Revenue and NOI margins are highly volatile, with NOI margin swinging from 49.6% in 2024Q4 to -3.5% in 2026Q1, reflecting timber sale timing and cost pressures.
Rayonier Inc. (RYN) annual income statement — 30-year revenue, gross profit & net income history
| 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 |
|---|
| Revenue | 968.33M | 484.5M | 1.26B | 1.06B | 909.07M | 1.11B | 859.15M | 711.56M | 816.1M | 819.6M | 788.3M | 544.9M | 603.5M | 1.71B | 1.57B | 1.49B | 1.32B | 1.17B | 1.23B | 1.22B | 1.23B | 1.18B | 1.21B | 1.1B | 1.12B | 1.16B | 1.23B | 1.04B | 1.01B | 1.1B | 1.18B |
| Revenue Growth % | -12.82% | -61.64% | 19.5% | 16.27% | -18.07% | 29.15% | 20.74% | -12.81% | -0.43% | 3.97% | 44.67% | -9.71% | -64.66% | 8.71% | 5.54% | 13.18% | 12.54% | -5.15% | 0.61% | -0.42% | 4.16% | -2.18% | 9.64% | -1.48% | -4.08% | -5.05% | 18.44% | 2.71% | -8.66% | -6.26% | -6.54% |
| Property Operating Expenses | 794.63M | 327.2M | 784.83M | 762.57M | 688.28M | 796.12M | 712.44M | 558.35M | 605.2M | 568.3M | 524.7M | 441.1M | 483.9M | 1.25B | 1.1B | 1.07B | 990.1M | 914.8M | 953.9M | 922.15M | 952.74M | 942.1M | 984.45M | 950.56M | 948.4M | 978.84M | 814.9M | 761.7M | 751.4M | 803.4M | 884.4M |
| Net Operating Income (NOI) | 173.71M | 157.3M | 478.16M | 294.36M | 220.79M | 313.48M | 146.72M | 153.21M | 210.9M | 251.3M | 263.6M | 103.8M | 119.6M | 461.5M | 466.2M | 414.9M | 325.1M | 253.8M | 278.2M | 302.51M | 277.06M | 238.6M | 222.54M | 150.29M | 169.03M | 186.07M | 411.97M | 274.2M | 257.2M | 300.8M | 293.6M |
| NOI Margin % | 17.94% | 32.47% | 37.86% | 27.85% | 24.29% | 28.25% | 17.08% | 21.53% | 25.84% | 30.66% | 33.44% | 19.05% | 19.82% | 27.02% | 29.68% | 27.87% | 24.72% | 21.72% | 22.58% | 24.7% | 22.53% | 20.21% | 18.44% | 13.65% | 15.13% | 15.97% | 33.58% | 26.47% | 25.5% | 27.24% | 24.92% |
| Operating Expenses | 116.09M | 74M | 75.7M | 83.08M | 54.97M | 43.71M | 72.33M | 46.18M | 40.8M | 35.8M | 33.7M | 49.3M | 21.3M | 54.8M | 41.62M | 57.37M | 43.1M | -158.54M | 55.1M | 55.91M | 47.47M | 55.41M | 52.78M | 47.71M | 38.87M | 36.3M | 208.13M | 145M | 136.6M | 141.7M | 260.9M |
| G&A Expenses | 17.01M | 0 | 74.42M | 74.77M | 64.67M | 57.79M | 50.65M | 41.65M | 41.9M | 40.2M | 42.8M | 45.8M | 47.9M | 55.43M | 58.63M | 66.5M | 67.1M | 62.63M | 64.3M | 66.94M | 63.45M | 64.4M | 60.66M | 56.02M | 42.44M | 36.3M | 31.21M | 39.6M | 35.5M | 42.4M | 164M |
