RYN 10-Q Quarterly Report Sept. 30, 2022

RAYONIER INC

10-Ks and 10-Qs

10-Q	Quarter ended Sept. 30, 2025
10-Q	Quarter ended June 30, 2025
10-Q	Quarter ended March 31, 2025
10-K	Fiscal year ended Dec. 31, 2024
10-Q	Quarter ended Sept. 30, 2024
10-Q	Quarter ended June 30, 2024
10-Q	Quarter ended March 31, 2024
10-K	Fiscal year ended Dec. 31, 2023
10-Q	Quarter ended Sept. 30, 2023
10-Q	Quarter ended June 30, 2023
10-Q	Quarter ended March 31, 2023
10-K	Fiscal year ended Dec. 31, 2022
10-Q	Quarter ended Sept. 30, 2022
10-Q	Quarter ended June 30, 2022
10-Q	Quarter ended March 31, 2022
10-K	Fiscal year ended Dec. 31, 2021
10-Q	Quarter ended Sept. 30, 2021
10-Q	Quarter ended June 30, 2021
10-Q	Quarter ended March 31, 2021
10-K	Fiscal year ended Dec. 31, 2020
10-Q	Quarter ended Sept. 30, 2020
10-Q	Quarter ended June 30, 2020
10-Q	Quarter ended March 31, 2020
10-K	Fiscal year ended Dec. 31, 2019
10-Q	Quarter ended Sept. 30, 2019
10-Q	Quarter ended June 30, 2019
10-Q	Quarter ended March 31, 2019
10-K	Fiscal year ended Dec. 31, 2018
10-Q	Quarter ended Sept. 30, 2018
10-Q	Quarter ended June 30, 2018
10-Q	Quarter ended March 31, 2018
10-K	Fiscal year ended Dec. 31, 2017
10-Q	Quarter ended Sept. 30, 2017
10-Q	Quarter ended June 30, 2017
10-Q	Quarter ended March 31, 2017
10-K	Fiscal year ended Dec. 31, 2016
10-Q	Quarter ended Sept. 30, 2016
10-Q	Quarter ended June 30, 2016
10-Q	Quarter ended March 31, 2016
10-K	Fiscal year ended Dec. 31, 2015
10-Q	Quarter ended Sept. 30, 2015
10-Q	Quarter ended June 30, 2015
10-Q	Quarter ended March 31, 2015
10-K	Fiscal year ended Dec. 31, 2014
10-Q	Quarter ended Sept. 30, 2014
10-Q	Quarter ended June 30, 2014
10-Q	Quarter ended March 31, 2014
10-K	Fiscal year ended Dec. 31, 2013
10-Q	Quarter ended Sept. 30, 2013
10-Q	Quarter ended June 30, 2013
10-Q	Quarter ended March 31, 2013
10-K	Fiscal year ended Dec. 31, 2012
10-Q	Quarter ended Sept. 30, 2012
10-Q	Quarter ended June 30, 2012
10-Q	Quarter ended March 31, 2012
10-K	Fiscal year ended Dec. 31, 2011
10-Q	Quarter ended Sept. 30, 2011
10-Q	Quarter ended June 30, 2011
10-Q	Quarter ended March 31, 2011
10-K	Fiscal year ended Dec. 31, 2010
10-Q	Quarter ended Sept. 30, 2010
10-Q	Quarter ended June 30, 2010
10-Q	Quarter ended March 31, 2010
10-K	Fiscal year ended Dec. 31, 2009

PROXIES

DEF 14A	Filed on May 15, 2025
DEF 14A	Filed on April 2, 2025
DEF 14A	Filed on May 16, 2024
DEF 14A	Filed on April 3, 2024
DEF 14A	Filed on April 5, 2023
DEF 14A	Filed on May 19, 2022
DEF 14A	Filed on April 6, 2022
DEF 14A	Filed on April 7, 2021
DEF 14A	Filed on April 1, 2020
DEF 14A	Filed on April 1, 2019
DEF 14A	Filed on April 2, 2018
DEF 14A	Filed on April 3, 2017
DEF 14A	Filed on April 8, 2016
DEF 14A	Filed on March 30, 2015
DEF 14A	Filed on March 31, 2014
DEF 14A	Filed on April 1, 2013
DEF 14A	Filed on April 2, 2012
DEF 14A	Filed on April 4, 2011
DEF 14A	Filed on April 5, 2010
DEF 14A	Filed on None

ryn-20220930

Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


			For the transition period from to

RAYONIER INC.

(Exact name of registrant as specified in its charter)

North Carolina

1-6780

13-2607329

(State or other Jurisdiction of incorporation or organization)

(Commission File Number)

(I.R.S. Employer Identification Number)

Rayonier, L.P.

(Exact name of registrant as specified in its charter)

Delaware

333-237246

91-1313292

(State or other Jurisdiction of incorporation or organization)

(Commission File Number)

(I.R.S. Employer Identification Number)

1 RAYONIER WAY

WILDLIGHT , FL 32097

(Principal Executive Office)

Telephone Number: ( 904 ) 357-9100

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934:


Title of each class	Trading Symbol	Exchange
Common Shares, no par value, of Rayonier Inc.	RYN	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Rayonier Inc. Yes ☒ No ☐ Rayonier, L.P. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Rayonier Inc. Yes ☒ No ☐ Rayonier, L.P. Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Rayonier Inc.

Large Accelerated Filer

☒

Accelerated Filer

☐

Non-accelerated Filer

☐

Smaller Reporting Company

☐

Emerging Growth Company

☐

Rayonier, L.P.

Large Accelerated Filer

☐

Accelerated Filer

☐

Non-accelerated Filer

☒

Smaller Reporting Company

☐

Emerging Growth Company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Rayonier Inc. ☐ Rayonier, L.P. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Rayonier Inc. Yes ☐ No ☒ Rayonier, L.P. Yes ☐ No ☒

As of October 28, 2022, Rayonier Inc. ha d 146,424,114 C ommon Shares outstanding. As of October 28, 2022, Rayonier, L.P. h ad 3,208,827 Units outstanding.

Table of Contents

EXPLANATORY NOTE

This report combines the quarterly reports on Form 10-Q for the quarterly period ended September 30, 2022 of Rayonier Inc., a North Carolina corporation, and Rayonier, L.P., a Delaware limited partnership. Unless stated otherwise or the context otherwise requires, references to “Rayonier” or “the Company” mean Rayonier Inc. and references to the “Operating Partnership” mean Rayonier, L.P. References to “we,” “us,” and “our” mean collectively Rayonier Inc., the Operating Partnership and entities/subsidiaries owned or controlled by Rayonier Inc. and/or the Operating Partnership.

Rayonier Inc. has elected to be taxed as a real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, commencing with its taxable year ended December 31, 2004. The Company is structured as an umbrella partnership REIT (“UPREIT”) under which substantially all of its business is conducted through the Operating Partnership. Rayonier Inc. is the sole general partner of the Operating Partnership. On May 8, 2020, Rayonier, L.P. acquired Pope Resources, a Delaware Limited Partnership (“Pope Resources”) and issued approximately 4.45 million operating partnership units (“OP Units” or “Redeemable Operating Partnership Units”) of Rayonier, L.P. as partial merger consideration. These OP Units are generally considered to be economic equivalents to Rayonier common shares and receive distributions equal to the dividends paid on Rayonier common shares.

As of September 30, 2022, the Company owned a 97.9% interest in the Operating Partnership, with the remaining 2.1% interest owned by limited partners of th e Operating Partnership. As the sole general partner of the Operating Partnership, Rayonier Inc. has exclusive control of the day-to-day management of the Operating Partnership.

Rayonier Inc. and the Operating Partnership are operated as one business. The management of the Operating Partnership consists of the same members as the management of Rayonier Inc. As general partner with control of the Operating Partnership, Rayonier Inc. consolidates Rayonier, L.P. for financial reporting purposes, and has no material assets or liabilities other than its investment in the Operating Partnership.

We believe combining the quarterly reports of Rayonier Inc. and Rayonier, L.P. into this single report results in the following benefits:

• Strengthens investors’ understanding of Rayonier Inc. and the Operating Partnership by enabling them to view the business as a single operating unit in the same manner as management views and operates the business;

• Creates efficiencies for investors by reducing duplicative disclosures and providing a single comprehensive document; and

• Generates time and cost savings associated with the preparation of the reports when compared to preparing separate reports for each entity.

There are a few important differences between Rayonier Inc. and the Operating Partnership in the context of how Rayonier Inc. operates as a consolidated company. The Company itself does not conduct business, other than through acting as the general partner of the Operating Partnership and issuing equity or equity-related instruments from time to time. The Operating Partnership holds, directly or indirectly, substantially all of the Company’s assets. Likewise, all debt is incurred by the Operating Partnership or entities/subsidiaries owned or controlled by the Operating Partnership. The Operating Partnership conducts substantially all of the Company’s business and is structured as a partnership with no publicly traded equity.

To help investors understand the significant differences between the Company and the Operating Partnership, this report includes:

• Separate Consolidated Financial Statements for Rayonier Inc. and Rayonier, L.P.;

• A combined set of Notes to the Consolidated Financial Statements with separate discussions of per share and per unit information, noncontrolling interests and shareholders’ equity and partners’ capital, as applicable;

• A combined Management’s Discussion and Analysis of Financial Condition and Results of Operations which includes specific information related to each reporting entity;

Table of Contents

• A separate Part I, Item 4. Controls and Procedures related to each reporting entity;

• A separate Part II, Item 2. Unregistered Sales of Equity Securities and Use of Proceeds section related to each reporting entity; and

• Separate Exhibit 31 and 32 certifications for each reporting entity within Part II, Item 6.

Table of Contents

TABLE OF CONTENTS


Item		Page
	PART I - FINANCIAL INFORMATION
1.	Financial Statements (unaudited)	1
	Rayonier Inc.:
	Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2022 and 2021	1
	Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021	2
	Consolidated Statements of Changes in Shareholders’ Equity for the Quarters and Nine Months Ended September 30, 2022 and 2021	3
	Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021	7
	Rayonier, L.P.:
	Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2022 and 2021	9
	Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021	10
	Consolidated Statements of Changes in Capital for the Quarters and Nine Months Ended September 30, 2022 and 2021	11
	Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021	14
	Notes to Consolidated Financial Statements	16
2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	42
3.	Quantitative and Qualitative Disclosures about Market Risk	69
4.	Controls and Procedures	71
	PART II - OTHER INFORMATION
1.	Legal Proceedings	71
1A.	Risk Factors	72
2.	Unregistered Sales of Equity Securities and Use of Proceeds	73
6.	Exhibits	74
	Signatures	75

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME

(Unaudited)

(Dollars in thousands, except per share amounts)


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
SALES ( NOTE 3 )	$ 195,287	$ 364,726	$ 663,674	$ 847,604
Costs and Expenses
Cost of sales	( 152,079 )	( 233,308 )	( 507,381 )	( 578,937 )
Selling and general expenses	( 16,886 )	( 13,174 )	( 49,002 )	( 41,899 )
Other operating income, net ( Note 15 )	14,581	5,070	14,398	9,474
	( 154,384 )	( 241,412 )	( 541,985 )	( 611,362 )
OPERATING INCOME	40,903	123,314	121,689	236,242
Interest expense	( 9,056 )	( 11,265 )	( 26,476 )	( 34,292 )
Interest and other miscellaneous income, net	1,252	1,274	990	127
INCOME BEFORE INCOME TAXES	33,099	113,323	96,203	202,077
Income tax expense ( Note 17 )	( 1,238 )	( 2,811 )	( 8,056 )	( 13,114 )
NET INCOME	31,861	110,512	88,147	188,963
Less: Net income attributable to noncontrolling interests in the operating partnership	( 455 )	( 2,210 )	( 1,670 )	( 4,303 )
Less: Net income attributable to noncontrolling interests in consolidated affiliates	( 10,828 )	( 32,471 )	( 12,478 )	( 40,775 )
NET INCOME ATTRIBUTABLE TO RAYONIER INC.	20,578	75,831	73,999	143,885
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment, net of income tax effect of $ 0 , $ 0 , $ 0 and $ 0	( 25,392 )	( 6,622 )	( 55,220 )	( 19,670 )
Cash flow hedges, net of income tax effect of $ 2,488 , $ 833 , $ 5,677 and $ 2,207	20,147	1,711	66,329	52,693
Amortization of pension and postretirement plans, net of income tax expense of $ 0 , $ 0 , $ 0 and $ 0	188	294	564	881
Total other comprehensive (loss) income	( 5,057 )	( 4,617 )	11,673	33,904
COMPREHENSIVE INCOME	26,804	105,895	99,820	222,867
Less: Comprehensive income attributable to noncontrolling interests in the operating partnership	( 490 )	( 2,118 )	( 2,147 )	( 5,490 )
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates	( 8,029 )	( 31,099 )	( 6,670 )	( 36,168 )
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER INC.	$ 18,285	$ 72,678	$ 91,003	$ 181,209
EARNINGS PER COMMON SHARE ( NOTE 5 )
Basic earnings per share attributable to Rayonier Inc.	$ 0.14	$ 0.53	$ 0.51	$ 1.03
Diluted earnings per share attributable to Rayonier Inc.	$ 0.14	$ 0.53	$ 0.50	$ 1.03

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)


	September 30, 2022	December 31, 2021
ASSETS
CURRENT ASSETS
Cash and cash equivalents, excluding Timber Funds	$ 260,931	$ 358,680
Cash and cash equivalents, Timber Funds	873	3,493
Total cash and cash equivalents	261,804	362,173
Restricted cash, Timber Funds ( Note 19 )	1,464	6,341
Accounts receivable, less allowance for doubtful accounts of $ 51 and $ 59	37,468	30,018

Inventory ( Note 14 )	31,254	28,523

Prepaid expenses	20,341	18,528
Assets held for sale ( Note 20 )	2,357	5,099
Other current assets	437	749
Total current assets	355,125	451,431
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION	2,750,541	2,894,996
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS ( NOTE 13 )	115,984	106,878
PROPERTY, PLANT AND EQUIPMENT
Land	6,452	6,401
Buildings	30,863	31,168
Machinery and equipment	6,548	6,494
Construction in progress	597	460
Total property, plant and equipment, gross	44,460	44,523
Less — accumulated depreciation	( 16,707 )	( 14,900 )
Total property, plant and equipment, net	27,753	29,623
RESTRICTED CASH, EXCLUDING TIMBER FUNDS ( NOTE 19 )	16,252	625
RIGHT-OF-USE ASSETS	95,650	101,837
OTHER ASSETS	111,051	50,966
TOTAL ASSETS	$ 3,472,356	$ 3,636,356
LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable	$ 27,061	$ 23,447

Current maturities of long-term debt, net ( Note 6 )	—	124,965

Accrued taxes	8,820	12,446

Accrued payroll and benefits	10,942	14,514
Accrued interest	7,178	6,343
Deferred revenue	22,586	17,802
Distribution payable, Timber Funds	1,576	6,341
Other current liabilities	34,249	25,863
Total current liabilities	112,412	231,721
LONG-TERM DEBT, NET ( NOTE 6 )	1,257,756	1,242,819

PENSION AND OTHER POSTRETIREMENT BENEFITS ( NOTE 16 )	9,656	10,478
LONG-TERM LEASE LIABILITY	87,639	93,416
OTHER NON-CURRENT LIABILITIES	83,987	108,521
COMMITMENTS AND CONTINGENCIES ( NOTES 9 and 10 )
NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP ( NOTE 4 )	96,243	133,823
SHAREHOLDERS’ EQUITY
Common Shares, 480,000,000 shares authorized, 146,422,825 and 145,372,961 shares issued and outstanding	1,430,622	1,389,073
Retained earnings	384,384	402,307
Accumulated other comprehensive loss ( Note 18 )	( 1,599 )	( 19,604 )
TOTAL RAYONIER INC. SHAREHOLDERS’ EQUITY	1,813,407	1,771,776
Noncontrolling interests in consolidated affiliates ( Note 4 )	11,256	43,802
TOTAL SHAREHOLDERS’ EQUITY	1,824,663	1,815,578
TOTAL LIABILITIES, NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP AND SHAREHOLDERS’ EQUITY	$ 3,472,356	$ 3,636,356

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)

(Dollars in thousands, except share data)


	Common Shares		Retained Earnings	Accumulated Other Comprehensive Income (Loss)	Noncontrolling Interests in Consolidated Affiliates	Shareholders’ Equity
	Shares	Amount
Balance, January 1, 2022	145,372,961	$ 1,389,073	$ 402,307	($ 19,604 )	$ 43,802	$ 1,815,578
Net income	—	—	29,986	—	1,012	30,998
Net income attributable to noncontrolling interests in the operating partnership	—	—	( 669 )	—	—	( 669 )
Dividends ($ 0.27 per share) (a)	—	—	( 39,902 )	—	—	( 39,902 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $ 339	726,248	29,771	—	—	—	29,771
Issuance of shares under incentive stock plans	11,364	415	—	—	—	415
Stock-based compensation	—	2,797	—	—	—	2,797
Repurchase of common shares	( 5,420 )	( 214 )	—	—	—	( 214 )

Adjustment of noncontrolling interests in the operating partnership	—	—	( 2,645 )	—	—	( 2,645 )
Conversion of units into common shares	2,535	104	—	—	—	104
Amortization of pension and postretirement plan liabilities	—	—	—	188	—	188
Foreign currency translation adjustment	—	—	—	5,668	790	6,458
Cash flow hedges	—	—	—	39,822	605	40,427
Allocation of other comprehensive income to noncontrolling interests in the operating partnership	—	—	—	( 101 )	—	( 101 )
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	—	( 1,566 )	( 1,566 )
Balance, March 31, 2022	146,107,688	$ 1,421,946	$ 389,077	$ 25,973	$ 44,643	$ 1,881,639
Net income	—	—	24,650	—	637	25,287
Net income attributable to noncontrolling interests in the operating partnership	—	—	( 546 )	—	—	( 546 )
Dividends ($ 0.285 per share) (a)	—	—	( 42,098 )	—	—	( 42,098 )
Costs associated with the “at-the-market” (ATM) equity offering program	—	( 63 )	—	—	—	( 63 )
Issuance of shares under incentive stock plans	304,887	1,983	—	—	—	1,983
Stock-based compensation	—	4,412	—	—	—	4,412
Repurchase of common shares	( 91,820 )	( 3,991 )	—	—	—	( 3,991 )

Adjustment of noncontrolling interests in the operating partnership	—	—	11,412	—	—	11,412
Conversion of units into common shares	977	42	—	—	—	42
Amortization of pension and postretirement plan liabilities	—	—	—	188	—	188
Foreign currency translation adjustment	—	—	—	( 34,373 )	( 1,912 )	( 36,285 )
Cash flow hedges	—	—	—	8,247	( 2,492 )	5,755
Allocation of other comprehensive loss to noncontrolling interests in the operating partnership	—	—	—	575	—	575

Noncontrolling interests in consolidated affiliates redemption of shares	—	—	—	—	( 27,860 )	( 27,860 )
Balance, June 30, 2022	146,321,732	$ 1,424,329	$ 382,495	$ 610	$ 13,016	$ 1,820,450

Table of Contents


Balance, June 30, 2022	146,321,732	$ 1,424,329	$ 382,495	$ 610	$ 13,016	$ 1,820,450
Net income	—	—	21,033	—	10,828	31,861
Net income attributable to noncontrolling interests in the operating partnership	—	—	( 455 )	—	—	( 455 )
Dividends ($ 0.285 per share) (a)	—	—	( 42,052 )	—	—	( 42,052 )
Costs associated with the “at-the-market” (ATM) equity offering program	—	( 38 )	—	—	—	( 38 )
Issuance of shares under incentive stock plans	760	19	—	—	—	19
Stock-based compensation	—	2,636	—	—	—	2,636
Repurchase of common shares	( 569 )	( 20 )	—	—	—	( 20 )


Adjustment of noncontrolling interests in the operating partnership	—	—	23,363	—	—	23,363
Conversion of common units to common shares	100,902	3,696	—	—	—	3,696
Amortization of pension and postretirement plan liabilities	—	—	—	188	—	188
Foreign currency translation adjustment	—	—	—	( 24,065 )	( 1,327 )	( 25,392 )
Cash flow hedges	—	—	—	21,619	( 1,472 )	20,147
Allocation of other comprehensive loss to noncontrolling interests in the operating partnership	—	—	—	49	—	49
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	—	( 9,789 )	( 9,789 )

Balance, September 30, 2022	146,422,825	$ 1,430,622	$ 384,384	($ 1,599 )	$ 11,256	$ 1,824,663

(a) For information regarding distributions to noncontrolling interests in the operating partnership, see the Rayonier Inc. Consolidated Statements of Cash Flows and Note 4 — Noncontrolling Interests .

