Newsroom
Weyerhaeuser reports fourth quarter, full year results
- Generated full year net earnings before special items of $533 million, or $1.04 per diluted share, on net sales of $7.1 billion
- Announced agreement to merge with Plum Creek, creating the world's premier timber, land and forest products company
- Authorized exploration of strategic alternatives for Cellulose Fibers business
- Delivered on operational excellence targets
- Increased quarterly dividend 7 percent and repurchased over $500 million of common shares in 2015
Feb 5, 2016
FEDERAL WAY, Wash., Feb. 5, 2016 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported fourth quarter net earnings attributable to common shareholders of $59 million, or 11 cents per diluted share, on net sales of $1.7 billion. This compares with net earnings of $166 million, or 31 cents per diluted share, on net sales of $1.8 billion from continuing operations for the same period last year.
Earnings for the fourth quarter of 2015 include net after-tax charges of $62 million from special items. Excluding these items, the company reported net earnings of $121 million, or 24 cents per diluted share. This compares with net earnings from continuing operations before special items of $145 million, or 27 cents per diluted share for the same period last year.
For the full year 2015, Weyerhaeuser reported net earnings attributable to common shareholders of $462 million, or 89 cents per diluted share, on net sales of $7.1 billion. This compares with net earnings of $1.8 billion, or $3.18 per diluted share, on net sales from continuing operations of $7.4 billion for the same period last year. 2014 results included after-tax earnings of $998 million from discontinued operations, related to the divested Weyerhaeuser Real Estate Company.
Full year 2015 includes net after-tax charges of $71 million from special items. Excluding these items, the company reported net earnings of $533 million, or $1.04 per diluted share. This compares with net earnings from continuing operations before special items of $700 million, or $1.25 per diluted share, for the full year 2014.
"2015 was a milestone year for Weyerhaeuser, as we announced a transformational merger that will create the world's premier timber, land and forest products company," said Doyle R. Simons, president and chief executive officer. "At the same time, we maintained our relentless focus on improving our relative performance and delivered on our 2015 operational excellence targets. Finally, we fulfilled our commitment to return cash to shareholders through a 7 percent dividend increase and the repurchase of over $500 million of common shares. Looking forward to 2016, completion of our merger with Plum Creek, the strategic review of our Cellulose Fibers business, and our continued focus on operational excellence and disciplined capital allocation will position us to drive value for our shareholders."
|
WEYERHAEUSER FINANCIAL HIGHLIGHTS |
3Q |
4Q |
4Q |
Full Year |
||||
|
(millions, except per share data) |
2015 |
2015 |
2014 |
2015 |
2014 |
|||
|
Net sales from continuing operations |
$1,820 |
$1,734 |
$1,788 |
$7,082 |
$7,403 |
|||
|
Net earnings attributable to common shareholders(1) |
$180 |
$59 |
$166 |
$462 |
$1,782 |
|||
|
Weighted average shares outstanding, diluted(2) |
517 |
514 |
529 |
520 |
561 |
|||
|
Earnings per diluted share |
$0.35 |
$0.11 |
$0.31 |
$0.89 |
$3.18 |
|||
|
Earnings per diluted share from continuing operations |
$0.35 |
$0.11 |
$0.31 |
$0.89 |
$1.40 |
|||
|
Net earnings from continuing operations before special items(3) |
$180 |
$121 |
$145 |
$533 |
$700 |
|||
|
Earnings per diluted share from continuing operations before special items |
$0.35 |
$0.24 |
$0.27 |
$1.04 |
$1.25 |
|||
|
Cash and cash equivalents at end of period(4) |
$1,048 |
$1,012 |
$1,580 |
$1,012 |
$1,580 |
|||
|
(1) Full-Year 2014 includes net earnings from discontinued operations of $998 million, primarily related to the gain on the divestiture of Weyerhaeuser Real Estate Company. |
|
(2) During the third quarter of 2014 Weyerhaeuser retired approximately 59 million shares tendered under the exchange offer associated with the divestiture of Weyerhaeuser Real Estate Company. Since the third quarter 2014 Weyerhaeuser repurchased approximately 22 million common shares. At the end of the fourth quarter 2015 the company had approximately 510 million common shares outstanding. |
|
(3) Special items for fourth quarter 2015 include a noncash charge for Weyerhaeuser's share of an asset impairment by an equity affiliate, Plum Creek merger-related costs, a benefit from the expiration of the company's built-in-gains tax period, and restructuring charges related to closing four distribution centers. First quarter 2015 also included a noncash impairment charge on a nonstrategic asset. Special items for 2014 include gains on a postretirement plan amendment and restructuring charges related to the company's SG&A cost reduction initiative. |
|
(4) Cash and cash equivalents at the end of the period exclude discontinued operations. |
|
TIMBERLANDS |
|||
|
FINANCIAL HIGHLIGHTS (millions) |
3Q 2015 |
4Q 2015 |
Change |
|
Net sales to unaffiliated customers |
$326 |
$337 |
$11 |
|
Contribution to pre-tax earnings |
$126 |
$134 |
$8 |
4Q 2015 Performance - In the West, fee harvest volumes increased and average log sales realizations improved. In the South, fee harvest volumes decreased as a result of wet weather and average log sales realizations declined due to mix, mostly offset by lower costs. Earnings from the disposition of non-strategic timberlands increased by $6 million compared with the third quarter.
1Q 2016 Outlook - Weyerhaeuser expects comparable earnings from the Timberlands segment in the first quarter. In the West, the company expects higher log sales volumes and average realizations. In the South, the company anticipates seasonally lower fee harvest volumes and slightly decreased average log sales realizations due to mix. The company expects lower earnings from the disposition of nonstrategic timberlands in first quarter 2016 compared with fourth quarter 2015.
|
WOOD PRODUCTS |
|||
|
FINANCIAL HIGHLIGHTS (millions) |
3Q 2015 |
4Q 2015 |
Change |
|
Net sales to unaffiliated customers |
$1,023 |
$922 |
($101) |
|
Contribution to pre-tax earnings before special items |
$85 |
$48 |
($37) |
|
Pre-tax charge for special items |
— |
($8) |
($8) |
|
Contribution to pre-tax earnings |
$85 |
$40 |
($45) |
4Q 2015 Performance - Increased average sales realizations for oriented strand board were more than offset by reduced average lumber sales realizations and seasonally lower sales volumes across all product lines. Operating rates decreased, primarily due to downtime for planned maintenance in engineered wood products and oriented strand board and installation of capital projects in lumber.
Special items for the fourth quarter include restructuring charges related to the closure of four distribution centers.
1Q 2016 Outlook - Weyerhaeuser expects higher earnings from the Wood Products segment in the first quarter. The company expects moderately higher average sales realizations for lumber and increased production volumes across all product lines.
|
CELLULOSE FIBERS |
|||
|
FINANCIAL HIGHLIGHTS (millions) |
3Q 2015 |
4Q 2015 |
Change |
|
Net sales |
$471 |
$475 |
$4 |
|
Contribution to pre-tax earnings before special items |
$79 |
$64 |
($15) |
|
Pre-tax charge for special items |
— |
($84) |
($84) |
|
Contribution to pre-tax earnings |
$79 |
($20) |
($99) |
4Q 2015 Performance - Lower average price realizations for pulp and increased maintenance costs due to additional scheduled outage days compared to the third quarter were partially offset by increased pulp sales volumes.
