Rayonier Inc
NYSE:RYN
Income Statement
Earnings Waterfall
Rayonier Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-762.6m
USD
|
Gross Profit
|
294.4m
USD
|
Operating Expenses
|
-74.7m
USD
|
Operating Income
|
219.7m
USD
|
Other Expenses
|
-46.2m
USD
|
Net Income
|
173.5m
USD
|
Income Statement
Rayonier Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
660
N/A
|
696
+5%
|
704
+1%
|
695
-1%
|
604
-13%
|
601
0%
|
553
-8%
|
555
+0%
|
569
+2%
|
539
-5%
|
685
+27%
|
705
+3%
|
816
+16%
|
876
+7%
|
815
-7%
|
828
+2%
|
820
-1%
|
828
+1%
|
873
+5%
|
890
+2%
|
816
-8%
|
804
-1%
|
743
-8%
|
699
-6%
|
712
+2%
|
779
+9%
|
790
+1%
|
832
+5%
|
859
+3%
|
791
-8%
|
887
+12%
|
1 053
+19%
|
1 110
+5%
|
1 140
+3%
|
1 095
-4%
|
926
-15%
|
909
-2%
|
866
-5%
|
829
-4%
|
835
+1%
|
1 057
+27%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(531)
|
(568)
|
(566)
|
(555)
|
(484)
|
(477)
|
(456)
|
(454)
|
(442)
|
(442)
|
(476)
|
(477)
|
(526)
|
(555)
|
(562)
|
(582)
|
(568)
|
(570)
|
(610)
|
(616)
|
(605)
|
(610)
|
(566)
|
(557)
|
(558)
|
(625)
|
(639)
|
(686)
|
(712)
|
(654)
|
(694)
|
(746)
|
(796)
|
(806)
|
(806)
|
(725)
|
(688)
|
(676)
|
(651)
|
(644)
|
(763)
|
|
Gross Profit |
129
N/A
|
128
-1%
|
139
+9%
|
140
+1%
|
120
-14%
|
124
+3%
|
98
-21%
|
102
+4%
|
127
+25%
|
98
-23%
|
209
+114%
|
228
+9%
|
290
+27%
|
320
+11%
|
253
-21%
|
246
-3%
|
251
+2%
|
258
+3%
|
264
+2%
|
274
+4%
|
211
-23%
|
195
-8%
|
177
-9%
|
142
-20%
|
153
+8%
|
155
+1%
|
151
-2%
|
147
-3%
|
147
0%
|
137
-7%
|
194
+41%
|
307
+59%
|
313
+2%
|
334
+7%
|
289
-14%
|
201
-30%
|
221
+10%
|
190
-14%
|
178
-6%
|
191
+7%
|
294
+54%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(38)
|
(38)
|
(36)
|
(32)
|
(31)
|
(19)
|
(21)
|
(22)
|
(44)
|
(20)
|
(19)
|
(18)
|
(42)
|
(45)
|
(51)
|
(55)
|
(39)
|
(39)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(49)
|
(51)
|
(55)
|
(57)
|
(56)
|
(58)
|
(59)
|
(62)
|
(66)
|
(65)
|
(67)
|
(71)
|
(74)
|
(75)
|
|
Selling, General & Administrative |
(55)
|
(55)
|
(54)
|
(50)
|
(48)
|
(46)
|
(44)
|
(46)
|
(46)
|
(45)
|
(43)
|
(43)
|
(43)
|
(43)
|
(42)
|
(41)
|
(40)
|
(40)
|
(41)
|
(42)
|
(42)
|
(43)
|
(42)
|
(42)
|
(42)
|
(42)
|
(44)
|
(48)
|
(51)
|
(55)
|
(57)
|
(55)
|
(58)
|
(59)
|
(61)
|
(65)
|
(65)
|
(67)
|
(68)
|
(70)
|
(75)
|
|
Other Operating Expenses |
17
|
17
|
19
|
19
|
17
|
26
|
24
|
25
|
2
|
25
|
25
|
25
|
1
|
(3)
|
(9)
|
(14)
|
1
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
0
|
|
Operating Income |
91
N/A
|
89
-2%
|
103
+15%
|
109
+6%
|
89
-18%
|
105
+17%
|
77
-26%
|
80
+3%
|
83
+4%
|
78
-6%
|
190
+145%
|
210
+10%
|
248
+18%
|
275
+11%
|
202
-26%
|
191
-6%
|
213
+11%
|
220
+3%
|
223
+1%
|
232
+4%
|
169
-27%
|
152
-10%
|
134
-12%
|
99
-26%
|
110
+11%
|
111
+1%
|
107
-4%
|
98
-8%
|
96
-3%
|
82
-14%
|
137
+66%
|
252
+84%
|
255
+1%
|
275
+8%
|
227
-17%
|
135
-40%
|
156
+15%
|
123
-21%
|
107
-13%
|
117
+10%
|
220
