Newsroom
Weyerhaeuser reports fourth quarter, full year results
- Generated full year net earnings of $748 million or $0.99 per diluted share
- Full year 2018 Adjusted EBITDA in excess of $2 billion
- Repurchased $75 million of common shares during the fourth quarter
- Reduced pension liabilities by over $660 million and incurred $0.20 per share non-cash charge following completion of lump sum offer
Feb 1, 2019
SEATTLE, Feb. 1, 2019 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported a fourth quarter net loss of $93 million, or 12 cents per diluted share, on net sales of $1.6 billion. This compares with net earnings of $271 million, or 36 cents per diluted share, on net sales of $1.8 billion for the same period last year and net earnings of $255 million for the third quarter of 2018.
View our earnings release and financial statements in a printer-friendly PDF.
Fourth quarter includes net after-tax charges of $163 million for special items, primarily a non-cash settlement charge related to a previously announced action to reduce our pension liabilities. Excluding special items, the company reported net earnings of $70 million, or 10 cents per diluted share, for fourth quarter 2018. This compares with net earnings before special items of $234 million for the same period last year and $214 million for the third quarter of 2018.
For the full year 2018, Weyerhaeuser reported net earnings of $748 million, or 99 cents per diluted share, on net sales of $7.5 billion. This compares with net earnings of $582 million on net sales of $7.2 billion for the full year 2017.
Full year 2018 includes net after-tax charges of $143 million from special items. Excluding these items, the company reported net earnings before special items of $891 million, or $1.18 per diluted share. This compares with net earnings before special items of $872 million for the full year 2017.
"In 2018 we delivered strong results through a wide range of market conditions, generating over $2 billion of Adjusted EBITDA, returning nearly $1.4 billion to shareholders through dividends and share repurchases, and significantly reducing our pension liabilities," said Devin W. Stockfish, president and chief executive officer. "Entering 2019, U.S. economic fundamentals remain strong and we expect continued growth in U.S. housing. We remain focused on driving value for shareholders through operational excellence and disciplined capital allocation."
WEYERHAEUSER FINANCIAL HIGHLIGHTS | 2018 | 2018 | 2017 | 2018 | 2017 | ||||
(millions, except per share data) | Q3 | Q4 | Q4 | Full Year | |||||
Net sales | $1,910 | $1,636 | $1,823 | $7,476 | $7,196 | ||||
Net earnings (loss) | $255 | $(93) | $271 | $748 | $582 | ||||
Net earnings (loss) per diluted share | $0.34 | $(0.12) | $0.36 | $0.99 | $0.77 | ||||
Weighted average shares outstanding, diluted | 757 | 750 | 758 | 757 | 757 | ||||
Net earnings before special items(1)(2) | $214 | $70 | $234 | $891 | $872 | ||||
Net earnings per diluted share before special items | $0.28 | $0.10 | $0.31 | $1.18 | $1.15 | ||||
Adjusted EBITDA(3) | $505 | $346 | $551 | $2,032 | $2,080 | ||||
(1) Fourth quarter 2018 after-tax special items include a $152 million non-cash settlement charge related to our U.S. qualified pension plan lump sum offer, a $21 million tax adjustment charge, and a $10 million gain on sale of a nonstrategic asset. Full year 2018 after-tax special items also include a $41 million tax benefit related to a contribution to our U.S. qualified pension plan and $21 million of environmental remediation expense. Beginning first quarter 2018, countervailing and antidumping duties are no longer reported as a special item.
(2) Fourth quarter 2017 after-tax special items include a $99 million gain on the sale of Southern timberlands, charges of $52 million for tax adjustments including enactment of tax legislation, $31 million for product remediation charges, $26 million for environmental remediation insurance recoveries, $12 million for Plum Creek merger-related costs, and a $7 million net benefit from an adjustment to accrued countervailing and antidumping duties on softwood lumber. Full year 2017 after-tax special items also include $151 million of charges for impairment of Uruguay operations, and an additional: $149 million for product remediation charges; $15 million for Plum Creek merger-related costs; and $12 million for countervailing and antidumping duties.
(3) 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, basis in real estate sold, unallocated pension service costs and special items. 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 with this release. | |||||||||
TIMBERLANDS | |||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | |||
(millions) | Q3 | Q4 | Change | ||
Net sales | $653 | $664 | $11 | ||
Contribution to pre-tax earnings | $126 | $107 | $(19) | ||
Adjusted EBITDA | $206 | $188 | $(18) | ||
4Q 2018 Performance - In the West, lower average log sales realizations were partially offset by higher sales volumes across domestic and export markets. Western road spending increased as favorable weather allowed the company to complete previously deferred activity. In the South, fee harvest volumes increased due to higher stumpage sales, and average log sales realizations were comparable to the third quarter.
