AFFO covered only 92% of dividends in 2026Q2, with a payout ratio of 1.09, indicating a shortfall that may pressure liquidity, while operating cash flow swung 320% from Q1 to Q2.
Rayonier Inc. (RYN) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 347.76M | 256.7M | 261.59M | 298.38M | 269.2M | 325.1M | 204.2M | 214.3M | 310.1M | 256.3M | 203.8M | 177.2M | 315.6M | 545.2M | 445.9M | 432.3M | 495.4M | 307.3M | 340.2M | 324.02M | 306.93M | 261.91M | 295.43M | 208.21M | 323.46M | 241.26M | 278.94M | 217.3M | 157.1M | 252.9M | 235.5M |
| Operating CF Growth % | 197.54% | -1.87% | -12.33% | 10.84% | -17.19% | 59.21% | -4.71% | -30.89% | 20.99% | 25.76% | 15.01% | -43.85% | -42.11% | 22.27% | 3.15% | -12.74% | 61.21% | -9.67% | 4.99% | 5.57% | 17.19% | -11.35% | 41.89% | -35.63% | 34.07% | -13.51% | 28.37% | 38.32% | -37.88% | 7.39% | 10.77% |
| Operating CF / Revenue % | 35.91% | 52.98% | 20.71% | 28.23% | 29.61% | 29.3% | 23.77% | 30.12% | 38% | 31.27% | 25.85% | 32.52% | 52.29% | 31.92% | 28.38% | 29.04% | 37.67% | 26.3% | 27.61% | 26.46% | 24.96% | 22.18% | 24.48% | 18.91% | 28.95% | 20.71% | 22.74% | 20.98% | 15.58% | 22.9% | 19.99% |
| Net Income | 75.79M | 480.4M | 368.98M | 173.49M | 122.8M | 210.5M | 29.8M | 67.7M | 117.3M | 161.5M | 217.8M | 43.9M | 135.8M | 331.7M | 278.7M | 276M | 217.6M | 312.5M | 152M | 174.27M | 176.42M | 182.84M | 156.9M | 49.97M | 54.92M | 57.6M | 78.19M | 68.7M | 63.6M | 87.3M | -98.4M |
| Depreciation & Amortization | 233.28M | 106.5M | 0 | 0 | 147.34M | 80.7M | 166.33M | 122.58M | 138.44M | 46.92M | -27.41M | 123.06M | 130.1M | 252.75M | 134.78M | 117.02M | 113.24M | 148.91M | 152.5M | 154.69M | 136.5M | 147.39M | 153.79M | 157.91M | 165.72M | 177.12M | 176.91M | 105.4M | 101.1M | 99.3M | 96.9M |
| Stock-Based Compensation | 41.81M | 11M | 14.2M | 13.7M | 12.36M | 9.28M | 8.03M | 6.9M | 6.43M | 5.4M | 5.14M | 4.48M | 7.87M | 11.68M | 15.12M | 16.18M | 15.22M | 15.75M | 13.34M | 11.69B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 129.1M | -325.8M | -100.97M | 105.74M | 14.26M | 6.8M | 4.7M | 13.7M | 27.3M | 27.2M | 12.7M | 7.6M | 300K | -43.2M | 41.6M | 33.3M | 39.4M | 32.1M | 31.8M | -11.65B | 3.32M | 6.22M | 11.01M | 5.85M | 87.72M | 18.89M | 1.12M | 0 | 5.7M | 6.7M | 292M |
| Working Capital Changes | -44.18M | -13M | -23.22M | 5.17M | -22.2M | 9.3M | -12.2M | -7.9M | -2.2M | -6.7M | -9.6M | -500K | 46.3M | 1.2M | -27.8M | -12.7M | 95M | -195.7M | -23M | -28.19M | 10M | -26.95M | 25.51M | -7.67M | 10.85M | -11.12M | 10.04M | 40.4M | -25M | 45.6M | 25.2M |
| Cash from Investing | -165.52M | 615.1M | 354.01M | 124.09M | -516.4M | -26.3M | -213.6M | -219.4M | -132.85M | -235.25M | -234.97M | -166.3M | -191.9M | -468.9M | -472.9M | -488.6M | -142.7M | -92.7M | -330.4M | -125.98M | -385.19M | 15.86M | -180.78M | -90.63M | -76.67M | -84.11M | -64M | -318.2M | -151.2M | -158.4M | -178.7M |
| Acquisitions (Net) | -49.57M | 0 | 0 | 0 | 442.73M | 191.64M | -231.1M | 0 | 0 | 0 | -900K | -98M | -131M | -218.3M | -201.4M | -364M | -5M | 0 | -230M | -23M | -256M | 163M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -14.14M | 0 | 0 | 0 | -472.23M | -191.64M | -31.16M | -149.09M | 0 | 0 | 0 | 155.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 256M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 29.5M | 185.7M | 115.67M | 0 | 0 | 0 | 0 | 2.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -18.11M | 665.1M | 433.79M | 138.15M | 16.9M | 43.1M | 24.19M | 135.99M | -13M | -229.17M | -227.78M | -71.1M | 192.8M | -71.3M | -7.4M | 340.8M | 6.1M | -1M | 238.4M | 16.89M | -2.62M | -38.35M | -2.21M | 0 | 0 | -7.15M | 24.38M | 5.1M | -2.9M | -10.7M | -3.5M |
