sales. The year ended December 31, 2021 includes the elimination of timberland investment management fees paid to us by the timber funds which were initially recognized as sales and cost of sales within the Timber Funds segment.
88
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
Operating Income (Loss)
2023 2022 2021
Southern Timber $ 76,256 $ 96,616 $ 66,111
Pacific Northwest Timber (a) ( 8,998 ) 15,192 6,827
New Zealand Timber (b) 26,045 30,621 51,513
Timber Funds (c) — — 63,219
Real Estate (d) 156,605 58,495 112,540
Trading 492 382 144
Corporate and other ( 39,116 ) ( 35,484 ) ( 30,579 )
Total Operating Income 211,284 165,822 269,775
Unallocated interest expense and other (e) ( 27,667 ) ( 33,642 ) ( 44,627 )
Total Income before Income Taxes $ 183,617 $ 132,180 $ 225,148
(a) The year ended December 31, 2022 includes $ 0.7 million of timber write-offs resulting from casualty events. Timber write-offs resulting from casualty events are recorded within the Consolidated Statements of Income and Comprehensive Income under the caption “Cost of sales.”
(b) The year ended December 31, 2023 includes $ 2.3 million of timber write-offs resulting from casualty events. Timber write-offs resulting from casualty events are recorded within the Consolidated Statements of Income and Comprehensive Income under the caption “Cost of sales.”
(c) The year ended December 31, 2021 includes $ 45.6 million of operating income attributable to noncontrolling interests in Timber Funds. Included in operating income attributable to noncontrolling interests in Timber Funds for the year ended December 31, 2021 is $ 41.2 million of income from Fund II Timberland Dispositions. The year ended December 31, 2021 also includes $ 10.3 million of income on Fund II Timberland Dispositions attributable to Rayonier and a $ 7.5 million gain on investment in Timber Funds.
(d) The years ended December 31, 2023, 2022 and 2021 include $ 105.1 million, $ 16.6 million and $ 44.8 million, respectively, from Large Dispositions. The year ended December 31, 2022 includes an $ 11.5 million gain associated with the multi-family apartment complex sale attributable to noncontrolling interests (“NCI”). The gain associated with the multi-family apartment complex sale attributable to noncontrolling interests is recorded within the Consolidated Statements of Income and Comprehensive Income under the caption “Other operating (expense) income, net.”
(e) 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.
89
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
Gross Capital Expenditures
2023 2022 2021
Capital Expenditures (a)
Southern Timber $ 46,506 $ 39,301 $ 35,790
Pacific Northwest Timber 17,371 16,770 16,585
New Zealand Timber 16,663 18,455 20,128
Timber Funds (b) — — 3,271
Real Estate 302 285 191
Corporate and other 605 — —
Total capital expenditures $ 81,447 $ 74,811 $ 75,965
Timberland Acquisitions
Southern Timber $ 10,471 $ 457,770 $ 168,188
Pacific Northwest Timber 3,591 26 —
New Zealand Timber — 734 10,927
Total timberland acquisitions $ 14,062 $ 458,530 $ 179,115
Total Gross Capital Expenditures $ 95,509 $ 533,341 $ 255,080
(a) Excludes timberland acquisitions presented separately, in addition to real estate development investments of $ 23.1 million, $ 13.7 million and $ 12.5 million in the years ended December 31, 2023, 2022 and 2021, respectively.
(b) The year ended December 31, 2021 includes $ 2.8 million of capital expenditures attributable to noncontrolling interests in Timber Funds.
Depreciation,
Depletion and Amortization
2023 2022 2021
Southern Timber $ 79,974 $ 60,298 $ 54,116
Pacific Northwest Timber 36,924 48,024 50,487
New Zealand Timber 21,666 23,876 27,005
Timber Funds (a) — — 97,943
Real Estate (b) 109,085 22,216 17,746
Corporate and other 1,712 1,255 1,208
Total $ 249,361 $ 155,669 $ 248,505
(a) The year ended December 31, 2021 includes $ 78.9 million of depreciation, depletion, and amortization attributable to noncontrolling interests in Timber Funds. Included in depreciation, depletion, and amortization attributable to noncontrolling interests in Timber Funds for the year ended December 31, 2021 is $ 66.4 million related to Fund II Timberland Dispositions. The year ended December 31, 2021 also includes $ 16.6 million related to Fund II Timberland Dispositions attributable to Rayonier.
(b) The years ended December 31, 2023, 2022 and 2021 include $ 91.1 million, $ 8.3 million and $ 9.8 million, respectively, from Large Dispositions.
90
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
Non-Cash Cost of Land and Improved Development
2023 2022 2021
Timber Funds (a) — — $ 20,239
Real Estate (b) 73,458 32,934 25,070
Total $ 73,458 $ 32,934 $ 45,309
(a) The year ended December 31, 2021 includes $ 20.2 million of non-cash cost of land and improved development from Fund II Timberland Dispositions, of which $ 16.2 million was attributable to noncontrolling interests in Timber Funds and $ 4.0 million was attributable to Rayonier.
(b) The years ended December 31, 2023, 2022 and 2021 include $ 43.7 million, $ 4.6 million and $ 0.1 million, respectively, from Large Dispositions.
Geographical Operating Information
Sales Operating Income Identifiable Assets
2023 2022 2021 2023 2022 2021 2023 2022
United States $ 787,906 $ 576,780 $ 732,995 $ 185,156 $ 135,900 $ 217,964 $ 3,098,555 $ 3,244,128
New Zealand 269,027 332,292 376,602 26,128 29,922 51,811 549,030 545,243
Total $ 1,056,933 $ 909,072 $ 1,109,597 $ 211,284 $ 165,822 $ 269,775 $ 3,647,585 $ 3,789,371
91
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
3. REVENUE
Contract Balances
The timing of revenue recognition, invoicing and cash collections results in trade receivables and deferred revenue (contract liabilities) on the Consolidated Balance Sheets. Trade receivables are recorded when we have an unconditional right to consideration for completed performance under the contract. Contract liabilities relate to payments received in advance of performance under the contract. Contract liabilities are recognized as revenue as (or when) we perform under the contract.
The following table contains contract balances recorded in the Consolidated Balance Sheets at December 31, 2023 and 2022:
Year 2023 2022 Balance Sheet Location
Contract assets
Trade receivables, net (a) $ 28,652 $ 27,837 Trade receivables
Contract liabilities
Deferred revenue, current (b) 19,012 22,762 Deferred revenue
Deferred revenue, non-current (c) 11,294 6,895 Long-term deferred revenue
(a) The increase in trade receivables was primarily driven by timing of sales in our timber segments.
(b) The decrease in deferred revenue, current is primarily driven by the satisfaction of post-closing obligations on real estate sales and the timing of advance payments on stumpage contracts, partially offset by increased hunting license renewals and the current portion of a carbon capture and storage contract entered into in the first quarter of 2023.
(c) The increase in deferred revenue, non-current is primarily driven by a carbon capture and storage contract entered into in the first quarter of 2023.
The following table summarizes revenue recognized during the years ended December 31, 2023 and 2022 that was included in the contract liability balance at the beginning of each year:
Year Ended December 31,
2023 2022
Revenue recognized from contract liability balance at the beginning of the year (a) $ 21,187 $ 16,148
(a) Revenue recognized was primarily from hunting licenses, the use of advances on pay-as-cut timber sales and the satisfaction of
post-closing obligations on real estate sales.
92
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
The following tables present our revenue from contracts with customers disaggregated by product type for the years ended December 31, 2023 , 2022 and 2021 :
Year Ended Southern Timber Pacific Northwest Timber New Zealand Timber Timber Funds Real Estate Trading Elim. Total
December 31, 2023
Pulpwood $ 99,035 $ 8,410 $ 28,760 — — $ 3,961 — $ 140,166
Sawtimber 123,312 109,446 182,355 — — 37,894 — 453,007
Hardwood 4,279 — — — — — — 4,279
Total Timber Sales 226,626 117,856 211,115 — — 41,855 — 597,452
License Revenue, Primarily From Hunting 23,335 1,344 279 — — — — 24,958
Other Non-Timber/Carbon Revenue 14,167 4,945 24,087 — — — — 43,199
Agency Fee Income — — — — — 1,361 — 1,361
Total Non-Timber Sales 37,502 6,289 24,366 — — 1,361 — 69,518
Improved Development — — — — 30,707 — — 30,707
Unimproved Development — — — — 114 — — 114
Rural — — — — 99,665 — — 99,665
Timberland & Non-Strategic — — — — 3,347 — — 3,347
Deferred Revenue/Other (a) — — — — 12,516 — — 12,516
Large Dispositions — — — — 242,200 — — 242,200
Total Real Estate Sales — — — — 388,549 — — 388,549
Revenue from Contracts with Customers 264,128 124,145 235,481 — 388,549 43,216 — 1,055,519
Lease Revenue — — — — 1,414 — — 1,414
Intersegment — — — — — 468 ( 468 ) —
Total Revenue $ 264,128 $ 124,145 $ 235,481 — $ 389,963 $ 43,684 ($ 468 ) $ 1,056,933
December 31, 2022
Pulpwood $ 126,884 $ 15,094 $ 34,027 — — $ 7,178 — $ 183,183
Sawtimber 92,512 141,541 219,082 — — 62,116 — 515,251
Hardwood 17,216 — — — — — — 17,216
Total Timber Sales 236,612 156,635 253,109 — — 69,294 — 715,650
License Revenue, Primarily from Hunting 21,287 1,076 341 — — — — 22,704
Other Non-Timber/Carbon Revenue 6,302 4,526 20,626 — — — — 31,454
Agency Fee Income — — — — — 1,256 — 1,256
Total Non-Timber Sales 27,589 5,602 20,967 — — 1,256 — 55,414
Improved Development — — — — 35,413 — — 35,413
Rural — — — — 59,485 — — 59,485
Timberland & Non-Strategic — — — — 11,400 — — 11,400
Deferred Revenue/Other (a) — — — — ( 38 ) — — ( 38 )
Large Dispositions — — — — 30,471 — — 30,471
Total Real Estate Sales — — — — 136,731 — — 136,731
Revenue from Contracts with Customers 264,201 162,237 274,076 — 136,731 70,550 — 907,795
Lease Revenue — — — — 1,277 — — 1,277
Intersegment — — — — — 402 ( 402 ) —
Total Revenue $ 264,201 $ 162,237 $ 274,076 — $ 138,008 $ 70,952 ($ 402 ) $ 909,072
December 31, 2021
Pulpwood $ 95,995 $ 9,336 $ 42,836 $ 792 — $ 11,369 — $ 160,328
Sawtimber 79,154 127,768 237,262 38,042 — 82,276 — 564,502
Hardwood 4,671 — — — — — — 4,671
Total Timber Sales 179,820 137,104 280,098 38,834 — 93,645 — 729,501
License Revenue, Primarily from Hunting 18,116 990 385 40 — — — 19,531
Other Non-Timber/Carbon Revenue 6,505 4,927 675 439 — — — 12,546
Agency Fee Income — — — — — 1,399 — 1,399
Fund II Timberland Dispositions — — — 156,752 — — — 156,752
Total Non-Timber Sales 24,621 5,917 1,060 157,231 — 1,399 — 190,228
Improved Development — — — — 51,713 — — 51,713
Unimproved Development — — — — 37,500 — — 37,500
Rural — — — — 43,088 — — 43,088
Timberland & Non-Strategic — — — — 44 — — 44
Conservation Easements — — — — 3,855 — — 3,855
Deferred Revenue/Other (a) — — — — ( 3,532 ) — — ( 3,532 )
Large Dispositions — — — — 56,048 — — 56,048
Total Real Estate Sales — — — — 188,716 — — 188,716
Revenue from Contracts with Customers 204,441 143,021 281,158 196,065 188,716 95,044 — 1,108,445
Lease Revenue — — — — 1,152 — — 1,152
Intersegment — — — 3,337 — 320 ( 3,657 ) —
Total Revenue $ 204,441 $ 143,021 $ 281,158 $ 199,402 $ 189,868 $ 95,364 ($ 3,657 ) $ 1,109,597
(a) Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales.