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (CONTINUED)

(Unaudited)

(Dollars in thousands, except share data)


	Common Shares		Retained Earnings	Accumulated Other Comprehensive Loss	Noncontrolling Interests in Consolidated Affiliates	Shareholders’ Equity
	Shares	Amount
Balance, January 1, 2021	137,678,822	$ 1,101,675	$ 446,267	($ 73,885 )	$ 388,588	$ 1,862,645

Net income	—	—	11,189	—	3,843	15,032
Net income attributable to noncontrolling interests in the operating partnership	—	—	( 341 )	—	—	( 341 )
Dividends ($ 0.27 per share) (a)	—	—	( 37,532 )	—	—	( 37,532 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $ 197	1,107,814	36,708	—	—	—	36,708
Issuance of shares under incentive stock plans	39,140	1,166	—	—	—	1,166
Stock-based compensation	—	2,156	—	—	—	2,156
Repurchase of common shares	( 5,020 )	( 155 )	—	—	—	( 155 )
Measurement period adjustment of noncontrolling interests in consolidated affiliates	—	—	—	—	655	655
Adjustment of noncontrolling interests in the operating partnership	—	—	( 11,867 )	—	—	( 11,867 )
Conversion of units into common shares	150,134	4,715	—	—	—	4,715
Amortization of pension and postretirement plan liabilities	—	—	—	294	—	294
Foreign currency translation adjustment	—	—	—	( 11,652 )	( 2,636 )	( 14,288 )
Cash flow hedges	—	—	—	61,628	( 627 )	61,001

Allocation of other comprehensive income to noncontrolling interests in the operating partnership	—	—	—	( 1,531 )	—	( 1,531 )
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	—	( 8,737 )	( 8,737 )
Balance, March 31, 2021	138,970,890	$ 1,146,265	$ 407,716	($ 25,146 )	$ 381,086	$ 1,909,921

Net income	—	—	58,959	—	4,461	63,420
Net income attributable to noncontrolling interests in the operating partnership	—	—	( 1,753 )	—	—	( 1,753 )
Dividends ($ 0.27 per share) (a)	—	—	( 37,981 )	—	—	( 37,981 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $ 927	2,199,459	79,994	—	—	—	79,994
Issuance of shares under incentive stock plans	185,544	3,325	—	—	—	3,325
Stock-based compensation	—	2,852	—	—	—	2,852
Repurchase of common shares	( 42,425 )	( 1,453 )	—	—	—	( 1,453 )
Measurement period adjustment of noncontrolling interests in consolidated affiliates	—	—	—	—	9,034	9,034
Adjustment of noncontrolling interests in the operating partnership	—	—	( 15,410 )	—	—	( 15,410 )
Conversion of units into common shares	6,439	241	—	—	—	241
Amortization of pension and postretirement plan liabilities	—	—	—	294	—	294
Foreign currency translation adjustment	—	—	—	1,025	214	1,239
Cash flow hedges	—	—	—	( 9,833 )	( 186 )	( 10,019 )
Allocation of other comprehensive loss to noncontrolling interests in the operating partnership	—	—	—	253	—	253
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	—	( 6,474 )	( 6,474 )
Balance, June 30, 2021	141,319,907	$ 1,231,224	$ 411,531	($ 33,407 )	$ 388,135	$ 1,997,483

Table of Contents


Balance, June 30, 2021	141,319,907	$ 1,231,224	$ 411,531	($ 33,407 )	$ 388,135	$ 1,997,483
Net income	—	—	78,041	—	32,471	110,512
Net income attributable to noncontrolling interests in the operating partnership	—	—	( 2,210 )	—	—	( 2,210 )
Dividends ($ 0.27 per share) (a)	—	—	( 39,032 )	—	—	( 39,032 )
Issuance of shares under the “at-the-market” equity offering, net of commissions and offering costs of $ 691	1,390,968	51,132	—	—	—	51,132
Issuance of shares under incentive stock plans	5,740	183	—	—	—	183
Stock-based compensation	—	2,086	—	—	—	2,086
Repurchase of common shares	( 175 )	( 6 )	—	—	—	( 6 )

Disposition of noncontrolling interests in consolidated affiliates	—	—	—	—	( 255,486 )	( 255,486 )
Adjustment of noncontrolling interests in the operating partnership	—	—	1,746	—	—	1,746
Conversion of common units to common shares	333,018	12,258	—	—	—	12,258
Amortization of pension and postretirement plan liabilities	—	—	—	294	—	294
Foreign currency translation adjustment	—	—	—	( 5,743 )	( 879 )	( 6,622 )
Cash flow hedges	—	—	—	2,204	( 493 )	1,711
Allocation of other comprehensive loss to noncontrolling interests in the operating partnership	—	—	—	92	—	92
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	—	( 53,562 )	( 53,562 )
Noncontrolling interests in consolidated affiliates redemption of shares	—	—	—	—	( 28,119 )	( 28,119 )
Balance, September 30, 2021	143,049,458	$ 1,296,877	$ 450,076	($ 36,560 )	$ 82,067	$ 1,792,460

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)


	Nine Months Ended September 30,
	2022	2021
OPERATING ACTIVITIES
Net income	$ 88,147	$ 188,963
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, depletion and amortization	114,221	121,234
Non-cash cost of land and improved development	20,289	22,818
Stock-based incentive compensation expense	9,844	7,094
Deferred income taxes	( 6,678 )	7,618
Amortization of losses from pension and postretirement plans	564	881

Gain on sale of large disposition of timberlands	—	( 44,800 )
Gain on sale of Timber Funds III & IV	—	( 3,729 )
Gain on Fund II timberland dispositions	—	( 35,951 )

Other	( 1,766 )	12,161
Changes in operating assets and liabilities:
Receivables	( 12,845 )	3,192
Inventories	( 6,238 )	( 1,081 )
Accounts payable	6,833	3,350

All other operating activities	( 2,482 )	( 4,306 )
CASH PROVIDED BY OPERATING ACTIVITIES	209,889	277,444
INVESTING ACTIVITIES
Capital expenditures	( 48,211 )	( 47,497 )

Real estate development investments	( 10,935 )	( 9,165 )

Purchase of timberlands	( 3,242 )	( 51,921 )

Net proceeds from large disposition of timberlands	—	54,698
Net proceeds from sale of Timber Funds III & IV	—	31,068
Net proceeds from Fund II timberland dispositions	—	85,199


Other	6,531	6,952
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES	( 55,857 )	69,334
FINANCING ACTIVITIES
Issuance of debt	406,842	446,378
Repayment of debt	( 531,842 )	( 420,000 )
Dividends paid on common shares	( 123,619 )	( 114,261 )
Distributions to noncontrolling interests in the operating partnership	( 2,754 )	( 3,373 )

Proceeds from the issuance of common shares under incentive stock plan	2,580	4,674
Proceeds from the issuance of common shares under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs	31,877	166,549


Repurchase of common shares to pay withholding taxes on vested incentive stock awards	( 4,225 )	( 1,614 )
Debt issuance costs	—	( 4,829 )




Distributions to noncontrolling interests in consolidated affiliates	( 16,472 )	( 19,564 )
Make-whole fee on NWFCS debt prepayment	—	( 6,234 )

CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES	( 237,613 )	47,726
EFFECT OF EXCHANGE RATE CHANGES ON CASH	( 6,038 )	( 346 )
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
Change in cash, cash equivalents and restricted cash	( 89,619 )	394,158
Balance, beginning of year	369,139	87,482
Balance, end of period	$ 279,520	$ 481,640

Table of Contents


	Nine Months Ended September 30,
	2022	2021
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period:
Interest (a)	$ 24,161	$ 24,680
Income taxes	14,627	7,306
Non-cash investing activity:
Capital assets purchased on account	4,882	4,726
Non-cash financing activity:
Distributions to noncontrolling interests in consolidated affiliates	645	—
Non-cash financing activity:
Noncontrolling interests in consolidated affiliates redemption of shares (b)	27,860	28,119

(a) Interest paid is presented net of patronage paymen ts receive d of $ 6.0 million a n d $ 6.8 million for the nine months ended September 30, 2022 and September 30, 2021, respectively. For additional information on patronage payments, see Note 10 — Debt in the 2021 Form 10-K.

(b) T he New Zealand subsidiary made a capital distribution in order to redeem certain equity interests, resulting in the recording of a loan payable by the New Zealand subsidiary in the amount of $ 27.9 million and $ 28.1 million for the nine months ended September 30, 2022 and September 30, 2021, respectively. See Note 6 - Debt for further information.

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME

(Unaudited)

(Dollars in thousands, except per unit amounts)


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
SALES ( NOTE 3 )	$ 195,287	$ 364,726	$ 663,674	$ 847,604
Costs and Expenses
Cost of sales	( 152,079 )	( 233,308 )	( 507,381 )	( 578,937 )
Selling and general expenses	( 16,886 )	( 13,174 )	( 49,002 )	( 41,899 )
Other operating income, net ( Note 15 )	14,581	5,070	14,398	9,474
	( 154,384 )	( 241,412 )	( 541,985 )	( 611,362 )
OPERATING INCOME	40,903	123,314	121,689	236,242
Interest expense	( 9,056 )	( 11,265 )	( 26,476 )	( 34,292 )
Interest and other miscellaneous income, net	1,252	1,274	990	127
INCOME BEFORE INCOME TAXES	33,099	113,323	96,203	202,077
Income tax expense ( Note 17 )	( 1,238 )	( 2,811 )	( 8,056 )	( 13,114 )
NET INCOME	31,861	110,512	88,147	188,963
Less: Net income attributable to noncontrolling interests in consolidated affiliates	( 10,828 )	( 32,471 )	( 12,478 )	( 40,775 )
NET INCOME ATTRIBUTABLE TO RAYONIER, L.P. UNITHOLDERS	21,033	78,041	75,669	148,188
OTHER COMPREHENSIVE (LOSS) INCOME
Foreign currency translation adjustment, net of income tax effect of $ 0 , $ 0 , $ 0 , and $ 0	( 25,392 )	( 6,622 )	( 55,220 )	( 19,670 )
Cash flow hedges, net of income tax effect of $ 2,488 , $ 833 , $ 5,677 , and $ 2,207	20,147	1,711	66,329	52,693
Amortization of pension and postretirement plans, net of income tax expense of $ 0 , $ 0 , $ 0 , and $ 0	188	294	564	881
Total other comprehensive (loss) income	( 5,057 )	( 4,617 )	11,673	33,904
COMPREHENSIVE INCOME	26,804	105,895	99,820	222,867
Less: Comprehensive income attributable to noncontrolling interests in consolidated affiliates	( 8,029 )	( 31,099 )	( 6,670 )	( 36,168 )
COMPREHENSIVE INCOME ATTRIBUTABLE TO RAYONIER, L.P. UNITHOLDERS	$ 18,775	$ 74,796	$ 93,150	$ 186,699
EARNINGS PER UNIT ( NOTE 5 )
Basic earnings per unit attributable to Rayonier, L.P.	$ 0.14	$ 0.53	$ 0.51	$ 1.03
Diluted earnings per unit attributable to Rayonier, L.P.	$ 0.14	$ 0.53	$ 0.50	$ 1.03

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in thousands)


	September 30, 2022	December 31, 2021
ASSETS
CURRENT ASSETS
Cash and cash equivalents, excluding Timber Funds	$ 260,931	$ 358,680
Cash and cash equivalents, Timber Funds	873	3,493
Total cash and cash equivalents	261,804	362,173
Restricted cash, Timber Funds ( Note 19 )	1,464	6,341
Accounts receivable, less allowance for doubtful accounts of $ 51 and $ 59	37,468	30,018

Inventory ( Note 14 )	31,254	28,523

Prepaid expenses	20,341	18,528
Assets held for sale ( Note 20 )	2,357	5,099
Other current assets	437	749
Total current assets	355,125	451,431
TIMBER AND TIMBERLANDS, NET OF DEPLETION AND AMORTIZATION	2,750,541	2,894,996
HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS ( NOTE 13 )	115,984	106,878
PROPERTY, PLANT AND EQUIPMENT
Land	6,452	6,401
Buildings	30,863	31,168
Machinery and equipment	6,548	6,494
Construction in progress	597	460
Total property, plant and equipment, gross	44,460	44,523
Less — accumulated depreciation	( 16,707 )	( 14,900 )
Total property, plant and equipment, net	27,753	29,623
RESTRICTED CASH, EXCLUDING TIMBER FUNDS ( NOTE 19 )	16,252	625
RIGHT-OF-USE ASSETS	95,650	101,837
OTHER ASSETS	111,051	50,966
TOTAL ASSETS	$ 3,472,356	$ 3,636,356
LIABILITIES, REDEEMABLE OPERATING PARTNERSHIP UNITS AND CAPITAL
CURRENT LIABILITIES
Accounts payable	$ 27,061	$ 23,447

Current maturities of long-term debt, net ( Note 6 )	—	124,965

Accrued taxes	8,820	12,446

Accrued payroll and benefits	10,942	14,514
Accrued interest	7,178	6,343
Deferred revenue	22,586	17,802
Distribution payable, Timber Funds	1,576	6,341
Other current liabilities	34,249	25,863
Total current liabilities	112,412	231,721
LONG-TERM DEBT, NET ( NOTE 6 )	1,257,756	1,242,819

PENSION AND OTHER POSTRETIREMENT BENEFITS ( NOTE 16 )	9,656	10,478
LONG-TERM LEASE LIABILITY	87,639	93,416
OTHER NON-CURRENT LIABILITIES	83,987	108,521

COMMITMENTS AND CONTINGENCIES ( NOTES 9 and 10 )
REDEEMABLE OPERATING PARTNERSHIP UNITS ( NOTE 4 ) 3,211,327 and 3,315,741 Units outstanding, respectively	96,243	133,823
CAPITAL
General partners’ capital	18,113	17,872
Limited partners’ capital	1,793,275	1,769,367
Accumulated other comprehensive income (loss) ( Note 18 )	2,019	( 15,463 )
TOTAL CONTROLLING INTEREST CAPITAL	1,813,407	1,771,776
Noncontrolling interests in consolidated affiliates ( Note 4 )	11,256	43,802
TOTAL CAPITAL	1,824,663	1,815,578
TOTAL LIABILITIES, REDEEMABLE OPERATING PARTNERSHIP UNITS AND CAPITAL	$ 3,472,356	$ 3,636,356

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL

(Unaudited)

(Dollars in thousands, except share data)



	Units			Accumulated Other Comprehensive Income (Loss)	Noncontrolling Interests in Consolidated Affiliates	Total Capital
		General Partners’ Capital	Limited Partners’ Capital
Balance, January 1, 2022		$ 17,872	$ 1,769,367	($ 15,463 )	$ 43,802	$ 1,815,578
Net income		300	29,686	—	1,012	30,998
Distributions on units ($ 0.27 per unit)		( 408 )	( 40,388 )	—	—	( 40,796 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $ 339		298	29,473	—	—	29,771
Issuance of units under incentive stock plans		4	411	—	—	415
Stock-based compensation		28	2,769	—	—	2,797
Repurchase of units		( 2 )	( 212 )	—	—	( 214 )
Adjustment of Redeemable Operating Partnership Units		( 25 )	( 2,496 )	—	—	( 2,521 )
Conversion of units into common shares		1	103	—	—	104

Amortization of pension and postretirement plan liabilities		—	—	188	—	188
Foreign currency translation adjustment		—	—	5,668	790	6,458
Cash flow hedges		—	—	39,822	605	40,427
Distributions to noncontrolling interests in consolidated affiliates		—	—	—	( 1,566 )	( 1,566 )
Balance, March 31, 2022		$ 18,068	$ 1,788,713	$ 30,215	$ 44,643	$ 1,881,639
Net income		246	24,404	—	637	25,287
Distributions on units ($ 0.285 per unit)		( 430 )	( 42,612 )	—	—	( 43,042 )
Costs associated with the “at-the-market” (ATM) equity offering program		( 1 )	( 62 )	—	—	( 63 )
Issuance of units under incentive stock plans		20	1,963	—	—	1,983
Stock-based compensation		44	4,368	—	—	4,412
Repurchase of units		( 40 )	( 3,951 )	—	—	( 3,991 )
Adjustment of Redeemable Operating Partnership Units		124	12,261	—	—	12,385
Conversion of units into common shares		—	42	—	—	42

Amortization of pension and postretirement plan liabilities		—	—	188	—	188
Foreign currency translation adjustment		—	—	( 34,373 )	( 1,912 )	( 36,285 )
Cash flow hedges		—	—	8,247	( 2,492 )	5,755

Noncontrolling interests in consolidated affiliates redemption of shares		—	—	—	( 27,860 )	( 27,860 )
Balance, June 30, 2022		$ 18,031	$ 1,785,126	$ 4,277	$ 13,016	$ 1,820,450




Net income		210	20,823	—	10,828	31,861
Distributions on units ($ 0.285 per unit)		( 430 )	( 42,537 )	—	—	( 42,967 )
Costs associated with the “at-the-market” (ATM) equity offering program		( 1 )	( 37 )	—	—	( 38 )
Issuance of units under incentive stock plans		—	19	—	—	19
Stock-based compensation		27	2,609	—	—	2,636
Repurchase of units		—	( 20 )	—	—	( 20 )
Adjustment of Redeemable Operating Partnership Units		239	23,633	—	—	23,872
Conversion of units into common shares		37	3,659	—	—	3,696


Amortization of pension and postretirement plan liabilities		—	—	188	—	188
Foreign currency translation adjustment		—	—	( 24,065 )	( 1,327 )	( 25,392 )
Cash flow hedges		—	—	21,619	( 1,472 )	20,147
Distributions to noncontrolling interests in consolidated affiliates		—	—	—	( 9,789 )	( 9,789 )

Balance, September 30, 2022		$ 18,113	$ 1,793,275	$ 2,019	$ 11,256	$ 1,824,663

Table of Contents


	Units		Accumulated Other Comprehensive Loss	Noncontrolling Interests in Consolidated Affiliates	Total Capital
	General Partners’ Capital	Limited Partners’ Capital
Balance, January 1, 2021	$ 15,454	$ 1,529,948	($ 71,345 )	$ 388,588	$ 1,862,645
Net income	112	11,077	—	3,843	15,032
Distributions on units ($ 0.27 per unit)	( 387 )	( 38,300 )	—	—	( 38,687 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $ 197	367	36,341	—	—	36,708
Issuance of units under incentive stock plans	12	1,154	—	—	1,166
Stock-based compensation	22	2,134	—	—	2,156
Repurchase of units	( 2 )	( 153 )	—	—	( 155 )
Adjustment of Redeemable Operating Partnership Units	( 126 )	( 12,458 )	—	—	( 12,584 )
Conversion of units into common shares	47	4,668	—	—	4,715
Measurement period adjustment of noncontrolling interests in consolidated affiliates	—	—	—	655	655
Amortization of pension and postretirement plan liabilities	—	—	294	—	294
Foreign currency translation adjustment	—	—	( 11,652 )	( 2,636 )	( 14,288 )
Cash flow hedges	—	—	61,628	( 627 )	61,001
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	( 8,737 )	( 8,737 )
Balance, March 31, 2021	$ 15,499	$ 1,534,411	($ 21,075 )	$ 381,086	$ 1,909,921

Net income	590	58,369	—	4,461	63,420
Distributions on units ($ 0.27 per unit)	( 391 )	( 38,744 )	—	—	( 39,135 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $ 927	800	79,194	—	—	79,994
Issuance of units under incentive stock plans	33	3,292	—	—	3,325
Stock-based compensation	29	2,823	—	—	2,852
Repurchase of units	( 15 )	( 1,438 )	—	—	( 1,453 )
Adjustment of Redeemable Operating Partnership Units	( 158 )	( 15,598 )	—	—	( 15,756 )
Conversion of units into common shares	2	239	—	—	241
Measurement period adjustment of noncontrolling interests in consolidated affiliates	—	—	—	9,034	9,034
Amortization of pension and postretirement plan liabilities	—	—	294	—	294
Foreign currency translation adjustment	—	—	1,025	214	1,239
Cash flow hedges	—	—	( 9,833 )	( 186 )	( 10,019 )
Distribution to noncontrolling interests in consolidated affiliates	—	—	—	( 6,474 )	( 6,474 )
Balance, June 30, 2021	$ 16,389	$ 1,622,548	($ 29,589 )	$ 388,135	$ 1,997,483

Table of Contents


Balance, June 30, 2021	$ 16,389	$ 1,622,548	($ 29,589 )	$ 388,135	$ 1,997,483
Net income	780	77,261	—	32,471	110,512
Distributions on units ($ 0.27 per unit)	( 401 )	( 39,695 )	—	—	( 40,096 )
Issuance of units under the “at-the-market” equity offering, net of commissions and offering costs of $ 691	511	50,621	—	—	51,132
Issuance of units under incentive stock plans	2	181	—	—	183
Stock-based compensation	21	2,065	—	—	2,086
Repurchase of units	—	( 6 )	—	—	( 6 )

Adjustment of Redeemable Operating Partnership Units	7	685	—	—	692
Conversion of units into common shares	123	12,135	—	—	12,258
Disposition of noncontrolling interests in consolidated affiliates	—	—	—	( 255,486 )	( 255,486 )

Amortization of pension and postretirement plan liabilities	—	—	294	—	294
Foreign currency translation adjustment	—	—	( 5,743 )	( 879 )	( 6,622 )
Cash flow hedges	—	—	2,204	( 493 )	1,711
Distributions to noncontrolling interests in consolidated affiliates	—	—	—	( 53,562 )	( 53,562 )
Noncontrolling interests in consolidated affiliates redemption of unit equivalents	—	—	—	( 28,119 )	( 28,119 )
Balance, September 30, 2021	$ 17,432	$ 1,725,795	($ 32,834 )	$ 82,067	$ 1,792,460

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)


	Nine Months Ended September 30,
	2022	2021
OPERATING ACTIVITIES
Net income	$ 88,147	$ 188,963
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation, depletion and amortization	114,221	121,234
Non-cash cost of land and improved development	20,289	22,818
Stock-based incentive compensation expense	9,844	7,094
Deferred income taxes	( 6,678 )	7,618
Amortization of losses from pension and postretirement plans	564	881

Gain on sale of large disposition of timberlands	—	( 44,800 )
Gain on sale of Timber Funds III & IV	—	( 3,729 )
Gain on Fund II timberland dispositions	—	( 35,951 )


Other	( 1,766 )	12,161
Changes in operating assets and liabilities:
Receivables	( 12,845 )	3,192
Inventories	( 6,238 )	( 1,081 )
Accounts payable	6,833	3,350

All other operating activities	( 2,482 )	( 4,306 )
CASH PROVIDED BY OPERATING ACTIVITIES	209,889	277,444
INVESTING ACTIVITIES
Capital expenditures	( 48,211 )	( 47,497 )

Real estate development investments	( 10,935 )	( 9,165 )

Purchase of timberlands	( 3,242 )	( 51,921 )

Net proceeds from large disposition of timberlands	—	54,698
Net proceeds from sale of Timber Funds III & IV	—	31,068
Net proceeds from Fund II timberland dispositions	—	85,199


Other	6,531	6,952
CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES	( 55,857 )	69,334
FINANCING ACTIVITIES
Issuance of debt	406,842	446,378
Repayment of debt	( 531,842 )	( 420,000 )
Distributions on units	( 126,373 )	( 117,634 )
Proceeds from the issuance of units under incentive stock plan	2,580	4,674
Proceeds from the issuance of units under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs	31,877	166,548


Repurchase of units to pay withholding taxes on vested incentive stock awards	( 4,225 )	( 1,614 )
Debt issuance costs	—	( 4,829 )




Distributions to noncontrolling interests in consolidated affiliates	( 16,472 )	( 19,564 )
Make-whole fee on NWFCS debt prepayment	—	( 6,234 )

CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES	( 237,613 )	47,726
EFFECT OF EXCHANGE RATE CHANGES ON CASH	( 6,038 )	( 346 )
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
Change in cash, cash equivalents and restricted cash	( 89,619 )	394,158
Balance, beginning of year	369,139	87,482
Balance, end of period	$ 279,520	$ 481,640

Table of Contents


	Nine Months Ended September 30,
	2022	2021
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during the period:
Interest (a)	$ 24,161	$ 24,680
Income taxes	14,627	7,306
Non-cash investing activity:
Capital assets purchased on account	4,882	4,726
Non-cash financing activity:
Noncontrolling interests in consolidated affiliates redemption of shares (b)	27,860	28,119

(a) Interest paid is presented net of patronage paymen ts received o f $ 6.0 million an d $ 6.8 million for the nine months ended September 30, 2022 and September 30, 2021, respectively. For additional information on patronage payments, see Note 10 — Debt in the 2021 Form 10-K.

See Notes to Consolidated Financial Statements.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

1. BASIS OF PRESENTATION

The unaudited consolidated financial statements and notes thereto of Rayonier Inc. and its subsidiaries and Rayonier, L.P. have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”).

The Rayonier Inc. and Rayonier, L.P. year-end balance sheet information was derived from audited financial statements not included herein. In the opinion of management, these financial statements and notes reflect any adjustments (all of which are normal recurring adjustments) necessary for a fair presentation of the results of operations, financial position and cash flows for the periods presented. These statements and notes should be read in conjunction with the financial statements and supplementary data included in our Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the SEC (the “2021 Form 10-K”).

As of September 30, 2022, the Company owned a 97.9 % interest in the Operating Partnership, with the remaining 2.1 % interest owned by limited partners of the Operating Partnership. As the sole general partner of the Operating Partnership, Rayonier Inc. has exclusive control of the day-to-day management of the Operating Partnership.

SUMMARY OF UPDATES TO SIGNIFICANT ACCOUNTING POLICIES

For a full description of our other significant accounting policies, see Note 1 — Summary of Significant Accounting Policies in our 2021 Form 10-K.

NEW ACCOUNTING STANDARDS

In March 2020, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2020-04, Reference Rate Reform (Topic 848) , which provides optional guidance to ease the potential burden in accounting due to reference rate reform. ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. We have elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.

In August 2020, the FASB issued ASU 2020-06, Debt–Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging–Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity , which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2021, with early adoption permitted. The pronouncement eliminates the requirement that contracts legally permitting settlement in registered shares be classified as temporary equity. As a result, Redeemable Operating Partnership Units may be classified as permanent partners’ capital in the Operating Partnership’s accompanying balance sheets and the related noncontrolling interests as permanent equity in the accompanying balance sheets of Rayonier, Inc. However, the corresponding SEC guidance on equity classification has remained unchanged. We will continue to monitor any developments in this area and may reclassify the temporary partners’ capital and noncontrolling interests to permanent upon agreement in guidance.

Recent accounting pronouncements adopted or pending adoption not discussed above are either not applicable or are not expected to have a material impact on our consolidated financial condition, results of operations, or cash flows.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

SUBSEQUENT EVENTS

Agreement to acquire 172,400 acres in the U.S. South

On November 2, 2022, Rayonier Inc., entered into agreements to acquire approximately 172,400 acres of timberlands in Texas, Georgia, Alabama, and Louisiana. The final aggregate purchase price of these transactions is approximately $ 474 million. The acquisitions are subject to customary title and other closing conditions and expected to close in the fourth quarter of 2022. We expect to finance the acquisitions with cash on hand and the proceeds from incremental borrowings through the Farm Credit System.