Special items for the fourth quarter include a noncash charge for Weyerhaeuser's share of an asset impairment recorded by an equity affiliate focused on newsprint and publication papers.
1Q 2016 Outlook - Weyerhaeuser expects significantly lower earnings from the Cellulose Fibers segment in the first quarter. The company anticipates decreased average sales realizations for pulp, seasonally lower pulp sales volumes, and additional maintenance expense due to a scheduled outage at the company's liquid packaging board facility.
PENDING MERGER WITH PLUM CREEK
On November 6, 2015 Weyerhaeuser and Plum Creek Timber Company, Inc. entered into an Agreement and Plan of Merger. The outlooks contained in this release do not consider any incremental operating results attributable to this pending merger.
ABOUT WEYERHAEUSER
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control nearly 7 million acres of timberlands, primarily in the U.S., and manage additional timberlands under long-term licenses in Canada. We manage these timberlands on a sustainable basis in compliance with internationally recognized forestry standards. We are also one of the largest manufacturers of wood and cellulose fibers products. Our company is a real estate investment trust. In 2015, we generated $7.1 billion in net sales and employed approximately 12,600 people who serve customers worldwide. We are listed on the Dow Jones World Sustainability Index. Our common stock trades on the New York Stock Exchange under the symbol WY. Learn more at www.weyerhaeuser.com.
EARNINGS CALL INFORMATION
Weyerhaeuser will hold a live conference call at 7 a.m. Pacific (10 a.m. Eastern) on February 5 to discuss fourth quarter results.
To access the live webcast and presentation online, go to the Investor Relations section on www.weyerhaeuser.com on February 5.
To join the conference call from within North America, dial 877-296-9413 (access code: 3192646) at least 15 minutes prior to the call. Those calling from outside North America should dial 706-679-2458 (access code: 3192646). Replays will be available for one week at 855-859-2056 (access code: 3192646) from within North America and at 404-537-3406 (access code: 3192646) from outside North America.
FORWARD LOOKING STATEMENTS
This news release contains statements concerning the company's future results and performance that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on various assumptions and may not be accurate because of risks and uncertainties surrounding these assumptions. Factors listed below, as well as other factors, may cause actual results to differ significantly from these forward-looking statements. There is no guarantee that any of the events anticipated by these forward-looking statements will occur. If any of the events occur, there is no guarantee what effect they will have on the company's operations, cash flow or financial condition. All forward-looking statements are as of the date of this news release and we undertake no obligation to publicly update these forward-looking statements, whether as a result of new information, the occurrence of future events or otherwise.
Some forward-looking statements discuss the company's plans, strategies and intentions. They use words such as "expects," "may," "will," "believes," "should," "approximately," "anticipates," "estimates," and "plans." In addition, these words may use the positive or negative or other variations of those terms.
This release contains forward-looking statements regarding the company's expectations during the first quarter of 2016, including with respect to earnings; log realizations and demand, harvest volumes and dispositions of non-strategic timberlands in Timberlands; lumber sales realizations and production volumes across Wood Products product lines; and maintenance expenses and pulp sales volumes and realizations in Cellulose Fibers.
Major risks, uncertainties and assumptions that affect the company's businesses and may cause actual results to differ from these forward-looking statements, include, but are not limited to:
- the effect of general economic conditions, including employment rates, housing starts, interest rate levels, availability of financing for home mortgages, and strength of the U.S. dollar;
- market demand for the company's products, which is related to the strength of the various U.S. business segments and U.S. and international economic conditions;
- performance of the company's manufacturing operations, including maintenance requirements;
- the level of competition from domestic and foreign producers;
- the successful execution of the company's strategic plans, including its ability to complete and realize the expected benefits of the proposed transaction with Plum Creek and the results of its strategic alternatives review of the Cellulose Fibers business;
- the successful execution of internal performance plans, including restructurings and cost reduction initiatives;
- raw material prices;
- energy prices;
- the effect of weather;
- the risk of loss from fires, floods, windstorms, hurricanes, pest infestation and other natural disasters;
- transportation availability and costs;
- federal tax policies;
- the effect of forestry, land use, environmental and other governmental regulations;
- legal proceedings;
- performance of pension fund investments and related derivatives;
- the effect of timing of retirements and changes in the market price of company stock on charges for stock-based compensation;
- changes in accounting principles; and
- other factors described under "Risk Factors" in the company's annual report on Form 10-K and in the company's other filings with the SEC, including the risks discussed in the definitive joint proxy statement/prospectus filed with the SEC on Form 424B3 on December 29, 2015 in connection with the proposed transaction with Plum Creek.
The company also is a large exporter and is affected by changes in economic activity in Europe and Asia, particularly Japan and China, restrictions on international trade, tariffs imposed on imports and disruptions in shipping and transportation. It is affected by changes in currency exchange rates, particularly the relative value of the U.S. dollar to the euro and the Canadian dollar, and the relative value of the euro and the yen.
NO OFFER OR SOLICITATION
This news release is neither an offer to purchase, nor a solicitation of an offer to sell, subscribe for or buy any securities or the solicitation of any vote or approval in any jurisdiction pursuant to or in connection with the proposed transaction with Plum Creek or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law.
ADDITIONAL INFORMATION AND WHERE TO FIND IT
The proposed transaction involving the company and Plum Creek will be submitted to the company's shareholders and Plum Creek's stockholders for their consideration. In connection with the proposed transaction, the company filed with the SEC a registration statement on Form S-4 (the "Registration Statement"), which was declared effective by the SEC on December 28, 2015, that includes a prospectus with respect to the company's common shares to be issued in the proposed transaction and a joint proxy statement for the company's shareholders and Plum Creek's stockholders (the "Joint Proxy Statement") and each of the company and Plum Creek has mailed the Joint Proxy Statement to their respective shareholders or stockholders, as applicable, and filed or will file other documents regarding the proposed transaction with the SEC. SECURITY HOLDERS ARE URGED AND ADVISED TO READ CAREFULLY ALL RELEVANT MATERIALS FILED OR TO BE FILED WITH THE SEC BY THE COMPANY OR PLUM CREEK WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND RELATED MATTERS. The Registration Statement, the Joint Proxy Statement and other relevant materials and any other documents filed or furnished by the company or Plum Creek with the SEC may be obtained free of charge at the SEC's web site at www.sec.gov. In addition, security holders may obtain free copies of the Registration Statement and the Joint Proxy Statement from the company upon written request to Weyerhaeuser Company, 33663 Weyerhaeuser Way South, Federal Way, Washington 98003, Attention: Director, Investor Relations, or by calling (253) 924-2058, or from Plum Creek upon written request to Plum Creek, 601 Union Street, Suite 3100, Seattle Washington 98101, Attention: Investor Relations, or by calling (800) 858-5347.
PARTICIPANTS IN THE SOLICITATION
The company, Plum Creek, their respective directors and certain of their respective executive officers and employees may be deemed to be participants in the solicitation of proxies in connection with the proposed transaction. Information about the company's directors and executive officers is set forth in its definitive proxy statement for its 2015 Annual Meeting of Shareholders, which was filed with the SEC on April 1, 2015, and information about Plum Creek's directors and executive officers is set forth in its definitive proxy statement for its 2015 Annual Meeting of Stockholders, which was filed with the SEC on March 26, 2015. These documents are available free of charge from the sources indicated above, and from the company by going to its investor relations page on its corporate web site at www.weyerhaeuser.com and from Plum Creek by going to its investor relations page on its corporate web site at www.plumcreek.com.