93
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
The following tables present our timber sales disaggregated by contract type for the years ended December 31, 2023, 2022 and 2021:
Year Ended Southern Timber Pacific Northwest Timber New Zealand Timber Timber Funds Trading Total
December 31, 2023
Stumpage Pay-as-Cut $ 109,583 — — — — $ 109,583
Stumpage Lump Sum 387 2,654 — — — 3,041
Total Stumpage 109,970 2,654 — — — 112,624
Delivered Wood (Domestic) 108,354 102,533 52,535 — 523 263,945
Delivered Wood (Export) 8,302 12,669 158,580 — 41,332 220,883
Total Delivered 116,656 115,202 211,115 — 41,855 484,828
Total Timber Sales $ 226,626 $ 117,856 $ 211,115 — $ 41,855 $ 597,452
December 31, 2022
Stumpage Pay-as-Cut $ 98,967 — — — — $ 98,967
Stumpage Lump Sum
1,022 7,770 — — — 8,792
Total Stumpage 99,989 7,770 — — — 107,759
Delivered Wood (Domestic)
125,136 137,421 62,068 — 2,310 326,935
Delivered Wood (Export)
11,487 11,444 191,041 — 66,984 280,956
Total Delivered 136,623 148,865 253,109 — 69,294 607,891
Total Timber Sales
$ 236,612 $ 156,635 $ 253,109 — $ 69,294 $ 715,650
December 31, 2021
Stumpage Pay-as-Cut $ 68,471 — — $ 768 — $ 69,239
Stumpage Lump Sum
6,890 10,769 — — — 17,659
Total Stumpage 75,361 10,769 — 768 — 86,898
Delivered Wood (Domestic)
81,803 126,335 73,543 38,066 3,731 323,478
Delivered Wood (Export)
22,656 — 206,555 — 89,914 319,125
Total Delivered 104,459 126,335 280,098 38,066 93,645 642,603
Total Timber Sales
$ 179,820 $ 137,104 $ 280,098 $ 38,834 $ 93,645 $ 729,501
94
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
4. TIMBERLAND ACQUISITIONS
During 2023, we acquired approximately 4,000 acres of U.S. timberland located in Florida, Georgia, Texas and Washington through six transactions for an aggregate value of $ 13.2 million, which were funded with cash on hand and like-kind exchange proceeds. We also incurred approximately $ 0.9 million of additional costs associated with acquisitions completed in the prior year. Additionally, during 2023, we acquired approximately 1,000 acres of leased timberland in New Zealand.
In December 2022, we completed the acquisitions of approximately 138,000 acres of high-quality commercial timberlands located in Texas, Georgia, Alabama, and Louisiana from Manulife Investment Management for approximately $ 454.5 million in the aggregate. We funded the acquisitions with incremental borrowings, cash on hand, and like-kind exchange proceeds. Additionally, in five transactions during 2022, we acquired approximately 2,000 acres of U.S. timberland located in Alabama, Florida, Georgia and Washington for an aggregate value of $ 3.3 million, which were primarily funded from operating cash flow.
During 2022, we also acquired approximately 1,000 acres of timberland (including approximately 400 acres of leased land) in New Zealand for approximately $ 0.7 million. These acquisitions were funded from operating cash flow.
The following table summarizes the timberland acquisitions for the years ended December 31, 2023 and 2022:
2023 2022
Cost Acres Cost Acres
Alabama (a) 231 — $ 124,020 35,995
Florida 4,809 2,194 1,053 741
Georgia (a) 333 16 130,124 28,514
Louisiana (a) 74 — 24,373 9,110
Texas (a) 5,024 1,317 178,200 65,226
Washington 3,591 353 26 20
New Zealand — 1,156 734 1,409
Total Acquisitions $ 14,062 5,036 $ 458,530 141,015
(a) Includes costs incurred in 2023 associated with acquisitions completed in the fourth quarter of 2022.
5. NONCONTROLLING INTERESTS
NONCONTROLLING INTERESTS IN CONSOLIDATED AFFILIATES
Matariki Forestry Group
We maintain a 77 % controlling financial interest in Matariki Forestry Group (the “New Zealand subsidiary”), a joint venture that owns or leases approximately 421,000 legal acres of New Zealand timberland. Accordingly, we consolidate the New Zealand subsidiary’s balance sheet and results of operations. The portions of the consolidated financial position and results of operations attributable to the New Zealand subsidiary’s 23 % noncontrolling interest are reflected as an adjustment to income in our Consolidated Statements of Income and Comprehensive Income under the caption “Net income attributable to noncontrolling interests in consolidated affiliates.” Rayonier New Zealand Limited (“RNZ”), a wholly-owned subsidiary, serves as the manager of the New Zealand subsidiary.
The following table sets forth the income attributable to the New Zealand subsidiary’s noncontrolling interests:
2023 2022 2021
Net income attributable to noncontrolling interests in the New Zealand subsidiary $ 2,145 $ 2,966 $ 7,696
95
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
Ferncliff Investors
We maintain an ownership interest in Ferncliff Investors, a real estate joint venture entity. In 2017, Ferncliff Management and Ferncliff Investors were formed for the purpose of raising capital from third parties to invest in an unconsolidated real estate joint venture entity, Bainbridge Landing LLC, for the development of a multi-family community containing apartments and townhouses on a five -acre parcel in Bainbridge Island, Washington. Ferncliff Management is the manager and 33.33 % owner of Ferncliff Investors, with the remaining ownership interest in Ferncliff Investors held by third-party investors. Ferncliff Investors holds a 50 % interest in Bainbridge Landing LLC, the joint venture entity that owns and is developing the property.
In 2022, Bainbridge Landing, LLC completed the planned sale of its multi-family apartment complex in Bainbridge Island, Washington for a purchase price of $ 65.5 million. The equity income related to the apartment complex sale was $ 16.0 million, of which $ 4.5 million was attributable to Rayonier. We recognized the gain on the sale in our Consolidated Statements of Income and Comprehensive Income under the caption “Other operating (expense) income, net.”
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP
Noncontrolling interests in the operating partnership relate to the third-party ownership of redeemable operating partnership units. Net income attributable to the noncontrolling interests in the operating partnership is computed by applying the weighted average redeemable operating partnership units outstanding during the period as a percentage of the weighted average total units outstanding to the Operating Partnership’s net income for the period. If a noncontrolling unitholder redeems a unit for a registered common share of Rayonier or cash, the noncontrolling interests in the operating partnership will be reduced and the Company’s share in the Operating Partnership will be increased by the fair value of each security at the time of redemption.
The following table sets forth the Company’s noncontrolling interests in the operating partnership:
2023 2022
Beginning noncontrolling interests in the operating partnership $ 105,763 $ 133,823
Adjustment of noncontrolling interests in the operating partnership 2,421 ( 23,155 )
Conversions of redeemable operating partnership units to common shares
( 24,917 ) ( 3,925 )
Net income attributable to noncontrolling interests in the operating partnership 2,905 2,393
Other comprehensive (loss) income attributable to noncontrolling interests in the operating partnership ( 1,069 ) 295
Distributions to noncontrolling interests in the operating partnership (a) ( 3,452 ) ( 3,668 )
Total noncontrolling interests in the operating partnership $ 81,651 $ 105,763
(a) The year ended December 31, 2023 includes an additional distribution of $ 0.20 per operating partnership unit. The cash distribution amount of $ 0.5 million was payable on January 12, 2024, to holders of record on December 29, 2023.
96
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
6. EARNINGS PER SHARE AND PER UNIT
Basic earnings per common share (“EPS”) is calculated by dividing net income attributable to Rayonier Inc. by the weighted average number of common shares outstanding during the year. Diluted EPS is calculated by dividing net income attributable to Rayonier Inc., before net income attributable to noncontrolling interests in the operating partnership by the weighted average number of common shares outstanding adjusted to include the potentially dilutive effect of outstanding stock options, performance shares, restricted shares, restricted stock units and noncontrolling interests in operating partnership units.
The following table provides details of the calculations of basic and diluted earnings per common share of the Company for the three years ended December 31:
2023 2022 2021
Earnings per common share - basic
Numerator:
Net Income $ 178,495 $ 122,791 $ 210,487
Less: Net income attributable to noncontrolling interests in the operating partnership ( 2,905 ) ( 2,393 ) ( 4,516 )
Less: Net income attributable to noncontrolling interests in consolidated affiliates ( 2,097 ) ( 13,321 ) ( 53,421 )
Net income attributable to Rayonier Inc. $ 173,493 $ 107,077 $ 152,550
Denominator:
Denominator for basic earnings per common share - weighted average shares 148,046,673 146,209,847 140,812,882
Basic earnings per common share attributable to Rayonier Inc.: $ 1.17 $ 0.73 $ 1.08
Earnings per common share - diluted
Numerator:
Net Income $ 178,495 $ 122,791 $ 210,487
Less: Net income attributable to noncontrolling interests in consolidated affiliates ( 2,097 ) ( 13,321 ) ( 53,421 )
Net income attributable to Rayonier Inc., before net income attributable to noncontrolling interests in the operating partnership $ 176,398 $ 109,470 $ 157,066
Denominator:
Denominator for basic earnings per common share - weighted average shares 148,046,673 146,209,847 140,812,882
Add: Dilutive effect of:
Stock options 472 5,132 8,727
Performance shares, restricted shares and restricted stock units 401,351 669,501 416,527
Noncontrolling interests in operating partnership units 2,618,699 3,268,473 4,062,725
Denominator for diluted earnings per common share - adjusted weighted average shares 151,067,195 150,152,953 145,300,861
Diluted earnings per common share attributable to Rayonier Inc.: $ 1.17 $ 0.73 $ 1.08
2023 2022 2021
Anti-dilutive shares excluded from computations of diluted earnings per common share:
Stock options, performance shares, restricted shares and restricted stock units 164,865 103,514 149,705
97
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
Basic earnings per unit (“EPU”) is calculated by dividing net income available to unitholders of Rayonier, L.P. by the weighted average number of units outstanding during the year. Diluted EPU is calculated by dividing net income available to unitholders of Rayonier, L.P. by the weighted average number of units outstanding adjusted to include the potentially dilutive effect of outstanding unit equivalents, including stock options, performance shares, restricted shares and restricted stock units.