2. SEGMENT AND GEOGRAPHICAL INFORMATION

Sales between operating segments are made based on estimated fair market value, and intercompany sales, purchases and profits (losses) are eliminated in consolidation. We evaluate financial performance based on segment operating income and Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”). Asset information is not reported by segment, as we do not produce asset information by segment internally.

Operating income as presented in the Consolidated Statements of Income and Comprehensive Income is equal to segment income. Certain income (loss) items in the Consolidated Statements of Income and Comprehensive Income are not allocated to segments. These items, which include interest income (expense), miscellaneous income (expense) and income tax expense, are not considered by management to be part of segment operations and are included under “unallocated interest expense and other.”

The following tables summarize the segment information for the three and nine months ended September 30, 2022 and 2021:


	Three Months Ended September 30,		Nine Months Ended September 30,
SALES	2022	2021	2022	2021
Southern Timber	$ 64,549	$ 44,818	$ 207,584	$ 145,789
Pacific Northwest Timber	34,397	31,513	119,834	108,357
New Zealand Timber	72,452	75,558	202,723	213,696
Timber Funds (a)	—	94,469	—	128,054
Real Estate (b)	12,435	93,375	81,032	178,409
Trading	11,582	25,583	52,727	76,795

Intersegment Eliminations (c)	( 128 )	( 590 )	( 226 )	( 3,496 )
Total	$ 195,287	$ 364,726	$ 663,674	$ 847,604

(a) The three and nine months ended September 30, 2021 include $ 75.4 million and $ 102.1 million, respectively, of sales attributable to noncontrolling interests in Timber Funds. Included in sales attributable to noncontrolling interests in Timber Funds for the three and nine months ended September 30, 2021 is $ 69.7 million from Fund II Timberland Dispositions attributable to noncontrolling interests in Timber Funds. The three and nine months ended September 30, 2021 also include $ 17.4 million from Fund II Timberland Dispositions attributable to Rayonier.

(b) The three and nine months ended September 30, 2021 include $ 20.0 million and $ 56.0 million, respectively, from Large Dispositions. Large Dispositions are defined as transactions involving the sale of timberland that exceed $ 20 million in size and do not have a demonstrable premium relative to timberland value.

(c) The three and nine months ended September 30, 2022 and 2021 includes log marketing fees paid to our Trading segment from our Southern Timber and Pacific Northwest Timber segments for marketing log export sales.The three and nine months ended September 30, 2021, primarily consists of the elimination of timberland investment management fees paid to us by the timber funds, which were initially recognized as sales and cost of sales within the Timber Funds segment.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


	Three Months Ended September 30,		Nine Months Ended September 30,
OPERATING INCOME	2022	2021	2022	2021
Southern Timber	$ 22,474	$ 12,778	$ 76,883	$ 47,105
Pacific Northwest Timber (a)	2,179	2,071	11,729	5,293
New Zealand Timber	9,280	13,302	22,653	47,959
Timber Funds (b)	—	41,285	—	44,778
Real Estate (c)	15,749	60,617	36,953	112,816
Trading	177	( 33 )	84	628

Corporate and Other	( 8,956 )	( 6,706 )	( 26,613 )	( 22,337 )
Total Operating Income	40,903	123,314	121,689	236,242
Unallocated interest expense and other	( 7,804 )	( 9,991 )	( 25,486 )	( 34,165 )
Total Income before Income Taxes	$ 33,099	$ 113,323	$ 96,203	$ 202,077

(a) The three and nine months ended September 30, 2022 include $ 1.1 million of timber write-offs resulting from casualty events.Timber write-offs resulting from casualty events are recorded within the Consolidated Statements of Income and Comprehensive Income under the caption “Cost of sales”.

(b) The three and nine months ended September 30, 2021 include $ 30.5 million and $ 33.3 million, respectively, of operating income attributable to noncontrolling interests in Timber Funds. Included in operating income attributable to noncontrolling interests in Timber Funds for the three and nine months ended September 30, 2021 is a $ 28.8 million gain on Fund II Timberland Dispositions attributable to noncontrolling interests in Timber Funds. The three and nine months ended September 30, 2021 also include a $ 7.2 million gain on Fund II Timberland Dispositions attributable to Rayonier and a $ 3.7 million gain on investment in Timber Funds.

(c) The three and nine months ended September 30, 2022 include a $ 11.5 million gain associated with the multi-family apartment complex sale attributable to noncontrolling interests. The gain associated with the multi-family apartment complex sale attributable to noncontrolling interests are recorded within the Consolidated Statements of Income and Comprehensive Income under the caption “Other operating income, net”. The three and nine months ended September 30, 2021 include $ 14.5 million and $ 44.8 million from Large Dispositions.


	Three Months Ended September 30,		Nine Months Ended September 30,
DEPRECIATION, DEPLETION AND AMORTIZATION	2022	2021	2022	2021
Southern Timber	$ 14,116	$ 11,604	$ 46,832	$ 39,539
Pacific Northwest Timber	9,356	10,479	35,587	38,795
New Zealand Timber	6,302	6,555	18,192	20,757
Timber Funds (a)	—	43,158	—	54,780
Real Estate (b)	961	6,797	12,671	16,889


Corporate and Other	316	316	939	892
Total	$ 31,051	$ 78,909	$ 114,221	$ 171,652

(a) The three and nine months ended September 30, 2021 include $ 34.4 million and $ 44.4 million, respectively, of depreciation, depletion and amortization attributable to noncontrolling interests in Timber Funds. Included in depreciation, depletion, and amortization attributable to noncontrolling interests in Timber Funds for the three and nine months ended September 30, 2021 is $ 32.5 million related to Fund II Timberland Dispositions attributable to noncontrolling interests in Timber Funds. The three and nine months ended September 30, 2021 also include $ 8.1 million related to Fund II Timberland Dispositions attributable to Rayonier.

(b) The three and nine months ended September 30, 2021 include $ 5.0 million and $ 9.8 million, respectively, from Large Dispositions.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


	Three Months Ended September 30,		Nine Months Ended September 30,
NON-CASH COST OF LAND AND IMPROVED DEVELOPMENT	2022	2021	2022	2021



Timber Funds (a)	—	$ 8,635	—	$ 8,635
Real Estate (b)	3,149	15,845	20,289	22,913


Total	$ 3,149	$ 24,480	$ 20,289	$ 31,548

(a) The three and nine months ended September 30, 2021 include $ 8.6 million of non-cash cost of land and improved development from Fund II Timberland Dispositions, of which $ 6.9 million was attributable to noncontrolling interests in Timber Funds and $ 1.7 million was attributable to Rayonier.

(b) The nine months ended September 30, 2021 includes $ 0.1 million from Large Dispositions.

3. REVENUE

PERFORMANCE OBLIGATIONS

We recognize revenue when control of promised goods or services (“performance obligations”) is transferred to customers, in an amount that reflects the consideration expected in exchange for those goods or services (“transaction price”). We generally satisfy performance obligations within a year of entering into a contract and therefore have applied the disclosure exemption found under ASC 606-10-50-14. Unsatisfied performance obligations as of September 30, 2022 are primarily due to advances on stumpage contracts, unearned license revenue and post-closing obligations on real estate sales. These performance obligations are expected to be satisfied within the next twelve months . We generally collect payment within a year of satisfying performance obligations and therefore have elected not to adjust revenues for a financing component.

CONTRACT BALANCES

The timing of revenue recognition, invoicing and cash collections results in accounts receivable and deferred revenue (contract liabilities) on the Consolidated Balance Sheets. Accounts receivable are recorded when we have an unconditional right to consideration for completed performance under the contract. Contract liabilities relate to payments received in advance of performance under the contract. Contract liabilities are recognized as revenue as (or when) we perform under the contract.

The following table summarizes revenue recognized during the three and nine months ended September 30, 2022 and 2021 that was included in the contract liability balance at the beginning of each year:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Revenue recognized from contract liability balance at the beginning of the year (a)	$ 1,957	$ 235	$ 14,458	$ 10,204

(a) Revenue recognized was from hunting licenses and the use of advances on pay-as-cut timber sales.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following tables present our revenue from contracts with customers disaggregated by product type for the three and nine months ended September 30, 2022 and 2021:



Three Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Elim.	Total
September 30, 2022
Pulpwood	$ 32,564	$ 2,989	$ 7,645	—	—	$ 1,112	—	$ 44,310
Sawtimber	20,943	29,630	58,412	—	—	10,053	—	119,038
Hardwood	4,221	—	—	—	—	—	—	4,221
Total Timber Sales	57,728	32,619	66,057	—	—	11,165	—	167,569
License Revenue, Primarily from Hunting	5,141	326	118	—	—	—	—	5,585
Other Non-Timber/Carbon Revenue	1,680	1,452	6,277	—	—	—	—	9,409
Agency Fee Income	—	—	—	—	—	289	—	289

Total Non-Timber Sales	6,821	1,778	6,395	—	—	289	—	15,283
Improved Development	—	—	—	—	2,296	—	—	2,296

Rural	—	—	—	—	6,964	—	—	6,964


Deferred Revenue/Other (a)	—	—	—	—	2,769	—	—	2,769

Total Real Estate Sales	—	—	—	—	12,029	—	—	12,029

Revenue from Contracts with Customers	64,549	34,397	72,452	—	12,029	11,454	—	194,881
Lease Revenue	—	—	—	—	406	—	—	406
Intersegment	—	—	—	—	—	128	( 128 )	—
Total Revenue	$ 64,549	$ 34,397	$ 72,452	—	$ 12,435	$ 11,582	($ 128 )	$ 195,287


Three Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Elim.	Total
September 30, 2021
Pulpwood	$ 21,358	$ 2,116	$ 10,746	$ 127	—	$ 3,861	—	$ 38,208
Sawtimber	17,680	28,134	64,562	6,707	—	21,281	—	138,364
Hardwood	247	—	—	—	—	—	—	247
Total Timber Sales	39,285	30,250	75,308	6,834	—	25,142	—	176,819
License Revenue, Primarily from Hunting	4,588	298	161	11	—	—	—	5,058
Other Non-Timber/Carbon Revenue	945	965	89	25	—	—	—	2,024
Agency Fee Income	—	—	—	—	—	350	—	350
Fund II Timberland Dispositions	—	—	—	87,100	—	—	—	87,100
Total Non-Timber Sales	5,533	1,263	250	87,136	—	350	—	94,532
Improved Development	—	—	—	—	27,774	—	—	27,774
Unimproved Development	—	—	—	—	37,500	—	—	37,500
Rural	—	—	—	—	6,937	—	—	6,937
Timberland & Non-Strategic	—	—	—	—	44	—	—	44

Deferred Revenue/Other (a)	—	—	—	—	728	—	—	728
Large Dispositions	—	—	—	—	20,048	—	—	20,048
Total Real Estate Sales	—	—	—	—	93,031	—	—	93,031

Revenue from Contracts with Customers	44,818	31,513	75,558	93,970	93,031	25,492	—	364,382
Lease Revenue	—	—	—	—	344	—	—	344
Intersegment	—	—	—	499	—	91	( 590 )	—
Total Revenue	$ 44,818	$ 31,513	$ 75,558	$ 94,469	$ 93,375	$ 25,583	($ 590 )	$ 364,726

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


Nine Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Elim.	Total
September 30, 2022
Pulpwood	$ 100,945	$ 9,478	$ 26,091	—	—	$ 5,636	—	$ 142,150
Sawtimber	70,203	106,155	164,759	—	—	45,910	—	387,027
Hardwood	15,776	—	—	—	—	—	—	15,776
Total Timber Sales	186,924	115,633	190,850	—	—	51,546	—	544,953
License Revenue, Primarily From Hunting	16,322	571	266	—	—	—	—	17,159
Other Non-Timber/Carbon Revenue	4,338	3,630	11,607	—	—	—	—	19,575
Agency Fee Income	—	—	—	—	—	955	—	955

Total Non-Timber Sales	20,660	4,201	11,873	—	—	955	—	37,689
Improved Development	—	—	—	—	18,828	—	—	18,828

Rural	—	—	—	—	47,333	—	—	47,333
Timberland & Non-Strategic	—	—	—	—	11,400	—	—	11,400

Deferred Revenue/Other (a)	—	—	—	—	2,498	—	—	2,498

Total Real Estate Sales	—	—	—	—	80,059	—	—	80,059

Revenue from Contracts with Customers	207,584	119,834	202,723	—	80,059	52,501	—	662,701
Lease Revenue	—	—	—	—	973	—	—	973
Intersegment	—	—	—	—	—	226	( 226 )	—
Total Revenue	$ 207,584	$ 119,834	$ 202,723	—	$ 81,032	$ 52,727	($ 226 )	$ 663,674

Nine Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Elim.	Total
September 30, 2021
Pulpwood	$ 66,941	$ 6,689	$ 32,555	$ 783	—	$ 9,372	—	$ 116,340
Sawtimber	58,335	97,647	180,339	36,433	—	66,146	—	438,900
Hardwood	1,920	—	—	—	—	—	—	1,920
Total Timber Sales	127,196	104,336	212,894	37,216	—	75,518	—	557,160
License Revenue, Primarily from Hunting	13,501	505	300	41	—	—	—	14,347
Other Non-Timber/Carbon Revenue	5,092	3,516	502	438	—	—	—	9,548
Agency Fee Income	—	—	—	—	—	1,040	—	1,040
Fund II Timberland Dispositions	—	—	—	87,100	—	—	—	87,100
Total Non-Timber Sales	18,593	4,021	802	87,579	—	1,040	—	112,035
Improved Development	—	—	—	—	47,366	—	—	47,366
Unimproved Development	—	—	—	—	37,500	—	—	37,500
Rural	—	—	—	—	36,999	—	—	36,999
Timberland & Non-Strategic	—	—	—	—	44	—	—	44
Conservation Easement	—	—	—	—	3,855	—	—	3,855
Deferred Revenue/Other (a)	—	—	—	—	( 4,260 )	—	—	( 4,260 )
Large Dispositions	—	—	—	—	56,048	—	—	56,048
Total Real Estate Sales	—	—	—	—	177,552	—	—	177,552

Revenue from Contracts with Customers	145,789	108,357	213,696	124,795	177,552	76,558	—	846,747
Lease Revenue	—	—	—	—	857	—	—	857
Intersegment	—	—	—	3,259	—	237	( 3,496 )	—
Total Revenue	$ 145,789	$ 108,357	$ 213,696	$ 128,054	$ 178,409	$ 76,795	($ 3,496 )	$ 847,604

(a) Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following tables present our timber sales disaggregated by contract type for the three and nine months ended September 30, 2022 and 2021:



Three Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Trading	Total
September 30, 2022
Stumpage Pay-as-Cut	$ 21,111	—	—	—	—	$ 21,111
Stumpage Lump Sum	288	121	—	—	—	409

Total Stumpage	21,399	121	—	—	—	21,520

Delivered Wood (Domestic)	33,010	30,837	18,825	—	260	82,932
Delivered Wood (Export)	3,319	1,661	47,232	—	10,905	63,117
Total Delivered	36,329	32,498	66,057	—	11,165	146,049

Total Timber Sales	$ 57,728	$ 32,619	$ 66,057	—	$ 11,165	$ 167,569

September 30, 2021
Stumpage Pay-as-Cut	$ 12,335	—	—	$ 131	—	$ 12,466
Stumpage Lump Sum	392	1,846	—	—	—	2,238

Total Stumpage	12,727	1,846	—	131	—	14,704

Delivered Wood (Domestic)	19,515	28,404	20,614	6,703	817	76,053
Delivered Wood (Export)	7,043	—	54,694	—	24,325	86,062
Total Delivered	26,558	28,404	75,308	6,703	25,142	162,115

Total Timber Sales	$ 39,285	$ 30,250	$ 75,308	$ 6,834	$ 25,142	$ 176,819

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)


Nine Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Trading	Total
September 30, 2022
Stumpage Pay-as-Cut	$ 78,643	—	—	—	—	$ 78,643
Stumpage Lump Sum	378	5,593	—	—	—	5,971

Total Stumpage	79,021	5,593	—	—	—	84,614

Delivered Wood (Domestic)	98,386	104,239	50,358	—	1,989	254,972
Delivered Wood (Export)	9,517	5,801	140,492	—	49,557	205,367
Total Delivered	107,903	110,040	190,850	—	51,546	460,339

Total Timber Sales	$ 186,924	$ 115,633	$ 190,850	—	$ 51,546	$ 544,953

September 30, 2021
Stumpage Pay-as-Cut	$ 48,775	—	—	$ 328	—	$ 49,103
Stumpage Lump Sum	5,040	8,909	—	—	—	13,949

Total Stumpage	53,815	8,909	—	328	—	63,052

Delivered Wood (Domestic)	57,528	95,427	56,970	36,888	3,144	249,957
Delivered Wood (Export)	15,853	—	155,924	—	72,374	244,151
Total Delivered	73,381	95,427	212,894	36,888	75,518	494,108

Total Timber Sales	$ 127,196	$ 104,336	$ 212,894	$ 37,216	$ 75,518	$ 557,160

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

4. NONCONTROLLING INTERESTS

NONCONTROLLING INTERESTS IN CONSOLIDATED AFFILIATES

Matariki Forestry Group

We maintain a 77 % controlling financial interest in Matariki Forestry Group (the “New Zealand subsidiary”), a joint venture that owns or leases approximately 417,000 legal acres of New Zealand timberland. Accordingly, we consolidate the New Zealand subsidiary’s balance sheet and results of operations. Income attributable to the New Zealand subsidiary’s 23 % noncontrolling interests is reflected as an adjustment to income in our Consolidated Statements of Income and Comprehensive Income under the caption “Net income attributable to noncontrolling interests in consolidated affiliates.” Rayonier New Zealand Limited (“RNZ”), a wholly-owned subsidiary, serves as the manager of the New Zealand subsidiary.

Ferncliff Investors

We maintain an ownership interest in Ferncliff Investors, a real estate joint venture entity. In 2017, Ferncliff Management and Ferncliff Investors were formed for the purpose of raising capital from third parties to invest in an unconsolidated real estate joint venture entity, Bainbridge Landing LLC, to develop a five -acre parcel on Bainbridge Island, Washington into a multi-family community containing apartments and townhomes. Ferncliff Management is the manager and 33.33 % owner of Ferncliff Investors, with the remaining ownership interest in Ferncliff Investors held by third-party investors. Ferncliff Investors holds a 50 % interest in Bainbridge Landing LLC, the joint venture entity that owns and is developing the property.

In the third quarter of 2022 Bainbridge Landing, LLC completed the planned sale of its multi-family apartment complex in Bainbridge Island, Washington for a purchase price of $ 65.5 million. The equity income related to the apartment complex sale was $ 16.0 million, of which $ 4.5 million was attributable to Rayonier. We recognized the gain on the sale in our Consolidated Statements of Income and Comprehensive Income under the caption “Other operating income, net”.

NONCONTROLLING INTERESTS IN THE OPERATING PARTNERSHIP

Noncontrolling interests in the operating partnership relate to the third-party ownership of Redeemable Operating Partnership Units. Net income attributable to the noncontrolling interests in the operating partnership is computed by applying the weighted average Redeemable Operating Partnership Units outstanding during the period as a percentage of the weighted average total units outstanding to the Operating Partnership’s net income for the period. If a noncontrolling unitholder redeems a unit for a registered common share of Rayonier or cash, the noncontrolling interests in the operating partnership will be reduced and the Company’s share in the Operating Partnership will be increased by the fair value of each security at the time of redemption.

The following table sets forth the Company’s noncontrolling interests in the operating partnership:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Beginning noncontrolling interests in the operating partnership	$ 123,811	$ 153,505	$ 133,823	$ 130,121

Adjustment of noncontrolling interests in the operating partnership	( 23,363 )	( 1,746 )	( 32,131 )	25,531
Conversions of Redeemable Operating Partnership Units to Common Shares	( 3,696 )	( 12,258 )	( 3,842 )	( 17,214 )
Net Income attributable to noncontrolling interests in the operating partnership	455	2,210	1,670	4,303
Other Comprehensive (Loss) Income attributable to noncontrolling interests in the operating partnership	( 49 )	( 92 )	( 523 )	1,187
Distributions to noncontrolling interests in the operating partnership	( 915 )	( 1,064 )	( 2,754 )	( 3,373 )
Total noncontrolling interests in the operating partnership	$ 96,243	$ 140,555	$ 96,243	$ 140,555

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

5. EARNINGS PER SHARE AND PER UNIT

The following table provides details of the calculations of basic and diluted earnings per common share of the Company:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Earnings per common share - basic
Numerator:
Net Income	$ 31,861	$ 110,512	$ 88,147	$ 188,963
Less: Net income attributable to noncontrolling interests in the operating partnership	( 455 )	( 2,210 )	( 1,670 )	( 4,303 )
Less: Net income attributable to noncontrolling interests in consolidated affiliates	( 10,828 )	( 32,471 )	( 12,478 )	( 40,775 )
Net income attributable to Rayonier Inc.	$ 20,578	$ 75,831	$ 73,999	$ 143,885
Denominator:
Denominator for basic earnings per common share - weighted average shares	146,370,340	141,777,574	146,022,718	139,749,358
Basic earnings per common share attributable to Rayonier Inc.:	$ 0.14	$ 0.53	$ 0.51	$ 1.03
Earnings per common share - diluted
Numerator:
Net Income	$ 31,861	$ 110,512	$ 88,147	$ 188,963
Less: Net income attributable to noncontrolling interests in consolidated affiliates	( 10,828 )	( 32,471 )	( 12,478 )	( 40,775 )

Net income attributable to Rayonier Inc., before net income attributable to noncontrolling interests in the operating partnership	$ 21,033	$ 78,041	$ 75,669	$ 148,188
Denominator:
Denominator for basic earnings per common share - weighted average shares	146,370,340	141,777,574	146,022,718	139,749,358
Add: Dilutive effect of:
Stock options	3,271	9,803	6,200	8,833
Performance shares, restricted shares and restricted stock units	620,316	520,737	693,954	361,596
Noncontrolling interests in operating partnership units	3,238,962	4,131,454	3,288,409	4,245,323
Denominator for diluted earnings per common share - adjusted weighted average shares	150,232,889	146,439,568	150,011,281	144,365,110
Diluted earnings per common share attributable to Rayonier Inc.:	$ 0.14	$ 0.53	$ 0.50	$ 1.03


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Anti-dilutive shares excluded from the computations of diluted earnings per common share:
Stock options, performance shares, restricted shares and restricted stock units	126,132	100,135	78,634	167,668


Total	126,132	100,135	78,634	167,668

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following table provides details of the calculations of basic and diluted earnings per unit of the Operating Partnership:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Earnings per unit - basic
Numerator:
Net Income	$ 31,861	$ 110,512	$ 88,147	$ 188,963
Less: Net income attributable to noncontrolling interests in consolidated affiliates	( 10,828 )	( 32,471 )	( 12,478 )	( 40,775 )
Net income available to unitholders	$ 21,033	$ 78,041	$ 75,669	$ 148,188
Denominator:
Denominator for basic earnings per unit - weighted average units	149,609,302	145,909,028	149,311,127	143,994,681
Basic earnings per unit attributable to Rayonier, L.P.:	$ 0.14	$ 0.53	$ 0.51	$ 1.03
Earnings per unit - diluted
Numerator:
Net Income	$ 31,861	$ 110,512	$ 88,147	$ 188,963
Less: Net income attributable to noncontrolling interests in consolidated affiliates	( 10,828 )	( 32,471 )	( 12,478 )	( 40,775 )
Net income available to unitholders	$ 21,033	$ 78,041	$ 75,669	$ 148,188
Denominator:
Denominator for basic earnings per unit - weighted average units	149,609,302	145,909,028	149,311,127	143,994,681
Add: Dilutive effect of unit equivalents:
Stock options	3,271	9,803	6,200	8,833
Performance shares, restricted shares and restricted stock units	620,316	520,737	693,954	361,596
Denominator for diluted earnings per unit - adjusted weighted average units	150,232,889	146,439,568	150,011,281	144,365,110
Diluted earnings per unit attributable to Rayonier, L.P.:	$ 0.14	$ 0.53	$ 0.50	$ 1.03


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Anti-dilutive unit equivalents excluded from the computations of diluted earnings per unit:
Stock options, performance shares, restricted shares and restricted stock units	126,132	100,135	78,634	167,668


Total	126,132	100,135	78,634	167,668

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

6. DEBT

Our debt consisted of the following at September 30, 2022:


			September 30, 2022
Debt
Term Credit Agreement borrowings due 2028 at a variable interest rate of 4.2 % at September 30, 2022 (a)			$ 350,000

Senior Notes due 2031 at a fixed interest rate of 2.75 %			450,000
Incremental Term Loan Agreement borrowings due 2026 at a variable interest rate of 4.2 % at September 30, 2022 (b)			200,000


2021 Incremental Term Loan Facility Borrowings due 2029 at a variable interest rate of 4.1 % at September 30, 2022 (c)			200,000
New Zealand subsidiary noncontrolling interests shareholder loan due 2025 at a fixed interest rate of 2.95 % (d)			19,691
New Zealand subsidiary noncontrolling interests shareholder loan due 2026 at a fixed interest rate of 3.64 % (d)			22,973
New Zealand subsidiary noncontrolling interests shareholder loan due 2027 at a fixed interest rate of 6.48 % (d)			22,973






Total principal debt			1,265,637

Less: Unamortized discounts			( 3,186 )

Less: Deferred financing costs			( 4,695 )

















Total long-term debt			$ 1,257,756

(a) As of September 30, 2022, the periodic interest rate on the term credit agreement (the “Term Credit Agreement”) was LIBOR plus 1.600 %. We estimate the effective fixed interest rate on the term loan facility to be approximately 3.0 % after consideration of interest rate swaps and estimated patronage refunds.