Additional information regarding the interests of participants in the solicitation of proxies in connection with the proposed transaction is included in the Registration Statement and the Joint Proxy Statement filed with the SEC and in other relevant materials the company or Plum Creek have filed or intend to file with the SEC.
For more information contact:
Analysts - Beth Baum (253) 924-2058
Media - Anthony Chavez (253) 924-7148
|
Weyerhaeuser Company |
Exhibit 99.2 |
||||||||||||
|
Q4.2015 Analyst Package |
|||||||||||||
|
Preliminary results (unaudited) |
|||||||||||||
|
Consolidated Statement of Operations |
|||||||||||||
|
in millions |
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Net Sales |
$ 1,721 |
$ 1,807 |
$ 1,820 |
$ 1,734 |
$ 1,788 |
$ 7,082 |
$ 7,403 |
||||||
|
Cost of products sold |
1,385 |
1,474 |
1,445 |
1,390 |
1,399 |
5,694 |
5,763 |
||||||
|
Gross margin |
336 |
333 |
375 |
344 |
389 |
1,388 |
1,640 |
||||||
|
Selling expenses |
28 |
28 |
27 |
30 |
29 |
113 |
112 |
||||||
|
General and administrative expenses |
74 |
71 |
60 |
84 |
89 |
289 |
338 |
||||||
|
Research and development expenses |
5 |
6 |
6 |
7 |
8 |
24 |
27 |
||||||
|
Charges for restructuring, closures and impairments |
14 |
— |
2 |
9 |
7 |
25 |
44 |
||||||
|
Other operating costs (income), net |
15 |
(15) |
21 |
(3) |
(38) |
18 |
(201) |
||||||
|
Operating income |
200 |
243 |
259 |
217 |
294 |
919 |
1,320 |
||||||
|
Loss from equity affiliates(1) |
(6) |
(7) |
(5) |
(87) |
— |
(105) |
(1) |
||||||
|
Interest income and other |
9 |
9 |
9 |
9 |
10 |
36 |
38 |
||||||
|
Interest expense, net of capitalized interest |
(83) |
(88) |
(88) |
(88) |
(90) |
(347) |
(344) |
||||||
|
Earnings from continuing operations before income taxes |
120 |
157 |
175 |
51 |
214 |
503 |
1,013 |
||||||
|
Income tax (expense) benefit |
(19) |
(13) |
16 |
19 |
(37) |
3 |
(185) |
||||||
|
Earnings from continuing operations |
101 |
144 |
191 |
70 |
177 |
506 |
828 |
||||||
|
Earnings from discontinued operations, net of income taxes |
— |
— |
— |
— |
— |
— |
998 |
||||||
|
Net earnings |
101 |
144 |
191 |
70 |
177 |
506 |
1,826 |
||||||
|
Dividends on preference shares |
(11) |
(11) |
(11) |
(11) |
(11) |
(44) |
(44) |
||||||
|
Net earnings attributable to Weyerhaeuser common shareholders |
$ 90 |
$ 133 |
$ 180 |
$ 59 |
$ 166 |
$ 462 |
$ 1,782 |
||||||
|
(1) Loss from equity affiliates in Q4 2015 includes an $84 million non-cash charge for our share of an asset impairment recorded by an equity affiliate. |
|||||||||||||
|
Per Share Information |
|||||||||||||
|
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
|||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Earnings per share attributable to Weyerhaeuser common shareholders, basic: |
|||||||||||||
|
Continuing operations |
$ 0.17 |
$ 0.26 |
$ 0.35 |
$ 0.11 |
$ 0.32 |
$ 0.89 |
$ 1.41 |
||||||
|
Discontinued operations |
— |
— |
— |
— |
— |
1.79 |
|||||||
|
Net earnings per share |
$ 0.17 |
$ 0.26 |
$ 0.35 |
$ 0.11 |
$ 0.32 |
$ 0.89 |
$ 3.20 |
||||||
|
Earnings per share attributable to Weyerhaeuser common shareholders, diluted: |
|||||||||||||
|
Continuing operations |
$ 0.17 |
$ 0.26 |
$ 0.35 |
$ 0.11 |
$ 0.31 |
$ 0.89 |
$ 1.40 |
||||||
|
Discontinued operations |
— |
— |
— |
— |
— |
— |
1.78 |
||||||
|
Net earnings per share |
$ 0.17 |
$ 0.26 |
$ 0.35 |
$ 0.11 |
$ 0.31 |
$ 0.89 |
$ 3.18 |
||||||
|
Dividends paid per common share |
$ 0.29 |
$ 0.29 |
$ 0.31 |
$ 0.31 |
$ 0.29 |
$ 1.20 |
$ 1.02 |
||||||
|
Weighted average shares outstanding (in thousands): |
|||||||||||||
|
Basic |
523,426 |
516,626 |
514,301 |
511,175 |
524,838 |
516,371 |
556,705 |
||||||
|
Diluted |
527,423 |
519,804 |
517,088 |
514,167 |
529,411 |
519,618 |
560,899 |
||||||
|
Common shares outstanding at end of period (in thousands) |
518,735 |
514,121 |
511,033 |
510,483 |
524,474 |
510,483 |
524,474 |
||||||
|
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* |
|||||||||||||
|
in millions |
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Net earnings |
$ 101 |
$ 144 |
$ 191 |
$ 70 |
$ 177 |
$ 506 |
$ 1,826 |
||||||
|
Earnings from discontinued operations, net of income taxes |
— |
— |
— |
— |
— |
— |
(998) |
||||||
|
Loss from equity affiliates(1) |
6 |
7 |
5 |
87 |
— |
105 |
1 |
||||||
|
Interest income and other |
(9) |
(9) |
(9) |
(9) |
(10) |
(36) |
(38) |
||||||
|
Interest expense, net of capitalized interest |
83 |
88 |
88 |
88 |
90 |
347 |
344 |
||||||
|
Income tax expense (benefit) |
19 |
13 |
(16) |
(19) |
37 |
(3) |
185 |
||||||
|
Operating income |
200 |
243 |
259 |
217 |
294 |
919 |
1,320 |
||||||
|
Depreciation, depletion and amortization |
123 |
118 |
118 |
120 |
125 |
479 |
493 |
||||||
|
Non-operating pension and postretirement credits |
(3) |
(3) |
(2) |
(3) |
(12) |
(11) |
(45) |
||||||
|
Special items in operating income |
13 |
— |
— |
22 |
(31) |
35 |
(134) |
||||||
|
Adjusted EBITDA* |
$ 333 |
$ 358 |
$ 375 |
$ 356 |
$ 376 |
$ 1,422 |
$ 1,634 |
||||||
|
* Non-GAAP measure - see page 8 for definition. |
|||||||||||||
|
Weyerhaeuser Company |
|||||||||
|
Q4.2015 Analyst Package |
|||||||||
|
Preliminary results (unaudited) |
|||||||||
|
Consolidated Balance Sheet |
|||||||||
|
in millions |
March 31, |
June 30, |
September 30, |
December 31, |
December 31, |