The following table provides details of the calculations of basic and diluted earnings per unit of the Operating Partnership for the three years ended December 31:
2023 2022 2021
Earnings per unit - basic
Numerator:
Net Income $ 178,495 $ 122,791 $ 210,487
Less: Net income attributable to noncontrolling interests in consolidated affiliates ( 2,097 ) ( 13,321 ) ( 53,421 )
Net income available to unitholders $ 176,398 $ 109,470 $ 157,066
Denominator:
Denominator for basic earnings per unit - weighted average units 150,665,372 149,478,320 144,875,607
Basic earnings per unit attributable to Rayonier, L.P.: $ 1.17 $ 0.73 $ 1.08
Earnings per unit - diluted
Numerator:
Net Income $ 178,495 $ 122,791 $ 210,487
Less: Net income attributable to noncontrolling interests in consolidated affiliates ( 2,097 ) ( 13,321 ) ( 53,421 )
Net income available to unitholders $ 176,398 $ 109,470 $ 157,066
Denominator:
Denominator for basic earnings per unit - weighted average units 150,665,372 149,478,320 144,875,607
Add: Dilutive effect of unit equivalents:
Stock options 472 5,132 8,727
Performance shares, restricted shares and restricted stock units 401,351 669,501 416,527
Denominator for diluted earnings per unit - adjusted weighted average units 151,067,195 150,152,953 145,300,861
Diluted earnings per unit attributable to Rayonier, L.P. $ 1.17 $ 0.73 $ 1.08
2023 2022 2021
Anti-dilutive unit equivalents excluded from computations of diluted earnings per unit:
Stock options, performance shares, restricted shares and restricted stock units 164,865 103,514 149,705
98
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
7. DEBT
Our debt consisted of the following at December 31, 2023 and 2022:
2023 2022
Debt:
Senior Notes due 2031 at a fixed interest rate of 2.75 %
$ 450,000 $ 450,000
2015 Term Loan Facility borrowings due 2028 at a variable interest rate of 7.03 % at December 31, 2023
350,000 350,000
2021 Incremental Term Loan Facility borrowings due 2029 at a variable interest rate of 6.98 % at December 31, 2023
200,000 200,000
2016 Incremental Term Loan Facility borrowings due 2026 at a variable interest rate of 7.08 % at December 31, 2023
200,000 200,000
2022 Incremental Term Loan Facility borrowings due 2027 at a variable interest rate of 7.03 % at December 31, 2023
100,000 250,000
New Zealand subsidiary noncontrolling interest shareholder loan due 2026 at a fixed interest rate of 3.64 %
25,453 25,586
New Zealand subsidiary noncontrolling interest shareholder loan due 2027 at a fixed interest rate of 6.48 %
25,453 25,586
New Zealand subsidiary noncontrolling interest shareholder loan due 2025 at a fixed interest rate of 2.95 %
21,817 21,931
Total principal debt 1,372,723 1,523,103
Less: Unamortized discounts ( 2,772 ) ( 3,104 )
Less: Deferred financing costs ( 4,178 ) ( 5,278 )
Total long-term debt $ 1,365,773 $ 1,514,721
Principal payments due during the next five years and thereafter are as follows:
2024 —
2025 21,817
2026 225,453
2027 125,453
2028 350,000
Thereafter 650,000
Total debt $ 1,372,723
2.75 % SENIOR NOTES ISSUED MAY 2021
In May 2021, Rayonier, L.P. issued $ 450 million of 2.75 % Senior Notes due 2031, guaranteed by certain subsidiaries. Semi-annual payments of interest only are due on these notes through maturity. The Senior Notes due 2031 were sold at an issue price of 99.195 % of their face value, before underwriters discount. Our net proceeds after deducting approximately $ 3.9 million of underwriting discounts and expenses, were approximately $ 442.5 million. The discount and debt issuance costs are being amortized to interest expense over the term of the notes using the effective interest method.
TERM CREDIT AGREEMENTS
We have entered into several credit agreements with CoBank, ACB, as administrative agent, and a syndicate of Farm Credit Institutions. Our various term credit facilities issued through the Farm Credit System provide for annual patronage payments, which are profit distributions made by the cooperative to its member-users based on the quantity or value of business done with the member-user.
99
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
All of our term credit agreements are benchmarked to Daily Simple SOFR plus a credit spread adjustment. While all of our term credit facilities provide for variable interest rates based on a spread over Daily Simple SOFR, we have entered into multiple interest rate swap agreements to fix portions of our variable rate exposure. For each credit facility described below, we provide our estimated effective interest rate after consideration of estimated patronage payments and interest rate swaps.
2015 TERM LOAN AGREEMENT
In August 2015, we entered into a credit agreement with CoBank, ACB, as administrative agent, and a syndicate of Farm Credit institutions and other commercial banks to provide $ 550 million of credit facilities, including a nine-year $ 350 million term loan facility (“2015 Term Loan Facility”). The periodic interest rate on the 2015 Term Loan Facility is subject to a pricing grid based on our leverage ratio, as defined in the Term Credit Agreement. As of December 31, 2023, the periodic interest rate on the 2015 Term Loan Facility was Daily Simple SOFR plus 1.6 % plus a credit spread adjustment of 0.1 %. Monthly payments of interest only are due on this loan through maturity. We estimate the effective interest rate on this term loan facility to be approximately 3.0 % after consideration of the interest rate swaps and estimated patronage refunds. For additional information on our interest rate swaps, see Note 8 — Derivative Financial Instruments and Hedging Activities .
2022 INCREMENTAL TERM LOAN AGREEMENT
In December 2022, we entered into an Incremental Term Loan Agreement to provide a five-year $ 250 million senior unsecured incremental term loan facility (“2022 Incremental Term Loan Facility”). During the fourth quarter of 2023, we repaid $ 150 million of the principal balance on this loan. The periodic interest rate on the 2022 Incremental Term Loan Facility is subject to a pricing grid based on our leverage ratio, as defined in the Incremental Term Loan Agreement. As of December 31, 2023, the periodic interest rate on the $ 100 million 2022 Incremental Term Loan Facility was Daily Simple SOFR plus 1.6 % plus a credit spread adjustment of 0.1 %. Monthly payments of interest only are due on this loan through maturity. We estimate the effective interest rate on this term loan facility to be approximately 4.6 % after consideration of interest rate swaps and estimated patronage refunds. For additional information on our interest rate swaps, see Note 8 — Derivative Financial Instruments and Hedging Activities .
2016 INCREMENTAL TERM LOAN AGREEMENT
In April 2016, we entered into an Incremental Term Loan Agreement to provide a 10-year , $ 300 million term loan facility (“2016 Incremental Term Loan Facility”) of which $ 100 million was subsequently repaid. The periodic interest rate on the 2016 Incremental Term Loan Facility is subject to a pricing grid based on our leverage ratio, as defined in the Incremental Term Loan Agreement. As of December 31, 2023, the periodic interest rate on the $ 200 million 2016 Incremental Term Loan Facility was Daily Simple SOFR plus 1.65 % plus a credit spread adjustment of 0.1 %. Monthly payments of interest only are due on this loan through maturity. We estimate the effective interest rate on this term loan facility to be approximately 2.4 % after consideration of interest rate swaps and estimated patronage payments. For additional information on our interest rate swaps, see Note 8 — Derivative Financial Instruments and Hedging Activities .
100
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
2021 INCREMENTAL TERM LOAN AGREEMENT
In June 2021, we entered into an Incremental Term Loan Agreement, which provided us the ability to make an advance of $ 200 million on or before June 1, 2022. In January 2022, we made a $ 200 million draw on our 2021 Incremental Term Loan Facility. The periodic interest rate on the 2021 Incremental Term Loan Facility is subject to a pricing grid based on our leverage ratio, as defined in the Incremental Term Loan Agreement. As of December 31, 2023, the periodic interest rate on the 2021 Incremental Term Loan Facility was Daily Simple SOFR plus 1.55 % plus a credit spread adjustment of 0.1 %. Monthly payments of interest only are due on this loan through maturity. We estimate the effective interest rate on this term loan facility to be approximately 1.5 % after consideration of interest rate swaps and estimated patronage refunds. For additional information on our interest rate swaps, see Note 8 — Derivative Financial Instruments and Hedging Activities .
REVOLVING CREDIT FACILITY
In December 2022, we amended the $ 300 million Revolving Credit Facility to convert the interest rate benchmark from LIBOR to Daily Simple SOFR plus a credit spread adjustment. The periodic interest rate on the Revolving Credit Facility is subject to a pricing grid based on our leverage ratio, as defined in the Term Credit Agreement. As of December 31, 2023, the periodic interest rate on the Revolving Credit Facility was Daily Simple SOFR plus 1.25 % plus a credit spread adjustment of 0.1 %, with an unused commitment fee of 0.175 %. Monthly payments of interest only are due on this loan through maturity. See Note 23 — Other Assets for additional information about deferred financing costs related to revolving debt.
During the year ended December 31, 2023, we made no borrowings and repayments on our Revolving Credit Facility. At December 31, 2023, we had available borrowings of $ 289.9 million, net of $ 10.1 million to secure our outstanding letters of credit.
NEW ZEALAND SUBSIDIARY DEBT
WORKING CAPITAL FACILITY
In July 2023, the New Zealand subsidiary renewed its NZ$ 20 million working capital facility, extending its maturity date to June 30, 2024. The facility is available for short-term operating cash flow needs of the New Zealand subsidiary. This facility holds a variable interest rate indexed to the 90 -day New Zealand Bank Bill rate (“BKBM”). The margins are set for the term of the facility. During the year ended December 31, 2023, the New Zealand subsidiary made no borrowings or repayments on its working capital facility. At December 31, 2023, there was no outstanding balance on the facility.
SHAREHOLDER LOANS
The New Zealand subsidiary has made capital distributions in the past to its partners on a pro rata basis to redeem certain equity interests, which were reinvested by the partners into shareholder loans to the New Zealand subsidiary. Our capital distribution and portion of the shareholder loan are eliminated in consolidation. The capital distribution to the minority shareholder and its reinvestment in the shareholder loan results in the recording of a loan payable by the New Zealand subsidiary. Except for changes in the New Zealand foreign exchange rate, there have been no adjustments to the carrying value of the shareholder loan since its inception. See Note 5 — Noncontrolling Interests for more information regarding the New Zealand subsidiary.
SHAREHOLDER LOAN DUE 2025
In September 2020, the New Zealand subsidiary recorded a loan payable in the amount of $ 23.3 million due in 2025 at a fixed interest rate of 2.95 %. As of December 31, 2023, the outstanding balance is $ 21.8 million.
SHAREHOLDER LOAN DUE 2026
In July 2021, the New Zealand subsidiary recorded a loan payable in the amount of $ 28.1 million due in 2026 at a fixed interest rate of 3.64 %. As of December 31, 2023, the outstanding balance is $ 25.5 million.
101
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
SHAREHOLDER LOAN DUE 2027
In April 2022, the New Zealand subsidiary recorded a loan payable in the amount of $ 27.9 million due in 2027 at a fixed interest rate of 6.48 %. As of December 31, 2023, the outstanding balance is $ 25.5 million.
DEBT COVENANTS
In connection with our Term Credit Agreement, Incremental Term Loan Agreement, 2021 Incremental Term Loan Agreement, 2022 Incremental Term Loan Agreement and Revolving Credit Facility, customary covenants must be met, the most significant of which include interest coverage and leverage ratios.
The covenants listed below, which are the most significant financial covenants in effect as of December 31, 2023, are calculated on a trailing 12-month basis:
Covenant Requirement Actual Ratio Favorable
Covenant EBITDA to consolidated interest expense should not be less than 2.5 to 1
11.5 to 1
9.0
Covenant debt to covenant net worth plus covenant debt shall not exceed 65 % 43 % 22 %
In addition to these financial covenants listed above, the Senior Notes due 2031, Term Credit Agreement, Incremental Term Loan Agreement, 2021 Incremental Term Loan Facility, 2022 Incremental Term Loan Facility, and Revolving Credit Facility include customary covenants that limit the incurrence of debt and the disposition of assets, among others. At December 31, 2023, we were in compliance with all applicable covenants.
102
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
8. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
We are exposed to market risk related to potential fluctuations in foreign currency exchange rates and interest rates. We use derivative financial instruments to mitigate the financial impact of exposure to these risks.
Accounting for derivative financial instruments is governed by ASC Topic 815, Derivatives and Hedging , (“ASC 815”). In accordance with ASC 815, we record our derivative instruments at fair value as either assets or liabilities in the Consolidated Balance Sheets. Changes in the instruments’ fair value are accounted for based on their intended use. Gains and losses on derivatives that are designated and qualify for cash flow hedge accounting are recorded as a component of accumulated other comprehensive income (“AOCI”) and reclassified into earnings when the hedged transaction materializes. Gains and losses on derivatives that are designated and qualify for net investment hedge accounting are recorded as a component of AOCI and will not be reclassified into earnings until the investment is partially or completely liquidated. The changes in the fair value of derivatives not designated as hedging instruments and those which are no longer effective as hedging instruments, are recognized immediately in earnings.
