Owner Scorecard


← All companies ← RYAN Manual RYTM → ← RITM REITs — Specialty & Diversified SAFE →

RYN, Rayonier Inc. REIT

We are a leading timberland real estate investment trust with assets located in some of the most productive softwood timber growing regions in the United States.

As part of the realignment, the previously reported Trading segment's log trading activities conducted in the U.S.

South and Pacific Northwest are now reported in the respective Southern Timber or Pacific Northwest Timber segments based on geographical location for all periods presented.

Latest annual: FY2025 10-K
RYN · Rayonier Inc. REIT
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$484M
−51.0% YoY · −11% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $968M 5-yr avg $856M
Cash margin 32% 5-yr avg 35%
Dividend / operating cash 95% 5-yr avg 71%
Debt / assets 25% 5-yr avg 35%

Next report By 11/8 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~38 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

What it is
Revenue is Southern Timber (47%), Real Estate (35%) and Pacific Northwest Timber (17%).
What moves the needle
Occupancy, rents, and the cost of debt. Read on funds from operations and net asset value, because GAAP depreciation distorts the earnings, and a property downturn meets a balance sheet built on leverage. On its own account, the filing leans hardest on debt terms & refinancing, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Operating cash per share has shrunk (−0% a year). The dividend takes 95% of FFO, leaving little cushion. Debt is 25% of assets, conservative for a REIT. The quality and location of the properties, the lease terms and occupancy, and the cost of the debt are what the 10-K settles, and no single ratio captures them.

Every line is arithmetic on the company's filings, shown in full in the sections below.

Where the money comes from

read the 10-K →

Revenue spreads across 3 segments, the largest Southern Timber at 47%.

Revenue by reportable segment, FY2025
  • Southern Timber47%$228M
  • Real Estate35%$171M
  • Pacific Northwest Timber17%$84M

From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2016–2025

realized figures from each filing · older years to the left
2016’162017’172018’182019’192020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$816M$820M$816M$712M$859M$1.1B$909M$788M$988M$484M$968MRevenueRevenue
$212M$149M$102M$59M$37M$153M$107M$173M$359M$474M$76MNet incomeNet inc.
Cash flow & returns
$151M$146M$144M$128M$200M$249M$156M$249MDepreciation & amortizationD&A
$204M$256M$310M$214M$204M$325M$269M$298M$262M$257M$313MCash from operationsOp. cash
$123M$127M$137M$141M$146M$154M$166M$170M$201M$292M$298MDividends paidDiv. paid
Balance sheet
60%50%44%66%72%47%62%57%77%114%95%Dividend / operating cashPayout
Cash flow & returns
($235M)($235M)($133M)($219M)($214M)($26M)($516M)$124M$354M$615MInvesting cash flowInv. cash
$114M($7M)($194M)($80M)$27M($16M)($5M)($329M)($479M)($373M)Financing cash flowFin. cash
($938K)$580K$571K($2M)($19K)($889K)($2M)($621K)($1M)$1MExchange-rate effectFX
$82M$15M($16M)($86M)$18M$282M($254M)$93M$135M$500MChange in cashΔ cash
Balance sheet
$2.7B$2.9B$2.8B$2.9B$3.7B$3.6B$3.8B$3.6B$3.5B$3.4B$7.5BTotal assetsAssets
40%36%35%37%36%38%40%37%30%31%25%Debt / assetsDebt/assets
$1.1B$1.0B$973M$1.1B$1.4B$1.4B$1.5B$1.4B$1.1B$1.1B$1.9BTotal debtDebt
$976M$913M$824M$986M$1.3B$1.0B$1.4B$1.2B$747M$207M$1.4BNet debt / (cash)Net debt
$32M$34M$32M$32M$39M$45M$36M$48M$34M$26M$45MInterest expenseInt. exp.
7.9×6.3×5.3×3.4×1.9×6.0×4.6×3.8×10.8×3.2×1.3×Interest coverageInt. cov.
$0$130M$134M$106M$82M$52M$40MRedeemable interestsRedeemable
$85M$100M$98M$98M$389M$44M$15M$17M$11M$0Noncontrolling interestsNCI
$1.4B$1.6B$1.6B$1.4B$1.5B$1.8B$1.9B$1.9B$1.8B$2.2B$5.2BShareholders’ equityEquity
Per share
123M128M130M130M137M145M150M151M152M159M303MShares out (diluted)Shares
$1.00$0.99$1.05$1.09$1.07$1.06$1.10$1.13$1.32$1.84$0.98Dividends / shareDiv/sh
$11.49$12.46$12.00$11.11$10.76$12.19$12.42$12.32$11.63$13.92$17.21Book value / shareBVPS

The diluted share count moved ×1.91 into TTM — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share−8.3%/yr−13.4%/yr
Owner earnings / share−1.5%/yr (8-yr)−2.0%/yr
EPS+6.3%/yr+61.6%/yr
Dividends / share+7.0%/yr+11.5%/yr
Capital spending / share+4.4%/yr (8-yr)+6.4%/yr
Book value / share+2.2%/yr+5.3%/yr
III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Is it a good business?