+87%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(44)
|
(55)
|
(48)
|
(50)
|
(47)
|
(38)
|
(43)
|
(40)
|
(38)
|
(36)
|
(33)
|
(32)
|
(33)
|
(33)
|
(31)
|
(29)
|
(29)
|
(24)
|
(26)
|
(27)
|
(27)
|
(31)
|
(31)
|
(30)
|
(30)
|
(34)
|
(37)
|
(42)
|
(43)
|
(42)
|
(41)
|
(38)
|
(40)
|
(37)
|
(21)
|
(26)
|
(31)
|
(34)
|
(54)
|
(57)
|
|
Non-Reccuring Items |
16
|
16
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
7
|
8
|
5
|
5
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(3)
|
(16)
|
(16)
|
(17)
|
(15)
|
(1)
|
3
|
8
|
7
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
1
|
1
|
3
|
13
|
24
|
23
|
21
|
|
Pre-Tax Income |
70
N/A
|
62
-12%
|
54
-13%
|
66
+23%
|
45
-32%
|
58
+29%
|
39
-33%
|
37
-6%
|
43
+17%
|
40
-8%
|
157
+296%
|
180
+15%
|
223
+24%
|
250
+12%
|
174
-30%
|
165
-6%
|
183
+11%
|
192
+4%
|
200
+4%
|
207
+4%
|
143
-31%
|
125
-12%
|
103
-18%
|
68
-34%
|
81
+19%
|
79
-2%
|
58
-27%
|
45
-22%
|
37
-18%
|
25
-32%
|
92
+267%
|
214
+133%
|
225
+5%
|
243
+8%
|
199
-18%
|
119
-40%
|
132
+11%
|
104
-21%
|
97
-7%
|
87
-10%
|
184
+111%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
36
|
37
|
8
|
12
|
10
|
3
|
16
|
6
|
1
|
1
|
(2)
|
(3)
|
(5)
|
(12)
|
(17)
|
(20)
|
(26)
|
(26)
|
(26)
|
(31)
|
(25)
|
(23)
|
(19)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(7)
|
(7)
|
(11)
|
(13)
|
(15)
|
(17)
|
(11)
|
(10)
|
(9)
|
(5)
|
(4)
|
(3)
|
(5)
|
|
Income from Continuing Operations |
106
|
99
|
62
|
79
|
54
|
60
|
55
|
43
|
44
|
41
|
155
|
177
|
218
|
238
|
157
|
145
|
158
|
165
|
174
|
176
|
117
|
102
|
84
|
55
|
68
|
66
|
46
|
35
|
30
|
18
|
81
|
201
|
210
|
226
|
188
|
110
|
123
|
99
|
93
|
84
|
178
|
|
Income to Minority Interest |
(2)
|
(2)
|
(1)
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
(1)
|
(3)
|
(6)
|
(7)
|
(9)
|
(12)
|
(13)
|
(14)
|
(12)
|
(15)
|
(15)
|
(16)
|
(15)
|
(10)
|
(9)
|
(6)
|
(3)
|
8
|
7
|
4
|
(4)
|
(47)
|
(58)
|
(55)
|
(50)
|
(27)
|
(16)
|
(13)
|
(12)
|
(4)
|
(5)
|
|
Net Income (Common) |
372
N/A
|
268
-28%
|
195
-27%
|
170
-13%
|
99
-42%
|
74
-26%
|
58
-22%
|
45
-22%
|
46
+3%
|
43
-7%
|
154
+259%
|
174
+13%
|
212
+22%
|
231
+9%
|
148
-36%
|
133
-10%
|
149
+12%
|
156
+5%
|
166
+6%
|
164
-1%
|
102
-38%
|
87
-15%
|
69
-20%
|
45
-34%
|
59
+31%
|
60
+2%
|
43
-28%
|
43
-1%
|
37
-13%
|
22
-41%
|
78
+252%
|
154
+99%
|
153
-1%
|
171
+12%
|
138
-19%
|
83
-40%
|
107
+30%
|
86
-20%
|
81
-6%
|
80
-2%
|
173
+118%
|
|
EPS (Diluted) |
2.9
N/A
|
2.02
-30%
|
1.49
-26%
|
1.31
-12%
|
0.75
-43%
|
0.57
-24%
|
0.45
-21%
|
0.36
-20%
|
0.37
+3%
|
0.35
-5%
|
1.25
+257%
|
1.41
+13%
|
1.73
+23%
|
1.87
+8%
|
1.14
-39%
|
1.05
-8%
|
1.16
+10%
|
1.2
+3%
|
1.27
+6%
|
1.26
-1%
|
0.79
-37%
|
0.67
-15%
|
0.53
-21%
|
0.35
-34%
|
0.46
+31%
|
0.46
N/A
|
0.33
-28%
|
0.32
-3%
|
0.27
-16%
|
0.15
-44%
|
0.54
+260%
|
1.06
+96%
|
1.05
-1%
|
1.14
+9%
|
0.93
-18%
|
0.55
-41%
|
0.71
+29%
|
0.57
-20%
|
0.54
-5%
|
0.53
-2%
|
1.15
+117%
|