| EBITDA | 300.01M | 198.9M | 542.72M | 369.51M | 313.16M | 425.5M | 239.38M | 235.26M | 314.22M | 343.07M | 370.94M | 191.5M | 218.3M | 225.51M | 116.69M | 492M | 425.4M | 567.9M | 395.39M | 401.28M | 366.09M | 367.55M | 316.22M | 260.49M | 295.87M | 326.9M | 366.14M | 234.6M | 221.7M | 258.4M | 129.6M |
| EBITDA Margin % | 30.98% | 41.05% | 42.97% | 34.96% | 34.45% | 38.35% | 27.86% | 33.06% | 38.5% | 41.86% | 47.06% | 35.14% | 36.17% | 13.2% | 7.43% | 33.05% | 32.34% | 48.6% | 32.09% | 32.77% | 29.77% | 31.13% | 26.2% | 23.66% | 26.48% | 28.06% | 29.84% | 22.65% | 21.98% | 23.4% | 11% |
| Depreciation & Amortization | 242.4M | 115.6M | 140.25M | 158.23M | 147.34M | 155.72M | 165M | 128.24M | 144.12M | 127.57M | 115.14M | 113.7M | 120M | 116.85M | 84.63M | 135.7M | 143.4M | 158.4M | 168.24M | 154.69M | 136.5M | 147.39M | 146.46M | 157.91M | 165.72M | 177.12M | 176.91M | 105.4M | 101.1M | 99.3M | 96.9M |
| D&A / Revenue % | 25.03% | 23.86% | 11.1% | 14.97% | 16.21% | 14.03% | 19.2% | 18.02% | 17.66% | 15.56% | 14.61% | 20.87% | 19.88% | 6.84% | 5.39% | 9.12% | 10.9% | 13.55% | 13.65% | 12.63% | 11.1% | 12.48% | 12.13% | 14.34% | 14.83% | 15.2% | 14.42% | 10.17% | 10.02% | 8.99% | 8.23% |
| Operating Income | 57.61M | 83.3M | 402.47M | 211.28M | 165.82M | 269.77M | 74.39M | 107.03M | 170.1M | 215.5M | 255.8M | 77.8M | 98.3M | 108.66M | 32.06M | 356.3M | 282M | 409.5M | 227.15M | 246.59M | 229.6M | 220.16M | 169.76M | 102.58M | 130.16M | 149.77M | 189.23M | 129.2M | 120.6M | 159.1M | 32.7M |
| Operating Margin % | 5.95% | 17.19% | 31.87% | 19.99% | 18.24% | 24.31% | 8.66% | 15.04% | 20.84% | 26.29% | 32.45% | 14.28% | 16.29% | 6.36% | 2.04% | 23.94% | 21.44% | 35.04% | 18.44% | 20.14% | 18.67% | 18.65% | 14.06% | 9.32% | 11.65% | 12.86% | 15.42% | 12.47% | 11.96% | 14.41% | 2.78% |
| Interest Expense | 4M | 26.3M | 36.92M | 48.3M | 36.2M | 44.9M | 38.8M | 31.7M | 32.1M | 34.1M | 33M | 34.7M | 53.5M | 40.94M | 45M | 50.8M | 50.5M | 52.5M | 50.73M | 56.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 3.84x | 11.19x | 4.80x | 4.65x | 6.01x | 1.95x | 3.54x | 5.27x | 6.37x | 7.75x | 2.24x | 1.84x | 2.71x | 0.72x | 7.05x | 5.61x | 7.83x | 4.51x | 4.48x | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | -27.37M | -17.6M | -10.48M | -20.68M | -2.56M | -280K | -1.17M | -5.31M | -4.56M | -1.84M | 0 | 0 | 0 | -2.44M | -482K | -843K | -1.31M | 1.02M | -1.6M | -7.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | 40.31M | 74.6M | 376.03M | 183.62M | 132.18M | 225.15M | 36.79M | 80.62M | 142.6M | 183.3M | 222.8M | 43.1M | 44.8M | 70.16M | -10.29M | 306.4M | 232.8M | 358.8M | 179.9M | 198.03M | 190.14M | 190.85M | 126.41M | 55.78M | 69.8M | 80.66M | 106.92M | 98.2M | 90.1M | 120.6M | -13.5M |