||||
|
ASSETS |
|||||||||
|
Current assets: |
|||||||||
|
Cash and cash equivalents |
$ 1,158 |
$ 1,121 |
$ 1,048 |
$ 1,012 |
$ 1,580 |
||||
|
Receivables, less allowances |
539 |
537 |
545 |
487 |
525 |
||||
|
Receivables for taxes |
23 |
12 |
14 |
30 |
25 |
||||
|
Inventories |
645 |
603 |
590 |
568 |
595 |
||||
|
Prepaid expenses |
95 |
82 |
87 |
77 |
80 |
||||
|
Total current assets |
2,460 |
2,355 |
2,284 |
2,174 |
2,805 |
||||
|
Property and equipment, net |
2,524 |
2,557 |
2,484 |
2,586 |
2,623 |
||||
|
Construction in progress |
171 |
171 |
231 |
195 |
131 |
||||
|
Timber and timberlands at cost, less depletion charged to disposals |
6,552 |
6,531 |
6,507 |
6,480 |
6,530 |
||||
|
Investments in and advances to equity affiliates |
183 |
176 |
174 |
74 |
188 |
||||
|
Goodwill |
40 |
40 |
40 |
40 |
40 |
||||
|
Deferred tax assets |
34 |
22 |
15 |
4 |
44 |
||||
|
Other assets |
269 |
274 |
267 |
318 |
289 |
||||
|
Restricted financial investments held by variable interest entities |
615 |
615 |
615 |
615 |
615 |
||||
|
Total assets |
$ 12,848 |
$ 12,741 |
$ 12,617 |
$ 12,486 |
$ 13,265 |
||||
|
LIABILITIES AND EQUITY |
|||||||||
|
Current liabilities: |
|||||||||
|
Accounts payable |
319 |
343 |
344 |
326 |
331 |
||||
|
Accrued liabilities |
533 |
576 |
554 |
549 |
587 |
||||
|
Total current liabilities |
852 |
919 |
898 |
875 |
918 |
||||
|
Long-term debt |
4,891 |
4,891 |
4,891 |
4,891 |
4,891 |
||||
|
Long-term debt (nonrecourse to the company) held by variable interest entities |
511 |
511 |
511 |
511 |
511 |
||||
|
Deferred income taxes |
34 |
54 |
56 |
86 |
14 |
||||
|
Deferred pension and other postretirement benefits |
1,249 |
1,166 |
1,106 |
987 |
1,319 |
||||
|
Other liabilities |
284 |
|
275 |
|
277 |
|
267 |
|
308 |
|
Total liabilities |
7,821 |
7,816 |
7,739 |
7,617 |
7,961 |
||||
|
Total equity |
5,027 |
4,925 |
4,878 |
4,869 |
5,304 |
||||
|
Total liabilities and equity |
$ 12,848 |
$ 12,741 |
$ 12,617 |
$ 12,486 |
$ 13,265 |
||||
|
Weyerhaeuser Company |
|||||||||||||
|
Q4.2015 Analyst Package |
|||||||||||||
|
Preliminary results, subject to audit |
|||||||||||||
|
Consolidated Statement of Cash Flows |
|||||||||||||
|
in millions |
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Cash flows from operations: |
|||||||||||||
|
Net earnings |
$ 101 |
$ 144 |
$ 191 |
$ 70 |
$ 177 |
$ 506 |
$ 1,826 |
||||||
|
Noncash charges (credits) to income: |
|||||||||||||
|
Depreciation, depletion and amortization |
123 |
118 |
118 |
120 |
125 |
479 |
500 |
||||||
|
Deferred income taxes, net |
13 |
3 |
(6) |
(10) |
35 |
— |
205 |
||||||
|
Pension and other postretirement benefits |
10 |
11 |
11 |
10 |
(48) |
42 |
(152) |
||||||
|
Share-based compensation expense |
8 |
8 |
6 |
9 |
11 |
31 |
40 |
||||||
|
Charges for impairment of assets |
13 |
— |
1 |
1 |
1 |
15 |
2 |
||||||
| (Earnings) loss from equity affiliates | 6 | 7 | 5 | 87 | — | 105 | 1 | ||||||
|
Net gains on dispositions of assets and operations |
(16) |
(5) |
(9) |
(8) |
(2) |
(38) |
(1,050) |
||||||
|
Foreign exchange transaction (gains) losses |
29 |
(8) |
20 |
6 |
12 |
47 |
27 |
||||||
|
Change in: |
|||||||||||||
|
Receivables less allowances |
(16) |
(10) |
(15) |
58 |
57 |
17 |
29 |
||||||
|
Receivable for taxes |
2 |
12 |
(3) |
(16) |
(1) |
(5) |
76 |
||||||
|
Inventories |
(57) |
42 |
6 |
19 |
(20) |
10 |
(66) |
||||||
|
Real estate and land |
— |
— |
— |
— |
— |
— |
(133) |
||||||
|
Prepaid expenses |
(11) |
9 |
— |
5 |
11 |
3 |
17 |
||||||
|
Accounts payable and accrued liabilities |
(91) |
66 |
(22) |
12 |
(22) |
(35) |
(98) |
||||||
|
Deposits on land positions and other assets |
— |
— |
— |
— |
— |
— |
15 |
||||||
|
Pension and postretirement contributions |
(20) |
(19) |
(20) |
(24) |
(16) |
(83) |
(101) |
||||||
|
Other |
(17) |
(12) |
(1) |
— |
(16) |
(30) |
(50) |
||||||
|
Net cash from operations |
77 |
366 |
282 |
339 |
304 |
1,064 |
1,088 |
||||||
|
Cash flows from investing activities: |
|||||||||||||
|
Property and equipment |
(71) |
(99) |
(106) |
(167) |
(115) |
(443) |
(354) |
||||||
|
Timberlands reforestation |
(18) |
(9) |
(6) |
(7) |
(9) |
(40) |
(41) |
||||||
| Acquisition of timberlands | (32) | — | (2) | (2) | (3) | (36) | — | ||||||
|
Net proceeds from Real Estate Divestiture, net of cash divested |
— |
— |
— |
— |
— |
— |
707 |
||||||
|
Proceeds from sale of assets |
2 |
4 |
1 |
12 |
4 |
19 |
28 |
||||||
|
Other |
— |
12 |
— |
1 |
(1) |
13 |
21 |
||||||
|
Cash from investing activities |
(119) |
(92) |
(113) |
(163) |
(124) |
(487) |
361 |
||||||
|
Cash flows from financing activities: |
|||||||||||||
|
Net proceeds from issuance of Weyerhaeuser Real Estate |
— |
— |
— |
— |
— |
— |
887 |
||||||
|
Deposit of WRECO debt proceeds into escrow |
— |
— |
— |
— |
— |
— |
(887) |
||||||
|
Cash dividends on common shares |
(152) |
(149) |
(159) |
(159) |
(152) |
(619) |
(563) |
||||||
|
Cash dividends on preference shares |
— |
(11) |
(11) |
(22) |
(22) |
(44) |
(44) |
||||||
|
Change in book overdrafts |
— |
— |
— |
— |
— |
— |
(17) |
||||||
|
Exercises of stock options |
21 |
4 |
4 |
5 |
35 |
34 |
119 |
||||||
|
Repurchase of common stock |
(253) |
(154) |
(77) |
(34) |
(80) |
(518) |
(203) |
||||||
|
Other |
4 |
(1) |
1 |
(2) |
(1) |
2 |
4 |
||||||
|
Cash from financing activities |