1Q 2019 Outlook - Weyerhaeuser expects first quarter earnings and Adjusted EBITDA will be lower than the fourth quarter. In the South, the company anticipates seasonally lower fee harvest volumes and comparable average log sales realizations. In the West, the company expects lower fee harvest volumes and average log sales realizations moderately below the fourth quarter average, mostly offset by significantly lower road and forestry spending.
REAL ESTATE, ENERGY & NATURAL RESOURCES | |||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | |||
(millions) | Q3 | Q4 | Change | ||
Net sales | $96 | $102 | $6 | ||
Contribution to pre-tax earnings | $36 | $44 | $8 | ||
Adjusted EBITDA | $86 | $90 | $4 | ||
4Q 2018 Performance - Earnings and Adjusted EBITDA increased compared with the third quarter. Real Estate EBITDA was higher due to the regional mix of properties sold. Average land basis decreased modestly.
1Q 2019 Outlook - Weyerhaeuser anticipates earnings and Adjusted EBITDA will increase in the first quarter due to the timing of Real Estate transactions. Royalties from Energy and Natural Resources operations should be seasonally lower. The company anticipates full year 2019 Adjusted EBITDA for the segment of approximately $260 million.
WOOD PRODUCTS | |||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | |||
(millions) | Q3 | Q4 | Change | ||
Net sales | $1,346 | $1,075 | $(271) | ||
Contribution to pre-tax earnings | $213 | $26 | $(187) | ||
Adjusted EBITDA | $250 | $66 | $(184) | ||
4Q 2018 Performance - Earnings and Adjusted EBITDA decreased compared with the third quarter, primarily due to a 21 percent decline in average sales realizations for lumber and oriented strand board. Sales volumes and operating rates for lumber and engineered wood products decreased seasonally, and unit manufacturing costs were higher. Sales volumes for oriented strand board were comparable to the third quarter. Third quarter volumes were lower than normal due to a scheduled press replacement at our Grayling, Michigan mill, which was completed in late October.
Fourth quarter results include a minimal benefit from lower Western and Canadian log prices as the costs of sales includes logs purchased in the third quarter when prices were higher.
1Q 2019 Outlook - Weyerhaeuser anticipates first quarter earnings and Adjusted EBITDA will be significantly higher than the fourth quarter. The company expects seasonally higher sales volumes, higher operating rates, improved unit manufacturing costs and additional benefit from the fourth quarter decrease in Western and Canadian log prices.
UNALLOCATED | ||||||
FINANCIAL HIGHLIGHTS | 2018 | 2018 | ||||
(millions) | Q3 | Q4 | Change | |||
Contribution to pre-tax earnings (loss) | $(42) | $(194) | $(152) | |||
Pre-tax charge for special items | — | $187 | $187 | |||
Contribution to pre-tax earnings (loss) before special items | $(42) | $(7) | $35 | |||
Adjusted EBITDA | $(37) | $2 | $39 | |||
4Q 2018 Performance - Fourth quarter results include benefits from elimination of intersegment profit in inventory and LIFO, favorable year-end employee benefits adjustments and foreign exchange gains.
Fourth quarter pre-tax special items include a non-cash charge of $200 million related to completion of a previously announced terminated vested lump sum offer for our U.S. pension plan and a $13 million gain on the sale of a nonstrategic asset.
In January 2019, Weyerhaeuser transferred approximately $1.5 billion of U.S. pension assets and liabilities to an insurance carrier through the purchase of a group annuity contract. The transaction was funded with assets held by the U.S. pension plan and there will be no change to pension benefits for transferred participants. In connection with this transaction, the company expects to recognize a non-cash pre-tax pension settlement charge of approximately $450 million in the first quarter of 2019.
ABOUT WEYERHAEUSER
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control 12.2 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 2018, we generated $7.5 billion in net sales and employed approximately 9,300 people who serve customers worldwide. We are listed on the Dow Jones Sustainability North America 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 1, 2019 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 1, 2019.
