XML 29 R16.htm IDEA: XBRL DOCUMENT v3.23.2
RAYONIER, L.P. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
OPERATING ACTIVITIES    
Net income $ 26,534 $ 56,286
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 77,314 83,169
Non-cash cost of land and improved development 13,603 17,139
Stock-based incentive compensation expense 6,836 7,209
Deferred income taxes (2,375) (7,272)
Amortization of losses from pension and postretirement plans 3 376
Timber write-off resulting from a casualty event 2,302 0
Other (541) (4,206)
Changes in operating assets and liabilities:    
Receivables (10,400) (17,060)
Inventories (1,083) (2,398)
Accounts payable 112 6,959
All other operating activities 14,018 8,328
CASH PROVIDED BY OPERATING ACTIVITIES 126,323 148,530
INVESTING ACTIVITIES    
Capital expenditures (36,798) (30,335)
Real estate development investments (14,757) (6,013)
Purchase of timberlands (9,295) (3,237)
Other 4,378 5,112
CASH USED FOR INVESTING ACTIVITIES (56,472) (34,473)
FINANCING ACTIVITIES    
Issuance of debt 0 408,439
Repayment of debt 0 (533,298)
Proceeds from the issuance of units under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs (82) 31,915
Distributions to noncontrolling interests in consolidated affiliates 0 (6,684)
CASH USED FOR FINANCING ACTIVITIES (91,025) (184,877)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (867) (2,246)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash (22,041) (73,066)
Balance, beginning of year 115,407 369,139
Balance, end of period 93,366 296,073
Cash paid during the period:    
Interest [1] 20,733 16,932
Income taxes [2] 3,688 14,330
Non-cash investing activity:    
Capital assets purchased on account 5,303 4,882
Non-cash financing activity:    
Noncontrolling interests in consolidated affiliates redemption of shares [3] 0 27,860
Rayonier Limited Partnership    
OPERATING ACTIVITIES    
Net income 26,534 56,286
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 77,314 83,169
Non-cash cost of land and improved development 13,603 17,139
Stock-based incentive compensation expense 6,836 7,209
Deferred income taxes (2,375) (7,272)
Amortization of losses from pension and postretirement plans 3 376
Timber write-off resulting from a casualty event 2,302 0
Other (541) (4,206)
Changes in operating assets and liabilities:    
Receivables (10,400) (17,060)
Inventories (1,083) (2,398)
Accounts payable 112 6,959
All other operating activities 14,018 8,328
CASH PROVIDED BY OPERATING ACTIVITIES 126,323 148,530
INVESTING ACTIVITIES    
Capital expenditures (36,798) (30,335)
Real estate development investments (14,757) (6,013)
Purchase of timberlands (9,295) (3,237)
Other 4,378 5,112
CASH USED FOR INVESTING ACTIVITIES (56,472) (34,473)
FINANCING ACTIVITIES    
Issuance of debt 0 408,439
Repayment of debt 0 (533,298)
Distributions on units (86,755) (83,606)
Proceeds from the issuance of units under incentive stock plan 0 2,561
Proceeds from the issuance of units under the “at-the-market” (ATM) equity offering program, net of commissions and offering costs (82) 31,915
Repurchase of units to pay withholding taxes on vested incentive stock awards (4,188) (4,204)
Distributions to noncontrolling interests in consolidated affiliates 0 (6,684)
CASH USED FOR FINANCING ACTIVITIES (91,025) (184,877)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (867) (2,246)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Change in cash, cash equivalents and restricted cash (22,041) (73,066)
Balance, beginning of year 115,407 369,139
Balance, end of period 93,366 296,073
Cash paid during the period:    
Interest [4] 20,733 16,932
Income taxes [5] 3,688 14,330
Non-cash investing activity:    
Capital assets purchased on account 5,303 4,882
Non-cash financing activity:    
Noncontrolling interests in consolidated affiliates redemption of shares [6] $ 0 $ 27,860
[1] Interest paid is presented net of patronage payments received of $6.2 million and $6.0 million for the six months ended June 30, 2023 and June 30, 2022, respectively. For additional information on patronage payments, see Note 7 — Debt in the 2022 Form 10-K.
[2] Income taxes paid in 2022 were elevated due to timing of required tax payments for the New Zealand subsidiary following a full utilization of its net operating losses.
[3] In the second quarter of 2022, the 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.
[4] Interest paid is presented net of patronage payments received of $6.2 million and $6.0 million for the six months ended June 30, 2023 and June 30, 2022, respectively. For additional information on patronage payments, see Note 7 — Debt in the 2022 Form 10-K.
[5] Income taxes paid in 2022 were elevated due to timing of required tax payments for the New Zealand subsidiary following a full utilization of its net operating losses.
[6] In the second quarter of 2022, the 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.