(380) |
(311) |
(242) |
(212) |
(220) |
(1,145) |
(704) |
||||||
|
Net change in cash and cash equivalents |
(422) |
(37) |
(73) |
(36) |
(40) |
(568) |
745 |
||||||
|
Cash and cash equivalents at beginning of period |
1,580 |
1,158 |
1,121 |
1,048 |
1,620 |
1,580 |
835 |
||||||
|
Cash and cash equivalents at end of period |
$ 1,158 |
$ 1,121 |
$ 1,048 |
$ 1,012 |
$ 1,580 |
$ 1,012 |
$ 1,580 |
||||||
|
Cash paid (received) during the year for: |
|||||||||||||
|
Interest, net of amount capitalized |
$ 114 |
$ 58 |
$ 118 |
$ 57 |
$ 66 |
$ 347 |
$ 319 |
||||||
|
Income taxes |
$ 1 |
$ 4 |
$ (1) |
$ 10 |
$ 3 |
$ 14 |
$ (37) |
||||||
|
Noncash investing and financing activity: |
|||||||||||||
|
Common shares tendered in WRECO divestiture |
$ — |
$ — |
$ — |
$ — |
$ — |
$ — |
$ 1,954 |
||||||
|
Weyerhaeuser Company |
Total Company Statistics |
||||||||||||
|
Q4.2015 Analyst Package |
|||||||||||||
|
Preliminary results (unaudited) |
|||||||||||||
|
Special Items Included in Net Earnings |
|||||||||||||
|
in millions |
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Net earnings attributable to Weyerhaeuser common shareholders |
$ 90 |
$ 133 |
$ 180 |
$ 59 |
$ 166 |
$ 462 |
$ 1,782 |
||||||
|
Restructuring, impairments and other charges |
9 |
— |
— |
5 |
4 |
14 |
28 |
||||||
|
Gain on sale of non-strategic asset |
— |
— |
— |
— |
— |
— |
(14) |
||||||
|
Gain on postretirement plan amendment |
— |
— |
— |
— |
(25) |
— |
(98) |
||||||
|
Plum Creek merger-related costs |
— |
— |
— |
14 |
— |
14 |
— |
||||||
|
Impairment charge recorded by equity method affiliate |
— |
— |
— |
56 |
— |
56 |
— |
||||||
|
Tax adjustments |
— |
— |
— |
(13) |
— |
(13) |
— |
||||||
|
Net earnings attributable to Weyerhaeuser common shareholders before special items |
99 |
133 |
180 |
121 |
145 |
533 |
1,698 |
||||||
|
Earnings from discontinued operations, net of income taxes |
— |
— |
— |
— |
— |
— |
(998) |
||||||
|
Net earnings from continuing operations attributable to Weyerhaeuser common shareholders before special items |
$ 99 |
$ 133 |
$ 180 |
$ 121 |
$ 145 |
$ 533 |
$ 700 |
||||||
|
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
|||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Net earnings per diluted share attributable to Weyerhaeuser common shareholders |
$ 0.17 |
$ 0.26 |
$ 0.35 |
$ 0.11 |
$ 0.31 |
$ 0.89 |
$ 3.18 |
||||||
|
Restructuring, impairments and other charges |
0.02 |
— |
— |
0.01 |
0.01 |
0.03 |
0.05 |
||||||
|
Gain on sale of non-strategic asset |
— |
— |
— |
— |
— |
— |
(0.02) |
||||||
|
Gain on postretirement plan amendment |
— |
— |
— |
— |
(0.05) |
— |
(0.18) |
||||||
|
Plum Creek merger-related costs |
— |
— |
— |
0.03 |
— |
0.03 |
— |
||||||
|
Impairment charge recorded by equity method affiliate |
— |
— |
— |
0.12 |
— |
0.12 |
— |
||||||
|
Tax adjustments |
— |
— |
— |
(0.03) |
— |
(0.03) |
— |
||||||
|
Net earnings per diluted share attributable to Weyerhaeuser common shareholders before special items |
0.19 |
0.26 |
0.35 |
0.24 |
0.27 |
1.04 |
3.03 |
||||||
|
Earnings from discontinued operations, net of income taxes |
— |
— |
— |
— |
— |
— |
(1.78) |
||||||
|
Net earnings from continuing operations per diluted share attributable to Weyerhaeuser common shareholders before special items |
$ 0.19 |
$ 0.26 |
$ 0.35 |
$ 0.24 |
$ 0.27 |
$ 1.04 |
$ 1.25 |
||||||
|
Selected Total Company Items |
|||||||||||||
|
in millions |
Q1 |
Q2 |
Q3 |
Q4 |
Year-to-date |
||||||||
|
Mar 31, 2015 |
Jun 30, 2015 |
Sep 30, 2015 |
Dec 31, 2015 |
Dec 31, 2014 |
Dec 31, 2015 |
Dec 31, 2014 |
|||||||
|
Depreciation, depletion and amortization: |
|||||||||||||
|
Cost of products sold |
$ 118 |
$ 116 |
$ 116 |
$ 118 |
$ 119 |
$ 468 |
$ 470 |
||||||
|
Selling, general and administrative expenses |
5 |
2 |
2 |
2 |
6 |
11 |
23 |
||||||
|
Total depreciation, depletion and amortization |
$ 123 |
$ 118 |
$ 118 |
$ 120 |
$ 125 |
$ 479 |
$ 493 |
||||||
|
Pension and postretirement costs: |
|||||||||||||
|
Pension and postretirement costs allocated to business segments |
$ 13 |
$ 14 |
$ 13 |
$ 13 |
$ 12 |
$ 53 |
$ 45 |
||||||
|
Pension and postretirement costs (credits) not allocated |
(3) |
(3) |
(2) |
(3) |
(12) |
(11) |
(45) |
||||||
|
Total company pension and postretirement costs |
$ 10 |
$ 11 |
$ 11 |
$ 10 |
$ — |
$ 42 |
$ — |
||||||
|
Cash spent for capital expenditures |
$ (89) |
$ (108) |
$ (112) |
$ (174) |
$ (124) |
$ (483) |
$ (391) |
||||||
|
Weyerhaeuser Company |
Timberlands Segment |
|||||||||||||
|
Q4.2015 Analyst Package |
||||||||||||||
|
Preliminary results (unaudited) |
||||||||||||||
|
Segment Statement of Operations |
||||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Sales to unaffiliated customers |
$ 351 |
$ 336 |
$ 326 |
$ 337 |
$ 359 |
$ 1,350 |
$ 1,497 |
|||||||
|
Intersegment sales |
228 |
187 |
210 |
205 |
225 |
830 |
867 |
|||||||
|
Total net sales |
579 |
523 |
536 |
542 |
584 |
2,180 |
2,364 |
|||||||
|
Cost of products sold |
405 |
385 |
401 |
395 |
424 |
1,586 |
1,686 |
|||||||
|
Gross margin |
174 |
138 |
135 |
147 |
160 |
594 |
678 |
|||||||
|
Selling expenses |
2 |
1 |
1 |
1 |
1 |
5 |
7 |
|||||||
|
General and administrative expenses |
22 |
21 |
21 |
24 |
25 |
88 |
97 |
|||||||
|
Research and development expenses |
3 |
4 |
3 |
6 |
5 |
16 |
16 |
|||||||
|
