Newsroom
Weyerhaeuser reports third quarter results
-- Net earnings of $255 million, or $0.34 per diluted share
-- Increased quarterly dividend by 6.3 percent to $0.34 per share
-- Repurchased $290 million of common shares during the third quarter
Oct 26, 2018
SEATTLE, Oct. 26, 2018 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported third quarter net earnings of $255 million, or 34 cents per diluted share, on net sales of $1.9 billion. This compares with earnings of $130 million, or 17 cents per diluted share, on net sales of $1.9 billion for the same period last year.
View our earnings release and financial statements in a printer-friendly PDF.
Excluding a special tax benefit of $41 million, the company reported net earnings of $214 million, or 28 cents per diluted share for the third quarter. This compares with net earnings before special items of $259 million for the same period last year and $332 million for the second quarter of 2018. Adjusted EBITDA for the third quarter was $505 million compared with $569 million for the third quarter of last year and $637 million for the second quarter of 2018.
"In the third quarter, our business delivered solid operating performance despite significant headwinds from severe weather, trade policy and unusually volatile wood products markets," said Doyle R. Simons, president and chief executive officer. "During the quarter we demonstrated our ongoing commitment to disciplined capital allocation by increasing our quarterly dividend six percent, repurchasing $290 million of common shares, and announcing actions to reduce our pension liabilities. Going forward, we remain relentlessly focused on driving value for shareholders through industry-leading performance and disciplined capital allocation."
WEYERHAEUSER FINANCIAL HIGHLIGHTS | 2018 | 2018 | 2017 | ||
(millions, except per share data) | Q2 | Q3 | Q3 | ||
Net sales | $2,065 | $1,910 | $1,872 | ||
Net earnings | $317 | $255 | $130 | ||
Net earnings per diluted share | $0.42 | $0.34 | $0.17 | ||
Weighted average shares outstanding, diluted | 761 | 757 | 757 | ||
Net earnings before special items(1) | $332 | $214 | $259 | ||
Net earnings per diluted share before special items | $0.44 | $0.28 | $0.34 | ||
Adjusted EBITDA(2) | $637 | $505 | $569 | ||
(1) | Second quarter 2018 special items include $15 million of net after-tax charges for product remediation. Third quarter 2018 after-tax special items include a $41 million tax benefit related to the previously announced $300 million contribution to our U.S. qualified pension plan. Third quarter 2017 after-tax special items include a $118 million charge for product remediation, $4 million for countervailing and antidumping duties on Canadian softwood lumber the company sold into the United States, $4 million for restructuring, impairments, and other charges, and $3 million for Plum Creek merger-related costs. Beginning first quarter 2018, countervailing and antidumping duties are no longer reported as a special item. |
(2) | 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, adjusted for depreciation, depletion, amortization, basis of real estate sold, unallocated pension service costs and special items. Adjusted EBITDA excludes results from joint ventures. Adjusted EBITDA should not be considered in isolation from and is not intended to represent an alternative to our GAAP results. A reconciliation of Adjusted EBITDA to GAAP earnings is included within this release. |
TIMBERLANDS | |||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | |||
(millions) | Q2 | Q3 | Change | ||
Net sales | $667 | $653 | ($14) | ||
Contribution to pre-tax earnings | $161 | $126 | ($35) | ||
Adjusted EBITDA | $240 | $206 | ($34) | ||
3Q 2018 Performance - In the West, average sales realizations for domestic and Chinese export logs declined, domestic and export log sales volumes decreased, and road and unit logging costs increased seasonally. In the South, slightly higher average sales realizations were more than offset by moderately lower sales volumes due to weather, increased unit logging costs and seasonally higher forestry spending.
4Q 2018 Outlook - Weyerhaeuser expects fourth quarter earnings and Adjusted EBITDA will be lower than the third quarter. In the West, the company anticipates lower average sales realizations, partially offset by moderately higher export log sales volumes. In the South, the company anticipates slightly higher fee harvest volumes and comparable average log sales realizations.
REAL ESTATE, ENERGY & NATURAL RESOURCES | |||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | |||
(millions) | Q2 | Q3 | Change | ||
Net sales | $58 | $96 | $38 | ||
Contribution to pre-tax earnings | $22 | $36 | $14 | ||
Adjusted EBITDA | $47 | $86 | $39 | ||
3Q 2018 Performance - Earnings and Adjusted EBITDA increased compared to the second quarter due to seasonally higher real estate sales and a large acre transaction in Montana which accounted for approximately half of the acres sold in the third quarter. Average land basis increased modestly due to the mix of properties sold.
4Q 2018 Outlook - Weyerhaeuser anticipates fourth quarter earnings and Adjusted EBITDA will be comparable to the third quarter. The company expects full year 2018 Adjusted EBITDA for the segment will be approximately $260 million.
WOOD PRODUCTS | ||||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | ||||
(millions) | Q2 | Q3 | Change | |||
Net sales | $1,525 | $1,346 | ($179) | |||
Contribution to pre-tax earnings | $329 | $213 | ($116) | |||
Pre-tax charge (benefit) for special items | $20 | — | ($20) | |||
Contribution to pre-tax earnings before special items | $349 | $213 | ($136) | |||
Adjusted EBITDA | $385 | $250 | ($135) | |||
3Q 2018 Performance - Average sales realizations for lumber declined nine percent and average sales realizations for oriented strand board were 13 percent lower compared to the second quarter. Operating rates and sales volumes declined and unit manufacturing costs increased, primarily due to mill downtime related to severe weather in the U.S. South and a scheduled press replacement at our Grayling, Michigan oriented strand board mill. Canadian log costs also increased.
4Q 2018 Outlook - Weyerhaeuser anticipates fourth quarter earnings and Adjusted EBITDA will be significantly lower than the third quarter. Based on current pricing, the company anticipates average sales realizations for lumber and oriented strand board will be substantially lower than third quarter averages. This will be partially offset by lower Western and Canadian log costs, improved unit manufacturing costs for lumber, and higher sales volumes for oriented strand board due to completion of the Grayling press replacement.