(b) As of September 30, 2022, the periodic interest rate on the incremental term loan (the “Incremental Term Loan Agreement”) was LIBOR plus 1.650 %. We estimate the effective fixed interest rate on the incremental term loan facility to be approximately 2.4 % after consideration of interest rate swaps and estimated patronage refunds.

(c) As of September 30, 2022, the periodic interest rate on the 2021 incremental term loan (the “2021 Incremental Term Loan Facility”) was LIBOR plus 1.550 %. We estimate the effective fixed interest rate on the incremental term loan facility to be approximately 1.5 % after consideration of interest rate swaps and estimated patronage refunds.

(d) Except for changes in the New Zealand foreign exchange rate, there have been no adjustments to the carrying value of the shareholder loans since inception.

Principal payments due during the next five years and thereafter are as follows:


									Total
2022									—
2023									—
2024									—
2025									19,691
2026									222,973
Thereafter									1,022,973
Total Debt									$ 1,265,637

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

2022 DEBT ACTIVITY

U.S. Debt

On January 3, 2022, we drew $ 200.0 million on our Revolving Credit Facility. On January 4, 2022, we repaid the $ 325.0 million Senior Notes due 2022 with $ 125.0 million of cash and the $ 200.0 million previously drawn on the Revolving Credit Facility. We then made a $ 200.0 million draw on our 2021 Incremental Term Loan Facility and simultaneously repaid the outstanding principal on our Revolving Credit Facility. The periodic interest rate on the 2021 Incremental Term Loan agreement is subject to a pricing grid based on our leverage ratio, as defined in the credit agreement. As of September 30, 2022, the periodic interest rate on the 2021 Incremental Term Loan is LIBOR plus 1.55 %. Monthly payments of interest only are due on this loan through maturity.

On February 1, 2022, our $ 200.0 million notional forward-starting interest rate swap matured into an active interest rate swap. This interest rate swap will fix the cost of the 2021 Incremental Term Loan Facility over its seven-year term. We estimate the effective interest rate on the 2021 Incremental Term Loan Facility to be approximately 1.5 % after consideration of interest rate swaps and estimated patronage refunds.

At September 30, 2022, we had available borrowings of $ 299.1 million under the Revolving Credit Facility, net of $ 0.9 million to secure our outstanding letters of credit.

New Zealand Debt

In June 2022, the New Zealand subsidiary renewed its NZ$ 20 million working capital facility for an additional 12 -month term. During the nine months ended September 30, 2022, the New Zealand subsidiary made borrowings and repayments of $ 7.1 million, net of changes in exchange rates, on its working capital facility (the “New Zealand Working Capital Facility”). At September 30, 2022, the New Zealand subsidiary had NZ$ 20.0 million of available borrowings under its working capital facility.

In April 2022, the New Zealand subsidiary made a capital distribution to its partners on a pro rata basis in order to redeem certain equity interests, which was reinvested by the partners in shareholder loans to the New Zealand subsidiary. Our capital distribution and portion of the shareholder loan are eliminated in consolidation. The capital distribution to the minority shareholder and its reinvestment in the shareholder loan resulted in the recording of a loan payable by the New Zealand subsidiary in the amount of $ 27.9 million due in 2027 at a fixed interest rate of 6.48 %. As of September 30, 2022, the outstanding balance on the shareholder loan due 2027 is $ 23.0 million. Except for changes in the New Zealand foreign exchange rate, there have been no adjustments to the carrying value of the shareholder loan since its inception. See Note 4 — Noncontrolling Interests for more information regarding the New Zealand subsidiary.

DEBT COVENANTS

In connection with our $ 350 million Term Credit Agreement, $ 200 million Incremental Term Loan Agreement, $ 200 million 2021 Incremental Term Loan Facility and $ 300 million Revolving Credit Facility, customary covenants must be met, the most significant of which include interest coverage and leverage ratios.

The covenants listed below, which are the most significant financial covenants in effect as of September 30, 2022, are calculated on a trailing 12-month basis:


	Covenant Requirement		Actual Ratio		Favorable
Covenant EBITDA to consolidated interest expense should not be less than	2.5 to 1		10.3 to 1		7.8
Covenant debt to covenant net worth plus covenant debt shall not exceed	65	%	41	%	24	%

In addition to these financial covenants listed above, the Senior Notes due 2031, Term Credit Agreement, Incremental Term Loan Agreement, 2021 Incremental Term Loan Facility, and Revolving Credit Facility include customary covenants that limit the incurrence of debt and the disposition of assets, among others. At September 30, 2022, we were in compliance with all applicable covenants.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

7. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES

We are exposed to market risk related to potential fluctuations in foreign currency exchange rates and interest rates. We use derivative financial instruments to mitigate the financial impact of exposure to these risks.

Accounting for derivative financial instruments is governed by ASC Topic 815, Derivatives and Hedging , (“ASC 815”). In accordance with ASC 815, we record our derivative instruments at fair value as either assets or liabilities in the Consolidated Balance Sheets. Changes in the instruments’ fair value are accounted for based on their intended use. Gains and losses on derivatives that are designated and qualify for cash flow hedge accounting are recorded as a component of accumulated other comprehensive income (“AOCI”) and reclassified into earnings when the hedged transaction materializes. Gains and losses on derivatives that are designated and qualify for net investment hedge accounting are recorded as a component of AOCI and will not be reclassified into earnings until the investment is partially or completely liquidated. The changes in the fair value of derivatives not designated as hedging instruments and those which are no longer effective as hedging instruments, are recognized immediately in earnings.

FOREIGN CURRENCY EXCHANGE AND OPTION CONTRACTS

Our New Zealand subsidiary’s domestic sales and operating expenses are predominately denominated in New Zealand dollars, while its export sales, shareholder distributions and ocean freight payments are predominately denominated in U.S. dollars. To the extent New Zealand dollar costs exceed New Zealand dollar revenues (the “foreign exchange exposure”), the New Zealand subsidiary manages the foreign exchange exposure through the use of derivative financial instruments. It typically hedges a portion of export sales receipts to cover 50 % to 90 % of the projected foreign exchange exposure for the following 12 months, up to 75 % for the forward 12 to 18 months and up to 50 % for the forward 18 to 24 months. Additionally, it will occasionally hedge export sales receipts to cover up to 50 % of the foreign exchange exposure for the forward 24 to 48 months when the New Zealand dollar is at a cyclical low versus the U.S. dollar. The New Zealand subsidiary’s trading operations typically hedge a portion of export sales receipts to cover the projected foreign exchange exposure for the following three months. As of September 30, 2022, foreign currency exchange contracts and foreign currency option contracts had maturity dates through October 2024 and July 2025, respectively.

Foreign currency exchange and option contracts hedging foreign currency risk qualify for cash flow hedge accounting. We may de-designate these cash flow hedge relationships in advance or at the occurrence of the forecasted transaction. The portion of gains or losses on the derivative instrument previously accumulated in other comprehensive income for de-designated hedges remains in accumulated other comprehensive income until the forecasted transaction affects earnings. Changes in the value of derivative instruments after de-designation are recorded in earnings.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

INTEREST RATE PRODUCTS

We are exposed to cash flow interest rate risk on our variable-rate debt and on anticipated debt issuances. We use variable-to-fixed interest rate swaps and forward-starting interest rate swap agreements to hedge this exposure. For these derivative instruments, we report the gains/losses from the fluctuations in the fair market value of the hedges in AOCI and reclassify them to earnings as interest expense in the same period in which the hedged interest payments affect earnings.

To the extent we de-designate or terminate a cash flow hedging relationship and the associated hedged item continues to exist, any unrealized gain or loss of the cash flow hedge at the time of de-designation remains in AOCI and is amortized using the straight-line method through interest expense over the remaining life of the hedged item. To the extent the associated hedged item is no longer effective, the gain or loss is reclassified out of AOCI to earnings immediately.

INTEREST RATE SWAPS

The following table contains information on the outstanding interest rate swaps as of September 30, 2022:


Outstanding Interest Rate Swaps (a)
Date Entered Into	Term	Notional Amount	Related Debt Facility	Fixed Rate of Swap		Bank Margin on Debt		Total Effective Interest Rate (b)
August 2015	9 years	$ 170,000	Term Credit Agreement	2.20	%	1.60	%	3.80	%
August 2015	9 years	180,000	Term Credit Agreement	2.35	%	1.60	%	3.95	%
April 2016	10 years	100,000	Incremental Term Loan	1.60	%	1.65	%	3.25	%
April 2016	10 years	100,000	Incremental Term Loan	1.60	%	1.65	%	3.25	%
May 2021 (c)	7 years	200,000	2021 Incremental Term Loan Facility	0.77	%	1.55	%	2.32	%

(a) All interest rate swaps have been designated as interest rate cash flow hedges and qualify for hedge accounting.

(b) Rate is before estimated patronage payments.

(c) On February 1, 2022, our $ 200.0 million notional forward-starting interest rate swap matured into an active interest rate swap. See Note 6 - Debt for additional information.

FORWARD-STARTING INTEREST RATE SWAPS

The following table contains information on the outstanding forward-starting interest rate swaps as of September 30, 2022:

Outstanding Forward-Starting Interest Rate Swaps (a)

Date Entered Into

Term

Notional Amount

Fixed Rate of Swap

Related Debt Facility

Forward Date

Maximum Period Ending for Forecasted Issuance Date

April 2020

4 years

$ 100,000

0.88

Term Credit Agreement

August 2024

N/A

May 2020

4 years

50,000

0.74

Term Credit Agreement

August 2024

N/A

(a) All forward-starting interest rate swaps have been designated as interest rate cash flow hedges and qualify for hedge accounting.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following tables demonstrate the impact, gross of tax, of our derivatives on the Consolidated Statements of Income and Comprehensive Income for the three and nine months ended September 30, 2022 and 2021:


		Three Months Ended September 30,
	Income Statement Location	2022	2021
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	Other comprehensive loss	($ 4,464 )	($ 3,215 )
	Other operating income, net	( 2,669 )	597
Foreign currency option contracts	Other comprehensive loss	( 1,754 )	( 705 )
	Other operating income, net	—	349
Interest rate products	Other comprehensive income	26,607	1,288
	Interest expense, net	( 62 )	2,564


		Nine Months Ended September 30,
	Income Statement Location	2022	2021
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	Other comprehensive loss	($ 15,373 )	($ 8,688 )
	Other operating income, net	( 2,598 )	2,322
Foreign currency option contracts	Other comprehensive loss	( 2,304 )	( 2,691 )
	Other operating income, net	—	1,177
Interest rate products	Other comprehensive income	76,372	46,433
	Interest expense	4,555	11,935

During the next 12 months, the amount of the September 30, 2022 AOCI balance, net of tax, expected to be reclassified into earnings is a gain of approximately $ 7.7 million. The following table contains details of the expected reclassified amounts into earnings:


			Amount expected to be reclassified into earnings in next 12 months

Derivatives designated as cash flow hedges:
Foreign currency exchange contracts			($ 10,809 )
Foreign currency option contracts			( 364 )
Interest rate products			18,860
Total estimated gain on derivatives contracts			$ 7,687

The following table contains the notional amounts of the derivative financial instruments recorded in the Consolidated Balance Sheets:


	Notional Amount
	September 30, 2022	December 31, 2021
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	$ 145,000	$ 149,250
Foreign currency option contracts	66,000	14,000
Interest rate swaps	750,000	550,000

Forward-starting interest rate swaps	150,000	350,000

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following table contains the fair values of the derivative financial instruments recorded in the Consolidated Balance Sheets at September 30, 2022 and December 31, 2021. Changes in balances of derivative financial instruments are recorded as operating activities in the Consolidated Statements of Cash Flows:


	Location on Balance Sheet	Fair Value Assets / (Liabilities) (a)
		September 30, 2022	December 31, 2021
Derivatives designated as cash flow hedges:
Foreign currency exchange contracts	Other current assets	—	$ 721
	Other assets	15	86
	Other current liabilities	( 15,015 )	( 2,061 )
	Other non-current liabilities	( 4,921 )	( 694 )
Foreign currency option contracts	Other current assets	9	—
	Other assets	854	228
	Other current liabilities	( 514 )	—
	Other non-current liabilities	( 2,695 )	( 270 )
Interest rate swaps	Other assets	63,538	—
	Other non-current liabilities	—	( 15,582 )






Forward-starting interest rate swaps	Other assets	12,839	11,482








Total derivative contracts:
Other current assets		$ 9	$ 721
Other assets		77,246	11,796
Total derivative assets		$ 77,255	$ 12,517

Other current liabilities		($ 15,529 )	($ 2,061 )
Other non-current liabilities		( 7,616 )	( 16,546 )
Total derivative liabilities		($ 23,145 )	($ 18,607 )

(a) See Note 8 — Fair Value Measurements for further information on the fair value of our derivatives including their classification within the fair value hierarchy.

OFFSETTING DERIVATIVES

Derivative financial instruments are presented at their gross fair values in the Consolidated Balance Sheets. Our derivative financial instruments are not subject to master netting arrangements, which would allow the right of offset.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

8. FAIR VALUE MEASUREMENTS

FAIR VALUE OF FINANCIAL INSTRUMENTS

A three-level hierarchy that prioritizes the inputs used to measure fair value was established in the Accounting Standards Codification as follows:

Level 1 — Quoted prices in active markets for identical assets or liabilities.

Level 2 — Observable inputs other than quoted prices included in Level 1.

Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following table presents the carrying amount and estimated fair values of our financial instruments as of September 30, 2022 and December 31, 2021, using market information and what we believe to be appropriate valuation methodologies under GAAP:


	September 30, 2022			December 31, 2021
Asset (Liability) (a)	Carrying Amount	Fair Value		Carrying Amount	Fair Value
		Level 1	Level 2		Level 1	Level 2
Cash and cash equivalents, excluding Timber Funds	$ 260,931	$ 260,931	—	$ 358,680	$ 358,680	—
Cash and cash equivalents, Timber Funds	873	873	—	3,493	3,493	—
Restricted cash, Timber Funds (b)	1,464	1,464	—	6,341	6,341	—
Restricted cash, excluding Timber Funds (c)	16,252	16,252	—	625	625	—
Current maturities of long-term debt (d)	—	—	—	( 124,965 )	—	( 125,288 )

Long-term debt (d)	( 1,257,756 )	—	( 1,177,851 )	( 1,242,819 )	—	( 1,245,148 )

Interest rate swaps (e)	63,538	—	63,538	( 15,582 )	—	( 15,582 )

Forward-starting interest rate swaps (e)	12,839	—	12,839	11,482	—	11,482
Foreign currency exchange contracts (e)	( 19,921 )	—	( 19,921 )	( 1,948 )	—	( 1,948 )
Foreign currency option contracts (e)	( 2,346 )	—	( 2,346 )	( 42 )	—	( 42 )


Noncontrolling interests in the operating partnership (f)	96,243	96,243	—	133,823	133,823	—

(a) We did not have Level 3 assets or liabilities at September 30, 2022 and December 31, 2021.

(b) Restricted cash, Timber Funds represents the portion of proceeds from Fund II Timberland Dispositions required to be distributed to noncontrolling interests. See Note 19 — Restricted Cash for additional information.

(c) Restricted cash, excluding Timber Funds represents proceeds from like-kind exchange sales deposited with a third-party intermediary and cash held in escrow. See Note 19 — Restricted Cash for additional information.

(d) The carrying amount of long-term debt is presented net of deferred financing costs and unamortized discounts on non-revolving debt. See Note 6 — Debt for additional information.

(e) See Note 7 — Derivative Financial Instruments and Hedging Activities for information regarding the Consolidated Balance Sheets classification of our derivative financial instruments.

(f) Noncontrolling interests in the operating partnership is neither an asset nor liability and is classified as temporary equity in the Company’s Consolidated Balance Sheets. This relates to the ownership of Rayonier, L.P. units by various individuals and entities other than the Company. See Note 4 — Noncontrolling Interests for additional information.

We use the following methods and assumptions in estimating the fair value of our financial instruments:

Cash and cash equivalents and Restricted cash — The carrying amount is equal to fair market value.

Debt — The fair value of fixed rate debt is based upon quoted market prices for debt with similar terms and maturities. The variable rate debt adjusts with changes in the market rate, therefore the carrying value approximates fair value.

Interest rate swap agreements — The fair value of interest rate contracts is determined by discounting the expected future cash flows, for each instrument, at prevailing interest rates.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

Foreign currency exchange contracts — The fair value of foreign currency exchange contracts is determined by a mark-to-market valuation, which estimates fair value by discounting the difference between the contracted forward price and the current forward price for the residual maturity of the contract using a risk-free interest rate.

Foreign currency option contracts — The fair value of foreign currency option contracts is based on a mark-to-market calculation using the Black-Scholes option pricing model.

Noncontrolling interests in the operating partnership — The fair value of noncontrolling interests in the operating partnership is determined based on the period-end closing price of Rayonier Inc. common shares.

9. COMMITMENTS

At September 30, 2022, the future minimum payments under non-cancellable commitments were as follows:


	Environmental Remediation (a)	Development Projects (b)	Commitments (c)	Total
Remaining 2022	$ 517	$ 18,275	$ 4,748	$ 23,540
2023	3,844	6,397	13,358	23,599
2024	3,771	554	3,392	7,717
2025	1,008	267	111	1,386
2026	450	267	—	717
Thereafter	1,356	4,062	—	5,418
	$ 10,946	$ 29,822	$ 21,609	$ 62,377

(a) Environmental remediation represents our estimate of potential liability associated with environmental contamination and Natural Resource Damages (NRD) in Port Gamble, Washington. See Note 11 - Environmental and Natural Resource Damage Liabilities for additional information.

(b) Primarily consisting of payments expected to be made on our Wildlight and Heartwood development projects.

(c) Commitments include payments expected to be made on financial instruments (foreign exchange contracts) and other purchase obligations.

10. CONTINGENCIES

We have been named as a defendant in various lawsuits and claims arising in the normal course of business. While we have procured reasonable and customary insurance covering risks normally occurring in connection with our businesses, we have in certain cases retained some risk through the operation of large deductible insurance plans, primarily in the areas of executive risk, property, automobile and general liability. These pending lawsuits and claims, either individually or in the aggregate, are not expected to have a material adverse effect on our financial position, results of operations, or cash flow.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

11. ENVIRONMENTAL AND NATURAL RESOURCE DAMAGE LIABILITIES

Various federal and state environmental laws in the states in which we operate place cleanup or restoration liability on the current and former owners of affected real estate. These laws are often a source of “strict liability,” meaning that an owner or operator need not necessarily have caused, or even been aware of, the release of contaminated materials. Similarly, there are certain environmental laws that allow state, federal, and tribal trustees (collectively, the “Trustees”) to bring suit against property owners to recover damage for injuries to natural resources. Like the liability that attaches to current property owners in the cleanup context, liability for natural resource damages (“NRD”) can attach to a property simply because an injury to natural resources resulted from releases of contaminated materials on or from the owner’s property, regardless of culpability for the release.

Changes in environmental and NRD liabilities from December 31, 2021 to September 30, 2022 are shown below:


			Port Gamble, WA






Non-current portion at December 31, 2021			$ 10,110
Plus: Current portion			695
Total Balance at December 31, 2021			10,805
Expenditures charged to liabilities			( 557 )
Increase to liabilities			698
Total Balance at September 30, 2022			10,946
Less: Current portion			( 623 )
Non-current portion at September 30, 2022			$ 10,323

It is expected that the upland mill site cleanup and NRD restoration will occur over the next one to two years , while the monitoring of Port Gamble Bay, mill site and landfills will continue for an additional 10 to 15 years. NRD costs are subject to change as the scope of the restoration projects become more clearly defined. It is reasonably possible that these components of the liability may increase as the project progresses. Management continues to monitor the Port Gamble cleanup process and will make adjustments as needed. Should any future circumstances result in a change to the estimated cost of the project, we will record an appropriate adjustment to the liability in the period it becomes known and when we can reasonably estimate the amount. For further information on the timing and amount of future payments related to our environmental remediation liabilities, see Note 9 - Commitments .

12. GUARANTEES

We provide financial guarantees as required by creditors, insurance programs, and various governmental agencies.

As of September 30, 2022, the following financial guarantees were outstanding:

Financial Commitments (a)

Maximum Potential
Payment

Standby letters of credit

$ 885

Surety bonds (b)

19,121

Total financial commitments

$ 20,006

(a) We have not recorded any liabilities for these financial commitments in our Consolidated Balance Sheets. The guarantees are not subject to measurement, as the guarantees are dependent on our own performance.

(b) Surety bonds are issued primarily to secure performance obligations related to various operational activities, to provide collateral for our Wildlight development project in Nassau County, Florida and in connection with completed sales from the Harbor Hill project in Gig Harbor, Washington. These surety bonds expire at various dates during 2022, 2023, 2024 and 2025 and are expected to be renewed as required.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

13. HIGHER AND BETTER USE TIMBERLANDS AND REAL ESTATE DEVELOPMENT INVESTMENTS

We routinely assess potential alternative uses of our timberlands, as some properties may become more valuable for development, residential, recreation or other purposes. We periodically transfer, via a sale or contribution from the real estate investment trust (“REIT”) entities to taxable REIT subsidiaries (“TRS”), higher and better use (“HBU”) timberlands to enable land-use entitlement, development or marketing activities. We also acquire HBU properties in connection with timberland acquisitions. These properties are managed as timberlands until sold or developed. While the majority of HBU sales involve rural and recreational land, we also selectively pursue various land-use entitlements on certain properties for residential, commercial and industrial development in order to enhance the long-term value of such properties. For selected development properties, we also invest in targeted infrastructure improvements, such as roadways and utilities, to accelerate the marketability and improve the value of such properties.

Changes in higher and better use timberlands and real estate development investments from December 31, 2021 to September 30, 2022 are shown below:


	Higher and Better Use Timberlands and Real Estate Development Investments
	Land and Timber	Development Investments	Total
Non-current portion at December 31, 2021	$ 87,910	$ 18,968	$ 106,878
Plus: Current portion (a)	718	24,022	24,740
Total Balance at December 31, 2021	88,628	42,990	131,618
Non-cash cost of land and improved development	( 712 )	( 10,989 )	( 11,701 )
Amortization of parcel real estate development investments	—	( 4,110 )	( 4,110 )
Timber depletion from harvesting activities and basis of timber sold in real estate sales	( 874 )	—	( 874 )
Capitalized real estate development investments (b)	—	15,513	15,513
Capital expenditures (silviculture)	165	—	165

Intersegment transfers	5,717	—	5,717

Total Balance at September 30, 2022	92,924	43,404	136,328
Less: Current portion (a)	( 1,726 )	( 18,618 )	( 20,344 )
Non-current portion at September 30, 2022	$ 91,198	$ 24,786	$ 115,984

(a) The current portion of Higher and Better Use Timberlands and Real Estate Development Investments is recorded in Inventory. See Note 14 — Inventory for additional information.