Charges for restructuring, closures and impairments |
— |
— |
— |
— |
— |
— |
1 |
|||||||
|
Other operating income, net |
(15) |
(15) |
(16) |
(18) |
(14) |
(64) |
(56) |
|||||||
|
Operating income |
162 |
127 |
126 |
134 |
143 |
549 |
613 |
|||||||
|
Interest income and other |
— |
— |
— |
— |
— |
— |
— |
|||||||
|
Net contribution to earnings |
$ 162 |
$ 127 |
$ 126 |
$ 134 |
$ 143 |
$ 549 |
$ 613 |
|||||||
|
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* |
||||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Operating income |
$ 162 |
$ 127 |
$ 126 |
$ 134 |
$ 143 |
$ 549 |
$ 613 |
|||||||
|
Depreciation, depletion and amortization |
53 |
51 |
51 |
54 |
53 |
209 |
207 |
|||||||
|
Adjusted EBITDA* |
$ 215 |
$ 178 |
$ 177 |
$ 188 |
$ 196 |
$ 758 |
$ 820 |
|||||||
|
* Non-GAAP measure - see page 8 for definition. |
||||||||||||||
|
Selected Segment Items |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Total decrease (increase) in working capital(1) |
$ (26) |
$ 52 |
$ (12) |
$ 4 |
$ 8 |
$ 18 |
$ (11) |
|||||||
|
Cash spent for capital expenditures |
$ (24) |
$ (17) |
$ (17) |
$ (17) |
$ (18) |
$ (75) |
$ (74) |
|||||||
|
(1) Working capital does not include cash balances. |
||||||||||||||
|
Segment Statistics |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Third Party |
Logs: |
|||||||||||||
|
West |
$ 210 |
$ 221 |
$ 196 |
$ 203 |
$ 227 |
$ 830 |
$ 972 |
|||||||
|
South |
58 |
58 |
64 |
61 |
66 |
241 |
257 |
|||||||
|
Canada |
8 |
3 |
6 |
7 |
10 |
24 |
22 |
|||||||
|
Total logs |
276 |
282 |
266 |
271 |
303 |
1,095 |
1,251 |
|||||||
|
Chip sales |
4 |
4 |
4 |
3 |
3 |
15 |
12 |
|||||||
|
Timberlands exchanges |
25 |
5 |
12 |
20 |
3 |
62 |
52 |
|||||||
|
Higher and better use land sales |
2 |
3 |
4 |
5 |
5 |
14 |
19 |
|||||||
|
Minerals, oil and gas |
7 |
5 |
7 |
7 |
7 |
26 |
32 |
|||||||
|
Products from international operations |
24 |
25 |
20 |
18 |
24 |
87 |
96 |
|||||||
|
Other products |
13 |
12 |
13 |
13 |
14 |
51 |
35 |
|||||||
|
Total |
$ 351 |
$ 336 |
$ 326 |
$ 337 |
$ 359 |
$ 1,350 |
$ 1,497 |
|||||||
|
Logs |
West |
$ 98.83 |
$ 94.70 |
$ 93.44 |
$ 96.16 |
$ 106.73 |
$ 95.76 |
$ 108.19 |
||||||
|
South |
$ 45.33 |
$ 45.20 |
$ 45.96 |
$ 45.07 |
$ 45.56 |
$ 45.40 |
$ 45.23 |
|||||||
|
Canada |
$ 34.84 |
$ 35.43 |
$ 35.50 |
$ 34.54 |
$ 38.82 |
$ 34.97 |
$ 37.58 |
|||||||
|
International |
$ 19.35 |
$ 22.63 |
$ 18.71 |
$ 18.31 |
$ 18.64 |
$ 19.85 |
$ 18.06 |
|||||||
|
Logs |
West |
2,120 |
2,330 |
2,104 |
2,118 |
2,121 |
8,672 |
8,980 |
||||||
|
South |
1,271 |
1,295 |
1,396 |
1,338 |
1,454 |
5,300 |
5,678 |
|||||||
|
Canada |
245 |
75 |
159 |
208 |
254 |
687 |
592 |
|||||||
|
International |
150 |
179 |
175 |
144 |
148 |
648 |
604 |
|||||||
|
Total |
3,786 |
3,879 |
3,834 |
3,808 |
3,977 |
15,307 |
15,854 |
|||||||
|
Logs |
West |
2,911 |
2,811 |
2,666 |
2,742 |
2,754 |
11,130 |
11,173 |
||||||
|
South |
2,732 |
2,912 |
3,008 |
2,916 |
3,145 |
11,568 |
11,676 |
|||||||
|
International |
239 |
219 |
200 |
231 |
260 |
889 |
990 |
|||||||
|
Total |
5,882 |
5,942 |
5,874 |
5,889 |
6,159 |
23,587 |
23,839 |
|||||||
|
Weyerhaeuser Company |
Wood Products Segment |
|||||||||||||
|
Q4.2015 Analyst Package |
||||||||||||||
|
Preliminary results (unaudited) |
||||||||||||||
|
Segment Statement of Operations |
||||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Sales to unaffiliated customers |
$ 923 |
$ 1,004 |
$ 1,023 |
$ 922 |
$ 947 |
$ 3,872 |
$ 3,970 |
|||||||
|
Intersegment sales |
19 |
22 |
20 |
21 |
20 |
82 |
80 |
|||||||
|
Total net sales |
942 |
1,026 |
1,043 |
943 |
967 |
3,954 |
4,050 |
|||||||
|
Cost of products sold |
829 |
903 |
914 |
841 |
855 |
3,487 |
3,495 |
|||||||
|
Gross margin |
113 |
123 |
129 |
102 |
112 |
467 |
555 |
|||||||
|
Selling expenses |
23 |
23 |
23 |
25 |
24 |
94 |
94 |
|||||||
|
General and administrative expenses |
27 |
26 |
21 |
28 |
32 |
102 |
130 |
|||||||
|
Research and development expenses |
— |
1 |
1 |
— |
1 |
2 |
4 |
|||||||
|
Charges for restructuring, closures and impairments |
— |
— |
1 |
9 |
— |
10 |
2 |
|||||||
|
Other operating income, net |
1 |
2 |
(2) |
— |
(1) |
1 |
(2) |
|||||||
|
Operating income |
62 |
71 |
85 |
40 |
56 |
258 |
327 |
|||||||
|
Interest income and other |
— |
— |
— |
— |
— |
— |
— |
|||||||
|
Net contribution to earnings |
$ 62 |
$ 71 |
$ 85 |
$ 40 |
$ 56 |
$ 258 |
$ 327 |
|||||||
|
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* |
||||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Operating income |
$ 62 |
$ 71 |
$ 85 |
$ 40 |
$ 56 |
$ 258 |
$ 327 |
|||||||
|
Depreciation, depletion and amortization |
26 |
27 |
26 |
27 |
30 |
106 |
119 |
|||||||
|
Special items |
— |
— |
— |
8 |
— |
8 |
— |
|||||||
|
Adjusted EBITDA* |
$ 88 |
$ 98 |
$ 111 |
$ 75 |
$ 86 |
$ 372 |
$ 446 |
|||||||
|
* Non-GAAP measure - see page 8 for definition. |
||||||||||||||
|
Segment Special Items Included in Net Contribution to Earnings (Pre-Tax) |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Restructuring, impairments and other charges |
$ — |
$ — |
$ — |
$ (8) |
$ — |
$ (8) |
$ — |
|||||||
|
Selected Segment Items |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Total decrease (increase) in working capital (1) |
$ (99) |
$ 42 |
$ 23 |
$ 79 |
$ 29 |
$ 45 |
$ (38) |
|||||||
|
Cash spent for capital expenditures |