ABOUT WEYERHAEUSER
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control 12.4 million acres of timberlands 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 products. Our company is a real estate investment trust. In February 2016, we merged with Plum Creek Timber Company, Inc. In 2017, we generated $7.2 billion in net sales and employed approximately 9,300 people who serve customers worldwide. We are listed on the North American and World Dow Jones Sustainability Indices. Our common stock trades on the New York Stock Exchange under the symbol WY. Learn more at https://www.weyerhaeuser.com/.
EARNINGS CALL INFORMATION
Weyerhaeuser will hold a live conference call at 7 a.m. Pacific (10 a.m. Eastern) on October 26, 2018, to discuss third quarter results.
To access the live webcast and presentation online, go to the Investor Relations section on https://www.weyerhaeuser.com/ on October 26, 2018.
To join the conference call from within North America, dial 855-223-0757 (access code: 6699896) at least 15 minutes prior to the call. Those calling from outside North America should dial 574-990-1206 (access code: 6699896). Replays will be available for two weeks at 855-859-2056 (access code: 6699896) from within North America and at 404-537-3406 (access code: 6699896) from outside North America.
FORWARD LOOKING STATEMENTS
This report contains statements concerning our future results and performance that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements may appear throughout this report. These forward-looking statements generally are identified by words such as "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," and expressions such as "going forward", "will be," "will continue," "will likely result," and similar words and expressions. Forward-looking statements are based on our current expectations and assumptions and are not guarantees of future performance. The realization of our expectations and the accuracy of our assumptions are subject to a number of risks and uncertainties that could cause actual results to differ materially from the content of these forward-looking statements. These risks and uncertainties include, but are not limited to:
- the effect of general economic conditions, including employment rates, interest rate levels, housing starts, general availability of financing for home mortgages and the relative strength of the U.S. dollar;
- market demand for the company's products, including market demand for our timberland properties with higher and better uses, which is related to, among other factors, the strength of the various U.S. business segments and U.S. and international economic conditions;
- changes in currency exchange rates, particularly the relative value of the U.S. dollar to the yen and the Canadian dollar, and the relative value of the euro to the yen;
- restrictions on international trade, tariffs imposed on imports of our products and the availability and cost of shipping and transportation; economic activity in Asia, especially Japan and China;
- performance of our manufacturing operations, including maintenance and capital requirements;
- potential disruptions in our manufacturing operations;
- the level of competition from domestic and foreign producers;
- the successful execution of our internal plans and strategic initiatives, and cost reduction initiatives;
- raw material availability and prices;
- the effect of weather;
- the risk of loss from fires, floods, windstorms, hurricanes, pest infestation and other natural disasters;
- energy prices;
- transportation and labor 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 employee retirements and changes in the market price of our common stock on charges for share-based compensation;
- the accuracy of our estimates of costs and expenses related to contingent liabilities;
- changes in accounting principles; and
- other risks and uncertainties identified in our 2017 Annual Report on Form 10-K, which are incorporated herein by reference, as well as those set forth from time to time in our other public statements and other reports and filings with the SEC.
Forward-looking statements speak only as of the date they are made, and we undertake no obligation to publicly update or revise any forward-looking statements, whether because of new information, future events, or otherwise.
For more information contact:
Analysts - Beth Baum, 206-539-3907
Media - Nancy Thompson, 919-861-0342
RECONCILIATION OF ADJUSTED EBITDA TO NET EARNINGS | ||||||||||||||||||||||
We reconcile Adjusted EBITDA to net earnings for the consolidated company and to operating income for the business segments, as those are the most directly comparable U.S. GAAP measures for each. | ||||||||||||||||||||||
The table below reconciles Adjusted EBITDA for the quarter ended June 30, 2018: | ||||||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate | Wood | Unallocated | Total | |||||||||||||||||
Adjusted EBITDA by Segment: | ||||||||||||||||||||||
Net earnings | $ | 317 | ||||||||||||||||||||
Interest expense, net of capitalized interest | 92 | |||||||||||||||||||||
Income taxes | 65 | |||||||||||||||||||||
Net contribution to earnings | $ | 161 | $ | 22 | $ | 329 | $ | (38) | $ | 474 | ||||||||||||
Non-operating pension and other postretirement benefit costs | — | — | — | 13 | 13 | |||||||||||||||||
