image
Rayonier Inc. RYN
Real Estate - REIT - Specialty - NYSE - US
Watchlist
$ 27.17
-0.0736 %
$ 4.24 B
Market Cap
11.37
P/E
INCOME STATEMENT
1.26 B REVENUE
19.50%
Growth Rates
1Year 19.50%
3Years 4.41%
5Years 12.16%
7Years 6.37%
10Years 7.66%
402 M OPERATING INCOME
90.50%
Growth Rates
1Year 90.50%
3Years 14.26%
5Years 30.34%
7Years 9.34%
10Years 15.14%
369 M NET INCOME
112.69%
Growth Rates
1Year 112.69%
3Years 20.58%
5Years 40.37%
7Years 12.53%
10Years 10.51%
EFFICIENCY
Earnings Waterfall Rayonier Inc.
image
Revenue 1.26 B
Cost Of Revenue 785 M
Gross Profit 478 M
Operating Expenses 75.7 M
Operating Income 402 M
Other Expenses 33.5 M
Net Income 369 M

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993
REVENUE
Revenue 1 263.0 1 056.9 909.1 1 109.6 859.2 711.6 816.1 819.6 788.3 544.9 603.5 1 707.8 1 571.0 1 488.6 1 315.2 1 168.6 1 232.1 1 224.7 1 229.8 1 180.7 1 207.0 1 100.9 1 117.4 1 164.9 1 226.9 1 035.9 1 008.6 1 104.2 1 178.0 1 260.5 1 069.5 936.3
GROSS PROFIT
Cost Of Revenue 784.8 760.3 688.3 796.1 712.5 558.4 605.2 568.3 524.7 441.1 483.9 1 246.3 1 104.8 1 073.7 990.1 914.8 953.9 922.1 952.7 942.1 984.5 950.6 948.4 978.8 814.9 761.7 751.4 803.4 884.4 899.0 787.2 702.5
Gross Profit 478.2 296.7 220.8 313.5 146.7 153.2 210.9 251.3 263.6 103.8 119.6 461.5 466.2 414.9 325.1 253.8 278.2 302.5 277.1 238.6 222.5 150.3 169.0 186.1 412.0 274.2 257.2 300.8 293.6 361.5 282.3 233.8
OPERATING INCOME
Operating Expenses 75.7 85.4 55.0 43.7 72.3 46.2 40.8 35.8 7.8 26.0 21.3 54.8 54.7 66.5 43.1 62.6 55.1 55.9 47.5 55.4 52.8 47.7 38.9 36.3 208.1 145.0 136.6 141.7 260.9 133.0 117.9 106.6
Selling, General and Administrative Expenses 75.7 76.8 64.7 57.8 50.6 41.7 41.9 40.2 42.8 45.8 47.9 64.8 68.4 66.5 67.1 62.6 64.3 66.9 63.4 64.4 60.7 56.0 42.4 36.3 31.2 39.6 35.5 42.4 164.0 37.0 27.7 28.3
Research and Development Expenses 0 0 0.145 0.203 16 0.113 0.175 0.225 0.273 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Operating Income 402.5 211.3 165.8 269.8 74.4 107.0 170.1 215.5 255.8 77.8 98.3 422.8 411.5 356.3 282.0 409.5 223.1 246.6 229.6 183.2 169.8 102.6 130.2 149.8 203.8 129.2 120.6 159.1 32.7 228.5 164.4 127.2
PRE-TAX INCOME
Interest Income Expense (36.9) 48.3 36.2 44.9 38.8 31.7 32.1 34.1 33.0 34.7 53.5 43.8 45.0 50.8 50.5 52.5 45.3 56.3 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Other Income (26.5) (27.7) (33.6) (44.6) (37.6) (26.4) (27.5) (32.2) (32.9) (34.7) (53.4) (38.5) 337.3 (41.0) (25.2) (53.5) (49.1) (49.1) (39.5) (29.3) (46.2) (46.8) (60.4) (68.4) (82.3) (30.9) (30.4) (38.5) (46.2) (20.5) (56.4) (44.3)
Pre-Tax Income 376.0 183.6 132.2 225.1 36.8 80.6 142.6 183.3 222.8 43.1 44.8 381.5 367.1 306.4 232.8 358.8 179.9 198.0 190.1 190.8 123.4 55.8 69.8 82.6 108.6 98.2 90.1 120.6 (13.5) 208.0 108.0 82.9
NET INCOME
Tax Provision (7.0) 5.1 9.4 14.6 7.0 12.9 25.3 21.8 5.0 (0.8) (9.6) 49.7 88.4 30.4 15.2 46.3 20.3 23.8 19.1 (16.9) (33.5) 5.8 14.9 25.0 30.5 29.5 26.5 33.3 (13.3) 65.7 38.0 30.4
Net Income 359.1 173.5 107.1 210.5 37.1 59.1 102.2 148.8 212.0 46.2 99.3 371.9 278.7 276.0 217.6 312.5 152.0 174.3 176.4 182.8 156.9 50.0 54.2 57.6 78.2 68.7 63.6 87.3 (98.4) 142.3 70.0 52.5
EPS 2.41 1.19 0.73 1.49 0.28 0.46 0.79 1.17 1.73 0.37 0.78 2.96 2.27 2.27 1.81 2.63 1.29 1.5 1.53 1.57 1.41 0.52 0.58 0.63 0.85 0.73 0.56 0.9 0.82 1.43 0.59 0.52