(b) Capitalized real estate development investments include $ 0.6 million of capitalized interest and $ 4.6 million of parcel real estate development investments. Parcel real estate development investments represent investments made for specific lots and/or commercial parcels that are currently under contract or expected to be ready for market within a year.

14. INVENTORY

As of September 30, 2022 and December 31, 2021, our inventory consisted entirely of finished goods, as follows:


	September 30, 2022	December 31, 2021
Finished goods inventory
Real estate inventory (a)	$ 20,344	$ 24,740
Log inventory	10,910	3,783
Total inventory	$ 31,254	$ 28,523

(a) Represents the cost of HBU real estate (including capitalized development investments) under contract to be sold as well as the cost of HBU real estate deferred until post-closing obligations are satisfied. See Note 13 — Higher And Better Use Timberlands and Real Estate Development Investments for additional information.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

15. OTHER OPERATING INCOME, NET

Other operating income, net consisted of the following:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
(Loss) gain on foreign currency remeasurement, net of cash flow hedges	($ 1,158 )	$ 1,379	($ 481 )	$ 5,730
Gain on sale or disposal of property and equipment	9	—	40	93
Gain on investment in Timber Funds (a)	—	3,729	—	3,729

Log trading marketing fees	—	—	—	6


Equity income related to Bainbridge Landing LLC joint venture (b)	15,848	36	15,477	241
Miscellaneous expense, net	( 118 )	( 74 )	( 638 )	( 325 )
Total	$ 14,581	$ 5,070	$ 14,398	$ 9,474

(a) Gain on investment in Timber Funds represents the gain recognized on the sale of rights to manage two timber funds (Funds III and IV) previously managed by the Company’s Olympic Resources Management (ORM) subsidiary, as well as its co-investment stake in both funds.

(b) The three and nine months ended September 30, 2022 include $ 16.0 million equity income from the sale of a multi-family apartment complex in Bainbridge Island, Washington. As the equity investment was co-owned with outside investors, $ 4.5 million of the equity income was attributable to Rayonier. See N ote 4 - Noncont rolling Inte re sts for additional information.

16. EMPLOYEE BENEFIT PLANS

We have one qualified non-contributory defined benefit pension plan covering a portion of our employees and an unfunded plan that provides benefits in excess of amounts allowable under current tax law in the qualified plans. We closed enrollment in the pension plans to salaried employees hired after December 31, 2005. Effective December 31, 2016, we froze benefits for all employees participating in the pension plan. In lieu of the pension plan, we provide those employees with an enhanced 401(k) plan match similar to what is currently provided to employees hired after December 31, 2005. Employee benefit plan liabilities are calculated using actuarial estimates and management assumptions. These estimates are based on historical information, along with certain assumptions about future events. Changes in assumptions, as well as changes in actual experience, could cause the estimates to change.

We are not required to make mandatory 2022 pension contributions due to our plan’s improved funded status and have made no pension contribution payments during the nine months ended September 30, 2022.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The net pension and postretirement benefit (credits) costs that have been recorded are shown in the following table:


Components of Net Periodic Benefit (Credit) Cost	Income Statement Location	Pension		Postretirement
		Three Months Ended September 30,		Three Months Ended September 30,
		2022	2021	2022	2021
Service cost	Selling and general expenses	—	—	$ 2	$ 2
Interest cost	Interest and other miscellaneous income, net	609	557	13	11
Expected return on plan assets (a)	Interest and other miscellaneous income, net	( 872 )	( 936 )	—	—

Amortization of losses	Interest and other miscellaneous income, net	184	288	4	5

Net periodic benefit (credit) cost		($ 79 )	($ 91 )	$ 19	$ 18


Components of Net Periodic Benefit (Credit) Cost	Income Statement Location	Pension		Postretirement
		Nine Months Ended September 30,		Nine Months Ended September 30,
		2022	2021	2022	2021
Service cost	Selling and general expenses	—	—	$ 5	$ 6
Interest cost	Interest and other miscellaneous income, net	1,826	1,671	39	34
Expected return on plan assets (a)	Interest and other miscellaneous income, net	( 2,615 )	( 2,809 )	—	—

Amortization of losses	Interest and other miscellaneous income, net	553	865	11	15

Net periodic benefit (credit) cost		($ 236 )	($ 273 )	$ 55	$ 55

(a) The weighted-average expected long-term rate of return on plan assets used in computing 2022 net periodic benefit cost for pension benefit s is 5.0 %.

17. INCOME TAXES

Rayonier is a REIT under the Internal Revenue Code and therefore generally does not pay U.S. federal or state income tax. As of September 30, 2022, Rayonier owns a 97.9 % inter est in the Operating Partnership and conducts substantially all of its timberland operations through the Operating Partnership. The taxable income or loss generated by the Operating Partnership is passed through and reported to its unit holders (including the Company) on a Schedule K-1 for inclusion in each unitholder’s income tax return.

Certain operations, including log trading and certain real estate activities, such as the entitlement, development and sale of HBU properties, are conducted through our TRS. The TRS subsidiaries are subject to United States federal and state corporate income tax. The New Zealand timber operations are conducted by the New Zealand subsidiary, which is subject to corporate-level tax at 28% in New Zealand and is treated as a partnership for U.S. income tax purposes.

PROVISION FOR INCOME TAXES

The Company’s tax expense is principally related to corporate-level tax in New Zealand and non-resident withholding tax on repatriation of earnings from New Zealand. The following table contains the income tax expense recognized on the Consolidated Statements of Income and Comprehensive Income:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Income tax expense	($ 1,238 )	($ 2,811 )	($ 8,056 )	($ 13,114 )

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

ANNUAL EFFECTIVE TAX RATE

The Company’s effective tax rate after discrete items is below the 21.0% U.S. statutory rate due to tax benefits associated with being a REIT. The following table contains the Company’s annualized effective tax rate after discrete items:


	Nine Months Ended September 30,
		2022		2021
Annualized effective tax rate after discrete items		7.9	%	6.4	%

18. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table summarizes the changes in AOCI by component for the nine months ended September 30, 2022 and the year ended December 31, 2021. All amounts are presented net of tax and exclude portions attributable to noncontrolling interests.


	Foreign currency translation (loss) gains	Net investment hedges of New Zealand subsidiary	Cash flow hedges		Employee benefit plans		Total Rayonier, L.P.	Allocation to Operating Partnership	Total Rayonier Inc.
Balance as of December 31, 2020	$ 22,702	$ 1,321	($ 71,056 )		($ 24,312 )		($ 71,345 )	($ 2,540 )	($ 73,885 )
Other comprehensive income (loss) before reclassifications	( 18,487 )	—	44,899	(a)	11,302		37,714	( 1,080 )	36,634
Amounts reclassified from accumulated other comprehensive income (loss)	—	—	16,994		1,174	(b)	18,168	( 521 )	17,647
Net other comprehensive income (loss)	( 18,487 )	—	61,893		12,476		55,882	( 1,601 )	54,281
Balance as of December 31, 2021	$ 4,215	$ 1,321	($ 9,163 )		($ 11,836 )		($ 15,463 )	($ 4,141 )	($ 19,604 )
Other comprehensive (loss) income before reclassifications	( 52,770 )	—	66,573	(a)	—		13,803	( 378 )	13,425
Amounts reclassified from accumulated other comprehensive income	—	—	3,115		564	(b)	3,679	901	4,580
Net other comprehensive income (loss)	( 52,770 )	—	69,688		564		17,482	523	18,005
Balance as of September 30, 2022	($ 48,555 )	$ 1,321	$ 60,525		($ 11,272 )		$ 2,019	($ 3,618 )	($ 1,599 )

(a) The nine months ended September 30, 2022 and the year ended December 31, 2021 include $ 76.4 million and $ 52.5 million, respectively, of other comprehensive income related to interest rate products. See Note 7 — Derivative Financial Instruments and Hedging Activities for additional information.

(b) This component of other comprehensive income (loss) is included in the computation of net periodic pension and post-retirement costs. See Note 16 — Employee Benefit Plans for additional information.

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

The following table presents details of the amounts reclassified in their entirety from AOCI to net income for the nine months ended September 30, 2022 and September 30, 2021:


Details about accumulated other comprehensive income (loss) components	Amount reclassified from accumulated other comprehensive income (loss)		Affected line item in the Income Statement
	September 30, 2022	September 30, 2021
Realized (gain) loss on foreign currency exchange contracts	($ 2,598 )	$ 2,322	Other operating income, net
Realized loss on foreign currency option contracts	—	1,177	Other operating income, net
Noncontrolling interests	598	( 805 )	Comprehensive income attributable to noncontrolling interests
Realized loss on interest rate contracts	4,555	11,935	Interest expense
Income tax effect from net gain (loss) on foreign currency contracts	560	( 755 )	Income tax expense


Net loss on cash flow hedges reclassified from accumulated other comprehensive income	$ 3,115	$ 13,874

19. RESTRICTED CASH

Restricted cash, Timber Funds includes the portion of proceeds from Fund II Timberland Dispositions required to be distributed to noncontrolling interests.

Restricted cash, excluding Timber Funds includes cash deposited with a like-kind exchange (“LKE”) intermediary. In order to qualify for LKE treatment, the proceeds from real estate sales must be deposited with a third-party intermediary. These proceeds are accounted for as restricted cash until a suitable replacement property is acquired. In the event LKE purchases are not completed, the proceeds are returned to the Company after 180 days and reclassified as available cash. Additionally, restricted cash, excluding Timber Funds, includes cash balances held in escrow as collateral for certain contractual obligations related to our Heartwood development project as well as cash held in escrow for real estate sales.

The following table provides a reconciliation of cash, cash equivalents and restricted cash in the Consolidated Balance Sheets that sum to the total of the same such amounts in the Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021:


	Nine Months Ended September 30,
	2022	2021

Restricted cash, excluding Timber Funds:
Restricted cash deposited with LKE intermediary	$ 15,627	—
Restricted cash held in escrow	625	625
Total restricted cash shown in the Consolidated Balance Sheets, excluding Timber Funds	16,252	625
Restricted cash shown in the Consolidated Balance Sheets, Timber Funds	1,464	49,209

Cash and cash equivalents	261,804	431,806






Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows	$ 279,520	$ 481,640

Table of Contents

RAYONIER INC. AND SUBSIDIARIES

RAYONIER, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(Dollar amounts in thousands unless otherwise stated)

20. ASSETS HELD FOR SALE

Assets held for sale is composed of properties under contract and expected to be sold within 12 months that also meet the other relevant held-for-sale criteria in accordance with ASC 360-10-45-9. As of September 30, 2022 and December 31, 2021, the basis in properties meeting this classification was $ 2.4 million and $ 5.1 million, respectively. Since the basis in these properties was less than the fair value, including costs to sell, no impairment was recognized.

21. RELATED PARTY

In January 2020, we entered into an agreement to sell developed lots to Mattamy Jacksonville LLC, a wholly owned subsidiary of Mattamy Homes, for an aggregate base purchase price of $ 4.45 million (subject to multiple takedowns over a 2 year period), plus additional consideration as to each lot to the extent the ultimate sales price of each finished home exceeds agreed price thresholds (the “Mattamy Contract”). In May 2021, we entered into an amendment to the original agreement for the sale of additional lots to Mattamy for an aggregate base purchase price of $ 1.0 million. The Mattamy contract also includes marketing fee revenue based on a percentage of the sales price of each finished home. As of September 30, 2022, all lots under contract have been sold to Mattamy, with only marketing fees remaining to be collected from third party homebuyers.

In September 2020, Keith Bass, a member of our Board of Directors, was named the Chief Executive Officer of Mattamy Homes US. Following this development, the Mattamy Contract and the ongoing obligations therein, were reviewed by the Nominating and Corporate Governance Committee in accordance with established policies and procedures regarding the authorization and approval of transactions with related parties.

The following table demonstrates the impact, gross of tax, of our related party transactions on the Consolidated Statements of Income and Comprehensive Income for the three and nine months ended:


		Three Months Ended September 30,		Nine Months Ended September 30,
Related Party Transaction	Location on Statement of Income and Comprehensive Income	2022	2021	2022	2021
Mattamy Contract	Sales (a)	$ 281	1,022	$ 794	2,510

(a) The three and nine months ended September 30, 2021 exclude approximately $ 0.2 million and $ 0.4 million, respectively, of cash received from Mattamy Jacksonville LLC under this agreement for the reimbursement of local impact fees.

Table of Contents

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (“MD&A”)

When we refer to “Rayonier” or “the Company” we mean Rayonier Inc. and its consolidated subsidiaries. References to the “Operating Partnership” mean Rayonier, L.P. and its consolidated subsidiaries. References to “we,” “us,” or “our,” mean collectively Rayonier Inc., the Operating Partnership and entities/subsidiaries owned or controlled by Rayonier Inc. and/or the Operating Partnership. References herein to “Notes to Financial Statements” refer to the Notes to Consolidated Financial Statements of Rayonier Inc. and Rayonier, L.P. included in Item 1 of this report.

This MD&A is intended to provide a reader of our financial statements with a narrative from the perspective of management on our financial condition, results of operations, liquidity, and certain other factors which may affect future results. Our MD&A should be read in conjunction with our Consolidated Financial Statements included in Item 1 of this report, our Annual Report on Form 10-K for the year ended December 31, 2021 (the “2021 Form 10-K”) and information contained in our subsequent reports filed with the Securities and Exchange Commission (the “SEC”).

FORWARD-LOOKING STATEMENTS

Certain statements in this document regarding anticipated financial outcomes, including our earnings guidance, if any, business and market conditions, outlook, expected dividend rate, our business strategies, including the potential effects of the ongoing global novel coronavirus (“COVID-19”) pandemic, expected harvest schedules, timberland acquisitions and dispositions, the anticipated benefits of our business strategies, and other similar statements relating to our future events, developments, or financial or operational performance or results, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are identified by the use of words such as “may,” “will,” “should,” “expect,” “estimate,” “believe,” “intend,” “project,” “anticipate” and other similar language. However, the absence of these or similar words or expressions does not mean that a statement is not forward-looking. While management believes that these forward-looking statements are reasonable when made, forward-looking statements are not guarantees of future performance or events and undue reliance should not be placed on these statements. The risk factors contained in Item 1A — Risk Factors in our 2021 Form 10-K, Part II, Item 1A — Risk Factors in this report and similar discussions included in other reports that we subsequently file with the SEC, among others, could cause actual results or events to differ materially from our historical experience and those expressed in forward-looking statements made in this document.

Forward-looking statements are only as of the date they are made, and we undertake no duty to update our forward-looking statements except as required by law. You are advised, however, to review any subsequent disclosures we make on related subjects in subsequent reports filed with the SEC.

NON-GAAP MEASURES

To supplement our financial statements presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we use certain non-GAAP measures, including “Cash Available for Distribution,” and “Adjusted EBITDA,” which are defined and further explained in Performance and Liquidity Indicators below. Reconciliation of such measures to the nearest GAAP measures can also be found in Performance and Liquidity Indicators below. Our definitions of these non-GAAP measures may differ from similarly titled measures used by others. These non-GAAP measures should be considered supplemental to, and not a substitute for, financial information prepared in accordance with GAAP.

OBJECTIVE

The objective of the Management’s Discussion and Analysis is to detail material information, events, uncertainties and other factors impacting the Company and the Operating Partnership and to provide investors an understanding of “Management’s perspective.” Item 7, Management’s Discussion and Analysis (“MD&A”) highlights the critical areas for evaluating the Company’s performance which includes a discussion on the reportable segments, liquidity and capital, and critical accounting estimates. The MD&A is provided as a supplement to, and should be read in conjunction with, our financial statements and notes.

Table of Contents

OUR COMPANY

We are a leading timberland real estate investment trust (“REIT”) with assets located in some of the most productive softwood timber growing regions in the United States and New Zealand. We invest in timberlands and actively manage them to provide current income and attractive long-term returns to our shareholders. We conduct our business through an umbrella partnership real estate investment trust (“UPREIT”) structure in which our assets are owned by our Operating Partnership and its subsidiaries. Rayonier manages the Operating Partnership as its sole general partner. Our revenues, operating income and cash flows are primarily derived from the following core business segments: Southern Timber, Pacific Northwest Timber, New Zealand Timber, Real Estate, and Trading. As of September 30, 2022, we owned or leased under long-term agreements approximately 2.7 million acres of timberlands located in the U.S. South (1.79 million acres), U.S. Pacific Northwest (486,000 acres) and New Zealand (417,000 gross acres or 297,000 net plantable acres).

SEGMENT INFORMATION

The Southern Timber, Pacific Northwest Timber and New Zealand Timber segments include all activities related to the harvesting of timber and other non-timber income activities, such as the licensing of properties for hunting, the leasing of properties for mineral extraction and cell towers, and carbon credit sales. Our New Zealand operations are conducted by Matariki Forestry Group, a joint venture (the “New Zealand subsidiary”), in which we maintain a 77% ownership interest. See Note 4 - Noncontrolling Interests for additional information regarding our noncontrolling interests in the New Zealand Timber segment.

The Real Estate segment includes all U.S. and New Zealand land or leasehold sales disaggregated into six sales categories: Improved Development, Unimproved Development, Rural, Timberland & Non-Strategic, Conservation Easements and Large Dispositions. It also includes residential and commercial lease activity, primarily in the town of Port Gamble, Washington.

The Trading segment primarily reflects log trading activities in New Zealand and Australia conducted by our New Zealand subsidiary. It also includes log trading activities conducted from the U.S. South and Pacific Northwest. Our Trading segment activities include an export services joint venture with a third-party forest manager in which Matariki Forests Trading Ltd maintains a 50% ownership interest. The Trading segment complements the New Zealand Timber segment by providing added market intelligence, increasing the scale of export operations and achieving cost savings that directly benefit the New Zealand Timber segment. This additional market intelligence also benefits our Southern and Pacific Northwest export log marketing.

ENVIRONMENTAL MATTERS

For a full description of our environmental matters, see Item 1 - “Business” in our Annual Report on Form 10-K for the year ended December 31, 2021 and our sustainability report located at our Responsible Stewardship webpage.

Table of Contents

INDUSTRY AND MARKET CONDITIONS

The demand for timber is directly related to the underlying demand for pulp, paper, packaging, lumber and other wood products. The significant majority of timber sold in our Southern Timber segment is consumed domestically. With a higher proportion of pulpwood, our Southern Timber segment relies heavily on downstream markets for pulp and paper, and to a lesser extent wood pellet markets. Our Pacific Northwest Timber segment relies primarily on domestic customers but also exports a significant volume of timber, particularly to China. The Southern Timber and Pacific Northwest Timber segments rely on the strength of U.S. lumber markets as well as underlying housing starts. Our New Zealand Timber segment sells timber to domestic New Zealand wood products mills and also exports a significant portion of its volume to Asian markets, particularly in China and South Korea. In addition to market dynamics in the Pacific Rim, the New Zealand Timber segment is subject to foreign exchange fluctuations, which can impact the operating results of the segment in U.S. dollar terms.

During 2022, global log and lumber markets have experienced increased volatility due in part to Russia’s invasion of Ukraine and subsequent sanctions placed on Russia. While we do not expect our operations to be directly impacted by the conflict at this time, changes in global wood and commodity flows could impact the markets in which we operate.

As the current COVID-19 pandemic continues to evolve, the expected duration and extent of economic disruption resulting from the pandemic remain uncertain. Local, state and national governments continue to evaluate policies and restrictions in order to mitigate the spread of COVID-19. Government-mandated shutdowns or shelter-in-place orders in markets in which we operate could negatively impact our results. Further, prolonged periods of lower overall business activity as a result of COVID-19 could cause significant damage to the underlying economy, which would likely impact timber markets.

We are also subject to the risk of price fluctuations in certain of our cost components, primarily logging and transportation (cut and haul), ocean freight and demurrage costs. Other major components of our cost of sales are the cost basis of timber sold (depletion) and the cost basis of real estate sold. Depletion includes the amortization of capitalized site preparation, planting and fertilization, real estate taxes, timberland lease payments and certain payroll costs. The cost basis of real estate sold includes the cost basis in land and costs directly associated with the development and construction of identified real estate projects, such as infrastructure, roadways, utilities, amenities and/or other improvements. Other costs include amortization of capitalized costs related to road and bridge construction and software, depreciation of fixed assets and equipment, road maintenance, severance and excise taxes, fire prevention and real estate commissions and closing costs.

Our Real Estate segment is impacted by changes in interest and mortgage rates. Recent increases in the federal funds interest rate by the U.S. Federal Reserve and the corresponding impact on mortgage rates will likely impact the affordability of the properties we sell. As a result, we expect that demand for our rural and development real estate properties could moderate if interest rates remain elevated or increase further.

For additional information on market conditions impacting our business, see Results of Operations .

CRITICAL ACCOUNTING ESTIMATES

The preparation of financial statements requires us to make estimates, assumptions and judgments that affect our assets, liabilities, revenues and expenses, and disclosure of contingent assets and liabilities. We base these estimates and assumptions on historical data and trends, current fact patterns, expectations and other sources of information we believe are reasonable. Actual results may differ from these estimates. For a full description of our critical accounting policies, see Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2021 Form 10-K.

DISCUSSION OF TIMBER INVENTORY AND SUSTAINABLE YIELD

See Item 1 — Business — Discussion of Timber Inventory and Sustainable Yield in our 2021 Form 10-K.

OUR TIMBERLANDS

Our timber operations are disaggregated into three geographically distinct segments: Southern Timber, Pacific Northwest Timber and New Zealand Timber. The following tables provide a breakdown of our timberland holdings as of September 30, 2022 and December 31, 2021:



(acres in 000s)	As of September 30, 2022			As of December 31, 2021
	Owned	Leased	Total	Owned	Leased	Total
Southern
Alabama	223	14	237	223	14	237
Arkansas	—	4	4	—	4	4
Florida	348	51	399	350	51	401
Georgia	618	64	682	619	64	683
Louisiana	139	—	139	140	—	140


Oklahoma	91	—	91	92	—	92
South Carolina	16	—	16	16	—	16

Texas	221	—	221	225	—	225
	1,656	133	1,789	1,665	133	1,798

Pacific Northwest
Oregon	61	—	61	61	—	61
Washington	421	4	425	425	4	429
	482	4	486	486	4	490

New Zealand (a)	187	230	417	187	232	419
Total	2,325	367	2,692	2,338	369	2,707

(a) Represents legal acres owned and leased by the New Zealand subsidiary, in which we own a 77% interest. As of September 30, 2022, legal acres in New Zealand consisted of 297,000 plantable acres and 120,000 non-productive acres.

The following tables detail activity for owned and leased acres in our timberland holdings by state from December 31, 2021 to September 30, 2022:


(acres in 000s)	Acres Owned
	December 31, 2021	Acquisitions	Sales	Other	September 30, 2022
Southern
Alabama	223	1	(1)	—	223
Florida	350	1	(3)	—	348
Georgia	619	—	(1)	—	618
Louisiana	140	—	(1)	—	139

Oklahoma	92	—	(1)	—	91
South Carolina	16	—	—	—	16

Texas	225	—	(4)	—	221
	1,665	2	(11)	—	1,656

Pacific Northwest
Oregon	61	—	—	—	61
Washington	425	—	(4)	—	421
	486	—	(4)	—	482

New Zealand (a)	187	—	—	—	187
Total	2,338	2	(15)	—	2,325

(a) Represents legal acres owned by the New Zealand subsidiary, in which we have a 77% interest.