Interest income and other | — | — | — | (11) | (11) | |||||||||||||||||
Operating income (loss) | 161 | 22 | 329 | (36) | 476 | |||||||||||||||||
Depreciation, depletion and amortization | 79 | 3 | 36 | 1 | 119 | |||||||||||||||||
Basis of real estate sold | — | 22 | — | — | 22 | |||||||||||||||||
Special items(1) | — | — | 20 | — | 20 | |||||||||||||||||
Adjusted EBITDA | $ | 240 | $ | 47 | $ | 385 | $ | (35) | $ | 637 | ||||||||||||
(1) Pre-tax special items included in Wood Products consist of net charges of $20 million for finalization of product remediation costs. | ||||||||||||||||||||||
The table below reconciles Adjusted EBITDA for the quarter ended September 30, 2018: | ||||||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate | Wood | Unallocated | Total | |||||||||||||||||
Adjusted EBITDA by Segment: | ||||||||||||||||||||||
Net earnings | $ | 255 | ||||||||||||||||||||
Interest expense, net of capitalized interest | 93 | |||||||||||||||||||||
Income taxes(1) | (15) | |||||||||||||||||||||
Net contribution to earnings | $ | 126 | $ | 36 | $ | 213 | $ | (42) | $ | 333 | ||||||||||||
Non-operating pension and other postretirement benefit costs | — | — | — | 17 | 17 | |||||||||||||||||
Interest income and other | — | — | — | (13) | (13) | |||||||||||||||||
Operating income (loss) | 126 | 36 | 213 | (38) | 337 | |||||||||||||||||
Depreciation, depletion and amortization | 80 | 4 | 37 | 1 | 122 | |||||||||||||||||
Basis of real estate sold | — | 46 | — | — | 46 | |||||||||||||||||
Adjusted EBITDA | $ | 206 | $ | 86 | $ | 250 | $ | (37) | $ | 505 | ||||||||||||
(1) After tax special items included a $41 million tax benefit related to our $300 million pension contribution. There were no pre-tax special items in third quarter 2018. | ||||||||||||||||||||||
The table below reconciles Adjusted EBITDA for the quarter ended September 30, 2017: | ||||||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate | Wood | Unallocated | Total | |||||||||||||||||
Adjusted EBITDA by Segment: | ||||||||||||||||||||||
Net earnings | $ | 130 | ||||||||||||||||||||
Interest expense, net of capitalized interest | 98 | |||||||||||||||||||||
Income taxes | (27) | |||||||||||||||||||||
Net contribution to earnings | $ | 131 | $ | 47 | $ | 40 | $ | (17) | $ | 201 | ||||||||||||
Non-operating pension and other postretirement benefit costs | — | — | — | 16 | 16 | |||||||||||||||||
Interest income and other | — | (1) | — | (11) | (12) | |||||||||||||||||
Operating income (loss) | 131 | 46 | 40 | (12) | 205 | |||||||||||||||||
Depreciation, depletion and amortization | 89 | 4 | 37 | 2 | 132 | |||||||||||||||||
Basis of real estate sold | — | 24 | — | — | 24 | |||||||||||||||||
Unallocated pension service costs | — | — | — | 1 | 1 | |||||||||||||||||
Special items(1) | — | — | 201 | 6 | 207 | |||||||||||||||||
Adjusted EBITDA | $ | 220 | $ | 74 | $ | 278 | $ | (3) | $ | 569 | ||||||||||||
(1) | Special items attributable to Wood Products includes: $190 million of product remediation charges, $6 million of restructuring, impairments and other charges and $5 million of retroactive and prospective countervailing and antidumping duties. Special items attributable to Unallocated Items include $6 million of Plum Creek merger-related costs. |
Weyerhaeuser Company | Exhibit 99.2 | ||||||||||||||||||||||
Q3.2018 Analyst Package | |||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||
Consolidated Statement of Operations | |||||||||||||||||||||||
in millions | Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Net sales | $ | 1,865 | $ | 2,065 | $ | 1,910 | $ | 1,872 | $ | 5,840 | $ | 5,373 | |||||||||||
Cost of products sold | 1,348 | 1,447 | 1,452 | 1,374 | 4,247 | 3,982 | |||||||||||||||||
Gross margin | 517 | 618 | 458 | 498 | 1,593 | 1,391 | |||||||||||||||||
Selling expenses | 23 | 23 | 20 | 22 | 66 | 66 | |||||||||||||||||
General and administrative expenses | 78 | 80 | 78 | 75 | 236 | 238 | |||||||||||||||||
Research and development expenses | 2 | 2 | 2 | 4 | 6 | 12 | |||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | 2 | — | — | 14 | 2 | 178 | |||||||||||||||||
Charges (recoveries) for product remediation, net | (20) | 20 | — | 190 | — | 240 | |||||||||||||||||
Other operating costs (income), net | 28 | 17 | 21 | (12) | 66 | 2 | |||||||||||||||||
Operating income | 404 | 476 | 337 | 205 | 1,217 | 655 | |||||||||||||||||
Non-operating pension and other postretirement benefit costs | (24) | (13) | (17) | (16) | (54) | (46) | |||||||||||||||||
Interest income and other | 12 | 11 | 13 | 12 | 36 | 30 | |||||||||||||||||
Interest expense, net of capitalized interest | (93) | (92) | (93) | (98) | (278) | (297) | |||||||||||||||||
Earnings before income taxes | 299 | 382 | 240 | 103 | 921 | 342 | |||||||||||||||||
Income taxes | (30) | (65) | 15 | 27 | (80) | (31) | |||||||||||||||||
Net earnings | $ | 269 | $ | 317 | $ | 255 | $ | 130 | $ | 841 | $ | 311 | |||||||||||
Per Share Information | |||||||||||||||||||||||
Q1 | Q2 | Q3 | Year-to-Date | ||||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Earnings per share, basic and diluted | $ | 0.35 | $ | 0.42 | $ | 0.34 | $ | 0.17 | $ | 1.11 | $ | 0.41 | |||||||||||
Dividends paid per common share | $ | 0.32 | $ | 0.32 | $ | 0.34 | $ | 0.31 | $ | 0.98 | $ | 0.93 | |||||||||||