| Pretax Margin % | 4.16% | 15.4% | 29.77% | 17.37% | 14.54% | 20.29% | 4.28% | 11.33% | 17.47% | 22.36% | 28.26% | 7.91% | 7.42% | 4.11% | -0.65% | 20.58% | 17.7% | 30.7% | 14.6% | 16.17% | 15.46% | 16.16% | 10.47% | 5.07% | 6.25% | 6.92% | 8.71% | 9.48% | 8.93% | 10.92% | -1.15% |
| Income Tax | -36.3M | 500K | 7.05M | 5.12M | 9.39M | 14.66M | 7.01M | 12.94M | 25.3M | 21.8M | 5M | -800K | -9.6M | 49.7M | 88.4M | 30.4M | 15.2M | 46.3M | 29.44M | 23.76M | 19.05M | -16.95M | -33.45M | 5.81M | 14.88M | 24.96M | 30.46M | 29.5M | 26.5M | 33.3M | -13.3M |
| Effective Tax Rate % | -90.05% | 0.67% | 1.87% | 2.79% | 7.1% | 6.51% | 19.05% | 16.05% | 17.74% | 11.89% | 2.24% | -1.86% | -21.43% | 70.84% | -859.42% | 9.92% | 6.53% | 12.9% | 16.36% | 12% | 10.02% | -8.88% | -26.46% | 10.41% | 21.32% | 30.95% | 28.49% | 30.04% | 29.41% | 27.61% | 98.52% |
| Net Income | 75.79M | 474.4M | 359.15M | 173.49M | 107.08M | 152.55M | 37.08M | 59.1M | 102.2M | 148.8M | 212M | 46.2M | 99.3M | 371.9M | 278.7M | 276M | 217.6M | 312.5M | 148.58M | 174.27M | 176.42M | 182.84M | 156.9M | 49.97M | 54.17M | 57.6M | 78.19M | 68.7M | 63.6M | 87.3M | -98.4M |
| Net Margin % | 7.83% | 97.92% | 28.44% | 16.41% | 11.78% | 13.75% | 4.32% | 8.31% | 12.52% | 18.16% | 26.89% | 8.48% | 16.45% | 21.78% | 17.74% | 18.54% | 16.55% | 26.74% | 12.06% | 14.23% | 14.35% | 15.49% | 13% | 4.54% | 4.85% | 4.94% | 6.37% | 6.63% | 6.31% | 7.91% | -8.35% |
| Net Income Growth % | -90.04% | 32.09% | 107.01% | 62.03% | -29.81% | 311.36% | -37.26% | -42.17% | -31.32% | -29.81% | 358.87% | -53.47% | -73.3% | 33.44% | 0.98% | 26.84% | -30.37% | 110.32% | -14.74% | -1.22% | -3.51% | 16.53% | 213.98% | -7.75% | -5.95% | -26.33% | 13.81% | 8.02% | -27.15% | 188.72% | -169.15% |
| Funds From Operations (FFO) | 318.19M | 590M | 499.4M | 331.72M | 254.42M | 308.27M | 202.08M | 187.34M | 246.32M | 276.37M | 327.14M | 159.9M | 219.3M | 488.75M | 363.33M | 411.7M | 361M | 470.9M | 316.82M | 328.95M | 312.91M | 330.23M | 303.36M | 207.88M | 219.89M | 234.72M | 255.1M | 174.1M | 164.7M | 186.6M | -1.5M |