To join the conference call from within North America, dial 855-223-0757 (access code: 6872608) at least 15 minutes prior to the call. Those calling from outside North America should dial 574-990-1206 (access code: 6872608). Replays will be available for two weeks at 855-859-2056 (access code: 6872608) from within North America and at 404-537-3406 (access code: 6872608) 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, Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934, including with respect to the following for the first quarter of 2019: earnings and Adjusted EBITDA for each of our business segments; pension settlement charges; log sale realizations; fee harvest volumes and road and forestry spending in our timber business; Wood Products sales volumes and realizations and operating rates; real estate sales volumes; and royalties from energy and natural resources operations. These 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 "will be," "will continue," "will likely result," and similar words and expressions. These 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 those described in the 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, availability of financing for home mortgages and strength of the U.S. dollar;
- market demand for our 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 Japanese yen, the Chinese yuan and the Canadian dollar, and the relative value of the euro to the yen;
- restrictions on international trade and tariffs imposed on imports or exports;
- the availability and cost of shipping and transportation;
- economic activity in Asia, especially Japan and China;
- performance of our manufacturing operations, including maintenance requirements;
- potential disruptions in our manufacturing operations;
- the level of competition from domestic and foreign producers;
- 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;
- the successful execution of our internal plans and strategic initiatives, including restructuring and cost reduction initiatives;
- the successful and timely execution and integration of our strategic acquisitions, including our ability to realize expected benefits and synergies, and the successful and timely execution of our strategic divestitures, each of which is subject to a number of risks and conditions beyond our control including, but not limited to, timing and required regulatory approvals;
- 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 retirements and changes in the market price of our common stock on charges for share-based compensation;
- changes in accounting principles; and
- other matters described under "Risk Factors" in our annual reports on Form 10-K, as well as those set forth from time to time in our other public statements and other reports and filings with the Securities and Exchange Commission.
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 year ended December 31, 2018: | |||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | Total | ||||||||||||||
Adjusted EBITDA by Segment: | |||||||||||||||||||
Net earnings | $ | 748 | |||||||||||||||||
Interest expense, net of capitalized interest | 375 | ||||||||||||||||||
Income taxes(1) | 59 | ||||||||||||||||||
Net contribution to earnings | $ | 583 | $ | 127 | $ | 838 | $ | (366) | $ | 1,182 | |||||||||
Non-operating pension and other postretirement benefit (costs) credits(2) | — | — | — | 272 | 272 | ||||||||||||||
Interest income and other (3) | — | (1) | — | (59) | (60) | ||||||||||||||
Operating income | 583 | 126 | 838 | (153) | 1,394 | ||||||||||||||
Depreciation, depletion and amortization | 319 | 14 | 149 | 4 | 486 | ||||||||||||||
Basis of real estate sold | — | 124 | — | — | 124 | ||||||||||||||
Unallocated pension service costs | — | — | — | — | — | ||||||||||||||
Special items included in operating income(4) | — | — | — | 28 | 28 | ||||||||||||||
Adjusted EBITDA | $ | 902 | $ | 264 | $ | 987 | $ | (121) | $ | 2,032 | |||||||||
(1) Income taxes include special items consisting of a $41 million tax benefit related to our pension contribution and a $21 million tax adjustment charge. |
(2) Non-operating pension and other postretirement benefit (costs) credits include a pre-tax special item consisting of a $200 million non-cash settlement charge related to our U.S. qualified pension plan lump sum offer. |
(3) Interest income and other includes a pre-tax special item consisting of a $13 million gain on sale of a nonstrategic asset. |