Weighted average shares outstanding (in thousands): | |||||||||||||||||||||||
Basic | 756,815 | 757,829 | 754,986 | 753,535 | 756,531 | 752,301 | |||||||||||||||||
Diluted | 759,462 | 760,533 | 757,389 | 756,903 | 759,116 | 756,058 | |||||||||||||||||
Common shares outstanding at end of period (in thousands) | 756,700 | 757,646 | 749,199 | 753,051 | 749,199 | 753,051 | |||||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization (Adjusted EBITDA)* | |||||||||||||||||||||||
in millions | Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Net earnings | $ | 269 | $ | 317 | $ | 255 | $ | 130 | $ | 841 | $ | 311 | |||||||||||
Non-operating pension and other postretirement benefit costs | 24 | 13 | 17 | 16 | 54 | 46 | |||||||||||||||||
Interest income and other | (12) | (11) | (13) | (12) | (36) | (30) | |||||||||||||||||
Interest expense, net of capitalized interest | 93 | 92 | 93 | 98 | 278 | 297 | |||||||||||||||||
Income taxes | 30 | 65 | (15) | (27) | 80 | 31 | |||||||||||||||||
Operating income | 404 | 476 | 337 | 205 | 1,217 | 655 | |||||||||||||||||
Depreciation, depletion and amortization | 120 | 119 | 122 | 132 | 361 | 394 | |||||||||||||||||
Basis of real estate sold | 12 | 22 | 46 | 24 | 80 | 48 | |||||||||||||||||
Unallocated pension service costs | — | — | — | 1 | — | 3 | |||||||||||||||||
Special items | 8 | 20 | — | 207 | 28 | 429 | |||||||||||||||||
Adjusted EBITDA* | $ | 544 | $ | 637 | $ | 505 | $ | 569 | $ | 1,686 | $ | 1,529 | |||||||||||
*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 adjusted for depreciation, depletion, amortization, basis of real estate sold, unallocated pension service costs, and special items. Adjusted EBITDA excludes results from joint ventures. Our definition of Adjusted EBITDA may be different from similarly titled measures reported by other companies. Adjusted EBITDA should not be considered in isolation from and is not intended to represent an alternative to our GAAP results. | |||||||||||||||||||||||
Weyerhaeuser Company | Total Company Statistics | ||||||||||||||||||||||
Q3.2018 Analyst Package | |||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||
Special Items Included in Net Earnings (Income Tax Affected) | |||||||||||||||||||||||
in millions | Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Net earnings | $ | 269 | $ | 317 | $ | 255 | $ | 130 | $ | 841 | $ | 311 | |||||||||||
Plum Creek merger and integration-related costs | — | — | — | 3 | — | 15 | |||||||||||||||||
Restructuring, impairment and other charges | — | — | — | 4 | — | 151 | |||||||||||||||||
Environmental remediation charges (recoveries) | 21 | — | — | — | 21 | — | |||||||||||||||||
Countervailing and antidumping duties charges (credits)(1) | — | — | — | 4 | — | 12 | |||||||||||||||||
Product remediation charges (recoveries), net | (15) | 15 | — | 118 | — | 149 | |||||||||||||||||
Tax adjustments(2) | — | — | (41) | — | (41) | — | |||||||||||||||||
Net earnings before special items | $ | 275 | $ | 332 | $ | 214 | $ | 259 | $ | 821 | $ | 638 | |||||||||||
Q1 | Q2 | Q3 | Year-to-Date | ||||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Net earnings per diluted share | $ | 0.35 | $ | 0.42 | $ | 0.34 | $ | 0.17 | $ | 1.11 | $ | 0.41 | |||||||||||
Plum Creek merger and integration-related costs | — | — | — | — | — | 0.02 | |||||||||||||||||
Restructuring, impairment and other charges | — | — | — | 0.01 | — | 0.20 | |||||||||||||||||
Environmental remediation charges (recoveries) | 0.03 | — | — | — | 0.03 | — | |||||||||||||||||
Countervailing and antidumping duties charges (credits)(1) | — | — | — | 0.01 | — | 0.01 | |||||||||||||||||
Product remediation charges (recoveries), net | (0.02) | 0.02 | — | 0.15 | — | 0.20 | |||||||||||||||||
Tax adjustments(2) | — | — | (0.06) | — | (0.06) | — | |||||||||||||||||
Net earnings per diluted share before special items | $ | 0.36 | $ | 0.44 | $ | 0.28 | $ | 0.34 | $ | 1.08 | $ | 0.84 | |||||||||||
(1) As of first quarter 2018, countervailing and antidumping duties are no longer reported as a special item. | |||||||||||||||||||||||
(2) During third quarter 2018, we recorded a tax benefit related to our $300 million contribution to our U.S. qualified pension plan. | |||||||||||||||||||||||
Selected Total Company Items | |||||||||||||||||||||||
in millions | Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Pension and postretirement costs: | |||||||||||||||||||||||
Pension and postretirement service costs | $ | 10 | $ | 8 | $ | 10 | $ | 9 | $ | 28 | $ | 26 | |||||||||||
Non-operating pension and other postretirement benefit costs | 24 | 13 | 17 | 16 | 54 | 46 | |||||||||||||||||
Total company pension and postretirement costs | $ | 34 | $ | 21 | $ | 27 | $ | 25 | $ | 82 | $ | 72 | |||||||||||
Weyerhaeuser Company | |||||||||||||||
Q3.2018 Analyst Package | |||||||||||||||
Preliminary results (unaudited) | |||||||||||||||
Consolidated Balance Sheet | |||||||||||||||
in millions | March 31, | June 30, | September 30, | December 31, | |||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 598 | $ | 901 | $ | 348 | $ | 824 | |||||||
Receivables, less discounts and allowances | 481 | 491 | 444 | 396 | |||||||||||
Receivables for taxes | 24 | 23 | 140 | 14 | |||||||||||
Inventories | 445 | 414 | 389 | 383 | |||||||||||