FOREIGN CURRENCY EXCHANGE AND OPTION CONTRACTS
Our New Zealand subsidiary’s domestic sales and operating expenses are predominately denominated in New Zealand dollars, while its export sales, shareholder distributions and ocean freight payments are predominately denominated in U.S. dollars. To the extent New Zealand dollar costs exceed New Zealand dollar revenues (the “foreign exchange exposure”), the New Zealand subsidiary manages the foreign exchange exposure through the use of derivative financial instruments. It typically hedges a portion of export sales receipts to cover 50 % to 90 % of the projected foreign exchange exposure for the following 12 months, up to 75 % for the forward 12 to 18 months and up to 50 % for the forward 18 to 24 months. Additionally, it will occasionally hedge export sales receipts to cover up to 50 % of the foreign exchange exposure for the forward 24 to 36 months and up to 25 % of the foreign exchange exposure for the forward 36 to 48 months when the New Zealand dollar is at a cyclical low versus the U.S. dollar. The New Zealand subsidiary’s trading operations typically hedge a portion of export sales receipts to cover the projected foreign exchange exposure for the following three months. As of December 31, 2023, foreign currency exchange contracts and foreign currency option contracts had maturity dates through November 2026.
Foreign currency exchange and option contracts hedging foreign currency risk qualify for cash flow hedge accounting. We may de-designate these cash flow hedge relationships in advance or at the occurrence of the forecasted transaction. The portion of gains or losses on the derivative instrument previously in AOCI for de-designated hedges remains in AOCI until the forecasted transaction affects earnings. Changes in the value of derivative instruments after de-designation are recorded in earnings.
INTEREST RATE PRODUCTS
We are exposed to cash flow interest rate risk on our variable-rate debt and on anticipated debt issuances. We use variable-to-fixed interest rate swaps and forward-starting interest rate swap agreements to hedge this exposure. For these derivative instruments, we report the gains/losses from the fluctuations in the fair market value of the hedges in AOCI and reclassify them to earnings as interest expense in the same period in which the hedged interest payments affect earnings.
To the extent we de-designate or terminate a cash flow hedging relationship and the associated hedged item continues to exist, any unrealized gain or loss of the cash flow hedge at the time of de-designation remains in AOCI and is amortized using the straight-line method through interest expense over the remaining life of the hedged item. To the extent the associated hedged item is no longer effective, the gain or loss is reclassified out of AOCI to earnings immediately.
103
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
INTEREST RATE SWAPS
The following table contains information on the outstanding interest rate swaps as of December 31, 2023:
Outstanding Interest Rate Swaps (a)
Date Entered Into Term Notional Amount Related Debt Facility Fixed Rate of Swap Bank Margin on Debt (b) Total Effective Interest Rate (c)
August 2015 9 years $ 170,000 Term Credit Agreement 2.10 % 1.70 % 3.80 %
August 2015 9 years 180,000 Term Credit Agreement 2.26 % 1.70 % 3.96 %
April 2016 10 years 100,000 Incremental Term Loan 1.50 % 1.75 % 3.25 %
April 2016 10 years 100,000 Incremental Term Loan 1.51 % 1.75 % 3.26 %
May 2021 7 years 200,000 2021 Incremental Term Loan Facility
0.67 % 1.65 % 2.32 %
December 2022 5 years 100,000 2022 Incremental Term Loan Facility
3.72 % 1.70 % 5.42 %
(a) All interest rate swaps have been designated as interest rate cash flow hedges and qualify for hedge accounting.
(b) Includes the SOFR Credit Spread Adjustment component of 0.1 %.
(c) Rate is before estimated patronage payments.
FORWARD-STARTING INTEREST RATE SWAPS
In March 2023, we modified our benchmark rates from LIBOR to Daily Simple SOFR for our forward-starting interest rate swaps, resulting in slightly favorable fixed rates. In May 2023, we entered into a new $ 50 million forward-starting interest rate swap, benchmarked to Daily Simple SOFR.
The following table contains information on the outstanding forward-starting interest rate swaps as of December 31, 2023:
Outstanding Forward-Starting Interest Rate Swaps (a)
Date Entered Into Term Notional Amount Fixed Rate of Swap Related Debt Facility Forward Date Maximum Period Ending for Forecasted Issuance Date
April 2020 4 years $ 100,000 0.78 % Term Credit Agreement August 2024 N/A
May 2020 4 years 50,000 0.64 % Term Credit Agreement August 2024 N/A
May 2023 4 years 50,000 3.29 % Term Credit Agreement August 2024 N/A
(a) All forward-starting interest rate swaps have been designated as interest rate cash flow hedges and qualify for hedge accounting.
The following table demonstrates the impact, gross of tax, of our derivatives on the Consolidated Statements of Income and Comprehensive Income for the years ended December 31, 2023, 2022 and 2021:
Location on Statement of Income and Comprehensive Income 2023 2022 2021
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts Other comprehensive (loss) income ($ 69 ) $ 5,093 ($ 10,939 )
Other operating (expense) income, net 7,522 ( 7,682 ) 2,974
Foreign currency option contracts Other comprehensive (loss) income 558 610 ( 2,733 )
Other operating (expense) income, net 446 — 1,177
Interest rate products Other comprehensive (loss) income 10,265 75,006 52,478
Interest expense, net ( 26,311 ) 2,459 14,694
104
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
During the next 12 months, the amount of the AOCI balance, net of tax, expected to be reclassified into earnings is a gain of approximately $ 23.0 million. The following table contains details of the amounts expected to be reclassified into earnings:
Amount expected to be reclassified into earnings in next 12 months
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts $ 368
Foreign currency option contracts 146
Interest rate products 22,454
Total estimated gain on derivatives contracts $ 22,968
The following table contains the notional amounts of the derivative financial instruments recorded in the Consolidated Balance Sheets at December 31, 2023 and 2022:
Notional Amount
2023 2022
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts $ 122,700 $ 138,250
Foreign currency option contracts 98,000 78,000
Interest rate swaps 850,000 850,000
Forward-starting interest rate swaps 200,000 150,000
105
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
The following table contains the fair values of the derivative financial instruments recorded in the Consolidated Balance Sheets at December 31, 2023 and 2022. Changes in balances of derivative financial instruments are recorded as operating activities in the Consolidated Statements of Cash Flows:
Fair Value Assets (Liabilities) (a)
Location on Balance Sheet 2023 2022
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts Other current assets $ 1,175 $ 25
Other assets 2,405 1,303
Other current liabilities ( 664 ) ( 5,457 )
Other non-current liabilities — ( 410 )
Foreign currency option contracts Other current assets 342 66
Other assets 2,158 2,131
Other current liabilities ( 139 ) ( 347 )
Other non-current liabilities ( 789 ) ( 1,281 )
Interest rate swaps Other current assets 5,742 —
Other assets 37,983 60,843
Other non-current liabilities ( 546 ) ( 51 )
Forward-starting interest rate swaps Other assets 12,790 11,939
Other non-current liabilities ( 8 ) —
Total derivative contracts:
Other current assets $ 7,259 $ 91
Other assets 55,336 76,216
Total derivative assets $ 62,595 $ 76,307
Other current liabilities ( 803 ) ( 5,804 )
Other non-current liabilities ( 1,343 ) ( 1,742 )
Total derivative liabilities ($ 2,146 ) ($ 7,546 )
(a) See Note 9 — Fair Value Measurements for further information on the fair value of our derivatives including their classification within the fair value hierarchy.
OFFSETTING DERIVATIVES
Derivative financial instruments are presented at their gross fair values in the Consolidated Balance Sheets. Our derivative financial instruments are not subject to master netting arrangements, which would allow the right of offset.
106
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
9. FAIR VALUE MEASUREMENTS
FAIR VALUE OF FINANCIAL INSTRUMENTS
A three-level hierarchy that prioritizes the inputs used to measure fair value was established in the Accounting Standards Codification as follows:
Level 1 — Quoted prices in active markets for identical assets or liabilities.
Level 2 — Observable inputs other than quoted prices included in Level 1.
Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The following table presents the carrying amount and estimated fair values of our financial instruments at December 31, 2023 and 2022, using market information and what we believe to be appropriate valuation methodologies under GAAP:
December 31, 2023 December 31, 2022
Carrying
Amount Fair Value Carrying
Amount Fair Value
Asset (Liability) (a) Level 1 Level 2 Level 1 Level 2
Cash and cash equivalents $ 207,696 $ 207,696 — $ 114,255 $ 114,255 —
Restricted cash (b) 678 678 — 1,152 1,152 —
Long-term debt (c) ( 1,365,773 ) — ( 1,299,951 ) ( 1,514,721 ) — ( 1,438,736 )
Interest rate swaps (d) 43,179 — 43,179 60,792 — 60,792
Forward-starting interest rate swaps (d) 12,782 — 12,782 11,939 — 11,939
Foreign currency exchange contracts (d) 2,916 — 2,916 ( 4,539 ) — ( 4,539 )
Foreign currency option contracts (d) 1,572 — 1,572 569 — 569
Noncontrolling interests in the operating partnership (e) 81,651 — 81,651 105,763 — 105,763
(a) We did not have Level 3 assets or liabilities at December 31, 2023 and 2022.
(b) Restricted cash represents proceeds from like-kind exchange sales deposited with a third-party intermediary and cash held in escrow. See Note 21 — Restricted Cash for additional information.
(c) The carrying amount of long-term debt is presented net of deferred financing costs and unamortized discounts on non-revolving debt. See Note 7 — Debt for additional information.
(d) See Note 8 — Derivative Financial Instruments and Hedging Activities for information regarding the Consolidated Balance Sheets classification of our derivative financial instruments.
(e) Noncontrolling interests in the operating partnership is neither an asset nor liability and is classified as temporary equity in the Company’s Consolidated Balance Sheets. This relates to the ownership of Rayonier, L.P. units by various individuals and entities other than the Company. See Note 5 — Noncontrolling Interests for additional information.
We use the following methods and assumptions in estimating the fair value of our financial instruments:
Cash and cash equivalents and Restricted cash — The carrying amount is equal to fair market value.
Debt — The fair value of fixed rate debt is based upon quoted market prices for debt with similar terms and maturities. The variable rate debt adjusts with changes in the market rate, therefore the carrying value approximates fair value.
Interest rate swap agreements — The fair value of interest rate contracts is determined by discounting the expected future cash flows, for each instrument, at prevailing interest rates.
Foreign currency exchange contracts — The fair value of foreign currency exchange contracts is determined by a mark-to-market valuation, which estimates fair value by discounting the difference between the contracted forward price and the current forward price for the residual maturity of the contract using a risk-free interest rate.
Foreign currency option contracts — The fair value of foreign currency option contracts is based on a mark-to-market calculation using the Black-Scholes option pricing model.
Noncontrolling interests in the operating partnership — The fair value of noncontrolling interests in the operating partnership is determined based on the period-end closing price of Rayonier Inc. common shares.
107
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
10. COMMITMENTS
At December 31, 2023, the future minimum payments under non-cancellable commitments were as follows:
Environmental Remediation (a) Real Estate Projects (b) Commitments (c) Total
2024 $ 11,793 $ 33,364 $ 9,962 $ 55,119
2025 370 1,156 386 1,912
2026 835 1,156 42 2,033
2027 542 1,156 3 1,701
2028 317 1,156 — 1,473
Thereafter 2,721 6,966 — 9,687
$ 16,578 $ 44,954 $ 10,393 $ 71,925
(a) Environmental remediation represents our estimate of potential liability associated with environmental contamination and Natural Resource Damages (NRD) in Port Gamble, Washington. See Note 12 — Environmental and Natural Resource Damage Liabilities for additional information.