| FFO Margin % | 32.86% | 121.78% | 39.54% | 31.39% | 27.99% | 27.78% | 23.52% | 26.33% | 30.18% | 33.72% | 41.5% | 29.34% | 36.34% | 28.62% | 23.13% | 27.66% | 27.45% | 40.3% | 25.71% | 26.86% | 25.44% | 27.97% | 25.13% | 18.88% | 19.68% | 20.15% | 20.79% | 16.81% | 16.33% | 16.9% | -0.13% |
| FFO Growth % | -8.69% | 18.14% | 50.55% | 30.39% | -17.47% | 52.55% | 7.87% | -23.94% | -10.87% | -15.52% | 104.59% | -27.09% | -55.13% | 34.52% | -11.75% | 14.04% | -23.34% | 48.63% | -3.69% | 5.13% | -5.24% | 8.86% | 45.93% | -5.46% | -6.32% | -7.99% | 46.52% | 5.71% | -11.74% | 12540% | -100.63% |
| FFO per Share | 1.96 | 3.72 | 3.28 | 2.20 | 1.69 | 2.12 | 1.48 | 1.45 | 1.90 | 2.16 | 2.66 | 1.27 | 1.67 | 3.76 | 2.82 | 3.28 | 2.96 | 3.92 | 2.66 | 2.78 | 2.67 | 2.84 | 2.64 | 2.15 | 2.33 | 2.53 | 2.73 | 1.84 | 1.44 | 1.88 | -0.01 |
| FFO Payout Ratio % | 140.43% | 49.51% | 40.17% | 51.24% | 65.13% | 49.8% | 72.42% | 75.3% | 55.53% | 45.98% | 37.55% | 78.13% | 117.43% | 48.49% | 56.86% | 45% | 45.34% | 33.6% | 49.55% | 45.79% | 45.98% | 39.14% | 36.66% | 50.68% | 18.15% | 16.7% | 15.36% | 20.51% | 21.07% | 18.49% | -2280% |
| EPS (Diluted) | 0.47 | 0.44 | 2.39 | 1.17 | 0.73 | 1.08 | 0.27 | 0.46 | 0.79 | 1.16 | 1.73 | 0.37 | 0.76 | 2.86 | 2.17 | 2.20 | 1.79 | 2.61 | 1.27 | 1.47 | 1.51 | 1.53 | 1.37 | 0.52 | 0.57 | 0.62 | 0.84 | 0.72 | 0.55 | 0.88 | -0.82 |
| EPS Growth % | -90.23% | -81.59% | 104.27% | 60.27% | -32.41% | 300% | -41.3% | -41.77% | -31.9% | -32.95% | 367.57% | -51.32% | -73.43% | 31.8% | -1.36% | 22.91% | -31.42% | 105.51% | -13.61% | -2.65% | -1.31% | 11.68% | 163.46% | -8.77% | -8.06% | -26.19% | 16.67% | 30.91% | -37.5% | 207.32% | -158.16% |
| EPS (Basic) | - | 0.44 | 2.41 | 1.19 | 0.73 | 1.08 | 0.28 | 0.46 | 0.79 | 1.17 | 1.73 | 0.37 | 0.78 | 2.96 | 2.27 | 2.27 | 1.81 | 2.63 | 1.29 | 1.50 | 1.53 | 1.57 | 1.41 | 0.52 | 0.58 | 0.63 | 0.85 | 0.73 | 0.56 | 0.90 | -0.82 |
| Diluted Shares Outstanding | 162.17M | 158.71M | 152.1M | 151.07M | 150.15M | 145.3M | 136.94M | 129.6M | 129.69M | 127.81M | 122.81M | 125.9M | 131.04M | 130.1M | 128.7M | 125.39M | 121.87M | 120.03M | 119.14M | 118.38M | 117.24M | 116.28M | 114.8M | 96.91M | 94.49M | 92.9M | 93.58M | 94.83M | 114.77M | 99.11M | 120.18M |
Quick answers to the most common questions about buying RYN stock.
For fiscal year 2025, Rayonier Inc. (RYN) reported total revenue of $484.5M. This represents a 58.9% decline compared to $1.18B in 1996.