Prepaid expenses and other current assets | 118 | 146 | 140 | 98 | |||||||||||
Current restricted financial investments held by variable interest entities | 253 | 253 | 253 | — | |||||||||||
Total current assets | 1,919 | 2,228 | 1,714 | 1,715 | |||||||||||
Property and equipment, net | 1,573 | 1,597 | 1,672 | 1,618 | |||||||||||
Construction in progress | 275 | 282 | 255 | 225 | |||||||||||
Timber and timberlands at cost, less depletion | 12,888 | 12,790 | 12,727 | 12,954 | |||||||||||
Minerals and mineral rights, less depletion | 306 | 302 | 297 | 308 | |||||||||||
Goodwill | 40 | 40 | 40 | 40 | |||||||||||
Deferred tax assets | 244 | 168 | 71 | 268 | |||||||||||
Other assets | 278 | 279 | 289 | 316 | |||||||||||
Restricted financial investments held by variable interest entities | 362 | 362 | 362 | 615 | |||||||||||
Total assets | $ | 17,885 | $ | 18,048 | $ | 17,427 | $ | 18,059 | |||||||
LIABILITIES AND EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Current maturities of long-term debt | $ | — | $ | — | $ | — | $ | 62 | |||||||
Current debt (nonrecourse to the company) held by variable interest entities | 209 | 209 | 511 | 209 | |||||||||||
Accounts payable | 245 | 270 | 271 | 249 | |||||||||||
Accrued liabilities | 457 | 543 | 491 | 645 | |||||||||||
Total current liabilities | 911 | 1,022 | 1,273 | 1,165 | |||||||||||
Long-term debt | 5,928 | 5,924 | 5,921 | 5,930 | |||||||||||
Long-term debt (nonrecourse to the company) held by variable interest entities | 302 | 302 | — | 302 | |||||||||||
Deferred pension and other postretirement benefits | 1,454 | 1,224 | 885 | 1,487 | |||||||||||
Other liabilities | 299 | 295 | 291 | 276 | |||||||||||
Total liabilities | 8,894 | 8,767 | 8,370 | 9,160 | |||||||||||
Total equity | 8,991 | 9,281 | 9,057 | 8,899 | |||||||||||
Total liabilities and equity | $ | 17,885 | $ | 18,048 | $ | 17,427 | $ | 18,059 | |||||||
Weyerhaeuser Company | |||||||||||||||||||||||
Q3.2018 Analyst Package | |||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||
Consolidated Statements of Cash Flows | |||||||||||||||||||||||
in millions | Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||
March 31, | June 30, | September 30, | September 30, | September 30, | September 30, | ||||||||||||||||||
Cash flows from operations: | |||||||||||||||||||||||
Net earnings | $ | 269 | $ | 317 | $ | 255 | $ | 130 | $ | 841 | $ | 311 | |||||||||||
Noncash charges earnings: | |||||||||||||||||||||||
Depreciation, depletion and amortization | 120 | 119 | 122 | 132 | 361 | 394 | |||||||||||||||||
Basis of real estate sold | 12 | 22 | 46 | 24 | 80 | 48 | |||||||||||||||||
Deferred income taxes, net | 10 | 15 | 86 | 3 | 111 | 9 | |||||||||||||||||
Pension and other postretirement benefits | 34 | 21 | 27 | 25 | 82 | 72 | |||||||||||||||||
Share-based compensation expense | 9 | 9 | 13 | 10 | 31 | 29 | |||||||||||||||||
Charges for impairments of assets | 1 | — | — | 6 | 1 | 153 | |||||||||||||||||
Change in: | |||||||||||||||||||||||
Receivables, less allowances | (83) | (18) | 46 | (35) | (55) | (113) | |||||||||||||||||
Receivables and payables for taxes | 5 | 10 | (124) | (63) | (109) | (116) | |||||||||||||||||
Inventories | (66) | 30 | 27 | 11 | (9) | 4 | |||||||||||||||||
Prepaid expenses | (5) | 4 | (6) | 4 | (7) | (9) | |||||||||||||||||
Accounts payable and accrued liabilities | (173) | 103 | (63) | 129 | (133) | 184 | |||||||||||||||||
Pension and postretirement benefit contributions and payments | (16) | (16) | (323) | (22) | (355) | (59) | |||||||||||||||||
Other | 19 | (19) | (19) | (31) | (19) | (60) | |||||||||||||||||
Net cash from operations | $ | 136 | $ | 597 | $ | 87 | $ | 323 | $ | 820 | $ | 847 | |||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||
Capital expenditures for property and equipment | $ | (61) | $ | (83) | $ | (94) | $ | (87) | $ | (238) | $ | (213) | |||||||||||
Capital expenditures for timberlands reforestation | (20) | (14) | (11) | (10) | (45) | (46) | |||||||||||||||||
Proceeds from sale of assets and operations | 2 | — | — | 411 | 2 | 423 | |||||||||||||||||
Other | 3 | 24 | (10) | (16) | 17 | 28 | |||||||||||||||||
Cash from (used in) investing activities | $ | (76) | $ | (73) | $ | (115) | $ | 298 | $ | (264) | $ | 192 | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||
Cash dividends on common shares | $ | (242) | $ | (243) | $ | (256) | $ | (233) | $ | (741) | $ | (699) | |||||||||||
Proceeds from issuance of long-term debt | — | — | — | 225 | — | 225 | |||||||||||||||||
Payments of long-term debt | (62) | — | — | (831) | (62) | (831) | |||||||||||||||||
Proceeds from borrowing on line of credit | — | — | — | 100 | — | 100 | |||||||||||||||||
Payments on line of credit | — | — | — | (100) | — | (100) | |||||||||||||||||
Proceeds from exercise of stock options | 25 | 23 | 4 | 8 | 52 | 89 | |||||||||||||||||
Repurchases of common shares | — | — | (273) | — | (273) | — | |||||||||||||||||
Other | (7) | (1) | — | 6 | (8) | (2) | |||||||||||||||||
Cash used in financing activities | $ | (286) | $ | (221) | $ | (525) | $ | (825) | $ | (1,032) | $ | (1,218) | |||||||||||
Net change in cash and cash equivalents | $ | (226) | $ | 303 | $ | (553) | $ | (204) | $ | (476) | $ | (179) | |||||||||||