(acres in 000s)	Acres Leased
	December 31, 2021	New Leases	Sold/Expired Leases (a)	Other	September 30, 2022
Southern
Alabama	14	—	—	—	14
Arkansas	4	—	—	—	4
Florida	51	—	—	—	51
Georgia	64	—	—	—	64

	133	—	—	—	133

Pacific Northwest
Washington (b)	4	—	—	—	4

New Zealand (c)	232	—	(2)	—	230
Total	369	—	(2)	—	367

(a) Includes acres previously under lease that have been harvested and activity for the relinquishment of leased acres.

(b) Primarily timber reservations acquired in the merger with Pope Resources.

RESULTS OF OPERATIONS

CONSOLIDATED RESULTS

The following table provides key financial information by segment and on a consolidated basis:


	Three Months Ended September 30,		Nine Months Ended September 30,
Financial Information (in millions)	2022	2021	2022	2021
Sales
Southern Timber	$64.5	$44.8	$207.6	$145.8
Pacific Northwest Timber	34.4	31.5	119.8	108.4
New Zealand Timber	72.5	75.6	202.7	213.7
Timber Funds (a)	—	94.5	—	128.1
Real Estate
Improved Development	2.3	27.8	18.8	47.4
Unimproved Development	—	37.5	—	37.5
Rural	7.0	6.9	47.3	37.0
Timberland & Non-Strategic	—	—	11.4	—
Conservation Easement	—	—	—	3.9
Deferred Revenue/Other (b)	3.2	1.1	3.5	(3.4)
Large Dispositions	—	20.0	—	56.0
Total Real Estate	12.4	93.4	81.0	178.4
Trading	11.6	25.6	52.7	76.8
Intersegment Eliminations	(0.1)	(0.7)	(0.2)	(3.6)
Total Sales	$195.3	$364.7	$663.7	$847.6

Operating Income
Southern Timber	$22.5	$12.8	$76.9	$47.1
Pacific Northwest Timber	2.2	2.1	11.7	5.3
New Zealand Timber	9.3	13.3	22.7	48.0
Timber Funds (a)	—	41.3	—	44.8
Real Estate (b)(c)	15.7	60.6	37.0	112.8
Trading	0.2	—	0.1	0.6
Corporate and Other	(9.0)	(6.7)	(26.6)	(22.3)
Operating Income	40.9	123.3	121.7	236.2
Interest expense, interest income and other	(7.8)	(10.0)	(25.5)	(34.1)
Income tax expense	(1.2)	(2.8)	(8.1)	(13.1)
Net Income	31.9	110.5	88.1	189.0
Less: Net income attributable to noncontrolling interests in consolidated affiliates (d)	(10.8)	(32.5)	(12.4)	(40.8)
Net Income Attributable to Rayonier, L.P.	$21.1	$78.0	$75.7	$148.2
Less: Net income attributable to noncontrolling interests in the operating partnership	(0.5)	(2.2)	(1.7)	(4.3)
Net Income Attributable to Rayonier Inc.	$20.6	$75.8	$74.0	$143.9

Adjusted EBITDA (e)
Southern Timber	$36.6	$24.4	$123.7	$86.6
Pacific Northwest Timber	12.6	12.5	48.4	44.1
New Zealand Timber	15.6	19.9	40.8	68.7
Timber Funds	—	0.5	—	2.8
Real Estate	8.4	63.8	58.4	97.9
Trading	0.2	—	0.1	0.6
Corporate and Other	(8.6)	(6.4)	(25.7)	(21.4)
Total Adjusted EBITDA	$64.7	$114.6	$245.8	$279.4

(a) The three and nine months ended September 30, 2021 includes sales and operating income of $87.1 million and $36.0 million, respectively, from Fund II Timberland Dispositions.

(b) Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.

(c) The three and nine months ended September 30, 2022 includes $16.0 million of equity income related to the multi-family apartment complex sale in Bainbridge Island, Washington. The three and nine months ended September 30, 2021 includes $14.5 million and $44.8 million, respectively, from Large Dispositions.

(d) The three and nine months ended September 30, 2021 includes a $28.8 million gain from Fund II Timberland Dispositions.

(e) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators .


	Three Months Ended September 30,				Nine Months Ended September 30,
Southern Timber Overview	2022		2021		2022		2021
Sales Volume (in thousands of tons)
Pine Pulpwood	965		793		3,098		2,524
Pine Sawtimber	449		378		1,529		1,532
Total Pine Volume	1,414		1,171		4,627		4,056
Hardwood	85		14		291		109
Total Volume	1,499		1,185		4,918		4,165

% Delivered Volume (vs. Total Volume)	47	%	47	%	43	%	40	%
% Pine Sawtimber Volume (vs. Total Pine Volume)	32	%	32	%	33	%	38	%
% Export Volume (vs. Total Volume) (a)	2	%	6	%	2	%	5	%

Net Stumpage Pricing (dollars per ton)
Pine Pulpwood	$22.77		$19.14		$22.88		$18.25
Pine Sawtimber	33.31		28.06		34.40		27.62
Weighted Average Pine	$26.12		$22.02		$26.69		$21.79
Hardwood	20.59		10.94		24.33		14.64
Weighted Average Total	$25.80		$21.88		$26.55		$21.60

Summary Financial Data (in millions of dollars)
Timber Sales	$57.7		$39.3		$186.9		$127.2
Less: Cut and Haul	(17.3)		(10.6)		(50.5)		(30.9)
Less: Port and Freight	(1.6)		(2.7)		(5.7)		(6.4)
Net Stumpage Sales	$38.8		$25.9		$130.7		$90.0

Non-Timber Sales	6.8		5.5		20.7		18.6
Total Sales	$64.5		$44.8		$207.6		$145.8

Operating Income	$22.5		$12.8		$76.9		$47.1

(+) Depreciation, depletion and amortization	14.1		11.6		46.8		39.5
Adjusted EBITDA (b)	$36.6		$24.4		$123.7		$86.6

Other Data

Period-End Acres (in thousands)	1,789		1,739		1,789		1,739

(a) Estimated percentage of export volume, which includes volumes sold to third-party exporters in addition to direct exports through our log export program.

(b) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators .


	Three Months Ended September 30,				Nine Months Ended September 30,
Pacific Northwest Timber Overview	2022		2021		2022		2021
Sales Volume (in thousands of tons)
Pulpwood	59		66		214		216
Sawtimber	248		279		974		1,066


Total Volume	307		346		1,188		1,282






% Delivered Volume (vs. Total Volume)	100	%	89	%	90	%	86	%
% Sawtimber Volume (vs. Total Volume)	81	%	81	%	82	%	83	%
% Export Volume (vs. Total Volume) (a)	12	%	20	%	10	%	16	%

Delivered Log Pricing (in dollars per ton)
Pulpwood	$50.74		$31.34		$44.44		$29.86
Sawtimber	117.86		107.56		112.65		97.79
Weighted Average Log Price	$104.97		$92.67		$100.18		$86.08

Summary Financial Data (in millions of dollars)
Timber Sales	$32.6		$30.2		$115.6		$104.3
Less: Cut and Haul	(13.9)		(12.0)		(46.7)		(42.4)
Less: Port and Freight	(0.2)		—		(0.7)		—
Net Stumpage Sales	$18.5		$18.3		$68.3		$61.9

Non-Timber Sales	1.8		1.3		4.2		4.0
Total Sales	$34.4		$31.5		$119.8		$108.4

Operating Income	$2.2		$2.1		$11.7		$5.3
(+) Timber write-offs resulting from a casualty event (b)	1.1		—		1.1		—
(+) Depreciation, depletion and amortization	9.4		10.5		35.6		38.8
Adjusted EBITDA (c)	$12.6		$12.5		$48.4		$44.1

Other Data

Period-End Acres (in thousands)	486		490		486		490
Sawtimber (in dollars per MBF) (d)	$860		$803		$866		$758

(a) Estimated percentage of export volume, which includes volumes sold to third-party exporters in addition to direct exports through our log export program.

(b) Timber write-offs resulting from a casualty event include the write-off of merchantable and pre-merchantable timber volume destroyed by casualty events which cannot be salvaged.

(d) Delivered Sawtimber excluding chip-n-saw.


	Three Months Ended September 30,				Nine Months Ended September 30,
New Zealand Timber Overview	2022		2021		2022		2021
Sales Volume (in thousands of tons)
Domestic Pulpwood (Delivered)	103		114		302		324
Domestic Sawtimber (Delivered)	221		185		544		517
Export Pulpwood (Delivered)	38		43		129		146
Export Sawtimber (Delivered)	349		326		954		973

Total Volume	712		668		1,929		1,960

% Delivered Volume (vs. Total Volume)	100	%	100	%	100	%	100	%
% Sawtimber Volume (vs. Total Volume)	80	%	76	%	78	%	76	%
% Export Volume (vs. Total Volume) (a)	54	%	55	%	56	%	57	%

Delivered Log Pricing (in dollars per ton)
Domestic Pulpwood	$33.13		$43.35		$34.20		$42.29
Domestic Sawtimber	69.69		85.00		73.72		83.79
Export Sawtimber	123.07		149.68		130.71		140.89
Weighted Average Log Price	$92.76		$112.65		$98.92		$108.63

Summary Financial Data (in millions of dollars)
Timber Sales	$66.1		$75.3		$190.9		$212.9
Less: Cut and Haul	(25.8)		(23.3)		(71.6)		(69.3)
Less: Port and Freight	(23.1)		(26.6)		(69.8)		(61.7)
Net Stumpage Sales	$17.2		$25.4		$49.4		$81.8


Non-Timber Sales / Carbon Credits	6.4		0.2		11.9		0.8
Total Sales	$72.5		$75.6		$202.7		$213.7

Operating Income	$9.3		$13.3		$22.7		$48.0

(+) Depreciation, depletion and amortization	6.3		6.6		18.2		20.8

Adjusted EBITDA (b)	$15.6		$19.9		$40.8		$68.7

Other Data
New Zealand Dollar to U.S. Dollar Exchange Rate (c)	0.6223		0.7017		0.6479		0.7125
Net Plantable Period-End Acres (in thousands)	297		297		297		297
Export Sawtimber (in dollars per JAS m 3 )	$143.09		$174.03		$151.98		$163.81
Domestic Sawtimber (in $NZD per tonne)	$123.19		$133.26		$125.16		$129.35

(a) Percentage of export volume includes direct exports through our log export program.

(b) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators .


	Three Months Ended September 30,		Nine Months Ended September 30,
Real Estate Overview	2022	2021	2022	2021
Sales (in millions of dollars)
Improved Development	$2.3	$27.8	$18.8	$47.4
Unimproved Development	—	37.5	—	37.5
Rural	7.0	6.9	47.3	37.0
Timberland & Non-Strategic	—	—	11.4	—

Conservation Easement	—	—	—	3.9
Deferred Revenue/Other (a)	3.2	1.1	3.5	(3.4)
Large Dispositions (b)	—	20.0	—	56.0
Total Sales	$12.4	$93.4	$81.0	$178.4


Acres Sold
Improved Development	19.0	479.0	95.9	768.8
Unimproved Development	—	359	—	359
Rural	1,809	3,260	11,194	13,379
Timberland & Non-Strategic	—	34	3,966	34

Large Dispositions (b)	—	8,088	—	16,622
Total Acres Sold	1,828	12,219	15,256	31,162


Gross Price per Acre (dollars per acre)
Improved Development	$121,106	$57,988	$196,311	$61,608
Unimproved Development	—	104,579	—	104,579
Rural	3,848	2,128	4,228	2,765
Timberland & Non-Strategic	—	1,297	2,874	1,297

Large Dispositions (b)	—	2,479	—	3,372
Weighted Average (Total) (c)	$5,064	$17,490	$5,084	$8,384
Weighted Average (Adjusted) (d)	$3,848	$12,179	$3,874	$5,413



Sales (Excluding Large Dispositions)	$12.4	$73.4	$81.0	$122.4












Operating Income	$15.7	$60.6	$37.0	$112.8
(+) Depreciation, depletion and amortization	1.0	1.8	12.7	7.1

(+) Non-cash cost of land and improved development	3.1	15.8	20.3	22.8



(–) Gain associated with the multi-family apartment complex sale attributable to NCI (e)	(11.5)	—	(11.5)	—
(–) Large Dispositions (b)	—	(14.5)	—	(44.8)
Adjusted EBITDA (f)	$8.4	$63.8	$58.4	$97.9

(a) Includes deferred revenue adjustments, revenue true-ups and marketing fees related to Improved Development sales in addition to residential and commercial lease revenue.

(b) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value.

(d) Excludes Improved Development and Large Dispositions.

(e) Gain associated with the multi-family apartment complex sale attributable to NCI represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests.

(f) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators .


	Three Months Ended September 30,		Nine Months Ended September 30,
Trading Overview	2022	2021	2022	2021
Sales Volume (in thousands of tons)
U.S.	11	1	54	1
NZ	84	176	361	560




Total Volume	95	177	415	561

Summary Financial Data (in millions of dollars)
Trading Sales	$11.2	$25.1	$51.5	$75.5
Non-Timber Sales	0.4	0.4	1.2	1.3
Total Sales	$11.6	$25.6	$52.7	$76.8

Operating Income	$0.2	—	$0.1	$0.6

Adjusted EBITDA (a)	$0.2	—	$0.1	$0.6

(a) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators .


	Three Months Ended September 30,		Nine Months Ended September 30,
Capital Expenditures By Segment (in millions of dollars)	2022	2021	2022	2021
Timber Capital Expenditures
Southern Timber



Reforestation, silviculture and other capital expenditures	$5.4	$3.6	$11.5	$11.1
Property taxes	1.9	1.7	5.6	5.0
Lease payments	0.1	0.1	1.0	1.1
Allocated overhead	1.2	1.0	3.6	3.2
Subtotal Southern Timber	$8.6	$6.5	$21.7	$20.4
Pacific Northwest Timber


Reforestation, silviculture and other capital expenditures	2.3	2.0	7.5	6.4
Property taxes	0.3	0.3	0.8	0.8

Allocated overhead	1.3	1.1	4.0	3.5
Subtotal Pacific Northwest Timber	$3.9	$3.4	$12.3	$10.7





New Zealand Timber
Reforestation, silviculture and other capital expenditures	3.2	2.9	8.7	7.9
Property taxes	0.2	0.2	0.6	0.6
Lease payments	1.4	1.2	2.8	2.3
Allocated overhead	0.6	0.8	2.0	2.2
Subtotal New Zealand Timber	$5.4	$5.0	$14.0	$13.1
Total Timber Segments Capital Expenditures	$17.8	$14.9	$48.0	$44.2
Timber Funds (“Look-through”) (a)	—	0.1	—	0.4
Real Estate	0.1	—	0.2	0.1

Total Capital Expenditures	$17.9	$15.0	$48.2	$44.7

Timberland Acquisitions
Southern Timber	—	—	$3.2	$41.0


New Zealand Timber	—	—	—	10.9

Timberland Acquisitions	—	—	$3.2	$51.9


Real Estate Development Investments (b)	$4.9	$2.9	$10.9	$9.2

(a) The three and nine months ended September 30, 2021 exclude $0.3 million and $2.8 million, respectively, of capital expenditures attributable to noncontrolling interests in Timber Funds.

(b) Represents investments in master infrastructure or entitlements in our real estate development projects. Real Estate Development Investments are amortized as the underlying properties are sold and included in Non-Cash Cost of Land and Improved Development.

The following tables summarize sales, operating income (loss) and Adjusted EBITDA variances for September 30, 2022 versus September 30, 2021 (millions of dollars):


Sales	Southern Timber		Pacific Northwest Timber		New Zealand Timber		Timber Funds		Real Estate		Trading	Intersegment Eliminations		Total
Three Months Ended September 30, 2021	$44.8		$31.5		$75.6		$94.5		$93.4		$25.6	($0.7)		$364.7
Volume	6.9		(2.0)		4.8		—		(38.4)		(11.7)	—		(40.4)
Price	5.8		1.9		(11.2)		—		(21.7)		(2.3)	—		(27.5)
Non-timber sales	1.3		0.5		6.0		—		—		—	—		7.8
Foreign exchange (a)	—		—		(2.4)		—		—		—	—		(2.4)
Other	5.7	(b)	2.5	(b)	(0.3)	(c)	(94.5)	(d)	(20.9)	(e)	—	0.6	(f)	(106.9)
Three Months Ended September 30, 2022	$64.5		$34.4		$72.5		—		$12.4		$11.6	($0.1)		$195.3

(a) Net of currency hedging impact.

(b) Includes variance due to stumpage versus delivered sales.

(d) Timber Funds segment was liquidated in 2021.

(e) Includes $20.0 million of sales from a Large Disposition in Q3 2021, residential and commercial lease income, revenue true-ups and marketing fees related to Improved Development sales and deferred adjustments.

(f) Includes a decrease in Intersegment elimina tions related to timberland management fees paid to us by the timber funds and reported as sales within the Timber Funds segment.


Sales	Southern Timber		Pacific Northwest Timber		New Zealand Timber		Timber Funds		Real Estate		Trading	Intersegment Eliminations		Total
Nine Months Ended September 30, 2021	$145.8		$108.4		$213.7		$128.1		$178.4		$76.8	($3.6)		$847.6
Volume	16.3		(4.5)		(3.2)		—		5.8		(19.7)	—		(5.3)
Price	24.4		10.5		(33.8)		—		(48.4)		(4.3)	—		(51.6)
Non-timber sales	2.1		0.2		10.9		—		—		(0.1)	—		13.1
Foreign exchange (a)	—		—		(4.9)		—		—		—	—		(4.9)
Other	19.0	(b)	5.2	(b)	20.0	(c)	(128.1)	(d)	(54.8)	(e)	—	3.4	(f)	(135.2)
Nine Months Ended September 30, 2022	$207.6		$119.8		$202.7		—		$81.0		$52.7	($0.2)		$663.7

(a) Net of currency hedging impact.

(b) Includes variance due to stumpage versus delivered sales.

(d) Timber Funds segment was liquidated in 2021.

(e) Includ es $56.0 million of sales from a Large Disposition in addition to Conservation Easement sales in the nine months ended September 30, 2021, residential and commercial lease income, revenue true-ups and marketing fees related to Improved Development sales, conservation easement sales and deferred adjustments.

(f) Includes a decrease in Intersegment eliminations related to timberland management fees paid to us by the timber funds and reported as sales within the Timber Funds segment.


Operating Income	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Corporate and Other	Total
Three Months Ended September 30, 2021	$12.8	$2.1	$13.3	$41.3	$60.6	—	($6.7)	$123.3
Volume	3.8	(0.7)	1.4	—	(28.9)	—	—	(24.4)
Price (a)	5.8	1.9	(11.2)	—	(21.7)	—	—	(25.2)
Cost	(1.7)	(0.5)	(0.3)	—	(1.5)	0.2	(2.3)	(6.1)
Non-timber income (b)	1.3	0.5	6.0	—	—	—	—	7.8
Foreign exchange (c)	—	—	0.2	—	—	—	—	0.2
Depreciation, depletion & amortization	0.5	—	(0.1)	—	—	—	—	0.4
Non-cash cost of land and improved development	—	—	—	—	3.8	—	—	3.8
Other (d)	—	(1.1)	—	(41.3)	3.4	—	—	(39.0)
Three Months Ended September 30, 2022	$22.5	$2.2	$9.3	—	$15.7	$0.2	($9.0)	$40.9

(a) For Timber segments, price reflects net stumpage realizations (i.e., net of cut and haul and shipping costs). For Real Estate, price is presented net of cash closing costs.

(b) For the New Zealand Timber segment, includes carbon credit sales.

(d) Timber Funds segment was liquidated in 2021. Real Estate includes a Large Disposition in Q3 2021, gain associated with the multi-family apartment complex sale attributable to NCI, residential and commercial lease income, revenue true-ups and marketing fees related to Improved Development sales, equity income from joint venture entities and deferred adjustments. Pacific Northwest Timber segment includes $1.1 million in timber write-offs resulting from casualty events.


Operating Income	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Corporate and Other	Total
Nine Months Ended September 30, 2021	$47.1	$5.3	$48.0	$44.8	$112.8	$0.6	($22.3)	$236.2
Volume	9.1	(1.2)	(1.0)	—	4.2	—	—	11.1
Price (a)	24.4	10.5	(33.8)	—	(48.4)	—	—	(47.3)
Cost	(5.3)	(2.4)	(1.7)	—	(3.4)	(0.5)	(4.3)	(17.6)
Non-timber income (b)	1.9	0.2	10.9	—	—	—	—	13.0
Foreign exchange (c)	—	—	(0.2)	—	—	—	—	(0.2)
Depreciation, depletion & amortization	(0.3)	0.4	0.5	—	(5.3)	—	—	(4.7)
Non-cash cost of land and improved development	—	—	—	—	4.9	—	—	4.9
Other (d)	—	(1.1)	—	(44.8)	(27.8)	—	—	(73.8)
Nine Months Ended September 30, 2022	$76.9	$11.7	$22.7	—	$37.0	$0.1	($26.6)	$121.7

(a) For Timber segments, price reflects net stumpage realizations (i.e., net of cut and haul and shipping costs). For Real Estate, price is presented net of cash closing costs.

(b) For the New Zealand Timber segment, includes carbon credit sales.

(d) Timber Funds segment was liquidated in 2021. Real Estate includes a Large Disposition in addition to Conservation Easement sales in the nine months ended September 30, 2021, a gain associated with the multi-family apartment complex sale attributable to NCI, residential and commercial lease income, revenue true-ups and marketing fees related to Improved Development sales, equity income from joint venture entities and deferred adjustments. Pacific Northwest Timber segment includes $1.1 million in timber write-offs resulting from casualty events.


Adjusted EBITDA (a)	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Corporate and Other	Total
Three Months Ended September 30, 2021	$24.4	$12.5	$19.9	$0.5	$63.8	—	($6.4)	$114.6
Volume	6.8	(1.8)	1.7	—	(38.4)	—	—	(31.7)
Price (b)	5.8	1.9	(11.2)	—	(21.7)	—	—	(25.2)
Cost	(1.7)	(0.5)	(0.3)	—	(1.5)	0.2	(2.2)	(6.0)
Non-timber income (c)	1.3	0.5	6.0	—	—	—	—	7.8
Foreign exchange (d)	—	—	(0.5)	—	—	—	—	(0.5)
Other (e)	—	—	—	(0.5)	6.2	—	—	5.7
Three Months Ended September 30, 2022	$36.6	$12.6	$15.6	—	$8.4	$0.2	($8.6)	$64.7

(a) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators below.

(b) For Timber segments, price reflects net stumpage realizations (i.e., net of cut and haul and shipping costs). For Real Estate, price is presented net of cash closing costs.

(d) Net of currency hedging impact.

(e) Timber Funds segment was liquidated in 2021. Real Estate includes residential and commercial lease income, revenue true-ups and marketing fees related to Improved Development sales, equity income from joint venture entities and deferred adjustments.


Adjusted EBITDA (a)	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Corporate and Other	Total
Nine Months Ended September 30, 2021	$86.6	$44.1	$68.7	$2.8	$97.9	$0.6	($21.4)	$279.4
Volume	16.1	(4.0)	(1.3)	—	5.8	—	—	16.6
Price (b)	24.4	10.5	(33.8)	—	(48.4)	—	—	(47.3)
Cost	(5.3)	(2.4)	(1.7)	—	(3.4)	(0.5)	(4.3)	(17.6)
Non-timber income (c)	1.9	0.2	10.9	—	—	—	—	13.0
Foreign exchange (d)	—	—	(2.0)	—	—	—	—	(2.0)
Other (e)	—	—	—	(2.8)	6.5	—	—	3.7
Nine Months Ended September 30, 2022	$123.7	$48.4	$40.8	—	$58.4	$0.1	($25.7)	$245.8

(a) Adjusted EBITDA is a non-GAAP measure defined and reconciled in Performance and Liquidity Indicators below.

(b) For Timber segments, price reflects net stumpage realizations (i.e., net of cut and haul and shipping costs). For Real Estate, price is presented net of cash closing costs.