| Cash from Financing | -814.1M | -372.9M | -479.36M | -328.87M | -4.6M | -16.3M | 27M | -79.6M | -193.7M | -6.9M | 114.42M | -116.5M | -161.4M | -157.14M | 229M | -215.1M | -78.2M | -201.6M | -128.3M | -57.77M | -29.84M | -215.56M | -52M | -115.34M | -241.98M | -158.23M | -217.38M | 106.5M | -10.8M | -87.3M | -64.4M |
| Dividends Paid | -446.83M | -292.1M | -200.57M | -169.99M | -165.71M | -153.51M | -146.35M | -141.07M | -136.8M | -127.1M | -122.84M | -124.9M | -257.5M | -237.02M | -206.6M | -185.3M | -163.7M | -158.2M | -157M | -150.63M | -143.88M | -129.25M | -111.2M | -105.35M | -39.91M | -39.21M | -39.19M | -35.7M | -34.7M | -34.5M | -34.2M |
| Common Dividends | -446.83M | -292.1M | -200.6M | -169.99M | -165.71M | -153.51M | -146.35M | -141.07M | -136.77M | -127.07M | -122.84M | -124.94M | -257.52M | -237.02M | -206.58M | -185.27M | -163.67M | -158.22M | -156.98M | -150.63M | -143.88M | -129.25M | -111.2M | -105.35M | -39.91M | -39.21M | -39.19M | -35.7M | -34.7M | -34.5M | -34.2M |
| Debt Issuance (Net) | -2M | 0 | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | -1000K | -1000K |
| Share Repurchases | -165.84M | -70.5M | -18.87M | -4.3M | -4.22M | -1.62M | -4.76M | -12.68M | -2.98M | -176K | -690K | -100M | -1.86M | -11.33M | -7.78M | -7.91M | -6.03M | -1.39M | -3.98M | -3.15M | -560K | -356K | 0 | 0 | -3.14M | -2.03M | -17.62M | -23.8M | -26.5M | -48.4M | -16.5M |
| Other Financing | 55.68M | -10.3M | -9.93M | -4.67M | 40.34M | -118.38M | 10.11M | -7.9M | -556K | -27.25M | 457K | 317K | -44.48M | 17.8M | 1.5M | 3.65M | 4.85M | -12.91M | 3.25M | -11.96M | 4.14M | -2.51M | 0 | -173K | 0 | 0 | 0 | -100K | -17M | -1.9M | -100K |
| Net Change in Cash | -1.48B | 500.2M | 134.83M | 92.97M | -253.7M | 281.6M | 17.5M | -86.5M | -16M | 26.8M | 34.1M | -109.8M | -38M | -81M | 202M | -270.9M | 274.5M | 13.3M | -119.4M | 140.91M | -106.06M | 62.11M | 62.72M | 2.47M | 4.8M | 4.3M | -2.44M | 5.7M | -4M | 7.2M | -7.5M |
| Exchange Rate Effect | -843.49M | 1.3M | -1.42M | -621K | -1.9M | -900K | -100K | -1.8M | 500K | 600K | -900K | -4.2M | -300K | -200K | -39K | 500K | -48K | 300K | -900K | 646K | 2.05M | -89K | 76K | 238K | 0 | 0 | 0 | 100K | 0 | 0 | 100K |
| Cash at Beginning | 843.4M | 343.2M | 208.4M | 115.41M | 369.1M | 87.5M | 70M | 156.5M | 172.5M | 85.9M | 51.8M | 161.6M | 199.6M | 280.6M | 78.6M | 349.5M | 75M | 61.7M | 181.1M | 40.17M | 146.23M | 84.12M | 21.4M | 18.92M | 14.12M | 9.82M | 12.27M | 6.6M | 10.7M | 3.4M | 10.9M |
| Cash at End | 422.3M | 843.4M | 343.2M | 208.37M | 115.4M | 369.1M | 87.5M | 70M | 156.5M | 112.7M | 85.9M | 51.8M | 161.6M | 199.6M | 280.6M | 78.6M | 349.5M | 75M | 61.7M | 181.08M | 40.17M | 146.23M | 84.12M | 21.4M | 18.92M | 14.12M | 9.82M | 12.3M | 6.7M | 10.6M | 3.4M |
| Free Cash Flow | 264.09M | 206.7M | 159.06M | 202.87M | -264.1M | 70M | 113M | 8M | 190.2M | -58M | -227.7M | 21.5M | 61.9M | 365.9M | 181.8M | -33.1M | 351.6M | 215.6M | 1.4M | 204.14M | -97.41M | 153.12M | 116.86M | 117.58M | 246.78M | 164.3M | 190.55M | -106M | 8.8M | 105.2M | 60.3M |
| FCF Growth % | 73.34% | 29.95% | -21.59% | 176.81% | -477.29% | -38.05% | 1312.5% | -95.79% | 427.93% | 74.53% | -1159.07% | -65.27% | -83.08% | 101.27% | 649.24% | -109.41% | 63.08% | 15300% | -99.31% | 309.57% | -163.62% | 31.03% | -0.62% | -52.36% | 50.2% | -13.78% | 279.77% | -1304.55% | -91.64% | 74.46% | -17.62% |
| FCF / Revenue % | 27.27% | 42.66% | 12.59% | 19.19% | -29.05% | 6.31% | 13.15% | 1.12% | 23.31% | -7.08% | -28.88% | 3.95% | 10.26% | 21.43% | 11.57% | -2.22% | 26.73% | 18.45% | 0.11% | 16.67% | -7.92% | 12.97% | 9.68% | 10.68% | 22.08% | 14.1% | 15.53% | -10.23% | 0.87% | 9.53% | 5.12% |
Quick answers to the most common questions about buying RYN stock.