Cash and cash equivalents at beginning of period | 824 | 598 | 901 | 701 | 824 | 676 | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 598 | $ | 901 | $ | 348 | $ | 497 | $ | 348 | $ | 497 | |||||||||||
Cash paid during the period for: | |||||||||||||||||||||||
Interest, net of amount capitalized | $ | 105 | $ | 67 | $ | 113 | $ | 123 | $ | 285 | $ | 315 | |||||||||||
Income taxes | $ | 17 | $ | 41 | $ | 22 | $ | 23 | $ | 80 | $ | 129 | |||||||||||
Weyerhaeuser Company | Timberlands Segment | ||||||||||||||||||||||||
Q3.2018 Analyst Package | |||||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||||
Segment Statement of Operations | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Sales to unaffiliated customers | $ | 505 | $ | 482 | $ | 468 | $ | 491 | $ | 1,455 | $ | 1,446 | |||||||||||||
Intersegment sales | 228 | 185 | 185 | 179 | 598 | 544 | |||||||||||||||||||
Total net sales | 733 | 667 | 653 | 670 | 2,053 | 1,990 | |||||||||||||||||||
Cost of products sold | 526 | 485 | 505 | 517 | 1,516 | 1,512 | |||||||||||||||||||
Gross margin | 207 | 182 | 148 | 153 | 537 | 478 | |||||||||||||||||||
Selling expenses | 1 | — | 1 | 1 | 2 | 3 | |||||||||||||||||||
General and administrative expenses | 23 | 25 | 23 | 24 | 71 | 71 | |||||||||||||||||||
Research and development expenses | 2 | 1 | 2 | 3 | 5 | 10 | |||||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | — | — | — | — | — | 147 | |||||||||||||||||||
Other operating costs (income), net | (8) | (5) | (4) | (6) | (17) | (20) | |||||||||||||||||||
Operating income and Net contribution to earnings | $ | 189 | $ | 161 | $ | 126 | $ | 131 | $ | 476 | $ | 267 | |||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Operating income | $ | 189 | $ | 161 | $ | 126 | $ | 131 | $ | 476 | $ | 267 | |||||||||||||
Depreciation, depletion and amortization | 79 | 79 | 80 | 89 | 238 | 270 | |||||||||||||||||||
Special items | — | — | — | — | — | 147 | |||||||||||||||||||
Adjusted EBITDA* | $ | 268 | $ | 240 | $ | 206 | $ | 220 | $ | 714 | $ | 684 | |||||||||||||
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. | |||||||||||||||||||||||||
Segment Special Items Included in Net Contribution to Earnings (Pre-Tax) | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Restructuring, impairment and other charges | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (147) | |||||||||||||
Selected Segment Items | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Total decrease (increase) in working capital(1) | $ | (40) | $ | 70 | $ | (32) | $ | (3) | $ | (2) | $ | (45) | |||||||||||||
Cash spent for capital expenditures | $ | (28) | $ | (29) | $ | (25) | $ | (24) | $ | (82) | $ | (79) | |||||||||||||
(1) Represents the change in prepaid assets, accounts receivable, accounts payable, accrued liabilities and log inventory for the Timberlands and Real Estate & ENR segments combined. | |||||||||||||||||||||||||
Segment Statistics(2)(3) | |||||||||||||||||||||||||
Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||
Third Party Net Sales (millions) | Delivered logs: | ||||||||||||||||||||||||
West | $ | 266 | $ | 262 | $ | 238 | $ | 221 | $ | 766 | $ | 673 | |||||||||||||
South | 157 | 158 | 157 | 155 | 472 | 451 | |||||||||||||||||||
North | 25 | 20 | 25 | 25 | 70 | 68 | |||||||||||||||||||
Other | 14 | 7 | 9 | 17 | 30 | 48 | |||||||||||||||||||
Total delivered logs | 462 | 447 | 429 | 418 | 1,338 | 1,240 | |||||||||||||||||||
Stumpage and pay-as-cut timber | 15 | 11 | 13 | 23 | 39 | 52 | |||||||||||||||||||
Products from international operations | — | — | — | 23 | — | 63 | |||||||||||||||||||
Recreational and other lease revenue | 14 | 15 | 15 | 16 | 44 | 45 | |||||||||||||||||||
Other revenue | 14 | 9 | 11 | 11 | 34 | 46 | |||||||||||||||||||
Total | $ | 505 | $ | 482 | $ | 468 | $ | 491 | $ | 1,455 | $ | 1,446 | |||||||||||||
Delivered Logs Third Party Sales Realizations (per ton) | West | $ | 131.59 | $ | 132.24 | $ | 125.67 | $ | 116.03 | $ | 129.91 | $ | 108.43 | ||||||||||||
South | $ | 34.83 | $ | 34.55 | $ | 34.88 | $ | 34.24 | $ | 34.75 | $ | 34.40 | |||||||||||||
North | $ | 60.79 | $ | 64.92 | $ | 60.97 | $ | 59.02 | $ | 62.00 | $ | 60.24 | |||||||||||||
Delivered Logs Third Party Sales Volumes (tons, thousands) | West | 2,019 | 1,984 | 1,897 | 1,910 | 5,900 | 6,210 | ||||||||||||||||||
South | 4,510 | 4,560 | 4,521 | 4,527 | 13,591 | 13,105 | |||||||||||||||||||
North | 404 | 313 | 414 | 428 | 1,131 | 1,135 | |||||||||||||||||||
Other | 317 | 81 | 154 | 424 | 552 | 1,226 | |||||||||||||||||||
Fee Harvest Volumes (tons, thousands) | West | 2,443 | 2,360 | 2,305 | 2,230 | 7,108 | 7,539 | ||||||||||||||||||
South | 6,751 | 6,630 | 6,478 | 6,953 | 19,859 | 19,799 | |||||||||||||||||||
North | 549 | 423 | 537 | 565 | 1,509 | 1,570 | |||||||||||||||||||
Other | — | — | — | 569 | — | 1,384 | |||||||||||||||||||
(2) | The Western region includes Washington and Oregon. The Southern region includes Virginia, North Carolina, South Carolina, Florida, Georgia, Alabama, Mississippi, Louisiana, Arkansas, Texas and Oklahoma. The Northern region includes West Virginia, Maine, New Hampshire, Vermont, Michigan, Wisconsin and Montana. Other includes our Canadian operations and managed Twin Creeks operations (our management agreement for the Twin Creeks Venture began in April 2016 and terminated in December 2017). |
