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 announced the pending sale of its New Zealand joint venture for $710 million, with the transaction expected to close in 2025; at least 50% of proceeds will be used to reduce leverage and return capital to shareholders via share repurchases and a special dividend ($1.00–$1.40 per share anticipated).
Q1 2025 adjusted EBITDA (excluding New Zealand) was $27 million (down 39% YoY), with a pro forma net loss of $3 million ($0.02 per share); results were impacted by lower Southern Timber and Real Estate performance, partially offset by stronger Pacific Northwest Timber results.
Full-year 2025 adjusted EBITDA guidance (excluding New Zealand) was updated to $215–$235 million; net income guidance is $424–$458 million, with EPS of $2.71–$2.93 and pro forma EPS of $0.34–$0.41.
Southern Timber segment faced headwinds from hurricane salvage volume and lower demand, but management expects improvement in volumes and pricing in the second half of 2025 as salvage efforts subside; Pacific Northwest Timber segment saw higher pricing and lower costs despite reduced harvest volumes.
Share repurchase activity increased, with $13 million repurchased YTD and $287 million remaining on the authorization; management views buybacks as a compelling use of capital given the current stock price and expects to remain active post-New Zealand sale.