  • Before capital spending
    Cash from operations $257M · capital spending not separately filed
    What this means

    Owner earnings is what a business produces in cash after the spending needed to keep it competitive. For a property trust that spending cannot be read: the filings mix the money that replaces a roof with the money that buys a building, and management decides which is which. Rather than model the split and publish a single figure, the two ends are shown. The upper end is operating cash, which no owner could exceed. The lower end deducts every dollar of capital spending, which is too harsh, since a trust that is growing is charged for buildings it is adding. A trust whose distribution sits near the lower end is paying it out of the properties; one whose distribution exceeds the upper end is paying it from somewhere else.

  • Not enough data
    What this means

    Operating cash flow or the property cost wasn't found in the filing data.

  • Not covered by operating cash
    Dividends $292M ÷ cash from operations $257M
    What this means

    A REIT must distribute most of its taxable income, so a high payout is normal and the question is whether the cash covers it. This is a harder test than the industry's usual one: funds from operations adds depreciation back without deducting the capital that genuinely keeps buildings competitive, so a distribution can look covered on that measure and still be funded by borrowing or by selling buildings. Above 100% of operating cash, it is being funded by something other than the properties.

  • Withheld — not in the filings' structured data
    What this means

    Funds from operations is defined by the industry's trade association rather than by accounting rules, and no REIT tags it in the structured data behind this site. Rebuilding it from the standard tags misses the figure these companies report by as much as half, because the gains on property sales it must exclude sit behind each filer's own custom tags. Rather than publish an invented number under the industry's name, the record shows the cash the properties actually produced.

Is it sound?

  • Conservative
    Total debt $1.1B ÷ assets $3.4B
    Industry peers: median 51%
    What this means

    Every REIT runs on leverage; how much is the question. Heavy debt is what turns a property downturn into a wipeout, as 2008 showed, so a conservative balance sheet is part of the moat here, not a drag on it.

  • Not enough data
    What this means

    Operating income or interest is missing, or operating income sits far below net income (a triple-net REIT's lease income bypasses the operating line), so an EBITDA coverage would mislead — read it on net income against the interest bill, and on debt / assets, instead.

  • Consolidated accounts only
    What this means

    These figures are the trust's consolidated accounts. Where a REIT owns buildings through joint ventures it does not control, its share of those properties — and of the debt against them — sits outside every line here, and the filings do not tag it in a form this pipeline can read. Read the equity-method and off-balance-sheet notes in the 10-K before concluding anything about total leverage.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$681M
  • Cash & short-term investments$412M
  • Receivables$52M
  • Inventory$125M
  • Other current assets$93M
Current liabilities$191M
  • Accounts payable$31M
  • Other current liabilities$160M
Current ratio3.56×all current assets ÷ what's due · Graham looked for 2×
Quick ratio2.91×stricter: inventory excluded
Cash ratio2.15×strictest: cash alone against what's due
Working capital$490Mthe cushion left after near-term bills
Revenue, latest quarter vs. a year ago+272.1%the freshest read on whether the business is still growing
Current ratio, recent quarters2.0× → 3.6×
Deeper floors
Tangible book value$5.2Bequity stripped of goodwill & intangibles
Debt incl. operating leases$1.9B$24M of it operating leases
Deferred revenue$62Mcustomer cash collected before delivery; operating float

From the company's latest filing.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearChief executivePay, as filed“Actually paid”Owner earnings
2021Mr. Nunes$5.3M$9.4M$249M
2022Mr. Nunes$5.8M$4.7M$194M
2023Mr. Nunes$6.3M$5.7M$203M
2024Mr. Nunes$3.4M$332k$159M
2024$4.8M$3.2M$159M
2025$5.5M$4.2M

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years. A dash under the name means the filing tags the figure without naming the officer.

  • Insider ownership<1%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • CEO pay ratio46:1

    What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.

  • Stock-based compensation$11M

    The slice of the business handed to employees in shares in fiscal 2025, 2.3% of revenue, equal to 13.2% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Specialty REITs

The same industry, side by side on the REIT lens. Each column names the period it is read over; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDCash marginmedian over the recordCash / assetsmedian over the recordDividend / cashmedian over the recordDebt / assetsmedian over the record
COLDAmericold$2.6B12%4.7%59%56%
LAMRLamar Advertising$2.3B37%12.1%63%51%
OUTOUTFRONT Media Inc.$1.8B15%5.4%72%48%
EPREPR Properties$718M63%6.8%71%49%
RYNRayonier Inc. REIT$484M30%7.6%61%37%
HASIHA Sustainable Infrastructure Capital, Inc.$401M26%1.4%227%39%
SAFESafehold Inc. New Common Stock$386M9%0.6%118%63%
LANDGladstone Land Corporation$88M43%2.4%55%54%
Group median28%5.0%67%50%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

A reit / real estate isn't read on an owner-earnings DCF; its economics live on the balance sheet (book value, the return earned on it, and the cash the assets throw off).

Cite: Owner Scorecard, "Rayonier Inc. REIT (RYN), the owner's record," https://ownerscorecard.com/c/RYN, data as of 2026-08-17.

Manual order: ← RYAN its page in the Manual RYTM →

Industry order: ← RITM the REITs — Specialty & Diversified chapter SAFE →