(3) | Western logs are primarily transacted in MBF but are converted to ton equivalents for external reporting purposes. |
Weyerhaeuser Company | Real Estate, Energy and Natural | ||||||||||||||||||||||||
Q3.2018 Analyst Package | Resources Segment | ||||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||||
Segment Statement of Operations | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Net sales | $ | 51 | $ | 58 | $ | 96 | $ | 82 | $ | 205 | $ | 181 | |||||||||||||
Cost of products sold | 19 | 30 | 54 | 31 | 103 | 67 | |||||||||||||||||||
Gross margin | 32 | 28 | 42 | 51 | 102 | 114 | |||||||||||||||||||
General and administrative expenses | 7 | 6 | 6 | 6 | 19 | 20 | |||||||||||||||||||
Other operating costs (income), net | — | — | — | (1) | — | (1) | |||||||||||||||||||
Operating income | 25 | 22 | 36 | 46 | 83 | 95 | |||||||||||||||||||
Interest income and other | — | — | — | 1 | — | 1 | |||||||||||||||||||
Operating income and net contribution to earnings | $ | 25 | $ | 22 | $ | 36 | $ | 47 | $ | 83 | $ | 96 | |||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Operating income | $ | 25 | $ | 22 | $ | 36 | $ | 46 | $ | 83 | $ | 95 | |||||||||||||
Depreciation, depletion and amortization | 4 | 3 | 4 | 4 | 11 | 11 | |||||||||||||||||||
Basis of real estate sold | 12 | 22 | 46 | 24 | 80 | 48 | |||||||||||||||||||
Adjusted EBITDA* | $ | 41 | $ | 47 | $ | 86 | $ | 74 | $ | 174 | $ | 154 | |||||||||||||
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. | |||||||||||||||||||||||||
Selected Segment Items | |||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||
Cash spent for capital expenditures | $ | — | $ | — | $ | — | $ | (1) | $ | — | $ | (2) | |||||||||||||
Segment Statistics | |||||||||||||||||||||||||
Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||
Net Sales (millions) | Real Estate | $ | 34 | $ | 38 | $ | 76 | $ | 64 | $ | 148 | $ | 128 | ||||||||||||
Energy and Natural Resources | 17 | 20 | 20 | 18 | 57 | 53 | |||||||||||||||||||
Total | $ | 51 | $ | 58 | $ | 96 | $ | 82 | $ | 205 | $ | 181 | |||||||||||||
Acres Sold | Real Estate | 21,771 | 16,290 | 61,681 | 35,749 | 99,742 | 59,009 | ||||||||||||||||||
Price per Acre | Real Estate | $ | 1,539 | $ | 2,258 | $ | 1,209 | $ | 1,784 | $ | 1,452 | $ | 2,081 | ||||||||||||
Weyerhaeuser Company | Wood Products Segment | |||||||||||||||||||||||
Q3.2018 Analyst Package | ||||||||||||||||||||||||
Preliminary results (unaudited) | ||||||||||||||||||||||||
Segment Statement of Operations | ||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||
Net sales | $ | 1,309 | $ | 1,525 | $ | 1,346 | $ | 1,299 | $ | 4,180 | $ | 3,746 | ||||||||||||
Cost of products sold | 1,005 | 1,119 | 1,071 | 1,005 | 3,195 | 2,933 | ||||||||||||||||||
Gross margin | 304 | 406 | 275 | 294 | 985 | 813 | ||||||||||||||||||
Selling expenses | 21 | 22 | 18 | 20 | 61 | 60 | ||||||||||||||||||
General and administrative expenses | 34 | 31 | 32 | 30 | 97 | 94 | ||||||||||||||||||
Research and development expenses | — | 1 | — | 1 | 1 | 2 | ||||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | 2 | — | — | 8 | 2 | 11 | ||||||||||||||||||
Charges (recoveries) for product remediation, net | (20) | 20 | — | 190 | — | 240 | ||||||||||||||||||
Other operating costs (income), net | (3) | 3 | 12 | 5 | 12 | 17 | ||||||||||||||||||
Operating income and Net contribution to earnings | $ | 270 | $ | 329 | $ | 213 | $ | 40 | $ | 812 | $ | 389 | ||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | ||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||
Operating income | $ | 270 | $ | 329 | $ | 213 | $ | 40 | $ | 812 | $ | 389 | ||||||||||||
Depreciation, depletion and amortization | 36 | 36 | 37 | 37 | 109 | 108 | ||||||||||||||||||
Special items | (20) | 20 | — | 201 | — | 262 | ||||||||||||||||||
Adjusted EBITDA* | $ | 286 | $ | 385 | $ | 250 | $ | 278 | $ | 921 | $ | 759 | ||||||||||||
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. | ||||||||||||||||||||||||
Segment Special Items Included in Net Contribution to Earnings (Pre-Tax) | ||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||
Countervailing and antidumping duties (charges) credits(1) | $ | — | $ | — | $ | — | $ | (5) | $ | — | $ | (16) | ||||||||||||
Restructuring, impairments, and other charges | — | — | — | (6) | — | (6) | ||||||||||||||||||
Product remediation (charges) recoveries, net | 20 | (20) | — | (190) | — | (240) | ||||||||||||||||||
Total | $ | 20 | $ | (20) | $ | — | $ | (201) | $ | — | $ | (262) | ||||||||||||
(1) As of first quarter 2018, countervailing and antidumping duties are no longer reported as a special item. | ||||||||||||||||||||||||
Selected Segment Items | ||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||
Total decrease (increase) in working capital(2) | $ | (226) | $ | 3 | $ | 71 | $ | 150 | $ | (152) | $ | 141 | ||||||||||||
Cash spent for capital expenditures | $ | (52) | $ | (68) | $ | (79) | $ | (71) | $ | (199) | $ | (176) | ||||||||||||
(2) Represents the change in prepaid assets, accounts receivable, accounts payable, accrued liabilities and inventory for the Wood Products segment. | ||||||||||||||||||||||||
Segment Statistics | ||||||||||||||||||||||||
in millions, except for third party sales realizations | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||