(d) Net of currency hedging impact.

(e) Timber Funds segment was liquidated in 2021. Real Estate includes Conservation Easement sales in Q2 2021, residential and commercial lease income, revenue true-ups and marketing fees related to Improved Development sales, equity income from joint venture entities and deferred adjustments.

SOUTHERN TIMBER

Third quarter sales of $64.5 million increased $19.7 million, or 44%, versus the prior year period. Harvest volumes increased 27% to 1.50 million tons versus 1.19 million tons in the prior year period , as more favorable weather conditions led to improved production. Average pine sawtimber stumpage prices increased 19% to $33.31 per ton versus $28.06 per ton in the prior year period, due to continued strong demand from sawmills as well as competition from pulp mills for chip-n-saw volume. Average pine pulpwood stumpage prices rose 19% to $22.77 per ton versus $19.14 per ton in the prior year period, driven by strong end-market demand and a favorable geographic mix. Overall, weighted-average stumpage prices (including hardwood) increased 18% to $25.80 per ton versus $21.88 per ton in the prior year period. Operating income of $22.5 million increased $9.7 million versus the prior year period due to higher net stumpage realizations ($5.8 million), higher volumes ($3.8 million), higher non-timber income ($1.3 million), and lower depletion rates ($0.5 million), partially offset by higher overhead and other costs ($1.7 million). Third quarter Adjusted EBITDA of $36.6 million was 50%, or $12.2 million, above the prior year period.

Year-to-date sales of $207.6 million increased $61.8 million, or 42%, versus the prior year period. Harvest volumes increased 18% to 4.92 million tons versus 4.17 million in the prior year period, due to strong demand and favorable logging conditions. Average pine sawtimber stumpage prices increased 25% to $34.40 per ton versus

$27.62 per ton in the prior year period, primarily due to strong demand from sawmills, as well as competition for chip-n-saw volume from pulp mills. Average pine pulpwood stumpage prices increased 25% to $22.88 per ton versus $18.25 per ton in the prior year period, driven by strong demand due to low mill inventories at the start of the year and favorable end-market demand. Overall, weighted-average stumpage prices (including hardwood) increased 23% to $26.55 per ton versus $21.60 per ton in the prior year period. Operating income of $76.9 million increased $29.8 million versus the prior year period due to higher net stumpage realizations ($24.4 million), higher volumes ($9.1 million) and higher non-timber income ($1.9 million), partially offset by higher costs ($5.3 million) and higher depletion rates ($0.3 million). Year-to-date Adjusted EBITDA of $123.7 million was 43%, or $37.1 million, above the prior year period.

PACIFIC NORTHWEST TIMBER

Third quarter sales of $34.4 million increased $2.9 million, or 9%, versus the prior year period, notwithstanding a decline in harvest volumes of 11% to 307,000 tons versus 346,000 tons in the prior year period. Average delivered sawtimber prices increased 10% to $117.86 per ton versus $107.56 per ton in the prior year period, driven by continued healthy demand from domestic lumber mills as well as a favorable species mix, as a higher proportion of Douglas-fir sawtimber was harvested in the current year quarter. Average delivered pulpwood prices increased 62% to $50.74 per ton versus $31.34 per ton in the prior year period, reflecting strong end-market demand coupled with supply constraints due to fewer residuals and increased competition for a limited supply of smaller-sized logs. Operating income of $2.2 million improved $0.1 million versus the prior year period due to higher net stumpage realizations ($1.9 million) and higher non-timber income ($0.5 million), partially offset by the write-off of timber basis due to a fire in Washington ($1.1 million), lower volumes ($0.7 million), and higher overhead and other costs ($0.5 million). Third quarter Adjusted EBITDA of $12.6 million was 1%, or $0.1 million, above the prior year period.

Year-to-date sales of $119.8 million increased $11.5 million, or 11%, versus the prior year period, notwithstanding a decline in harvest volumes of 7% to 1.19 million tons versus 1.28 million tons in the prior year period. Average delivered sawtimber prices increased 15% to $112.65 per ton versus $97.79 per ton in the prior year period due to strong domestic lumber demand and a favorable species mix in the current year period. Average delivered pulpwood prices increased 49% to $44.44 per ton versus $29.86 per ton in the prior year period, driven by strong end-market demand, the restart of previously idled pulp mill capacity, and the resumption of chip exports, which resulted in greater competition from pulp mills to secure supply. Operating income of $11.7 million improved $6.4 million versus the prior year period due to higher net stumpage realizations ($10.5 million), lower depletion rates ($0.4 million) and higher non-timber income ($0.2 million), partially offset by higher costs ($2.4 million), lower volumes ($1.2 million) and a write-off of timber basis as a result of a fire in Washington ($1.1 million). Year-to-date Adjusted EBITDA of $48.4 million was 10%, or $4.3 million, above the prior year period.

NEW ZEALAND TIMBER

Third quarter sales of $72.5 million decreased $3.1 million, or 4%, versus the prior year period. Harvest volumes increased 7% to 712,000 tons versus 668,000 tons in the prior year period, due to an increase in harvest activity following a relatively light start to the year. Average delivered prices for export sawtimber decreased 18% to $123.07 per ton versus $149.68 per ton in the prior year period, driven by reduced demand from China due to COVID-related disruptions as well as a slowdown in construction activity. Average delivered prices for domestic sawtimber decreased 18% to $69.69 per ton versus $85.00 per ton in the prior year period. The decrease in domestic sawtimber prices (in U.S. dollar terms) was primarily driven by the decline in the NZ$/US$ exchange rate (US$0.62 per NZ$1.00 versus US$0.70 per NZ$1.00). Excluding the impact of foreign exchange rates, domestic sawtimber prices decreased 8% versus the prior year period, reflecting additional supply that was diverted into domestic markets due to export market headwinds. Operating income of $9.3 million decreased $4.0 million versus the prior year period due to lower net stumpage realizations ($11.2 million), higher costs ($0.3 million), and higher depletion rates ($0.1 million), partially offset by higher carbon credit sales ($6.0 million), higher volumes ($1.4 million), and favorable foreign exchange impacts ($0.2 million). Third quarter Adjusted EBITDA of $15.6 million was 22%, or $4.3 million, below the prior year period.

Year-to-date sales of $202.7 million decreased $11.0 million, or 5%, versus the prior year period. Harvest volumes decreased 2% to 1.9 million tons versus 2.0 million tons in the prior year period. Average delivered prices for export sawtimber decreased 7% to $130.71 per ton versus $140.89 per ton in the prior year period. The decrease in export sawtimber prices versus the prior year period was driven by reduced demand due to COVID-19 related disruptions in China and a steep decline in construction activity. Net stumpage realizations for

export sawtimber were further pressured by higher port and freight costs over the prior year period, driven by elevated fuel prices as well as increased demurrage charges due to port congestion. Average delivered prices for domestic sawtimber decreased 12% to $73.72 per ton versus $83.79 per ton in the prior year period. The decrease in domestic sawtimber prices (in U.S. dollars terms) was driven primarily by the decline in the NZ$/US$ exchange rate (US$0.65 per NZ$1.00 versus US$0.71 per NZ$1.00). Excluding the impact of foreign exchange rates, domestic sawtimber prices decreased 3% versus the prior year period due to additional supply that was diverted into domestic markets in the current year period. Operating income of $22.7 million decreased $25.3 million versus the prior year period as a result of lower net stumpage realizations ($33.8 million), lower volumes ($1.0 million), higher costs ($1.7 million) and unfavorable foreign exchange impacts ($0.2 million), partially offset by higher carbon credit sales ($10.9 million) and lower depletion rates ($0.5 million). Year-to-date Adjusted EBITDA of $40.8 million was $27.9 million below the prior year period.

TIMBER FUNDS

During 2021, we sold the rights to manage Fund III and Fund IV, as well as our ownership interests in both funds, and we completed the liquidation of Fund II timberland assets. As such, we had no sales, operating income or Adjusted EBITDA in the current quarter or year-to-date period in the Timber Funds segment, as will be the case going forward.

The Timber Funds segment generated prior year third quarter sales of $94.5 million on harvest volumes of 61,000 tons, resulting in operating income of $41.3 million in the prior year period . The prior year quarter sales and operating income included $87.1 million and $36.0 million, respectively, from the Fund II Timberland Dispositions. The prior year quarter operating income also included a $3.7 million gain on investment in Timber Funds, which reflects the gain recognized on the sale of our investment in Timber Funds III and IV. Third quarter Adjusted EBITDA was $0.5 million in the prior year period.

The Timber Funds segment generated prior year year-to-date sales of $128.1 million on harvest volumes of 380,000 tons, resulting in operating income of $44.8 million in the prior year period . The prior year period sales and operating income included $87.1 million and $36.0 million, respectively, from the Fund II Timberland Dispositions. Year-to-date operating income also included a $3.7 million gain on investment in Timber Funds, which reflects the gain recognized on the sale of our investment in Timber Funds III and IV. Year-to-date Adjusted EBITDA was $2.8 million in the prior year period.

REAL ESTATE

Third quarter sales of $12.4 million decreased $80.9 million versus the prior year period, while operating income of $15.7 million decreased $44.9 million versus the prior year period. Third quarter operating income included an $11.5 million gain attributable to noncontrolling interests associated with the Bainbridge Island multi-family apartment complex sale.. The prior year third quarter sales and operating income included $20.0 million and $14.5 million, respectively, from a Large Disposition. Sales and operating income declined versus the prior year period due to a lower number of acres sold (1,828 acres sold versus 12,219 acres sold in the prior year period), and a decrease in weighted-average prices ($5,064 per acre versus $7,554 per acre in the prior year period).

Improved Development sales of $2.3 million included $0.8 million from the Wildlight development project north of Jacksonville, Florida and $1.5 million from the Heartwood development project south of Savannah, Georgia. Sales in Wildlight consisted of 13 residential lots ($65,000 per lot). Sales in Heartwood consisted of a 15-acre commercial parcel to be used for a healthcare campus for $1.0 million ($67,000 per acre) and 10 residential lots for $0.4 million ($44,000 per lot). This compares to prior year period Improved Development sales of $27.8 million, which included a significant sale in the Heartwood / Belfast Commerce Park.

There were no Unimproved Development sales in the third quarter. This compares to prior year period sales of $37.5 million, which consisted of a 359-acre sale in Kingston, Washington for $105,000 per acre.

Rural sales of $7.0 million consisted of 1,809 acres at an average price of $3,848 per acre. This compares to prior year period sales of $6.9 million, which consisted of 3,260 acres at an average price of $2,128 per acre.

Third quarter Adjusted EBITDA of $8.4 million was $55.4 million below the prior year period.

Year-to-date sales of $81.0 million decreased $97.4 million versus the prior year period, while operating income of $37.0 million decreased $75.9 million versus the prior year period. There were no Large Dispositions in the current year period, compared with year-to-date sales and operating income of $56.0 million and $44.8 million, respectively, from a Large Disposition in the prior year period. Sales decreased in the first nine months primarily due to lower volumes ( 15,256 acres sold versus 31,162 acres sold in the prior year period) and a decrease in

weighted-average prices ($5,084 per acre versus $5,711 per acre in the prior year period). Year-to-date Adjusted EBITDA of $58.4 million decreased $39.5 million versus the prior year period.

TRADING

Third quarter sales of $11.6 million decreased $14.0 million versus the prior year period, primarily due to lower volumes and prices. Sales volumes decreased 46% to 95,000 tons versus 177,000 tons in the prior year period, reflecting constrained export market demand. The Trading segment generated operating income of $0.2 million versus breakeven results in the prior year period. Third quarter Adjusted EBITDA of $0.2 million was above breakeven results in the prior year period.

Year-to-date sales of $52.7 million decreased $24.1 million versus the prior year period, primarily due to lower volumes, as well as lower prices. Sales volumes decreased 26% to 415,000 tons versus 561,000 tons in the prior year period. The Trading segment generated operating income of $0.1 million versus operating income of $0.6 million in the prior year period.

OTHER ITEMS

CORPORATE AND OTHER EXPENSE / ELIMINATIONS

Third quarter corporate and other operating expenses of $9.0 million increased $2.2 million versus the prior year period, primarily due to higher compensation and benefits expenses ($1.4 million) and higher legal and other overhead expenses ($0.8 million).

Year-to-date corporate and other operating expenses of $26.6 million increased $4.3 million versus the prior year period, primarily due to higher compensation and benefits expenses ($2.7 million), higher legal costs ($0.4 million), higher insurance and community costs of ($0.4 million) and other overhead expenses ($0.8 million).

Compensation and benefits expenses were elevated in the year-to-date period due to the accelerated realization of equity compensation expense for retirement-eligible employees.

INTEREST EXPENSE

Third quarter and year-to-date interest expense of $9.1 million and $26.5 million, respectively, decreased $2.2 million and $7.8 million versus the prior year period. Third quarter and year-to-date interest expense benefited from lower average outstanding debt and a lower weighted-average interest rate as compared to the prior year period. Additionally, the prior year-to-date period included a $2.2 million loss from the termination of a cash flow hedge.

INCOME TAX EXPENSE

Third quarter and year-to-date income tax expense of $1.2 million and $8.1 million, respectively, decreased $1.6 million and $5.1 million versus the prior year period. The New Zealand subsidiary is the primary driver of income tax expense.

OUTLOOK

In our Southern Timber segment, we expect continued strong demand trends across our localized markets. In our Pacific Northwest Timber segment, we expect continued strong pricing for both pulpwood and sawtimber, albeit partially offset by ongoing cost pressures. In our New Zealand Timber segment, we expect lower harvest volumes for the remainder of the year due to ongoing export market headwinds as demand from China remains constrained. In our Real Estate segment, we now anticipate that a few transactions will be deferred into early 2023, and that demand for certain rural properties will likely moderate with the recent increase in interest rates.

LIQUIDITY AND CAPITAL RESOURCES

Our principal source of cash is cash flow from operations, primarily the harvesting of timber and sales of real estate. As an UPREIT, our main use of cash is dividends and unitholder distributions. We also use cash to maintain the productivity of our timberlands through replanting and silviculture. Our operations have generally produced consistent cash flow and required limited capital resources. Short-term borrowings have helped fund working capital needs, while acquisitions of timberlands generally require funding from external sources or Large Dispositions.

SUMMARY OF LIQUIDITY AND FINANCING COMMITMENTS


	September 30,		December 31,
(millions of dollars)	2022		2021
Cash and cash equivalents (excluding Timber Funds)	$260.9		$358.7

Total debt (a)	1,265.6		1,376.1
Noncontrolling interests in the operating partnership	96.2		133.8
Shareholders’ equity	1,824.7		1,815.6

Total capitalization (total debt plus permanent and temporary equity)	3,186.5		3,325.5
Debt to capital ratio	40	%	41	%
Net debt to enterprise value (b)(c)	18	%	14	%

(a) Total debt as of September 30, 2022 and December 31, 2021 reflects principal on long-term debt, gross of deferred financing costs and unamortized discounts.

(b) Net debt is calculated as total debt less cash and cash equivalents.

(c) Enterprise value based on market capitalization (including Rayonier, L.P. “OP” units) plus net debt based on Rayonier’s share price of $29.97 and $40.36 as of September 30, 2022 and December 31, 2021, respectively.

AT-THE-MARKET (“ATM”) EQUITY OFFERING PROGRAM

On September 10, 2020, we entered into a distribution agreement with a group of sales agents through which we may sell common shares, from time to time, having an aggregate sales price of up to $300 million. As of September 30, 2022, $1.0 million remains available for issuance under the program.

The following table outlines common share issuances pursuant to our ATM program (dollars in millions):


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Shares of common stock issued under the ATM program	—	1,390,968	726,248	4,698,241
Average price per share sold under the ATM program	—	$37.26	$41.46	$36.11
Gross proceeds from common shares issued under the ATM program	—	$51.8	$30.1	$169.6

CASH FLOWS

The following table summarizes our cash flows from operating, investing and financing activities for the nine months ended September 30, 2022 and 2021:


(millions of dollars)	2022	2021
Cash provided by (used for):
Operating activities	$209.9	$277.4
Investing activities	(55.9)	69.3
Financing activities	(237.6)	47.7

CASH PROVIDED BY OPERATING ACTIVITIES

Cash provided by operating activities decreased $67.6 million from the prior year period primarily due to lower operating results.

CASH (USED FOR) PROVIDED BY INVESTING ACTIVITIES

Cash used for investing activities of $55.9 million compares to cash provided by investing activities $69.3 million of in the prior year period. This is primarily due to prior year net proceeds from Fund II timberland dispositions ($85.2 million), Large Dispositions ($54.7 million), and the sale of Timber Funds III and IV ($31.1 million), as well as higher real estate development investments ($1.8 million), higher capital expenditures ($0.7 million) and other investing activities ($0.5 million), partially offset due to lower timberland acquisitions ($48.7 million).

CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES

Cash used for financing activities of $237.6 million compares to cash provided by financing activities of $47.7 million in the prior year period. This is primarily due to lower net borrowings ($151.4 million), lower net proceeds from the issuance of common shares under the ATM equity offering program ($134.7 million), higher dividends paid on common shares ($9.4 million), higher share repurchases ($2.6 million) and lower proceeds from the issuance of common shares under the Company’s incentive stock plan ($2.1 million), partially offset by a make-whole payment fees on the prepayment of NWFCS debt ($6.2 million) in the prior period, lower distributions to consolidated affiliates ($3.1 million), lower debt issuance costs of ($4.8 million) and lower distributions to noncontrolling interests in the operating partnership ($0.6 million).

FUTURE USES OF CASH

We expect future uses of cash to include working capital requirements, principal and interest payments on long-term debt, lease payments, capital expenditures, real estate development investments, timberland acquisitions, dividends on Rayonier Inc. common shares and distributions on Rayonier, L.P. units, distributions to noncontrolling interests, and repurchases of the Company’s common shares to satisfy other commitments.

Significant long-term uses of cash include the following (in millions):


Future uses of cash (in millions)	Total	Payments Due by Period
		2022	2023-2024	2025-2026	Thereafter
Long-term debt (a)	$1,265.6	—	—	$242.6	$1,023.0



Interest payments on long-term debt (b)	291.4	14.9	94.6	87.4	94.5

Operating leases — timberland (c)	175.1	3.7	14.7	13.0	143.7
Operating leases — PP&E, offices (c)	6.9	0.4	2.1	1.1	3.3

Commitments — development projects (d)	29.8	18.3	6.9	0.5	4.1
Commitments — derivatives (e)	20.0	4.6	15.4	—	—
Commitments — environmental remediation (f)	11.0	0.5	7.6	1.5	1.4
Commitments — other (g)	1.7	0.2	1.4	0.1	—
Total	$1,801.5	$42.6	$142.7	$346.2	$1,270.0

(a) The book value of long-term debt, net of deferred financing costs and unamortized discounts, is currently recorded at $1,257.8 million on our Consolidated Balance Sheets, but upon maturity the liability will be $1,265.6 million. See Note 6 - Debt for additional information.

(b) Projected interest payments for variable-rate debt were calculated based on outstanding principal amounts and interest rates as of September 30, 2022.

(d) Commitments — developmental projects primarily consists of payments expected to be made on our Wildlight and Heartwood projects.

(e) Commitments — derivatives represent payments expected to be made on derivative financial instruments (foreign exchange contracts). See Note 7 — Derivative Financial Instruments and Hedging Activities for additional information.

(f) Commitments — environmental remediation represents our estimate of potential liability associated with environmental contamination and Natural Resource Damages in Port Gamble, Washington. See Note 11 - Environmental and Natural Resource Damage Liabilities for additional information.

(g) Commitments — other includes other purchase obligations.

We expect to fund future uses of cash with a combination of existing cash balances, cash generated by operating activities, the remaining issuances available under the Company’s ATM Program, Large Dispositions and the use of our revolving credit facilities. We believe we have sufficient sources of funding to meet our business requirements for the next 12 months and in the longer term.

EXPECTED 2022 EXPENDITURES

Capital expenditures in 2022 are expected to be between $78 million and $82 million, excluding any strategic timberland acquisitions we may make. Capital expenditures are expected to primarily consist of seedling planting, fertilization and other silvicultural activities, property taxes, lease payments, allocated overhead and other capitalized costs. Aside from capital expenditures, we may also acquire timberland as we actively evaluate acquisition opportunities.

We anticipate real estate development investments in 2022 to be between $19 million and $21 million, net of reimbursements from community development bonds. Expected real estate development investments are primarily related to Wildlight, our mixed-use community development project located north of Jacksonville, Florida and Heartwood, our mixed-use development project located in Richmond Hill just south of Savannah, Georgia.

Our 2022 dividend payments on Rayonier Inc. common shares and distributions to Rayonier, L.P. unitholders are expected to be approximately $165 million and $3.7 million, respectively, assuming no change in the quarterly dividend rate of $0.285 per share or partnership unit, or material changes in the number of shares or partnership units outstanding.

Future share repurchases, if any, will depend on the Company’s liquidity and cash flow, as well as general market conditions and other considerations including capital allocation priorities.

We have no mandatory pension contribution requirements in the current year.

Full-year 2022 cash tax payments are expected to be approximatel y $15.0 million, primarily related to the New Zealand subsidiary. First quarter cash tax payments were elevated due to the required timing of tax payments for our New Zealand subsidiary following the full utilization of its net operating losses.

OFF-BALANCE SHEET ARRANGEMENTS

We utilize off-balance sheet arrangements to provide credit support for certain suppliers and vendors in case of their default on critical obligations, and collateral for outstanding claims under our previous workers’ compensation self-insurance programs. These arrangements consist of standby letters of credit and surety bonds. As part of our ongoing operations, we also periodically issue guarantees to third parties. Off-balance sheet arrangements are not considered a source of liquidity or capital resources and do not expose us to material risks or material unfavorable financial impacts. See Note 12 — Guarantees for details on the letters of credit and surety bonds as of September 30, 2022.

SUMMARY OF GUARANTOR FINANCIAL INFORMATION

In May 2021, Rayonier, L.P. issued $450 million of 2.75% Senior Notes due 2031 (the “Senior Notes due 2031”). Rayonier TRS Holdings Inc., Rayonier Inc., and Rayonier Operating Company, LLC agreed to irrevocably, fully and unconditionally guarantee jointly and severally, the obligations of Rayonier, L.P. in regards to the Senior Notes due 2031. As a general partner of Rayonier, L.P., Rayonier Inc. consolidates Rayonier, L.P. and has no material assets or liabilities other than its interest in Rayonier, L.P. These notes are unsecured and unsubordinated and will rank equally with all other unsecured and unsubordinated indebtedness from time to time outstanding.

Rayonier, L.P. is a limited partnership, in which Rayonier Inc. is the general partner. The operating subsidiaries of Rayonier, L.P. conduct all of our operations. Rayonier, L.P.’s most significant assets are its interest in operating subsidiaries, which have been eliminated in the table below to eliminate intercompany transactions between the issuer and guarantors and to exclude investments in non-guarantors. As a result, our ability to make required payments on the notes depends on the performance of our operating subsidiaries and their ability to distribute funds to us. There are no material restrictions on dividends from the operating subsidiaries.

The summarized balance sheet information for the consolidated obligor group of debt issued by Rayonier, L.P. for the nine months ended September 30, 2022 and year ended December 31, 2021 are provided in the table below:


(in millions)	September 30, 2022	December 31, 2021
Current assets	$254.9	$335.8
Non-current assets	127.7	54.6
Current liabilities	21.1	146.0
Non-current liabilities	1,801.1	1,821.7
Due to non-guarantors	566.6	570.4

The summarized results of operations information for the consolidated obligor group of debt issued by Rayonier, L.P. for the nine months ended September 30, 2022 and year ended December 31, 2021 are provided in the table below:


(in millions)	September 30, 2022	December 31, 2021
Cost and expenses	($21.6)	($27.5)
Operating loss	(21.6)	(27.3)
Net loss	(41.7)	(69.7)
Revenue from non-guarantors	663.7	1,109.4

PERFORMANCE AND LIQUIDITY INDICATORS

The discussion below is presented to enhance the reader’s understanding of our operating performance, liquidity, and ability to generate cash and satisfy rating agency and creditor requirements. This information includes two measures of financial results: Adjusted Earnings before Interest, Taxes, Depreciation, Depletion and Amortization (“Adjusted EBITDA”) and Cash Available for Distribution (“CAD”). These measures are not defined by Generally Accepted Accounting Principles (“GAAP”), and the discussion of Adjusted EBITDA and CAD is not intended to conflict with or change any of the GAAP disclosures described above.