$ (37) |
$ (60) |
$ (68) |
$ (122) |
$ (78) |
$ (287) |
$ (190) |
|||||||
|
(1) Working capital does not include cash balances. |
||||||||||||||
|
Segment Statistics |
||||||||||||||
|
in millions, except for third-party sales realizations |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Structural Lumber |
Third party net sales |
$ 434 |
$ 450 |
$ 455 |
$ 402 |
$ 459 |
$ 1,741 |
$ 1,901 |
||||||
|
Third party sales realizations |
$ 403 |
$ 383 |
$ 372 |
$ 360 |
$ 415 |
$ 379 |
$ 426 |
|||||||
|
Third party sales volumes(1) |
1,075 |
1,175 |
1,224 |
1,114 |
1,106 |
4,588 |
4,463 |
|||||||
|
Production volumes |
1,043 |
1,087 |
1,087 |
1,035 |
1,013 |
4,252 |
4,152 |
|||||||
|
Outside purchase volumes |
89 |
98 |
92 |
77 |
94 |
356 |
345 |
|||||||
|
Engineered Solid |
Third party net sales |
$ 94 |
$ 113 |
$ 116 |
$ 105 |
$ 94 |
$ 428 |
$ 402 |
||||||
|
Third party sales realizations |
$ 1,965 |
$ 2,032 |
$ 2,043 |
$ 1,987 |
$ 2,060 |
$ 2,008 |
$ 2,005 |
|||||||
|
Third party sales volumes(1) |
4.8 |
5.6 |
5.6 |
5.3 |
4.5 |
21.3 |
20.0 |
|||||||
|
Production volumes |
5 |
5.6 |
5.2 |
5.1 |
4.6 |
20.9 |
20.4 |
|||||||
|
Outside purchase volumes |
— |
— |
— |
— |
— |
— |
2.3 |
|||||||
|
Engineered |
Third party net sales |
$ 61 |
$ 76 |
$ 79 |
$ 68 |
$ 63 |
$ 284 |
$ 277 |
||||||
|
Third party sales realizations |
$ 1,510 |
$ 1,502 |
$ 1,520 |
$ 1,515 |
$ 1,549 |
$ 1,512 |
$ 1,502 |
|||||||
|
Third party sales volumes(1) |
41 |
50 |
52 |
45 |
40 |
188 |
184 |
|||||||
|
Production volumes |
43 |
48 |
50 |
44 |
33 |
185 |
182 |
|||||||
|
Outside purchase volumes |
1 |
1 |
2 |
1 |
2 |
5 |
7 |
|||||||
|
Oriented Strand |
Third party net sales |
$ 137 |
$ 147 |
$ 151 |
$ 160 |
$ 146 |
$ 595 |
$ 610 |
||||||
|
Third party sales realizations |
$ 196 |
$ 191 |
$ 194 |
$ 221 |
$ 206 |
$ 200 |
$ 219 |
|||||||
|
Third party sales volumes(1) |
700 |
771 |
778 |
723 |
709 |
2,972 |
2,788 |
|||||||
|
Production volumes |
704 |
700 |
746 |
697 |
694 |
2,847 |
2,749 |
|||||||
|
Outside purchase volumes |
65 |
82 |
77 |
55 |
61 |
278 |
217 |
|||||||
|
Softwood Plywood |
Third party net sales |
$ 33 |
$ 36 |
$ 33 |
$ 27 |
$ 36 |
$ 129 |
$ 143 |
||||||
|
Third party sales realizations |
$ 366 |
$ 354 |
$ 330 |
$ 308 |
$ 384 |
$ 339 |
$ 362 |
|||||||
|
Third party sales volumes(1) |
89 |
101 |
100 |
91 |
93 |
381 |
395 |
|||||||
|
Production volumes |
61 |
63 |
67 |
57 |
61 |
248 |
252 |
|||||||
|
Outside purchase volumes |
37 |
27 |
27 |
25 |
42 |
116 |
142 |
|||||||
|
(1) Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business. |
||||||||||||||
|
Weyerhaeuser Company |
Cellulose Fibers Segment |
|||||||||||||
|
Q4.2015 Analyst Package |
||||||||||||||
|
Preliminary results (unaudited) |
||||||||||||||
|
Segment Statement of Operations |
||||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Total net sales |
$ 447 |
$ 467 |
$ 471 |
$ 475 |
$ 482 |
$ 1,860 |
$ 1,936 |
|||||||
|
Cost of products sold |
394 |
417 |
371 |
393 |
379 |
1,575 |
1,577 |
|||||||
|
Gross margin |
53 |
50 |
100 |
82 |
103 |
285 |
359 |
|||||||
|
Selling expenses |
3 |
4 |
3 |
4 |
4 |
14 |
15 |
|||||||
|
General and administrative expenses |
17 |
17 |
16 |
17 |
18 |
67 |
76 |
|||||||
|
Research and development expenses |
2 |
1 |
2 |
1 |
2 |
6 |
7 |
|||||||
|
Charges for restructuring, closures and impairments |
— |
— |
— |
— |
— |
— |
— |
|||||||
|
Other operating income, net |
(8) |
(6) |
(5) |
(7) |
(8) |
(26) |
(31) |
|||||||
|
Operating income |
39 |
34 |
84 |
67 |
87 |
224 |
292 |
|||||||
|
Loss from equity affiliates(1) |
(6) |
(7) |
(5) |
(87) |
— |
(105) |
(1) |
|||||||
|
Net contribution to earnings |
$ 33 |
$ 27 |
$ 79 |
$ (20) |
$ 87 |
$ 119 |
$ 291 |
|||||||
|
(1) Loss from equity affiliates in Q4 2015 includes an $84 million non-cash charge for our share of an asset impairment recorded by an equity affiliate. |
||||||||||||||
|
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* |
||||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Operating income |
$ 39 |
$ 34 |
$ 84 |
$ 67 |
$ 87 |
$ 224 |
$ 292 |
|||||||
|
Depreciation, depletion and amortization |
39 |
38 |
39 |
38 |
39 |
154 |
155 |
|||||||
|
Adjusted EBITDA* |
$ 78 |
$ 72 |
$ 123 |
$ 105 |
$ 126 |
$ 378 |
$ 447 |
|||||||
|
* Non-GAAP measure - see page 8 for definition. |
||||||||||||||
|
Segment Special Items Included in Net Contribution to Earnings (Pre-Tax) |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Impairment charge recorded by equity method affiliate |
$ — |
$ — |
$ — |
$ (84) |
$ — |
$ (84) |
$ — |
|||||||
|
Selected Segment Items |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Total decrease (increase) in working capital(1) |
$ 40 |
$ 6 |
$ (24) |
$ (13) |
$ (47) |
$ 9 |
$ (14) |
|||||||
|
Cash spent for capital expenditures |
$ (27) |
$ (31) |
$ (27) |
$ (33) |
$ (26) |
$ (118) |
$ (123) |
|||||||
|
(1) Working capital does not include cash balances. |
||||||||||||||
|
Segment Statistics |
||||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||||
|
Pulp |
Third party net sales (millions) |
$ 360 |
$ 368 |
$ 383 |
$ 388 |
$ 405 |
$ 1,499 |
$ 1,559 |
||||||
|
Third party sales realizations |
$ 854 |
$ 823 |
$ 818 |
$ 800 |
$ 886 |
$ 823 |
$ 854 |
|||||||
|
Third party sales volumes (thousands) |
421 |
448 |