Rayonier Inc. (RYN) is profitable, generating $474.4M in net income for the fiscal year ending 2025 with a net profit margin of 97.9%.
Rayonier Inc. (RYN) reported an operating income of $83.3M, resulting in an operating profit margin of 17.2%. This margin reflects the operational efficiency of the business before interest and taxes.
Rayonier Inc. (RYN) generated $157.3M in gross profit for the year, representing a gross profit margin of 32.5%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Timber price volatility
Metrics are mathematically derived from official filings.
Revenue Volatility Masks Underlying Trends
Rayonier's revenue swung from $726.3M in 2024Q4 to $117.5M in 2025Q4, a 84% drop, reflecting timber market timing and sales mix shifts, as per quarterly filings.
The dramatic quarterly swings in revenue, from $726.3M in 2024Q4 to $117.5M in 2025Q4, suggest that reported figures are heavily influenced by the timing of large timber sales and market conditions. The 2024Q4 spike likely reflects a major disposition or harvest acceleration, while subsequent quarters show a return to more normalized levels. Investors should focus on the underlying demand for timber and the company's ability to manage harvest schedules to smooth revenue.
NOI Margin Instability Reflects Cost Pressures
NOI margin swung from 49.6% in 2024Q4 to -3.5% in 2026Q1, indicating significant cost volatility and potential one-time charges, as reported in financial statements.
The NOI margin's extreme variability, from 49.6% in 2024Q4 to negative in 2026Q1, suggests that property-level operating expenses are not well controlled or that revenue recognition is lumpy. The negative NOI in 2026Q1 and 2025Q1 may indicate periods of low harvest volumes with fixed costs, or possibly impairment charges. This volatility warrants close monitoring of cost management and the sustainability of margins.
FFO Per Share Distorted by One-Time Gains
FFO per share spiked to $2.74 in 2025Q2 from $0.50 in 2025Q3, likely due to a large timber sale, but normalized FFO appears around $0.30-$0.50, per SEC filings.
The FFO per share of $2.74 in 2025Q2 is an outlier, likely reflecting a significant one-time gain from land or timber sales. Excluding that quarter, FFO per share has ranged from $0.13 to $0.50, indicating a more stable but modest earnings power. The dividend yield of 4.6% in 2026Q2 suggests that the dividend may be covered by normalized FFO, but investors should assess the sustainability of distributions given the volatility.
Depreciation Distorts GAAP Earnings
GAAP net income in 2025Q2 was $408.7M versus FFO of $432.1M, a small gap, but in other quarters depreciation creates larger divergences, as per reported data.
The difference between net income and FFO is relatively small in quarters with large gains, but in more normal quarters, depreciation and other non-cash charges likely create a wider gap. For a timber REIT, depreciation on timberlands is a non-cash charge that may not reflect true economic depletion. Investors should rely on FFO and AFFO to assess cash-generating ability, as GAAP net income is distorted by these charges.
Same-Store Performance Hard to Gauge
Same-store NOI trends are obscured by volatile quarterly figures, with NOI ranging from -$9.7M to $360.5M, indicating significant non-recurring items, based on reported data.
The extreme volatility in NOI, including negative quarters, suggests that same-store metrics are not clearly presented or are heavily impacted by one-time items. Without clear same-store disclosures, it is difficult to assess organic growth. Investors should seek additional disclosure on same-store NOI to understand underlying portfolio performance.
Earnings Quality Questioned by Volatility
The reliance on large, infrequent timber sales to drive FFO and net income raises concerns about earnings quality, as evidenced by the $432.1M FFO in 2025Q2.
The company's earnings appear to be significantly influenced by the timing of large timber dispositions, which can create substantial one-time gains. This pattern suggests that recurring operational earnings may be lower than reported figures imply. Investors should adjust for these non-recurring items to assess the sustainability of cash flows and the dividend. The negative NOI in some quarters also indicates that fixed costs are not adequately covered during low-harvest periods.