2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $859M | $1.1B | $909M | $1.1B | $1.3B |
Cost of Revenue | $713M | $796M | $688M | $760M | $785M |
Gross Profit | $147M | $314M | $221M | $297M | $478M |
Gross Profit % | 17% | 28% | 24% | 28% | 38% |
R&D Expenses | -$16 | $0.2 | $0.15 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $30M | $211M | $123M | $173M | $369M |
Dep. & Amort. | $166M | $81M | $147M | $0 | $0 |
Def. Tax | $7.5M | $8.5M | -$5.4M | $278K | $2.6M |
Stock Comp. | $8M | $9.3M | $12M | $14M | $14M |
Chg. in WC | -$12M | $9.3M | -$22M | $5.2M | -$23M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $85M | $362M | $114M | $208M | $323M |
ST Investments | $6.5M | $721K | $91K | $0 | $0 |
Cash & ST Inv. | $85M | $362M | $114M | $208M | $323M |
Receivables | $49M | $30M | $43M | $40M | $40M |
Inventory | $11M | $29M | $24M | $31M | $32M |
Rayonier reported a strong finish to 2024, achieving full-year adjusted EBITDA of $299 million, exceeding prior guidance by 3%, and full-year pro forma net income of $70 million or $0.47 per share.
The company provided 2025 guidance with adjusted EBITDA expected to range between $270 million and $300 million, reflecting impacts from recent dispositions and modestly lower expectations in the real estate segment.
Rayonier completed $737 million in asset dispositions, reducing net leverage to below 3x and returning over $110 million to shareholders through dividends and share repurchases.
The company anticipates headwinds in the U.S. South timber market due to salvage operations from Hurricane Helene but expects pricing improvements in the second half of 2025 as salvage volumes decline.
Rayonier continues to explore strategic alternatives for its New Zealand joint venture and sees long-term growth potential in its land-based solutions business, particularly in solar and carbon capture initiatives, with significant contributions expected post-2027.