468 |
484 |
458 |
1,821 |
1,826 |
|||||||
|
Production volumes (thousands) |
442 |
422 |
477 |
481 |
468 |
1,822 |
1,859 |
|||||||
|
Liquid |
Third party net sales (millions) |
$ 74 |
$ 84 |
$ 74 |
$ 73 |
$ 63 |
$ 305 |
$ 310 |
||||||
|
Third party sales realizations |
$ 1,194 |
$ 1,218 |
$ 1,168 |
$ 1,203 |
$ 1,133 |
$ 1,196 |
$ 1,244 |
|||||||
|
Third party sales volumes (thousands) |
62 |
69 |
63 |
61 |
55 |
255 |
249 |
|||||||
|
Production volumes (thousands) |
60 |
64 |
68 |
63 |
70 |
255 |
265 |
|||||||
|
Weyerhaeuser Company |
Unallocated Items |
||||||||||||
|
Q4.2015 Analyst Package |
|||||||||||||
|
Preliminary results (unaudited) |
|||||||||||||
|
Unallocated items are gains or charges not related to or allocated to an individual operating segment. They include a portion of items such as: share-based compensation, pension and postretirement costs, foreign exchange transaction gains and losses associated with outstanding borrowings and the elimination of intersegment profit in inventory and the LIFO reserve. |
|||||||||||||
|
Contribution to Earnings |
|||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||
|
Unallocated corporate function expenses |
$ (9) |
$ (7) |
$ (4) |
$ (7) |
$ (7) |
$ (27) |
$ (24) |
||||||
|
Unallocated share-based compensation |
3 |
1 |
6 |
(4) |
(7) |
6 |
(9) |
||||||
|
Unallocated pension & postretirement credits (costs) |
3 |
3 |
2 |
3 |
50 |
11 |
196 |
||||||
|
Foreign exchange gains (losses) |
(29) |
9 |
(20) |
(6) |
(11) |
(46) |
(27) |
||||||
|
Elimination of intersegment profit in inventory and LIFO |
(12) |
18 |
3 |
1 |
(2) |
10 |
(10) |
||||||
|
Other |
(19) |
(13) |
(23) |
(11) |
(15) |
(66) |
(38) |
||||||
|
Operating income (loss) |
(63) |
11 |
(36) |
(24) |
8 |
(112) |
88 |
||||||
|
Interest income and other |
9 |
9 |
9 |
9 |
10 |
36 |
38 |
||||||
|
Net contribution to earnings from continuing operations(1) |
$ (54) |
$ 20 |
$ (27) |
$ (15) |
$ 18 |
$ (76) |
$ 126 |
||||||
|
(1) |
We have reclassified certain results from the prior periods to present the results of operations discontinued in 2014 separately. Our reclassifications had no effect on net earnings or Weyerhaeuser shareholders' interest. |
|
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* |
|||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||
|
Operating income (loss) |
$ (63) |
$ 11 |
$ (36) |
$ (24) |
$ 8 |
$ (112) |
$ 88 |
||||||
|
Depreciation, depletion and amortization |
5 |
2 |
2 |
1 |
3 |
10 |
12 |
||||||
|
Non-operating pension and postretirement costs (credits) |
(3) |
(3) |
(2) |
(3) |
(12) |
(11) |
(45) |
||||||
|
Special items |
13 |
— |
— |
14 |
(31) |
27 |
(134) |
||||||
|
Adjusted EBITDA* |
$ (48) |
$ 10 |
$ (36) |
$ (12) |
$ (32) |
$ (86) |
$ (79) |
||||||
|
* Non-GAAP measure - see below for definition. |
|||||||||||||
|
Unallocated Special Items Included in Net Contribution to Earnings (Pre-Tax) |
|||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Restructuring, impairments and other charges |
$ (13) |
$ — |
$ — |
$ — |
$ (7) |
$ (13) |
$ (39) |
||||||
|
Gain on sale of non-strategic asset |
— |
— |
— |
— |
— |
— |
22 |
||||||
|
Gain on postretirement plan amendment |
— |
— |
— |
— |
38 |
— |
151 |
||||||
|
Plum Creek merger-related costs |
— |
— |
— |
(14) |
— |
(14) |
— |
||||||
|
Total |
$ (13) |
$ — |
$ — |
$ (14) |
$ 31 |
$ (27) |
$ 134 |
||||||
|
Unallocated Selected Items |
|||||||||||||
|
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
|||||||
|
Cash spent for capital expenditures |
$ (1) |
$ — |
$ — |
$ (2) |
$ (2) |
$ (3) |
$ (4) |
||||||
|
* Adjusted EBITDA is a non-GAAP measure that management uses to evaluate the performance of the company. Adjusted EBITDA, as we define it, is operating income from continuing operations adjusted for depreciation, depletion, amortization, pension and postretirement costs not allocated to business segments (primarily interest cost, expected return on plan assets, amortization of actuarial loss and amortization of prior service cost/credit), special items and discontinued operations. Adjusted EBITDA should not be considered in isolation from and is not intended to represent an alternative to our GAAP results. |
|
Weyerhaeuser Company |
Discontinued Operations |
||||||||||||
|
Q4.2015 Analyst Package |
|||||||||||||
|
Preliminary results (unaudited) |
|||||||||||||
|
Discontinued operations relate to WRECO, which was combined with TRI Pointe Homes, Inc. through a Reverse Morris Trust transaction on July 7, 2014. It was previously reported under the Real Estate segment and Unallocated Items. |
|||||||||||||
|
Discontinued Operations Statement of Operations |
|||||||||||||
|
in millions |
Q1.2015 |
Q2.2015 |
Q3.2015 |
Q4.2015 |
Q4.2014 |
YTD.2015 |
YTD.2014 |
||||||
|
Total net sales |
$ — |
$ — |
$ — |
$ — |
$ — |
$ — |
$ 573 |
||||||
|
Income (loss) from operations |
$ — |
$ — |
$ — |
$ — |
$ — |
$ — |
$ 42 |
||||||
|
Income taxes |
— |
— |
— |
— |
— |
— |
(16) |
||||||
|
Net earnings (loss) from operations |
— |
— |
— |
— |
— |
— |
26 |
||||||
|
Net gain on divestiture |
— |
— |
— |
— |
— |
— |
972 |
||||||
|
Net earnings from discontinued operations |
$ — |
$ — |
$ — |
$ — |
$ — |
$ — |
$ 998 |
||||||
Logo - http://photos.prnewswire.com/prnh/20120111/AQ34535LOGO
SOURCE Weyerhaeuser Company