(4) Operating income for Unallocated Items include pre-tax special items consisting of $28 million of environmental remediation expense. |
The table below reconciles Adjusted EBITDA for the year ended December 31, 2017: | |||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | Total | ||||||||||||||
Adjusted EBITDA by Segment: | |||||||||||||||||||
Net earnings | $ | 582 | |||||||||||||||||
Interest expense, net of capitalized interest | 393 | ||||||||||||||||||
Income taxes | 134 | ||||||||||||||||||
Net contribution to earnings | $ | 532 | $ | 146 | $ | 569 | $ | (138) | $ | 1,109 | |||||||||
Non-operating pension and other postretirement benefit (costs) credits | — | — | — | 62 | 62 | ||||||||||||||
Interest income and other | — | (1) | — | (39) | (40) | ||||||||||||||
Operating income | 532 | 145 | 569 | (115) | 1,131 | ||||||||||||||
Depreciation, depletion and amortization | 356 | 15 | 145 | 5 | 521 | ||||||||||||||
Basis of real estate sold | — | 81 | — | — | 81 | ||||||||||||||
Unallocated pension service costs | — | — | — | 4 | 4 | ||||||||||||||
Special items included in operating income(1)(2)(3) | 48 | — | 303 | (8) | 343 | ||||||||||||||
Adjusted EBITDA | $ | 936 | $ | 241 | $ | 1,017 | $ | (114) | $ | 2,080 | |||||||||
(1) Operating income for Timberlands include pre-tax special items consisting of a $147 million non-cash impairment charge of the Uruguay operations and a $99 million gain on the sale of Southern timberlands. |
(2) Operating income for Wood Products include pre-tax special items consisting of $290 million of product remediation charges, $7 million for countervailing and antidumping duties on softwood lumber, and a $6 million impairment on a nonstrategic asset. |
(3) Operating income for Unallocated Items include pre-tax special items consisting of $42 million for environmental remediation insurance recoveries and $34 million for Plum Creek merger-related costs. |
The table below reconciles Adjusted EBITDA for the quarter ended December 31, 2018: | |||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | Total | ||||||||||||||
Adjusted EBITDA by Segment: | |||||||||||||||||||
Net earnings (loss) | $ | (93) | |||||||||||||||||
Interest expense, net of capitalized interest | 97 | ||||||||||||||||||
Income taxes(1) | (21) | ||||||||||||||||||
Net contribution to earnings | $ | 107 | $ | 44 | $ | 26 | $ | (194) | $ | (17) | |||||||||
Non-operating pension and other postretirement benefit (costs) credits(2) | — | — | — | 218 | 218 | ||||||||||||||
Interest income and other(3) | — | (1) | — | (23) | (24) | ||||||||||||||
Operating income | 107 | 43 | 26 | 1 | 177 | ||||||||||||||
Depreciation, depletion and amortization | 81 | 3 | 40 | 1 | 125 | ||||||||||||||
Basis of real estate sold | — | 44 | — | — | 44 | ||||||||||||||
Unallocated pension service costs | — | — | — | — | — | ||||||||||||||
Special items included in operating income | — | — | — | — | — | ||||||||||||||
Adjusted EBITDA | $ | 188 | $ | 90 | $ | 66 | $ | 2 | $ | 346 | |||||||||
(1) Income taxes include a special item consisting of a $21 million tax adjustment charge. |
(2) Non-operating pension and other postretirement benefit (costs) credits include a pre-tax special item consisting of a $200 million non-cash settlement charge related to our U.S. qualified pension plan lump sum offer. |
(3) Interest income and other includes a pre-tax special item consisting of a $13 million gain on sale of a nonstrategic asset. |
The table below reconciles Adjusted EBITDA for the quarter ended September 30, 2018: | |||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | 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) credits | — | — | — | 17 | 17 | ||||||||||||||
Interest income and other | — | — | — | (13) | (13) | ||||||||||||||
Operating income | 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) Income taxes include a special item consisting of a $41 million tax benefit related to our pension contribution. |
The table below reconciles Adjusted EBITDA for the quarter ended December 31, 2017: | |||||||||||||||||||
DOLLAR AMOUNTS IN MILLIONS | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | Total | ||||||||||||||
Adjusted EBITDA by Segment: | |||||||||||||||||||
Net earnings | $ | 271 | |||||||||||||||||
Interest expense, net of capitalized interest | 96 | ||||||||||||||||||
Income taxes | 103 | ||||||||||||||||||
Net contribution to earnings | $ | 265 | $ | 50 | $ | 180 | $ | (25) | $ | 470 | |||||||||