Structural Lumber (volumes presented in board feet) | Third party net sales | $ | 569 | $ | 681 | $ | 581 | $ | 525 | $ | 1,831 | $ | 1,541 | |||||||||||
Third party sales realizations | $ | 498 | $ | 541 | $ | 491 | $ | 448 | $ | 511 | $ | 434 | ||||||||||||
Third party sales volumes(3) | 1,140 | 1,261 | 1,184 | 1,172 | 3,585 | 3,548 | ||||||||||||||||||
Production volumes | 1,160 | 1,180 | 1,106 | 1,093 | 3,446 | 3,391 | ||||||||||||||||||
Engineered Solid Section (volumes presented in cubic feet) | Third party net sales | $ | 129 | $ | 139 | $ | 132 | $ | 131 | $ | 400 | $ | 378 | |||||||||||
Third party sales realizations | $ | 2,088 | $ | 2,156 | $ | 2,208 | $ | 2,047 | $ | 2,150 | $ | 1,970 | ||||||||||||
Third party sales volumes(3) | 6.2 | 6.4 | 6.0 | 6.4 | 18.6 | 19.2 | ||||||||||||||||||
Production volumes | 6.3 | 6.4 | 6.3 | 6.4 | 19.0 | 19.3 | ||||||||||||||||||
Engineered I-joists (volumes presented in lineal feet) | Third party net sales | $ | 78 | $ | 92 | $ | 91 | $ | 93 | $ | 261 | $ | 251 | |||||||||||
Third party sales realizations | $ | 1,585 | $ | 1,630 | $ | 1,668 | $ | 1,529 | $ | 1,629 | $ | 1,512 | ||||||||||||
Third party sales volumes(3) | 49 | 57 | 54 | 60 | 160 | 166 | ||||||||||||||||||
Production volumes | 56 | 52 | 46 | 58 | 154 | 161 | ||||||||||||||||||
Oriented Strand Board (volumes presented in square feet 3/8") | Third party net sales | $ | 232 | $ | 277 | $ | 215 | $ | 243 | $ | 724 | $ | 671 | |||||||||||
Third party sales realizations | $ | 314 | $ | 367 | $ | 321 | $ | 328 | $ | 335 | $ | 295 | ||||||||||||
Third party sales volumes(3) | 739 | 754 | 669 | 741 | 2,162 | 2,274 | ||||||||||||||||||
Production volumes | 734 | 747 | 665 | 744 | 2,146 | 2,256 | ||||||||||||||||||
Softwood Plywood (volumes presented in square feet 3/8") | Third party net sales | $ | 50 | $ | 55 | $ | 53 | $ | 45 | $ | 158 | $ | 136 | |||||||||||
Third party sales realizations | $ | 438 | $ | 461 | $ | 439 | $ | 386 | $ | 446 | $ | 381 | ||||||||||||
Third party sales volumes(3) | 115 | 118 | 122 | 117 | 355 | 358 | ||||||||||||||||||
Production volumes | 97 | 105 | 106 | 88 | 308 | 284 | ||||||||||||||||||
Medium Density Fiberboard (volumes presented in square feet 3/4") | Third party net sales | $ | 43 | $ | 47 | $ | 48 | $ | 48 | $ | 138 | $ | 146 | |||||||||||
Third party sales realizations | $ | 839 | $ | 839 | $ | 828 | $ | 821 | $ | 835 | $ | 820 | ||||||||||||
Third party sales volumes(3) | 51 | 55 | 59 | 58 | 165 | 177 | ||||||||||||||||||
Production volumes | 50 | 57 | 61 | 63 | 168 | 182 | ||||||||||||||||||
(3) Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business. | ||||||||||||||||||||||||
Weyerhaeuser Company | Unallocated Items | ||||||||||||||||||||||
Q3.2018 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 expense, pension and postretirement costs, foreign exchange transaction gains and losses and the elimination of intersegment profit in inventory and LIFO. | |||||||||||||||||||||||
Contribution to Earnings | |||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||
Unallocated corporate function and variable compensation expense | $ | (18) | $ | (19) | $ | (19) | $ | (19) | $ | (56) | $ | (55) | |||||||||||
Liability classified share-based compensation | — | (2) | 4 | (1) | 2 | (7) | |||||||||||||||||
Foreign exchange gains (losses) | (2) | 2 | (2) | 3 | (2) | — | |||||||||||||||||
Elimination of intersegment profit in inventory and LIFO | (21) | 3 | — | 3 | (18) | (6) | |||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | — | — | — | (6) | — | (20) | |||||||||||||||||
Other | (39) | (20) | (21) | 8 | (80) | (8) | |||||||||||||||||
Operating income (loss) | (80) | (36) | (38) | (12) | (154) | (96) | |||||||||||||||||
Non-operating pension and other postretirement benefit (costs) credits | (24) | (13) | (17) | (16) | (54) | (46) | |||||||||||||||||
Interest income and other | 12 | 11 | 13 | 11 | 36 | 29 | |||||||||||||||||
Net contribution to earnings | $ | (92) | $ | (38) | $ | (42) | $ | (17) | $ | (172) | $ | (113) | |||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | |||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||
Operating income (loss) | $ | (80) | $ | (36) | $ | (38) | $ | (12) | $ | (154) | $ | (96) | |||||||||||
Depreciation, depletion and amortization | 1 | 1 | 1 | 2 | 3 | 5 | |||||||||||||||||
Unallocated pension service costs | — | — | — | 1 | — | 3 | |||||||||||||||||
Special items | 28 | — | — | 6 | 28 | 20 | |||||||||||||||||
Adjusted EBITDA* | $ | (51) | $ | (35) | $ | (37) | $ | (3) | $ | (123) | $ | (68) | |||||||||||
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. | |||||||||||||||||||||||
Unallocated Special Items Included in Net Contribution to Earnings (Pre-Tax) | |||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||
Plum Creek merger and integration-related costs | $ | — | $ | — | $ | — | $ | (6) | $ | — | $ | (20) | |||||||||||
Environmental remediation insurance (charges) recoveries | (28) | — | — | — | (28) | — | |||||||||||||||||
Total | $ | (28) | $ | — | $ | — | $ | (6) | $ | (28) | $ | (20) | |||||||||||
Unallocated Selected Items | |||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q3.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||
Cash spent for capital expenditures | $ | (1) | $ | — | $ | (1) | $ | (1) | $ | (2) | $ | (2) | |||||||||||
SOURCE Weyerhaeuser Company