(b) Primarily consisting of payments expected to be made on our Wildlight and Heartwood development projects.
(c) Commitments include $ 8.4 million related to pension plan termination, payments expected to be made on financial instruments (foreign exchange contracts) and other purchase obligations. See Note 18 — Employee Benefit Plans for additional information on the pension plan termination.
11. CONTINGENCIES
We have been named as a defendant in various lawsuits and claims arising in the normal course of business. While we have procured reasonable and customary insurance covering risks normally occurring in connection with our businesses, we have in certain cases retained some risk through the operation of large deductible insurance plans, primarily in the areas of executive risk, property, automobile and general liability. These pending lawsuits and claims, either individually or in the aggregate, are not expected to have a material adverse effect on our financial position, results of operations, or cash flow.
108
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
12. ENVIRONMENTAL AND NATURAL RESOURCE DAMAGE LIABILITIES
Various federal and state environmental laws in the states in which we operate place cleanup or restoration liability on the current and former owners of affected real estate. These laws are often a source of “strict liability,” meaning that an owner or operator need not necessarily have caused, or even been aware of, the release of contaminated materials. Similarly, there are certain environmental laws that allow state, federal, and tribal trustees (collectively, the “Trustees”) to bring suit against property owners to recover damage for injuries to natural resources. Like the liability that attaches to current property owners in the cleanup context, liability for natural resource damages (“NRD”) can attach to a property simply because an injury to natural resources resulted from releases of contaminated materials on the owner’s property, regardless of culpability for the release.
Changes in environmental and NRD liabilities from December 31, 2022 to December 31, 2023 are shown below:
Port Gamble, WA
Non-current portion at December 31, 2022
$ 14,418
Plus: Current portion 1,175
Total Balance at December 31, 2022
15,593
Expenditures charged to liabilities ( 436 )
Increase in liabilities (a) 1,421
Total Balance at December 31, 2023
16,578
Less: Current portion ( 11,793 )
Non-current portion at December 31, 2023
$ 4,785
(a) The increase in liabilities reflects revised environmental and NRD cost estimates recorded during the year ended December 31, 2023.
We periodically examine whether the contingent liabilities related to the environmental matters described above are probable and reasonably estimable based on experience and ongoing developments in those matters, including continued study and analysis of ongoing remediation obligations. During the year ended December 31, 2023, with the assistance of independent environmental consultants and taking into consideration inflation, investigation and remediation actions previously completed, new information available during the period and ongoing discussions with the Trustees, we completed a comprehensive long-term analysis and cost assessment related to our ongoing environmental remediation and NRD obligations. As a result of this analysis, we increased the accrual for environmental and NRD liabilities by $ 1.4 million, which are recorded on an undiscounted basis.
It is expected that the upland millsite cleanup and NRD restoration will occur over the next one to two years , while the monitoring of the Port Gamble Bay, mill site and landfills will continue for an additional 15 to 20 years. NRD c osts are subject to change as the scope of the restoration projects become more clearly defined. It is reasonably possible that these components of the liability may increase as the project progresses. Management continues to monitor the Port Gamble cleanup process and will make adjustments as needed. Should any future circumstances result in a change to the estimated cost of the project, we will record an appropriate adjustment to the liability in the period it becomes known and when we can reasonably estimate the amount. For further information on the timing and amount of future payments related to our environmental remediation liabilities, see Note 10 — Commitments .
We do not currently anticipate any material loss in excess of the amounts accrued; however we are not able to estimate a possible loss or range of loss, if any, in excess of the established liabilities. Our future remediation expenses may be affected by a number of uncertainties including, but not limited to, the difficulty in estimating the extent and method of remediation, the evolving nature of environmental regulations, and the availability and application of technology. We do not expect the resolution of such uncertainties to have a material adverse effect on our consolidated financial position or liquidity.
109
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
13. GUARANTEES
We provide financial guarantees as required by creditors, insurance programs, and various governmental agencies.
As of December 31, 2023, the following financial guarantees were outstanding:
Financial Commitments (a) Maximum Potential
Payment
Standby letters of credit (b) $ 10,124
Surety bonds (c) 9,890
Total financial commitments $ 20,014
(a) We have not recorded any liabilities for these financial commitments in the Consolidated Balance Sheets. The guarantees are not subject to measurement, as the guarantees are dependent on our own performance.
(b) Approximately $ 9.2 million of the standby letters of credit serve as credit support for real estate construction in our Wildlight development project. The remaining letters of credit support various insurance related agreements. These letters of credit will expire at various dates during 2024 and will be renewed as required.
(c) Surety bonds are issued primarily to secure performance obligations related to various operational activities and to provide collateral for our Wildlight development project in Nassau County, Florida and our Heartwood development project in Richmond Hill, Georgia. These surety bonds expire at various dates during 2024, 2025, and 2026 and are expected to be renewed as required.
110
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
14. HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS
We routinely assess potential alternative uses of our timberlands, as some properties may become more valuable for development, residential, recreation or other purposes. We periodically transfer, via a sale or contribution from the real estate investment trust (“REIT”) entities to taxable REIT subsidiaries (“TRS”), higher and better use (“HBU”) timberlands to enable land-use entitlement, development or marketing activities. We also acquire HBU properties in connection with timberland acquisitions. These properties are managed as timberlands until sold or developed. While the majority of HBU sales involve rural and recreational land, we also selectively pursue various land-use entitlements on certain properties for residential, commercial and industrial development in order to enhance the long-term value of such properties. For selected development properties, we also invest in targeted infrastructure improvements, such as roadways and utilities, to accelerate the marketability and improve the value of such properties.
Changes in higher and better use timberlands and real estate development investments from December 31, 2022 to December 31, 2023 are shown below:
Higher and Better Use Timberlands and Real Estate Development Investments
Land and Timber Development Investments Total
Non-current portion at December 31, 2022
$ 91,374 $ 23,723 $ 115,097
Plus: Current portion (a) 408 17,501 17,909
Total Balance at December 31, 2022
91,782 41,224 133,006
Non-cash cost of land and improved development ( 2,122 ) ( 16,261 ) ( 18,383 )
Amortization of parcel real estate development investments — ( 12,628 ) ( 12,628 )
Timber depletion from harvesting activities and basis of timber sold in real estate sales ( 1,732 ) — ( 1,732 )
Capitalized real estate development investments (b) — 30,913 30,913
Capital expenditures (silviculture) 136 — 136
Intersegment transfers 621 — 621
Total Balance at December 31, 2023
88,685 43,248 131,933
Less: Current portion (a) ( 1,699 ) ( 24,639 ) ( 26,338 )
Non-current portion at December 31, 2023
$ 86,986 $ 18,609 $ 105,595
(a) The current portion of Higher and Better Use Timberlands and Real Estate Development Investments is recorded in Inventory. See Note 15 — Inventory for additional information.
(b) Capitalized real estate development investments includes $ 1.0 million of capitalized interest and $ 7.8 million of parcel real estate development investments. Parcel real estate development investments represent investments made for specific lots and/or commercial parcels that are currently under contract or expected to be ready for market within one year.
15. INVENTORY
As of December 31, 2023 and 2022, our inventory consisted entirely of finished goods, as follows:
2023 2022
Finished goods inventory
Real estate inventory (a) $ 26,338 $ 17,909
Log inventory 4,490 5,347
Carbon unit inventory (b) 189 473
Total inventory $ 31,017 $ 23,729
(a) Represents the cost of HBU real estate (including capitalized development investments) under contract to be sold as well as the cost of HBU real estate deferred until post-closing obligations are satisfied. See Note 14 — Higher and Better Use Timberlands and Real Estate Development Investments for additional information.
(b) Represents the basis in New Zealand carbon units intended to be sold in the next 12 months. See Note 1 — Summary of Significant Accounting Policies and Note 23 — Other Assets for additional information on carbon credits.
111
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
16. LEASES
TIMBERLAND LEASES
U.S. timberland leases typically have initial terms of approximately 30 to 65 years, with renewal provisions in some cases. New Zealand timberland lease terms typically range between 30 and 99 years. New Zealand lease arrangements generally consist of Crown Forest Licenses (“CFLs”), forestry rights and land leases. A CFL is a license arrangement to use government or privately owned lands to operate a commercial forest. CFLs generally extend indefinitely and may only be terminated upon a 35 -year termination notice. If no termination notice is given, the CFLs renew automatically each year for a one-year term. Alternatively, some CFLs extend for a specific term. Once a CFL is terminated, we may be able to obtain a forestry right from the subsequent owner. A forestry right is a license arrangement with a private entity to use their lands to operate a commercial forest. Forestry rights terminate either upon the issuance of a termination notice (which can last 35 to 45 years), completion of harvest, or a specified termination date.
As of December 31, 2023, the New Zealand subsidiary has three CFLs comprising 11,000 gross acres or 9,000 net plantable acres under termination notice that are being relinquished as harvest activities are concluded, as well as two fixed-term CFLs comprising 3,000 gross acres or 2,000 net plantable acres expiring in 2062. Additionally, the New Zealand subsidiary has two forestry rights comprising 31,000 gross acres or 4,000 net plantable acres under termination notice that are being relinquished as harvest activities are concluded.
OTHER NON-TIMBERLAND LEASES
In addition to timberland holdings, we lease properties for certain office locations. Significant leased properties include a regional office in Lufkin, Texas; a Pacific Northwest Timber office in Hoquiam, Washington and a New Zealand Timber and Trading headquarters in Auckland, New Zealand.
LEASE MATURITIES, LEASE COST AND OTHER LEASE INFORMATION
The following table details our undiscounted lease obligations as of December 31, 2023 by type of lease and year of expiration:
Year of Expiration
Lease obligations Total 2024 2025 2026 2027 2028 Thereafter
Operating lease liabilities $ 195,999 $ 9,653 $ 8,725 $ 7,955 $ 7,761 $ 7,439 $ 154,466
Total Undiscounted Cash Flows $ 195,999 $ 9,653 $ 8,725 $ 7,955 $ 7,761 $ 7,439 $ 154,466
Imputed interest ( 100,219 )
Balance at December 31, 2023
$ 95,780
Less: Current portion ( 8,096 )
Non-current portion at December 31, 2023
$ 87,684
The following table details components of our lease cost for the years ended December 31, 2023, 2022, and 2021:
Year Ended December 31,
Lease Cost Components 2023 2022 2021
Operating lease cost $ 9,694 $ 9,332 $ 10,166
Variable lease cost (a) 535 757 196
Total lease cost (b) $ 10,229 $ 10,089 $ 10,362
(a) The majority of timberland leases are subject to increases or decreases based on either the Consumer Price Index, Producer Price Index or market rates.
(b) Short-term leases with an initial term of 12 months or less are not recorded on the balance sheet. Lease expense for these leases are expensed on a straight line basis over the lease term. Short-term lease expense was not material for the year ended December 31, 2023.
112
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
The following table details components of our lease cost for the years ended December 31, 2023, 2022 and 2021:
Year Ended December 31,
Supplemental Cash Flow Information Related to Leases: 2023 2022 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 2,841 $ 2,571 $ 2,389
Investing cash flows from operating leases 6,853 6,761 7,777
Total cash flows from operating leases $ 9,694 $ 9,332 $ 10,166
Weighted-average remaining lease term in years - operating leases 30 30 29
Weighted-average discount rate - operating leases 6 % 5 % 5 %
We apply the following practical expedients as allowed under ASC 842:
Practical Expedient Description
Short-term leases We do not record right-of-use assets or liabilities for short-term leases (a lease that at commencement date has a lease term of 12 months or less and does not contain a purchase option that is reasonably certain to be exercised).
Separation of lease and non-lease components We do not separate non-lease components from the associated lease components if they have the same timing and pattern of transfer and, if accounted for separately, would both be classified as an operating lease.