Management uses CAD as a liquidity measure. CAD is a non-GAAP measure of cash generated during a period that is available for common share dividends, distributions to operating partnership unitholders, distributions to noncontrolling interests, repurchase of the Company’s common shares, debt reduction, timberland acquisitions and real estate development investments. CAD is defined as cash provided by operating activities adjusted for capital spending (excluding timberland acquisitions and real estate development investments), CAD attributable to noncontrolling interests in Timber Funds, and working capital and other balance sheet changes. CAD is not necessarily indicative of the CAD that may be generated in future periods.

Management uses Adjusted EBITDA as a performance measure. Adjusted EBITDA is a non-GAAP measure that management uses to make strategic decisions about the business and that investors can use to evaluate the operational performance of the assets under management. It excludes specific items that management believes are not indicative of the Company’s ongoing operating results. We define Adjusted EBITDA as earnings before interest, taxes, depreciation, depletion, amortization, the non-cash cost of land and improved development, non-operating income and expense, operating income attributable to noncontrolling interests in Timber Funds, gain associated with multi-family apartment complex sale attributable to noncontrolling interests, the gain on the investment in Timber Funds, Fund II Timberland Dispositions, timber write-offs resulting from a casualty event and Large Dispositions.

We reconcile Adjusted EBITDA to Net Income for the consolidated Company and to Operating Income for the segments, as those are the most comparable GAAP measures for each. The following table provides a reconciliation of Net Income to Adjusted EBITDA for the respective periods (in millions of dollars):


	Three Months Ended September 30,		Nine Months Ended September 30,
	2022	2021	2022	2021
Net Income to Adjusted EBITDA Reconciliation
Net Income	$31.9	$110.5	$88.1	$189.0
Operating income attributable to NCI in Timber Funds	—	(30.5)	—	(33.3)
Interest, net attributable to NCI in Timber Funds	—	0.1	—	0.3

Net Income (Excluding NCI in Timber Funds)	31.9	80.1	88.1	156.0
Interest, net and miscellaneous income attributable to Rayonier	7.9	11.1	25.0	33.8
Income tax expense attributable to Rayonier	1.2	2.8	8.1	13.1
Depreciation, depletion and amortization attributable to Rayonier	31.1	31.5	114.2	109.3
Non-cash cost of land and improved development	3.1	15.8	20.3	22.8
Gain associated with the multi-family apartment complex sale attributable to NCI (a)	(11.5)	—	(11.5)	—
Timber write-offs resulting from a casualty event attributable to Rayonier (b)	1.1	—	1.1	—
Non-operating (income)/ expense	(0.1)	(1.2)	0.5	—








Gain on investment in Timber Funds (c)	—	(3.7)	—	(3.7)
Fund II Timberland Dispositions attributable to Rayonier (d)	—	(7.2)	—	(7.2)
Large Dispositions (e)	—	(14.5)	—	(44.8)

Adjusted EBITDA	$64.7	$114.6	$245.8	$279.4

(a) Gain associated with the multi-family apartment complex sale attributable to NCI represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests.

(b) Timber write-offs resulting from a casualty event include the write-off of merchantable and pre-merchantable timber volume destroyed by casualty events which cannot be salvaged.

(c) Gain on investment in Timber Funds represents the gain recognized on the sale of rights to manage two timber funds (Funds III and IV) previously managed by the Company’s Olympic Resources Management (ORM) subsidiary, as well as its co-investment stake in both funds.

(d) Fund II Timberland Dispositions represent the disposition of Fund II Timberland assets, which we managed and owned a co-investment stake in.

(e) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value.

The following tables provide a reconciliation of Operating Income by segment to Adjusted EBITDA by segment for the respective periods (in millions of dollars):


Three Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Corporate and Other	Total
September 30, 2022
Operating income	$22.5	$2.2	$9.3	—	$15.7	$0.2	($9.0)	$40.9





Gain associated with the multi-family apartment complex sale attributable to NCI (a)	—	—	—	—	(11.5)	—	—	(11.5)
Timber write-offs resulting from a casualty event attributable to Rayonier (b)	—	1.1	—	—	—	—	—	1.1
Depreciation, depletion and amortization	14.1	9.4	6.3	—	1.0	—	0.3	31.1
Non-cash cost of land and improved development	—	—	—	—	3.1	—	—	3.1



Adjusted EBITDA	$36.6	$12.6	$15.6	—	$8.4	$0.2	($8.6)	$64.7

September 30, 2021
Operating income	$12.8	$2.1	$13.3	$41.3	$60.6	—	($6.7)	$123.3

Gain on investment in Timber Funds (c)	—	—	—	(3.7)	—	—	—	(3.7)
Fund II Timberland Dispositions attributable to Rayonier (d)	—	—	—	(7.2)	—	—	—	(7.2)
Operating income attributable to NCI in Timber Funds	—	—	—	(30.5)	—	—	—	(30.5)

Depreciation, depletion and amortization	11.6	10.5	6.6	0.7	1.8	—	0.3	31.5
Non-cash cost of land and improved development	—	—	—	—	15.8	—	—	15.8


Large Dispositions (e)	—	—	—	—	(14.5)	—	—	(14.5)
Adjusted EBITDA	$24.4	$12.5	$19.9	$0.5	$63.8	—	($6.4)	$114.6

(a) Gain associated with the apartment complex sale attributable to NCI represents the gain recognized in connection with the sale of property by the Bainbridge Landing joint venture attributable to noncontrolling interests.

(b) Timber write-offs resulting from a casualty event include the write-off of merchantable and pre-merchantable timber volume destroyed by casualty events which cannot be salvaged.

(d) Fund II Timberland Dispositions represent the disposition of Fund II Timberland assets, which we managed and owned a co-investment stake in.

(e) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value.



Nine Months Ended	Southern Timber	Pacific Northwest Timber	New Zealand Timber	Timber Funds	Real Estate	Trading	Corporate and Other	Total
September 30, 2022
Operating income	$76.9	$11.7	$22.7	—	$37.0	$0.1	($26.6)	$121.7





Gain associated with the apartment complex sale attributable to NCI (a)	—	—	—	—	(11.5)	—	—	(11.5)
Timber write-offs resulting from casualty event attributable to Rayonier (b)	—	1.1	—	—	—	—	—	1.1
Depreciation, depletion and amortization	46.8	35.6	18.2	—	12.7	—	0.9	114.2
Non-cash cost of land and improved development	—	—	—	—	20.3	—	—	20.3





Adjusted EBITDA	$123.7	$48.4	$40.8	—	$58.4	$0.1	($25.7)	$245.8

September 30, 2021
Operating income	$47.1	$5.3	$48.0	$44.8	$112.8	$0.6	($22.3)	$236.2

Gain on investment in Timber Funds (c)	—	—	—	(3.7)	—	—	—	(3.7)
Fund II Timberland Dispositions attributable to Rayonier (d)	—	—	—	(7.2)	—	—	—	(7.2)
Operating income attributable to NCI in Timber Funds	—	—	—	(33.3)	—	—	—	(33.3)

Depreciation, depletion and amortization	39.5	38.8	20.8	2.2	7.1	—	0.9	109.3
Non-cash cost of land and improved development	—	—	—	—	22.8	—	—	22.8



Large Dispositions (e)	—	—	—	—	(44.8)	—	—	(44.8)
Adjusted EBITDA	$86.6	$44.1	$68.7	$2.8	$97.9	$0.6	($21.4)	$279.4

(b) Timber write-offs resulting from a casualty event include the write-off of merchantable and pre-merchantable timber volume destroyed by casualty events which cannot be salvaged.

(d) Fund II Timberland Dispositions represent the disposition of Fund II Timberland assets, which we managed and owned a co-investment stake in.

(e) Large Dispositions are defined as transactions involving the sale of timberland that exceed $20 million in size and do not have a demonstrable premium relative to timberland value.

The following table provides a reconciliation of Cash Provided by Operating Activities to Adjusted CAD (in millions of dollars):


	Nine Months Ended September 30,
	2022	2021
Cash provided by operating activities	$209.9	$277.4
Capital expenditures (a)	(48.2)	(47.5)

CAD attributable to NCI in Timber Funds	—	(12.5)
Working capital and other balance sheet changes	(2.9)	(13.5)
CAD	$158.8	$203.9
Mandatory debt repayments	—	(325.0)
CAD after mandatory debt repayments	$158.8	($121.1)


Cash (used for) provided by investing activities	($55.9)	$69.3
Cash (used for) provided by financing activities	($237.6)	$47.7

(a) Capital expenditures exclude timberland acquisitions of $3.2 million and $51.9 million during the nine months ended September 30, 2022 and September 30, 2021, respectively.

The following table provides supplemental cash flow data (in millions of dollars):


	Nine Months Ended September 30,
	2022	2021
Purchase of timberlands	($3.2)	($51.9)
Real Estate Development Investments	(10.9)	(9.2)
Distributions to noncontrolling interests in consolidated affiliates	(16.5)	(19.6)

LIQUIDITY FACILITIES

2022 DEBT ACTIVITY

See Note 6 — Debt for additional information.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to various market risks, including changes in interest rates, commodity prices and foreign exchange rates. Our objective is to minimize the economic impact of these market risks. We use derivatives in accordance with policies and procedures approved by the Audit Committee of the Board of Directors. Derivatives are managed by a senior executive committee whose responsibilities include initiating, managing and monitoring resulting exposures. We do not enter into financial instruments for trading or speculative purposes.

Interest Rate Risk

We are exposed to interest rate risk through our variable rate debt, primarily due to changes in LIBOR. However, we use interest rate swaps to manage our exposure to interest rate movements on our term credit agreements by swapping existing and anticipated future borrowings from floating rates to fixed rates. As of September 30, 2022, we had $750 million of U.S. variable rate debt outstanding on our term credit agreements.

The notional amount of outstanding interest rate swap contracts with respect to our term credit agreements at September 30, 2022 was $750 million. The Term Credit Agreement matures in April 2028, with the associated interest rate swaps maturing in August 2024. We have entered into forward starting interest rate swaps to cover $150 million of the Term Credit Agreement through the extended maturity date. The Incremental Term Loan Agreement and associated interest rate swaps mature in May 2026, and the 2021 Incremental Term Loan Facility and associated interest rate swaps mature in June 2029. At this borrowing level, a hypothetical one-percentage point increase/decrease in interest rates would result in no corresponding increase/decrease in interest payments and expense over a 12-month period.

The fair market value of our fixed interest rate debt is also subject to interest rate risk. The estimated fair value of our fixed rate debt at September 30, 2022 was $427.9 million compared to the $515.6 million principal amount. We use interest rates of debt with similar terms and maturities to estimate the fair value of our debt. Generally, the fair market value of fixed-rate debt will increase as interest rates fall and decrease as interest rates rise. A hypothetical one-percentage point increase/decrease in prevailing interest rates at September 30, 2022 would result in a corresponding decrease/increase in the fair value of our fixed rate debt of approximately $28 million and $30 million, respectively.

We estimate the periodic effective interest rate on our U.S. long-term fixed and variable rate debt to be approximately 2.6% after consideration of interest rate swaps and estimated patronage refunds, excluding unused commitment fees on the revolving credit facility.

The following table summarizes our outstanding debt, interest rate swaps and average interest rates, by year of expected maturity and their fair values at September 30, 2022:


(Dollars in thousands)	2022	2023	2024		2025		2026		Thereafter		Total		Fair Value
Variable rate debt:
Principal amounts	—	—	—		—		$200,000		$550,000		$750,000		$750,000
Average interest rate (a)(b)	—	—	—		—		4.21	%	4.19	%	4.20	%
Fixed rate debt:
Principal amounts	—	—	—		$19,691		$22,973		$472,973		$515,636		$427,851
Average interest rate (b)	—	—	—		2.95	%	3.64	%	2.93	%	2.96	%






Interest rate swaps:
Notional amount	—	—	$350,000		—		$200,000		$200,000		$750,000		$63,538
Average pay rate (b)	—	—	2.28	%	—		1.60	%	0.77	%	1.69	%
Average receive rate (b)	—	—	2.66	%	—		2.56	%	2.56	%	2.61	%




Forward-starting interest rate swaps
Notional amount	—	—	—		—		—		$150,000		$150,000		$12,839
Average pay rate (b)	—	—	—		—		—		0.83	%	0.83	%
Average receive rate (b)	—	—	—		—		—		3.14	%	3.14	%

(a) Excludes estimated patronage refunds.

(b) Interest rates as of September 30, 2022.

Foreign Currency Exchange Rate Risk

The New Zealand subsidiary’s export sales are predominately denominated in U.S. dollars, and therefore its cash flows are affected by fluctuations in the exchange rate between the New Zealand dollar and the U.S. dollar. This exposure is partially managed by a natural currency hedge, as ocean freight payments and shareholder distributions are also paid in U.S. dollars. We manage any excess foreign exchange exposure through the use of derivative financial instruments.

Foreign Exchange Exposure

At September 30, 2022, the New Zealand subsidiary had foreign currency exchange contracts with a notional amount of $145.0 million and foreign currency option contracts with a notional amount of $66.0 million outstanding related to foreign export sales. The amount hedged represents a portion of forecasted U.S. dollar denominated export timber and log trading sales proceeds over the next 36 months and next 2 months, respectively.

The following table summarizes our outstanding foreign currency exchange rate risk contracts at September 30, 2022:


(Dollars in thousands)	0-1 months	1-2 months	2-3 months	3-6 months	6-12 months	12-18 months	18-24 months	24-36 months	Total	Fair Value
Foreign exchange contracts to sell U.S. dollar for New Zealand dollar
Notional amount	$11,000	$9,500	$8,000	$25,000	$43,500	$28,000	$19,000	$1,000	$145,000	($19,921)
Average contract rate	1.4821	1.4734	1.4512	1.4617	1.4868	1.5229	1.6198	1.7759	1.5057

Foreign currency option contracts to sell U.S. dollar for New Zealand dollar
Notional amount	—	—	—	—	$8,000	$12,000	$8,000	$38,000	$66,000	($2,346)
Average strike price	—	—	—	—	1.4808	1.5368	1.6383	1.6588	1.6125

Item 4. CONTROLS AND PROCEDURES

DISCLOSURE CONTROLS AND PROCEDURES

Rayonier Inc.

Rayonier’s management is responsible for establishing and maintaining adequate disclosure controls and procedures. Disclosure controls and procedures (as defined in Rule 13a-15(e)) under the Securities Exchange Act of 1934 (the “Exchange Act”), are designed with the objective of ensuring information required to be disclosed by the Company in reports filed under the Exchange Act, such as this quarterly report on Form 10-Q, is (1) recorded, processed, summarized and reported or submitted within the time periods specified in the SEC’s rules and forms and (2) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Because of the inherent limitations in all control systems, no control evaluation can provide absolute assurance that all control exceptions and instances of fraud have been prevented or detected on a timely basis. Even systems determined to be effective can provide only reasonable assurance that their objectives are achieved.

Based on an evaluation of the Company’s disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, our management, including the Chief Executive Officer and Chief Financial Officer, concluded the design and operation of the disclosure controls and procedures were effective as of September 30, 2022.

In the quarter ended September 30, 2022, based upon the evaluation required by Rule 13a-15(d) under the Exchange Act, there were no changes in our internal control over financial reporting that would materially affect or are reasonably likely to materially affect our internal control over financial reporting.

Rayonier, L.P.

The Operating Partnership is responsible for establishing and maintaining adequate disclosure controls and procedures. Disclosure controls and procedures (as defined in Rule 13a-15(e)) under the Securities Exchange Act of 1934 (the “Exchange Act”), are designed with the objective of ensuring information required to be disclosed by Rayonier, L.P. in reports filed under the Exchange Act, such as this quarterly report on Form 10-Q, is (1) recorded, processed, summarized and reported or submitted within the time periods specified in the SEC’s rules and forms and (2) accumulated and communicated to our management, including Rayonier’s Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Based on an evaluation of the Operating Partnership’s disclosure controls and procedures as of the end of the period covered by this quarterly report on Form 10-Q, management, including Rayonier’s Chief Executive Officer and Chief Financial Officer, concluded the design and operation of the disclosure controls and procedures were effective as of September 30, 2022.

In the quarter ended September 30, 2022, based upon the evaluation required by Rule 13a-15(d) under the Exchange Act, there were no changes in internal controls over financial reporting that would materially affect or are reasonably likely to materially affect internal controls over financial reporting.

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

The information set forth in Note 10 — Contingencies and in Note 11 – Environmental and Natural Resource Damage Liabilities in the “Notes to Consolidated Financial Statements” under Item 1 of Part I of this report is incorporated herein by reference.

Item 1A. RISK FACTORS

Our operations are subject to a number of risks. When considering an investment in our securities, you should carefully read and consider these risks, together with all other information in this Quarterly Report on Form 10-Q. If any of the events described in the following risk factors actually occur, our business, financial condition or operating results, as well as the market price of our securities, could be materially adversely affected. The information presented below updates the risk factors set forth in Part I, “Item 1A. Risk Factors,” of our 2021 Form 10-K.

Our business, financial condition and results of operations could be adversely affected by disruptions in the global economy caused by the ongoing conflict between Russia and Ukraine.

The global economy has been negatively impacted by the military conflict between Russia and Ukraine. The Russia-Ukraine conflict is fast-moving and uncertain. Global log and lumber markets have exhibited increased volatility as sanctions have been imposed on Russia by the United States, the United Kingdom and the European Union in response to Russia’s invasion of Ukraine. While we do not expect our operations to be directly impacted by the conflict at this time, changes in global wood and commodity flows could impact the markets in which we operate, which may in turn negatively impact our business, results of operations, supply chain and financial condition. In addition, the effects of the ongoing conflict could heighten certain of our known risks described in the section entitled “Risk Factors” in Part I, Item 1A, in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 25, 2022.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Rayonier Inc.

REGISTERED SALES OF EQUITY SECURITIES

From time to time, the Company may issue its common shares in exchange for units in the Operating Partnership. Such shares are issued based on an exchange ratio of one common share for each unit in the Operating Partnership. During the quarter ended September 30, 2022, the Company issued 100,902 common shares in exchange for an equal number of units in the Operating Partnership pursuant to the agreement of the Operating Partnership.

ISSUER PURCHASES OF EQUITY SECURITIES

In February 2016, the Board of Directors approved the repurchase of up to $100 million of Rayonier’s common shares (the “share repurchase program”) to be made at management’s discretion. The program has no time limit and may be suspended or discontinued at any time. There were no shares repurchased under this program in the third quarter of 2022. As of September 30, 2022, there was $87.7 million, or approximately 2,927,209 shares based on the period-end closing stock price of $29.97, remaining under this program.

The following table provides information regarding our purchases of Rayonier common shares during the quarter ended September 30, 2022:


Period	Total Number of Shares Purchased (a)	Average Price Paid per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (b)	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (c)
July 1 to July 31	38	$37.80	—	2,323,932
August 1 to August 31	128	37.77	—	2,469,832
September 1 to September 30	403	35.12	—	2,927,209
Total	569		—

(a) Includes 569 shares of the Company’s common shares purchased in July, August and September from current and former employees in non-open market transactions. The shares were sold by current and former employees of the Company in exchange for cash that was used to pay withholding taxes associated with the vesting of share-based awards under the Company’s Incentive Stock Plan. The price per share surrendered is based on the closing price of the Company’s common shares on the respective vesting dates of the awards.

(b) Purchases made in open-market transactions under the $100 million share repurchase program announced on February 10, 2016.

(c) Maximum number of shares authorized to be purchased under the share repurchase program at the end of July, August and September are based on month-end closing stock prices of $37.75, $35.52 and $29.97, respectively.

Rayonier, L.P.

UNREGISTERED SALES OF EQUITY SECURITIES

There were no unregistered sales of equity securities made by the Operating Partnership during the quarter ended September 30, 2022.

ISSUER PURCHASES OF EQUITY SECURITIES

Pursuant to the Operating Partnership’s limited partnership agreement, limited partners have the right to redeem their units in the Operating Partnership for cash, or at our election, shares of Rayonier Common Stock on a one-for-one basis. During the quarter ended September 30, 2022, 100,902 units in the Operating Partnership held by limited partners were redeemed in exchange for shares of Rayonier Common Stock.

Item 6. EXHIBITS






10.1	2022 Performance Share Award Program*	Filed herewith
22.1	List of Guarantor Subsidiaries	Incorporated by reference to Exhibit 22.1 to the Registrant’s June 30, 2022 Form 10-Q
31.1	Rayonier Inc. - Chief Executive Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith
31.2	Rayonier Inc. - Chief Financial Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith
31.3	Rayonier, L.P. - Chief Executive Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith
31.4	Rayonier, L.P. - Chief Financial Officer’s Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002	Filed herewith
32.1	Rayonier Inc. - Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002	Furnished herewith
32.2	Rayonier, L.P. - Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002	Furnished herewith
101	The following financial information from Rayonier Inc. and Rayonier, L.P.’s Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2022, formatted in Extensible Business Reporting Language (“XBRL”), includes: (i) the Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2022 and 2021 of Rayonier Inc.; (ii) the Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021 of Rayonier Inc.; (iii) the Consolidated Statements of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2022 and 2021 of Rayonier Inc.; (iv) the Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021 of Rayonier Inc.; (v) the Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2022 and 2021 of Rayonier, L.P.; (vi) the Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021 of Rayonier, L.P.; (vii) the Consolidated Statements of Changes in Capital for the Nine Months Ended September 30, 2022 and 2021 of Rayonier, L.P.; (viii) the Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2022 and 2021 of Rayonier, L.P.; and (ix) the Notes to Consolidated Financial Statements of Rayonier Inc. and Rayonier, L.P.	Filed herewith
104	The cover page from the Company’s Quarterly Report on Form 10-Q from the quarter ended September 30, 2022, formatted in Inline XBRL (included as Exhibit 101).	Filed herewith

* Management contract or compensatory plan

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, each of the registrants has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


						RAYONIER INC.


			By:			/s/ APRIL TICE
						April Tice Vice President and Chief Accounting Officer (Duly Authorized Officer, Principal Accounting Officer)

Date: November 4, 2022


						RAYONIER, L.P.

						By: RAYONIER INC., its sole general partner

			By:			/s/ APRIL TICE
						April Tice Vice President and Chief Accounting Officer (Duly Authorized Officer, Principal Accounting Officer)

Date: November 4, 2022

TABLE OF CONTENTS

Part I. Financial Information Item 1. Financial Statements Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of Operations ( Md&a )Item 3. Quantitative and Qualitative Disclosures About Market Risk Item 4. Controls and Procedures Part II. Other Information Item 1. Legal Proceedings Item 1A. Risk Factors Item 2. Unregistered Sales Of Equity Securities and Use Of Proceeds Item 6. Exhibits

Exhibits

10.1 2022 Performance Share Award Program* Filed herewith 22.1 List of Guarantor Subsidiaries Incorporated by reference to Exhibit 22.1 to the Registrants June 30, 2022 Form 10-Q 31.1 Rayonier Inc. - Chief Executive Officers Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith 31.2 Rayonier Inc. - Chief Financial Officers Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith 31.3 Rayonier, L.P. - Chief Executive Officers Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith 31.4 Rayonier, L.P. - Chief Financial Officers Certification Pursuant to Rule 13a-14(a)/15d-14(a) and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 Filed herewith 32.1 Rayonier Inc. - Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002 Furnished herewith 32.2 Rayonier, L.P. - Certification of Periodic Financial Reports Under Section 906 of the Sarbanes-Oxley Act of 2002 Furnished herewith

RYN 10-Q Quarter ended Sept. 30, 2022

Exhibits