Non-operating pension and other postretirement benefit (costs) credits | — | — | — | 16 | 16 | ||||||||||||||
Interest income and other | — | — | — | (10) | (10) | ||||||||||||||
Operating income | 265 | 50 | 180 | (19) | 476 | ||||||||||||||
Depreciation, depletion and amortization | 86 | 4 | 37 | — | 127 | ||||||||||||||
Basis of real estate sold | — | 33 | — | — | 33 | ||||||||||||||
Unallocated pension service costs | — | — | — | 1 | 1 | ||||||||||||||
Special items included in operating income(1)(2)(3) | (99) | — | 41 | (28) | (86) | ||||||||||||||
Adjusted EBITDA | $ | 252 | $ | 87 | $ | 258 | $ | (46) | $ | 551 | |||||||||
(1) Operating income for Timberlands include a pre-tax special item consisting of a $99 million gain on the sale of Southern timberlands. |
(2) Operating income for Wood Products include pre-tax special items consisting of $50 million of product remediation charges and a $9 million benefit from an adjustment to accrued softwood lumber countervailing and antidumping duties. |
(3) Operating income for Unallocated Items include pre-tax special items consisting of $42 million for environmental remediation insurance recoveries and $14 million for Plum Creek merger-related costs. |
Weyerhaeuser Company | Exhibit 99.2 | ||||||||||||||||||||||||||
Q4.2018 Analyst Package | |||||||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||||||
Consolidated Statement of Operations | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | |||||||||||||||||||||||
in millions | Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | ||||||||||||||||||||
Net sales | $ | 1,865 | $ | 2,065 | $ | 1,910 | $ | 1,636 | $ | 1,823 | $ | 7,476 | $ | 7,196 | |||||||||||||
Costs of sales | 1,348 | 1,447 | 1,452 | 1,345 | 1,316 | 5,592 | 5,298 | ||||||||||||||||||||
Gross margin | 517 | 618 | 458 | 291 | 507 | 1,884 | 1,898 | ||||||||||||||||||||
Selling expenses | 23 | 23 | 20 | 22 | 21 | 88 | 87 | ||||||||||||||||||||
General and administrative expenses | 78 | 80 | 78 | 82 | 72 | 318 | 310 | ||||||||||||||||||||
Research and development expenses | 2 | 2 | 2 | 2 | 2 | 8 | 14 | ||||||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | 2 | — | — | — | 16 | 2 | 194 | ||||||||||||||||||||
Charges (recoveries) for product remediation, net | (20) | 20 | — | — | 50 | — | 290 | ||||||||||||||||||||
Other operating costs (income), net | 28 | 17 | 21 | 8 | (130) | 74 | (128) | ||||||||||||||||||||
Operating income | 404 | 476 | 337 | 177 | 476 | 1,394 | 1,131 | ||||||||||||||||||||
Non-operating pension and other postretirement benefit (costs) credits | (24) | (13) | (17) | (218) | (16) | (272) | (62) | ||||||||||||||||||||
Interest income and other | 12 | 11 | 13 | 24 | 10 | 60 | 40 | ||||||||||||||||||||
Interest expense, net of capitalized interest | (93) | (92) | (93) | (97) | (96) | (375) | (393) | ||||||||||||||||||||
Earnings (loss) before income taxes | 299 | 382 | 240 | (114) | 374 | 807 | 716 | ||||||||||||||||||||
Income taxes | (30) | (65) | 15 | 21 | (103) | (59) | (134) | ||||||||||||||||||||
Net earnings (loss) | $ | 269 | $ | 317 | $ | 255 | $ | (93) | $ | 271 | $ | 748 | $ | 582 | |||||||||||||
Per Share Information | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | |||||||||||||||||||||||
Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | |||||||||||||||||||||
Earnings (loss) per share, basic and diluted | $ | 0.35 | $ | 0.42 | $ | 0.34 | $ | (0.12) | $ | 0.36 | $ | 0.99 | $ | 0.77 | |||||||||||||
Dividends paid per common share | $ | 0.32 | $ | 0.32 | $ | 0.34 | $ | 0.34 | $ | 0.32 | $ | 1.32 | $ | 1.25 | |||||||||||||
Weighted average shares outstanding (in thousands): | |||||||||||||||||||||||||||
Basic | 756,815 | 757,829 | 754,986 | 748,694 | 755,409 | 754,556 | 753,085 | ||||||||||||||||||||
Diluted | 759,462 | 760,533 | 757,389 | 750,025 | 758,463 | 756,827 | 756,666 | ||||||||||||||||||||
Common shares outstanding at end of period (in thousands) | 756,700 | 757,646 | 749,199 | 746,391 | 755,223 | 746,391 | 755,223 | ||||||||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization (Adjusted EBITDA)* | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | |||||||||||||||||||||||
in millions | Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | ||||||||||||||||||||
Net earnings (loss) | $ | 269 | $ | 317 | $ | 255 | $ | (93) | $ | 271 | $ | 748 | $ | 582 | |||||||||||||
Non-operating pension and other postretirement benefit costs (credits) | 24 | 13 | 17 | 218 | 16 | 272 | 62 | ||||||||||||||||||||