17. OTHER OPERATING (EXPENSE) INCOME, NET
The following table provides the composition of Other operating (expense) income, net for the three years ended December 31:
2023 2022 2021
(Loss) gain on foreign currency remeasurement, net of cash flow hedges ($ 8,458 ) ($ 5,251 ) $ 6,823
Gain on sale or disposal of property plant & equipment 37 40 75
Gain on investment in Timber Funds (a) — — 7,482
Log trading marketing fees — — 6
Equity income related to Bainbridge Landing LLC joint venture (b) — 15,477 102
Miscellaneous income (expense), net 115 ( 562 ) ( 404 )
Total
($ 8,306 ) $ 9,704 $ 14,084
(a) 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.
(b) 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. As the equity investment was co-owned with outside investors, $ 4.5 million of the equity income was attributable to Rayonier. See Note 5 — Noncontrolling Interests for additional information.
113
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
18. EMPLOYEE BENEFIT PLANS
DEFINED BENEFIT PLANS
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 plans. We closed enrollment in the pension plans to salaried employees hired after December 31, 2005. Effective December 31, 2016, we froze benefits for all employees participating in the pension plan. In lieu of the pension plan, we provide those employees with an enhanced 401(k) plan match similar to what is currently provided to employees hired after December 31, 2005. Employee benefit plan liabilities are calculated using actuarial estimates and management assumptions. These estimates are based on historical information, along with certain assumptions about future events. Changes in assumptions, as well as changes in actual experience, could cause the estimates to change.
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. In the fourth quarter of 2023, distributions were made to settle the obligation with participants in the Defined Benefit Plan electing the lump sum distribution option. The settlement resulted in the recognition of a $ 2.0 million loss. The loss was recognized in the “Interest and other miscellaneous income, net” line item of the Consolidated Statements of Income. We expect to recognize additional pre-tax non-cash pension settlement charges related to the actuarial losses in AOCI upon settlement of the remaining obligations of the Defined Benefit and Excess Benefit Plans. These charges are currently expected to occur in 2024, with the specific timing and final amounts dependent upon several factors. See Note 24 — Accumulated Other Comprehensive Income for additional information.
114
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
The following tables set forth the change in the projected benefit obligation and plan assets and reconcile the funded status and the amounts recognized in the Consolidated Balance Sheets for the pension and postretirement benefit plans for the two years ended December 31:
Pension Postretirement
2023 2022 2023 2022
Change in Projected Benefit Obligation
Projected benefit obligation at beginning of year $ 70,062 $ 93,799 $ 1,421 $ 1,890
Service cost — — 4 7
Interest cost 3,374 2,434 70 51
Actuarial loss (gain) 4,356 ( 22,376 ) 10 ( 513 )
Benefits paid ( 3,924 ) ( 3,609 ) ( 14 ) ( 14 )
Expenses paid ( 653 ) ( 186 ) — —
Settlement ( 10,073 ) — — —
Projected benefit obligation at end of year $ 63,142 $ 70,062 $ 1,491 $ 1,421
Change in Plan Assets
Fair value of plan assets at beginning of year $ 62,843 $ 85,079 — —
Actual return on plan assets 6,356 ( 18,527 ) — —
Employer contributions 201 86 14 14
Benefits paid ( 3,924 ) ( 3,609 ) ( 14 ) ( 14 )
Other expense ( 653 ) ( 186 ) — —
Settlement ( 10,073 ) — — —
Fair value of plan assets at end of year $ 54,750 $ 62,843 — —
Funded Status at End of Year:
Net accrued benefit cost ($ 8,392 ) ($ 7,219 ) ($ 1,491 ) ($ 1,421 )
Amounts Recognized in the Consolidated
Balance Sheets Consist of:
Current liabilities ($ 8,392 ) ($ 86 ) ($ 52 ) ($ 50 )
Noncurrent liabilities — ( 7,133 ) ( 1,439 ) ( 1,371 )
Net amount recognized ($ 8,392 ) ($ 7,219 ) ($ 1,491 ) ($ 1,421 )
For pension and postretirement plans with accumulated benefit obligations in excess of plan assets, the following table sets forth the projected and accumulated benefit obligations and the fair value of plan assets for the two years ended December 31:
2023 2022
Projected benefit obligation $ 63,142 $ 70,062
Accumulated benefit obligation 63,142 70,062
Accumulated postretirement benefit obligation 1,491 1,421
Fair value of plan assets 54,750 62,843
115
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
ACTUARIAL (GAIN) LOSS
PENSION
Key components of the actuarial gains and losses contributing to the period change in the benefit obligation are as follows:
• Changes in participant demographics resulted in an actuarial loss of approximately $ 0.4 million.
• Changes in the discount rate resulted in an actuarial gain of approximately $ 0.2 million.
• Changes in plan assets during the fiscal year ending December 31, 2023 resulted in an investment gain of $ 2.9 million, which is due to the difference between the 4.97 % expected return compared to the actual return of 10.77 %.
• Liability adjustment of 5 % for in-pay participants and 20 % for not-in-pay participants resulted in an actuarial loss of approximately $ 4.2 million.
POSTRETIREMENT
The actuarial gains and losses contributing to the period change in the benefit obligation were not material.
OTHER COMPREHENSIVE INCOME
Net gains or losses recognized in other comprehensive (loss) income for the three years ended December 31 are as follows:
Pension Postretirement
2023 2022 2021 2023 2022 2021
Net (losses) gains ($ 1,438 ) $ 362 $ 11,262 ($ 11 ) $ 512 $ 40
Net gains or losses reclassified from other comprehensive income and recognized as a component of pension and postretirement expense for the three years ended December 31 are as follows:
Pension Postretirement
2023 2022 2021 2023 2022 2021
Amortization of losses $ 6 $ 738 $ 1,154 — $ 15 $ 20
Net settlement loss $ 2,036 — — — — —
116
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
ACCUMULATED OTHER COMPREHENSIVE INCOME/LOSS (“AOCI”)
Net losses that have not yet been included in pension and postretirement expense for the two years ended December 31, but have been recognized as a component of AOCI are as follows:
Pension Postretirement
2023 2022 2023 2022
Net (losses) income ($ 10,923 ) ($ 11,527 ) $ 85 $ 96
Deferred income tax benefit 1,216 1,216 6 6
AOCI ($ 9,707 ) ($ 10,311 ) $ 91 $ 102
NET PENSION AND POSTRETIREMENT BENEFIT COST (CREDIT)
The following tables set forth the components of net pension and postretirement benefit cost (credit) that have been recognized during the three years ended December 31:
Pension Postretirement
2023 2022 2021 2023 2022 2021
Components of Net Periodic Benefit Cost (Credit)
Service cost — — — $ 4 $ 7 $ 8
Interest cost 3,374 2,434 2,228 70 51 45
Expected return on plan assets ( 3,439 ) ( 3,486 ) ( 3,746 ) — — —
Amortization of losses 6 738 1,154 — 15 20
Settlement expense
2,036 — — — — —
Net periodic benefit cost (credit) $ 1,977 ($ 314 ) ($ 364 ) $ 74 $ 73 $ 73
The service cost component of our benefit expense is recorded within the operating expense line item “Selling and general expenses” within the Consolidated Statements of Income. All other components of the benefit costs expense are included within the “Interest and other miscellaneous income, net” line item of the Consolidated Statements of Income.
VALUATION ASSUMPTIONS
The following table sets forth the principal assumptions inherent in the determination of benefit obligations and net periodic benefit cost of the pension and postretirement benefit plans as of December 31:
Pension Postretirement
2023 2022 2021 2023 2022 2021
Assumptions used to determine benefit obligations at December 31:
Discount rate 4.99 % 4.96 % 2.65 % 4.81 % 5.01 % 2.75 %
Assumptions used to determine net periodic benefit cost for years ended December 31:
Discount rate 4.96 % 2.65 % 2.26 % 5.01 % 2.75 % 2.42 %
Expected long-term return on plan assets 4.97 % 4.97 % 5.72 % — — —
DISCOUNT RATE
At December 31, 2023, the pension plan’s weighted average discount rate was 4.99 %. The discount rate for the defined benefit pension plan is derived from the Financial Times Stock Exchange (FTSE) Above Median AA Yield Curve, which serves as a proxy for interest rates used by annuity providers. The discount rate for the unfunded plan was based on the single effective interest rate that produced the same present value as that produced by the Plan’s expected benefit payments when discounted using the Internal Revenue Code Section 417(e) segment rates applicable for lump sum payments in 2024.
117
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
EXPECTED LONG-TERM RETURN ON PLAN ASSETS
In 2023, the expected return on plan assets was 4.97 %, which is based on historical returns on current asset allocations and expected returns using the Black-Litterman method.
INVESTMENT OF PLAN ASSETS
Our Pension and Savings Plan Committee and the Audit Committee of the Board of Directors oversee the pension plans’ investment program, which is designed to maximize returns and provide sufficient liquidity to meet plan obligations while maintaining acceptable risk levels. The investment approach emphasizes diversification by allocating the plans’ assets among asset categories and selecting investment managers whose various investment methodologies will be minimally correlative with each other.
In 2020, we transitioned to a liability-driven investment (“LDI”) strategy. An LDI strategy focuses on maintaining a close to fully-funded status over the long-term with minimal funded status risk. This is achieved by investing more of the plan assets in fixed income instruments to more closely match the duration of the plan liability. The investment allocation to fixed income instruments will increase as the plans' funded status increases. Investment target allocation percentages for equity securities can range up to 80 percent.
Our pension plans’ asset allocation (excluding short-term investments) at December 31, 2023 and 2022 are as follows:
Percentage of
Plan Assets
Asset Category 2023 2022
Domestic equity securities 15 % 28 %
International equity securities 9 % 20 %
Domestic fixed income securities 75 % 50 %
Real estate fund 1 % 2 %
Total 100 % 100 %
Investments within the equity categories may include large capitalization, small capitalization and emerging market securities. Pension assets did not include a direct investment in Rayonier common shares during the years ended December 31, 2023 and 2022.
NET ASSET VALUE MEASUREMENTS
Separate investment accounts are measured using the unit value calculated based on the Net Asset Value (“NAV”) of the underlying assets. The NAV is based on the fair value of the underlying investments held by each fund less liabilities divided by the units outstanding as of the valuation date. These funds are not publicly traded; however, the unit price calculation is based on observable market inputs of the funds’ underlying assets.
The following table sets forth the net asset value of the plan assets as of December 31, 2023 or 2022:
December 31, 2023 December 31, 2022
Asset Category
Investments at Net Asset Value:
Separate Investment Accounts $ 54,750 $ 62,843
Total Investments at Net Asset Value $ 54,750 $ 62,843
118
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
CASH FLOWS
Our expected benefit payments to be made for the next 10 years are as follows:
Pension
Benefits (a) Postretirement
Benefits
2024 $ 63,142 $ 52
2025 — 57
2026 — 63
2027 — 67
2028 — 70
2029-2033 — 414
(a) Reflects the expected settlement of the Defined Benefit Plan and Excess Benefit Plan in 2024.
We expect to make cash contributions in 2024 of approximately $ 7.2 million in order to fund the Defined Benefit Plan on a plan termination basis. The Defined Benefit Plan will be settled upon completion of the purchase of annuity contracts. The settlement is expected to be completed by the end of June 30, 2024. The Excess Benefit Plan will be settled entirely with lump sum payments upon termination with expected cash contributions in 2024 of approximately $ 1.2 million. Projected cash contributions are an estimate, as actual amounts and timing are dependent upon several factors.
DEFINED CONTRIBUTION PLANS
We provide a defined contribution plan to all of our eligible employees. Company contributions charged to expense for these plans were $ 2.5 million, $ 2.5 million and $ 2.2 million for the years ended December 31, 2023, 2022 and 2021, respectively. The defined contribution plan includes Rayonier common shares with a fair market value of $ 8.1 million and $ 8.3 million at December 31, 2023 and 2022, respectively. As of June 1, 2016, the Rayonier Inc. Common Stock Fund was closed to new contributions. Transfers out of the fund will continue to be permitted, but no new investments or transfers into the fund are allowed.