Rayonier Inc. (RYN) generated $256.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Rayonier Inc. (RYN) generated $206.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Rayonier Inc. (RYN) spent $50.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Rayonier Inc. (RYN) returned $292.1M to shareholders via cash dividends and spent $70.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Timber price volatility
Metrics are mathematically derived from official filings.
AFFO Coverage Strained by Dividend
Rayonier's AFFO covered only 92% of dividends in 2026Q2, with a payout ratio of 1.09, indicating a shortfall that may pressure liquidity, as per quarterly filings.
In 2026Q2, AFFO of $102.9M fell short of dividends paid of $159.1M, resulting in a payout ratio of 1.09. This marks a deterioration from the prior quarter's 1.85, though it improved from the 3.25 in 2025Q4. The persistent inability to fully cover dividends with AFFO suggests reliance on external sources or cash reserves, which may not be sustainable if timber prices remain weak.
Capex Spikes Amidst Volatile FFO
Capital expenditures surged to $42.8M in 2026Q2, up from $20.4M in Q1, while FFO remained elevated at $145.7M, suggesting increased reinvestment in timberlands, as reported in financial statements.
The $42.8M capex in 2026Q2 represents a significant increase from the $20.4M in the prior quarter and the $15.0M in 2025Q4. This may indicate a strategic push to acquire or develop timberlands, but it also reduces distributable cash flow. Given the volatile FFO, which spiked to $432.1M in 2025Q2 due to a large timber sale, investors should monitor whether this capex is maintenance or growth-oriented, as it directly impacts AFFO sustainability.
Working Capital Swings Reflect Timber Sales
Operating cash flow swung from $34.6M in 2026Q1 to $145.2M in Q2, a 320% increase, likely driven by timber sale timing, as per SEC filings.
The dramatic quarter-over-quarter swing in OCF, from $34.6M to $145.2M, aligns with the volatile revenue and net income patterns seen in the income statement. This suggests that working capital changes, particularly receivables and inventory, are heavily influenced by the timing of large timber sales. Investors should expect continued volatility in OCF, which complicates the assessment of underlying cash generation.
Dividend Coverage Relies on External Sources
In 2026Q2, dividends exceeded AFFO by $56.2M, and with negative FCF in some quarters, Rayonier may depend on debt or equity issuance to fund distributions, as per reported figures.
The dividend payout ratio of 1.09 in 2026Q2 indicates that AFFO did not fully cover the dividend, requiring a draw on cash reserves or external financing. This pattern is consistent with several quarters, such as 2025Q1 (5.50) and 2024Q1 (1.88), where AFFO was insufficient. While the company has generated positive FCF in most quarters, the reliance on external funding to maintain dividends could strain the balance sheet if timber markets weaken further.
Depreciation and Gains Distort GAAP Earnings
FFO-to-Net Income ratio swung from 7.60 in 2026Q2 to -2.79 in Q1, highlighting the impact of depreciation and one-time timber gains, as per financial statements.
The FFO/NI ratio of 7.60 in 2026Q2 indicates that net income is significantly lower than FFO, primarily due to depreciation and amortization. In contrast, the negative ratio in 2026Q1 reflects a net loss despite positive FFO. This distortion is typical for REITs, but the magnitude varies widely, suggesting that GAAP earnings are not a reliable indicator of cash-generating ability. Investors should focus on FFO and AFFO for valuation.
What Could Invalidate the Base Case
The reliance on large, infrequent timber sales to boost FFO, as seen in 2025Q2's $432.1M, may mask underlying cash flow weakness, per reported data.
The spike in FFO to $432.1M in 2025Q2, likely from a major timber disposition, artificially inflated distributable cash flow and temporarily lowered the dividend payout ratio to 0.10. Excluding such one-time gains, normalized AFFO appears to be around $20-40M per quarter, which is insufficient to cover dividends of $40-160M. This suggests that the company's dividend policy may be unsustainable without recurring asset sales, a risk that warrants close monitoring.