Interest income and other | (12) | (11) | (13) | (24) | (10) | (60) | (40) | ||||||||||||||||||||
Interest expense, net of capitalized interest | 93 | 92 | 93 | 97 | 96 | 375 | 393 | ||||||||||||||||||||
Income taxes | 30 | 65 | (15) | (21) | 103 | 59 | 134 | ||||||||||||||||||||
Operating income | 404 | 476 | 337 | 177 | 476 | 1,394 | 1,131 | ||||||||||||||||||||
Depreciation, depletion and amortization | 120 | 119 | 122 | 125 | 127 | 486 | 521 | ||||||||||||||||||||
Basis of real estate sold | 12 | 22 | 46 | 44 | 33 | 124 | 81 | ||||||||||||||||||||
Unallocated pension service costs | — | — | — | — | 1 | — | 4 | ||||||||||||||||||||
Special items included in operating income | 8 | 20 | — | — | (86) | 28 | 343 | ||||||||||||||||||||
Adjusted EBITDA* | $ | 544 | $ | 637 | $ | 505 | $ | 346 | $ | 551 | $ | 2,032 | $ | 2,080 | |||||||||||||
*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. 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 | |||||||||||||||||||||||||||
Q4.2018 Analyst Package | ||||||||||||||||||||||||||||
Preliminary results (unaudited) | ||||||||||||||||||||||||||||
Special Items Included in Net Earnings (Income Tax Affected) | ||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | ||||||||||||||||||||||||
in millions | Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | |||||||||||||||||||||
Net earnings (loss) | $ | 269 | $ | 317 | $ | 255 | $ | (93) | $ | 271 | $ | 748 | $ | 582 | ||||||||||||||
Plum Creek merger and integration-related costs | — | — | — | — | 12 | — | 27 | |||||||||||||||||||||
Restructuring, impairments and other charges | — | — | — | — | — | — | 151 | |||||||||||||||||||||
Gain on sale of timberlands and other nonstrategic assets | — | — | — | (10) | (99) | (10) | (99) | |||||||||||||||||||||
Environmental remediation charges (recoveries) | 21 | — | — | — | (26) | 21 | (26) | |||||||||||||||||||||
Product remediation charges (recoveries), net | (15) | 15 | — | — | 31 | — | 180 | |||||||||||||||||||||
Countervailing and antidumping duties charges (credits)(1) | — | — | — | — | (7) | — | 5 | |||||||||||||||||||||
Tax adjustments(2) | — | — | (41) | 21 | 52 | (20) | 52 | |||||||||||||||||||||
Pension settlement charge(3) | — | — | — | 152 | — | 152 | — | |||||||||||||||||||||
Net earnings before special items | $ | 275 | $ | 332 | $ | 214 | $ | 70 | $ | 234 | $ | 891 | $ | 872 | ||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | ||||||||||||||||||||||||
Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | ||||||||||||||||||||||
Net earnings (loss) per diluted share | $ | 0.35 | $ | 0.42 | $ | 0.34 | $ | (0.12) | $ | 0.36 | $ | 0.99 | $ | 0.77 | ||||||||||||||
Plum Creek merger and integration-related costs | — | — | — | — | 0.02 | — | 0.03 | |||||||||||||||||||||
Restructuring, impairments and other charges | — | — | — | — | — | — | 0.21 | |||||||||||||||||||||
Gain on sale of timberlands and other nonstrategic assets | — | — | — | (0.01) | (0.14) | (0.01) | (0.14) | |||||||||||||||||||||
Environmental remediation charges (recoveries) | 0.03 | — | — | — | (0.03) | 0.03 | (0.03) | |||||||||||||||||||||
Product remediation charges (recoveries), net | (0.02) | 0.02 | — | — | 0.04 | — | 0.23 | |||||||||||||||||||||
Countervailing and antidumping duties charges (credits)(1) | — | — | — | — | (0.01) | — | 0.01 | |||||||||||||||||||||
Tax adjustments(2) | — | — | (0.06) | 0.03 | 0.07 | (0.03) | 0.07 | |||||||||||||||||||||
Pension settlement charge(3) | — | — | — | 0.20 | — | 0.20 | — | |||||||||||||||||||||
Net earnings per diluted share before special items | $ | 0.36 | $ | 0.44 | $ | 0.28 | $ | 0.10 | $ | 0.31 | $ | 1.18 | $ | 1.15 | ||||||||||||||
(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 contribution to our U.S. qualified pension plan. During fourth quarter 2018 and 2017, we recorded tax adjustment charges of $21 million and $52 million, respectively. | ||||||||||||||||||||||||||||
(3) During fourth quarter 2018, we recorded a $200 million non-cash pre-tax settlement charge related to our U.S. qualified pension plan lump sum offer.
| ||||||||||||||||||||||||||||
Selected Total Company Items | ||||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | ||||||||||||||||||||||||
in millions | Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | |||||||||||||||||||||
Pension and postretirement costs: | ||||||||||||||||||||||||||||