119
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
19. INCENTIVE STOCK PLANS
The 2023 Rayonier Incentive Stock Plan (the “Stock Plan”) was approved by shareholders on May 18, 2023. The Stock Plan allows for up to 3.0 million shares to be granted for options, rights, performance shares, restricted stock, restricted stock units, other stock-based awards or any combination of the foregoing, subject to certain limitations. At December 31, 2023, a total of 2.5 million shares were available for future grants under the Stock Plan. Grants can no longer be made under prior plans. Under the Stock Plan, shares available for issuance may be increased by awards made under the Stock Plan, or awards granted under a prior plan, that are forfeited, terminated, expire unexercised, are settled in cash in lieu of stock, are exchanged for other awards or are released from a reserve for failure to meet the maximum payout under a program. In the event that withholding tax liabilities arising from an award under this Stock Plan, other than options or stock appreciation rights, are satisfied in shares, the shares available under the Stock Plan will be increased. We issue new common shares upon the exercise of stock options, the granting of restricted stock, and the vesting of performance shares and restricted stock units. The Stock Plan allows for the cash settlement of the required withholding tax on share or unit awards.
A summary of our stock-based compensation cost is presented below:
2023 2022 2021
Selling and general expenses $ 12,710 $ 10,767 $ 8,255
Cost of sales 986 1,226 816
Timber and Timberlands, net (a) 306 363 206
Total stock-based compensation $ 14,002 $ 12,356 $ 9,277
Tax benefit recognized related to stock-based compensation expense (b) $ 677 $ 603 $ 487
(a) Represents amounts capitalized as part of the overhead allocation of timber-related costs.
(b) A valuation allowance is recorded against the tax benefit recognized as we do not expect to be able to realize the benefit in the future.
FAIR VALUE CALCULATIONS BY AWARD
RESTRICTED STOCK UNITS & RESTRICTED STOCK
Restricted stock units granted to employees under the Stock Plan generally vest in fourths on the first, second, third and fourth anniversary of the grant date. Periodically, other one-time restricted stock unit grants are issued to employees for special purposes, such as new hire, promotion or retention, and can vest ratably over, or upon completion of, a defined period of time. Holders of unvested restricted stock and restricted stock unit awards receive dividend equivalent payments on outstanding awards. Members of the board of directors are granted restricted stock, which vests immediately upon issuance and is subject to certain holding requirements. The fair value of each share granted is equal to the share price of the Company’s stock on the date of grant. We have elected to value each grant in total and recognize the expense on a straight-line basis from the grant date of the award to the latest vesting date. As permitted, we do not estimate a forfeiture rate for non-vested shares. Accordingly, unexpected forfeitures will lower stock-based compensation during the period in which they occur.
As of December 31, 2023, there was $ 7.3 million of unrecognized compensation cost attributable to our restricted stock units. We expect to recognize this cost over a weighted average period of 1.9 years. As of December 31, 2023, there was no unrecognized compensation cost attributable to our restricted stock.
120
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
A summary of our restricted stock units is presented below:
2023 2022 2021
Restricted stock units granted 207,006 130,213 129,290
Weighted average price of restricted stock units granted $ 32.93 $ 41.81 $ 33.59
Intrinsic value of restricted stock units outstanding (a) $ 16,068 $ 13,826 $ 15,095
Grant date fair value of restricted stock units vested 4,454 2,475 493
Cash used to purchase common shares from current and former employees to pay withholding tax requirements on restricted stock units vested 1,665 1,063 189
(a) Intrinsic value of restricted stock units outstanding is based on the market price of the Company’s stock at December 31, 2023.
2023
Number of
Shares Weighted
Average Grant
Date Fair Value
Non-vested Restricted Stock Units at January 1, 419,484 $ 32.12
Granted 207,006 32.93
Vested ( 142,949 ) 31.16
Cancelled ( 2,616 ) 35.28
Non-vested Restricted Stock Units at December 31, 480,925 $ 32.74
A summary of our restricted stock is presented below:
2023 2022 2021
Restricted shares granted 36,403 22,800 22,140
Weighted average price of restricted shares granted $ 30.22 $ 38.60 $ 37.36
Intrinsic value of restricted stock outstanding (a) $ 66 $ 620 $ 3,062
Grant date fair value of restricted stock vested 1,647 2,478 3,121
Cash used to purchase common shares from current and former employees to pay withholding tax requirements on restricted shares vested 208 708 869
(a) Intrinsic value of restricted stock outstanding is based on the market price of the Company’s stock at December 31, 2023.
2023
Number of
Shares Weighted
Average Grant
Date Fair Value
Non-vested Restricted Shares at January 1, 18,808 $ 31.58
Granted 36,403 30.22
Vested ( 53,238 ) 30.93
Non-vested Restricted Shares at December 31, 1,973 $ 24.01
121
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
PERFORMANCE SHARE UNITS
Our performance share units generally vest upon completion of a three-year period. The number of shares, if any, that are ultimately awarded is contingent upon our total shareholder return versus selected peer group companies. The performance share payout is based on a market condition, and as such, the awards are valued using a Monte Carlo simulation model. The model generates the fair value of the award at the grant date, which is then recognized as expense on a straight-line basis over the vesting period. Additionally, we do not estimate a forfeiture rate for non-vested units. As such, unexpected forfeitures will lower stock-based compensation during the period in which they occur.
As of December 31, 2023, there was $ 4.9 million of unrecognized compensation cost related to our performance share unit awards, which is attributable to awards granted in 2021, 2022 and 2023. This cost is expected to be recognized over a weighted average period of 1.3 years.
A summary of our performance share units is presented below:
2023 2022 2021
Common shares reserved for performance shares granted during year 285,863 193,333 191,203
Weighted average fair value of performance share units granted $ 37.77 $ 45.68 $ 36.10
Intrinsic value of outstanding performance share units (a) $ 12,730 $ 13,123 $ 16,360
Fair value of performance shares vested 5,863 5,549 1,738
Cash used to purchase common shares from current and former employees to pay withholding tax requirements on performance shares vested 2,342 2,454 559
(a) Intrinsic value of outstanding performance share units is based on the market price of the Company's stock at December 31, 2023.
2023
Number
of Units Weighted
Average Grant
Date Fair Value
Outstanding Performance Share units at January 1, 398,156 $ 35.78
Granted 163,350 37.77
Units Distributed ( 179,942 ) 29.57
Other Cancellations/Adjustments ( 530 ) 40.78
Outstanding Performance Share units at December 31, 381,034 $ 39.56
Expected volatility was estimated using daily returns on the Company’s common shares for the three-year period ending on the grant date. The risk-free rate was based on the 3-year U.S. Treasury rate on the date of the award. The dividend yield was not used to calculate fair value as awards granted receive dividend equivalents. Grants made to Vice Presidents and above are subject to a one-year post-vest holding period and include an additional discount for liquidity. The following table provides an overview of the assumptions used in calculating the fair value of the awards granted for the three years ended December 31:
2023 2022 2021
Expected volatility 29.9 % 38.1 % 35.6 %
Risk-free rate 3.7 % 2.6 % 0.4 %
Liquidity discount applied to grants with a post-vesting holding restriction 4.7 % 4.2 % 6.3 %
122
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
NON-QUALIFIED EMPLOYEE STOCK OPTIONS
The exercise price of each non-qualified stock option granted under the Stock Plan is equal to the closing market price of the Company’s stock on the grant date. Under the Stock Plan, the maximum term is 10 years from the grant date.
A summary of the status of our stock options as of and for the year ended December 31, 2023 is presented below:
2023
Number of
Shares Weighted
Average Exercise
Price
(per common share) Weighted
Average
Remaining
Contractual Term
(in years) Aggregate
Intrinsic
Value
Options outstanding at January 1, 54,091 $ 35.15
Exercised ( 2,408 ) 31.28
Cancelled or expired ( 26,959 ) 38.53
Options outstanding at December 31, 24,724 31.83 0.10 $ 44
Options exercisable at December 31, 24,724 $ 31.83 0.10 $ 44
A summary of additional information pertaining to our stock options is presented below:
2023 2022 2021
Intrinsic value of options exercised (a) $ 2 $ 300 $ 916
Cash received from exercise of options 75 2,466 5,922
(a) Intrinsic value of options exercised is the amount by which the fair value of the stock on the exercise date exceeded the exercise price of the option.
As of December 31, 2023, compensation cost related to stock options was fully recognized.
123
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
20. INCOME TAXES
Rayonier is a REIT under the Internal Revenue Code and therefore generally does not pay U.S. federal or state income tax. As of December 31, 2023, Rayonier owns a 98.4 % int erest in the Operating Partnership and conducts substantially all of its timberland operations through the Operating Partnership. The taxable income or loss generated by the Operating Partnership is passed through and reported to its unitholders (including the Company) on a Schedule K-1 for inclusion in each unitholder’s income tax return. Certain operations, including log trading and certain real estate activities, such as the entitlement, development and sale of HBU properties, are conducted through our TRS. The TRS subsidiaries are subject to U.S. federal and state corporate income tax. The New Zealand timber operations are conducted by the New Zealand subsidiary, which is subject to corporate-level tax at 28% in New Zealand and is treated as a partnership for U.S. income tax purposes.
PROVISION FOR INCOME TAXES FROM CONTINUING OPERATIONS
The provision for income taxes for each of the three years ended December 31 follows:
2023 2022 2021
Current
U.S. federal
— ($ 2,797 ) ($ 1,893 )
State
( 292 ) ( 371 ) ( 536 )
Foreign
( 4,441 ) ( 2,694 ) ( 11,425 )
( 4,733 ) ( 5,862 ) ( 13,854 )
Deferred
U.S. federal
8,386 2,302 ( 6,288 )
State
1,187 1,693 ( 1,623 )
Foreign
( 388 ) ( 3,583 ) ( 2,007 )
9,185 412 ( 9,918 )
Changes in valuation allowance
( 9,574 ) ( 3,939 ) 9,111
Total
($ 5,122 ) ($ 9,389 ) ($ 14,661 )
A reconciliation of the U.S. federal statutory income tax rate to the actual income tax rate for each of the three years ended December 31 follows:
2023 2022 2021
U.S. federal statutory income tax rate ($ 38,560 ) ( 21.0 ) % ($ 27,758 ) ( 21.0 ) % ($ 47,280 ) ( 21.0 ) %
U.S. and foreign REIT income 47,616 25.9 29,732 22.5 44,316 19.7
Matariki Group and Rayonier New Zealand Ltd ( 3,681 ) ( 2.0 ) ( 5,038 ) ( 3.8 ) ( 12,927 ) ( 5.7 )
Change in valuation allowance ( 9,574 ) ( 5.2 ) ( 3,939 ) ( 3.0 ) 9,111 4.0
REIT Built-in Gain — — ( 2,516 ) ( 1.9 ) ( 2,215 ) ( 1.0 )
Foreign income tax withholding ( 1,148 ) ( 0.6 ) ( 1,239 ) ( 0.9 ) ( 505 ) ( 0.2 )
Sale of Timber Funds — — — — ( 2,399 ) ( 1.1 )
State Income Tax, Net of Federal Benefit 1,322 0.7 1,424 1.1 — —
Bainbridge Landing JV, NCI — — 2,496 1.8 — —
Other ( 1,097 ) ( 0.6 ) ( 2,551 ) ( 1.9 ) ( 2,762 ) ( 1.2 )
Income tax expense as reported for net income ($ 5,122 ) ( 2.8 ) % ($ 9,389 ) ( 7.1 ) % ($ 14,661 ) ( 6.5 ) %
The Company’s effective tax rate is below the 21 percent U.S. statutory rate primarily due to tax benefits associated with being a REIT.