Pension and postretirement service cost | $ | 10 | $ | 8 | $ | 10 | $ | 9 | $ | 9 | $ | 37 | $ | 35 | ||||||||||||||
Non-operating pension and other postretirement benefit costs | 24 | 13 | 17 | 218 | 16 | 272 | 62 | |||||||||||||||||||||
Total company pension and postretirement costs | $ | 34 | $ | 21 | $ | 27 | $ | 227 | $ | 25 | $ | 309 | $ | 97 | ||||||||||||||
Weyerhaeuser Company | |||||||||||||||||||
Q4.2018 Analyst Package | |||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||
Consolidated Balance Sheet | |||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | December 31, | |||||||||||||||
in millions | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 598 | $ | 901 | $ | 348 | $ | 334 | $ | 824 | |||||||||
Receivables, less discounts and allowances | 481 | 491 | 444 | 337 | 396 | ||||||||||||||
Receivables for taxes | 24 | 23 | 140 | 137 | 14 | ||||||||||||||
Inventories | 445 | 414 | 389 | 389 | 383 | ||||||||||||||
Prepaid expenses and other current assets | 118 | 146 | 140 | 152 | 98 | ||||||||||||||
Current restricted financial investments held by variable interest entities | 253 | 253 | 253 | 253 | — | ||||||||||||||
Total current assets | 1,919 | 2,228 | 1,714 | 1,602 | 1,715 | ||||||||||||||
Property and equipment, net | 1,573 | 1,597 | 1,672 | 1,857 | 1,618 | ||||||||||||||
Construction in progress | 275 | 282 | 255 | 136 | 225 | ||||||||||||||
Timber and timberlands at cost, less depletion | 12,888 | 12,790 | 12,727 | 12,671 | 12,954 | ||||||||||||||
Minerals and mineral rights, less depletion | 306 | 302 | 297 | 294 | 308 | ||||||||||||||
Deferred tax assets | 244 | 168 | 71 | 15 | 268 | ||||||||||||||
Other assets | 318 | 319 | 329 | 312 | 356 | ||||||||||||||
Restricted financial investments held by variable interest entities | 362 | 362 | 362 | 362 | 615 | ||||||||||||||
Total assets | $ | 17,885 | $ | 18,048 | $ | 17,427 | $ | 17,249 | $ | 18,059 | |||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Current maturities of long-term debt | $ | — | $ | — | $ | — | $ | 500 | $ | 62 | |||||||||
Current debt (nonrecourse to the company) held by variable interest entities | 209 | 209 | 511 | 302 | 209 | ||||||||||||||
Borrowings on line of credit | — | — | — | 425 | — | ||||||||||||||
Accounts payable | 245 | 270 | 271 | 222 | 249 | ||||||||||||||
Accrued liabilities | 457 | 543 | 491 | 490 | 645 | ||||||||||||||
Total current liabilities | 911 | 1,022 | 1,273 | 1,939 | 1,165 | ||||||||||||||
Long-term debt | 5,928 | 5,924 | 5,921 | 5,419 | 5,930 | ||||||||||||||
Long-term debt (nonrecourse to the company) held by variable interest entities | 302 | 302 | — | — | 302 | ||||||||||||||
Deferred tax liabilities | — | — | — | 43 | — | ||||||||||||||
Deferred pension and other postretirement benefits | 1,454 | 1,224 | 885 | 527 | 1,487 | ||||||||||||||
Other liabilities | 299 | 295 | 291 | 275 | 276 | ||||||||||||||
Total liabilities | 8,894 | 8,767 | 8,370 | 8,203 | 9,160 | ||||||||||||||
Total equity | 8,991 | 9,281 | 9,057 | 9,046 | 8,899 | ||||||||||||||
Total liabilities and equity | $ | 17,885 | $ | 18,048 | $ | 17,427 | $ | 17,249 | $ | 18,059 | |||||||||
Weyerhaeuser Company | |||||||||||||||||||||||||||
Q4.2018 Analyst Package | |||||||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||||||
Consolidated Statement of Cash Flows | |||||||||||||||||||||||||||
Q1 | Q2 | Q3 | Q4 | Year-to-Date | |||||||||||||||||||||||
in millions | Mar 31, | Jun 30, | Sep 30, | Dec 31, | Dec 31, | Dec 31, | Dec 31, | ||||||||||||||||||||
Cash flows from operations: | |||||||||||||||||||||||||||
Net earnings (loss) | $ | 269 | $ | 317 | $ | 255 | $ | (93) | $ | 271 | $ | 748 | $ | 582 | |||||||||||||
Noncash charges (credits) to income: | |||||||||||||||||||||||||||
Depreciation, depletion and amortization | 120 | 119 | 122 | 125 | 127 | 486 | 521 | ||||||||||||||||||||
Basis of real estate sold | 12 | 22 | 46 | 44 | 33 | 124 | 81 | ||||||||||||||||||||
Deferred income taxes, net | 10 | 15 | 86 | (39) | 35 | 72 | 44 | ||||||||||||||||||||
Pension and other postretirement benefits | 34 | 21 | 27 | 227 | 25 | 309 | 97 | ||||||||||||||||||||
Share-based compensation expense | 9 | 9 | 13 | 11 | 11 | 42 | 40 | ||||||||||||||||||||
Charges for impairment of assets | 1 | — | — | — | 1 | 1 | 154 | ||||||||||||||||||||
Net gains on disposition of discontinued and other operations | — | — | — | — | — | — | (1) | ||||||||||||||||||||
Net gains on sale of nonstrategic assets | (2) | — | — | (14) | (2) | (16) | (16) | ||||||||||||||||||||