124
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
DEFERRED TAXES
Deferred income taxes result from differences between the timing of recognizing revenues and expenses for financial book purposes versus income tax purposes. The nature of the temporary differences and the resulting net deferred tax asset/liability for the two years ended December 31 follows:
2023 2022
Gross deferred tax assets:
Pension, postretirement and other employee benefits $ 565 $ 489
New Zealand subsidiary 19,717 20,753
Cellulosic Biofuel Producer Credit tax credit carry forwards 13,688 13,688
Capitalized real estate costs 4,564 2,457
U.S. TRS net operating loss 30,061 23,885
Other 5,073 4,808
Total gross deferred tax assets 73,668 66,080
Less: Valuation allowance ( 50,418 ) ( 40,844 )
Total deferred tax assets after valuation allowance $ 23,250 $ 25,236
Gross deferred tax liabilities:
Accelerated depreciation — ( 9 )
New Zealand subsidiary ( 89,899 ) ( 88,414 )
Other ( 3,616 ) ( 4,558 )
Total gross deferred tax liabilities ( 93,515 ) ( 92,981 )
Net deferred tax liability reported as noncurrent ($ 70,265 ) ($ 67,745 )
Net operating loss (“NOL”) and tax credit carryforwards as of the two years ended December 31 follows:
Tax Effected Balance Expiration
2023
U.S. Federal NOL Carryforwards- Post TCJA (a) $ 25,948 None
U.S State NOL Carryforwards (b) 4,112 Various
Cellulosic Biofuel Producer Credit 13,688 2024
2022
U.S. Federal NOL Carryforwards- Post TCJA (a) $ 20,538 None
U.S State NOL Carryforwards (b) 3,347 Various
Cellulosic Biofuel Producer Credit 13,688 2024
(a) The Tax Cuts and Jobs Act (TCJA) was signed into law on December 22, 2017. The TCJA lifted the 20-year federal NOL Carryforward period. Net operating losses generated after December 31, 2017 have an indefinite carryforward period.
(b) The U.S. state NOL is made up of several jurisdictions that expire in various future years. No state NOL is set to expire before December 31, 2033.
We record a valuation allowance to reduce the carrying amounts of deferred tax assets if it is more likely than not that such deferred tax assets will not be realized. Since 2015, we have had a 100 % valuation allowance against the U.S. taxable REIT subsidiary's deferred tax assets, net of deferred tax liabilities. During 2023, the net deferred tax assets increased by $ 9.6 million. As a result, we recorded a change in the valuation allowance of $ 9.6 million related to the U.S. TRS's deferred tax assets, net of liabilities.
125
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
TAX STATUTES
The following table provides detail of the tax years that remain open to examination by the IRS and other significant taxing jurisdictions:
Taxing Jurisdiction Open Tax Years
U.S. Internal Revenue Service 2020 - 2022
New Zealand Inland Revenue 2018 - 2022
TAX CHARACTERISTICS OF DIVIDEND DISTRIBUTIONS
The taxable nature of the dividend distributions paid for each of the three years ended December 31 follows:
2023 2022 2021
Total dividends/distributions paid per common share/unit (a)
$ 1.34 $ 1.125 $ 1.08
Tax characteristics:
Capital gain 100 % 100 % 100 %
(a) The year ended December 31, 2023 includes an additional cash dividend of $ 0.20 per common share. The dividend was payable January 12, 2024, to shareholders of record on December 29, 2023. This additional cash dividend will be considered a 2023 distribution for federal income tax purposes.
21. RESTRICTED CASH
Restricted cash includes cash deposited with a like-kind exchange (“LKE”) intermediary. In order to qualify for LKE treatment, the proceeds from real estate sales must be deposited with a third-party intermediary. These proceeds are accounted for as restricted cash until a suitable replacement property is acquired. In the event LKE purchases are not completed, the proceeds are returned to the Company after 180 days and reclassified as available cash. Additionally, restricted cash includes cash balances held in escrow as collateral for certain contractual obligations related to our Heartwood development project as well as cash held in escrow for real estate sales.
The following table provides a reconciliation of cash, cash equivalents and restricted cash in the Consolidated Balance Sheets that sum to the total of the same such amounts in the Consolidated Statements of Cash Flows for the two years ended December 31:
2023 2022
Restricted cash:
Restricted cash deposited with LKE intermediary $ 2 $ 527
Restricted cash held in escrow 676 625
Total restricted cash shown in the Consolidated Balance Sheets 678 1,152
Cash and cash equivalents 207,696 114,255
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows $ 208,374 $ 115,407
22. ASSETS HELD FOR SALE
Assets held for sale is composed of properties not included in inventory which are under contract and expected to be sold within the next 12 months that also meet the other relevant held-for-sale criteria in accordance with ASC 360-10-45-9. As of December 31, 2023 and December 31, 2022, the basis in properties meeting this classification was $ 9.9 million and $ 0.7 million, respectively. Since the basis in these properties was less than the fair value, including costs to sell, no impairment was recognized.
126
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
23. OTHER ASSETS
The following table provides the composition of Other assets for the two years ended December 31:
2023 2022
Long-term derivative contracts (a) $ 55,336 $ 76,216
Patronage equity (b) 8,292 7,872
Goodwill (b) 7,822 7,863
New Zealand long-term secondary roads (b) 5,995 6,971
Equity investments (c) 5,947 —
Capitalized software costs (b) 5,427 5,795
Pacific Northwest long-term prepaid roads (b) 5,354 5,857
Rabbi trusts related to the Executive Severance Pay Plan (d) 1,962 1,869
Deferred financing costs related to revolving debt (b) 604 854
Carbon credits (e) 419 1,086
Long-term prepaid stumpage 260 713
Long-term deposits 135 212
Other 2 173
Total $ 97,555 $ 115,481
(a) See Note 1 — Summary of Significant Accounting Policies and Note 8 — Derivative Financial Instruments and Hedging Activities for further information on derivatives including their classification on the Consolidated Balance Sheets.
(b) See Note 1 — Summary of Significant Accounting Policies for additional information.
(c) Represents the cost basis in four joint venture entities by our New Zealand subsidiary, reflecting investments made for the establishment and enhancement of timber assets which the joint ventures will monetize upon maturation of the timber.
(d) The Executive Severance Pay Plan provides benefits to eligible executives in the event of a change in control of the Company.
(e) See Note 1 — Summary of Significant Accounting Policies and Note 15 — Inventory for additional information on carbon credits.
Changes in goodwill for the years ended December 31, 2023 and 2022 were:
2023 2022
Balance, January 1 (net of $ 0 of accumulated impairment)
$ 7,863 $ 8,457
Changes to carrying amount
Foreign currency adjustment ( 41 ) ( 594 )
Balance, December 31 (net of $ 0 of accumulated impairment)
$ 7,822 $ 7,863
127
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
24. ACCUMULATED OTHER COMPREHENSIVE INCOME
The following table summarizes the changes in AOCI by component for the years ended December 31, 2023 and 2022. All amounts are presented net of tax and exclude portions attributable to noncontrolling interests.
Foreign currency translation gains/(losses) Net investment hedges of New Zealand subsidiary Cash flow hedges Employee benefit plans Total Rayonier, L.P. Allocation of Operating Partnership Total Rayonier Inc.
Balance as of December 31, 2021 $ 4,215 $ 1,321 ($ 9,163 ) ($ 11,836 ) ($ 15,463 ) ($ 4,141 ) ($ 19,604 )
Other comprehensive (loss) income before reclassifications ( 22,282 ) — 78,166 (a) 874 56,758 ( 1,323 ) 55,435
Amounts reclassified from accumulated other comprehensive income — — ( 1,799 ) 753 (b) ( 1,046 ) 1,028 ( 18 )
Net other comprehensive (loss) income ( 22,282 ) — 76,367 1,627 55,712 ( 295 ) 55,417
Balance as of December 31, 2022 ($ 18,067 ) $ 1,321 $ 67,204 ($ 10,209 ) $ 40,249 ($ 4,436 ) $ 35,813
Other comprehensive (loss) income before reclassifications ( 1,466 ) — 10,537 (a) ( 1,449 ) 7,622 ( 75 ) 7,547
Amounts reclassified from accumulated other comprehensive income — — ( 21,895 ) 2,042 (b) ( 19,853 ) 1,144 ( 18,709 )
Net other comprehensive (loss) income ( 1,466 ) — ( 11,358 ) 593 ( 12,231 ) 1,069 ( 11,162 )
Balance as of December 31, 2023 ($ 19,533 ) $ 1,321 $ 55,846 ($ 9,616 ) $ 28,018 ($ 3,367 ) $ 24,651
(a) The years ended December 31, 2023 and December 31, 2022 include $ 10.3 million and $ 75.0 million, respectively, of other comprehensive income related to interest rate products. See Note 8 — Derivative Financial Instruments and Hedging Activities for additional information.
(b) This component of other comprehensive income is included in the computation of net periodic pension and post-retirement costs. The year ended December 31, 2023 includes a $ 2.0 million pension settlement charge. See Note 18 — Employee Benefit Plans for additional information.
The following table presents details of the amounts reclassified in their entirety from AOCI to net income for the years ended December 31, 2023 and 2022:
Details about accumulated other comprehensive income components Amount reclassified from accumulated other comprehensive income Affected line item in the income statement
2023 2022
Realized loss (gain) on foreign currency exchange contracts $ 7,522 ($ 7,682 ) Other operating (expense) income, net
Realized loss on foreign currency option contracts 446 — Other operating (expense) income, net
Noncontrolling interest ( 1,833 ) 1,768 Comprehensive income attributable to noncontrolling interests
Realized (gain) loss on interest rate contracts ( 26,311 ) 2,459 Interest expense
Income tax effect from net (loss) gain on foreign currency contracts ( 1,719 ) 1,656 Income tax expense
Net gain on cash flow hedges reclassified from accumulated other comprehensive income ($ 21,895 ) ($ 1,799 )
128
RAYONIER INC. AND SUBSIDIARIES
RAYONIER, L.P. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Dollar amounts in thousands unless otherwise stated)
25. RELATED PARTY
In January 2020, we entered into an agreement to sell developed lots to Mattamy Jacksonville LLC, a wholly owned subsidiary of Mattamy Homes, for an aggregate base purchase price of $ 4.45 million (subject to multiple takedowns over a 2 year period), plus additional consideration as to each lot to the extent the ultimate sales price of each finished home exceeded agreed price thresholds (the “Mattamy Contract”). In May 2021, we entered into an amendment to the original agreement, which sold additional lots to Mattamy for an aggregate base purchase price of $ 1.0 million. The Mattamy contract also included marketing fee revenue based on a percentage of the sales price of each finished home.
In September 2020, Keith Bass, a member of our Board of Directors, was named the Chief Executive Officer of Mattamy Homes US. Following this development, the Mattamy Contract and the ongoing obligations therein, were reviewed by the Nominating and Corporate Governance Committee in accordance with established policies and procedures regarding the authorization and approval of transactions with related parties.
The following table demonstrates the impact, gross of tax, of our related party transactions on the Consolidated Statements of Income and Comprehensive Income for the three years ended December 31:
Related Party Transaction Location on Statement of Income and Comprehensive Income 2023 2022 2021
Mattamy Contract Sales (a) — $ 916 $ 2,656
(a) The year ended December 31, 2021 excludes approximately $ 0.3 million of cash received from Mattamy Jacksonville LLC under this agreement for the reimbursement of local impact fees.
All consideration due under this contract was received from Mattamy Homes as of December 31, 2022. There were no new agreements entered into with Mattamy Homes during the year ended December 31, 2023.
129
Table of Contents
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.