Net gains on sale of southern timberlands | — | — | — | — | (99) | — | (99) | ||||||||||||||||||||
Change in: | |||||||||||||||||||||||||||
Receivables, less allowances | (83) | (18) | 46 | 117 | 78 | 62 | (35) | ||||||||||||||||||||
Receivables and payables for taxes | 5 | 10 | (124) | 6 | 66 | (103) | (50) | ||||||||||||||||||||
Inventories | (66) | 30 | 27 | (5) | (43) | (14) | (39) | ||||||||||||||||||||
Prepaid expenses and other current assets | (5) | 4 | (6) | (11) | (3) | (18) | (12) | ||||||||||||||||||||
Accounts payable and accrued liabilities | (173) | 103 | (63) | (21) | (78) | (154) | 106 | ||||||||||||||||||||
Pension and postretirement contributions and payments | (16) | (16) | (323) | (26) | (19) | (381) | (78) | ||||||||||||||||||||
Other | 21 | (19) | (19) | (29) | (49) | (46) | (94) | ||||||||||||||||||||
Net cash from (used in) operations | $ | 136 | $ | 597 | $ | 87 | $ | 292 | $ | 354 | $ | 1,112 | $ | 1,201 | |||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||||||
Capital expenditures for property and equipment
| $ | (61) | $ | (83) | $ | (94) | $ | (130) | $ | (145) | $ | (368) | $ | (358) | |||||||||||||
Capital expenditures for timberlands reforestation | (20) | (14) | (11) | (14) | (15) | (59) | (61) | ||||||||||||||||||||
Proceeds from disposition of discontinued and other operations | — | — | — | — | — | — | 403 | ||||||||||||||||||||
Proceeds from sale of nonstrategic assets | 2 | — | — | 2 | 6 | 4 | 26 | ||||||||||||||||||||
Proceeds from sale of southern timberlands | — | — | — | — | 203 | — | 203 | ||||||||||||||||||||
Proceeds from redemption of ownership in related party | — | — | — | — | 108 | — | 108 | ||||||||||||||||||||
Other | 3 | 24 | (10) | (34) | 18 | (17) | 46 | ||||||||||||||||||||
Cash from (used in) investing activities | $ | (76) | $ | (73) | $ | (115) | $ | (176) | $ | 175 | $ | (440) | $ | 367 | |||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||||||
Cash dividends on common shares | $ | (242) | $ | (243) | $ | (256) | $ | (254) | $ | (242) | $ | (995) | $ | (941) | |||||||||||||
Proceeds from issuance of long-term debt | — | — | — | — | — | — | 225 | ||||||||||||||||||||
Payments on long-term debt | (62) | — | — | — | — | (62) | (831) | ||||||||||||||||||||
Proceeds from borrowing on line of credit | — | — | — | 425 | — | 425 | 100 | ||||||||||||||||||||
Payments on line of credit | — | — | — | — | — | — | (100) | ||||||||||||||||||||
Payments on debt held by variable interest entities | — | — | — | (209) | — | (209) | — | ||||||||||||||||||||
Proceeds from exercise of stock options | 25 | 23 | 4 | — | 39 | 52 | 128 | ||||||||||||||||||||
Repurchase of common shares | — | — | (273) | (93) | — | (366) | — | ||||||||||||||||||||
Other | (7) | (1) | — | 1 | 1 | (7) | (1) | ||||||||||||||||||||
Cash from (used in) financing activities | $ | (286) | $ | (221) | $ | (525) | $ | (130) | $ | (202) | $ | (1,162) | $ | (1,420) | |||||||||||||
Net change in cash and cash equivalents | $ | (226) | $ | 303 | $ | (553) | $ | (14) | $ | 327 | $ | (490) | $ | 148 | |||||||||||||
Cash and cash equivalents at beginning of period | 824 | 598 | 901 | 348 | 497 | 824 | 676 | ||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 598 | $ | 901 | $ | 348 | $ | 334 | $ | 824 | $ | 334 | $ | 824 | |||||||||||||
Cash paid (received) during the year for: | |||||||||||||||||||||||||||
Interest, net of amount capitalized | $ | 105 | $ | 67 | $ | 113 | $ | 73 | $ | 66 | $ | 358 | $ | 381 | |||||||||||||
Income taxes | $ | 17 | $ | 41 | $ | 22 | $ | 15 | $ | 40 | $ | 95 | $ | 169 | |||||||||||||
Weyerhaeuser Company | Timberlands Segment | ||||||||||||||||||||||||||||
Q4.2018 Analyst Package | |||||||||||||||||||||||||||||
Preliminary results (unaudited) | |||||||||||||||||||||||||||||
Segment Statement of Operations | |||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||||
Sales to unaffiliated customers | $ | 505 | $ | 482 | $ | 468 | $ | 460 | $ | 496 | $ | 1,915 | $ | 1,942 | |||||||||||||||
Intersegment sales | 228 | 185 | 185 | 204 | 218 | 802 | 762 | ||||||||||||||||||||||
Total net sales | 733 | 667 | 653 | 664 | 714 | 2,717 | 2,704 | ||||||||||||||||||||||
Costs of sales | 526 | 485 | 505 | 536 | 531 | 2,052 | 2,043 | ||||||||||||||||||||||
Gross margin | 207 | 182 | 148 | 128 | 183 | 665 | 661 | ||||||||||||||||||||||
Selling expenses | 1 | — | 1 | — | 1 | 2 | 4 | ||||||||||||||||||||||
General and administrative expenses | 23 | 25 | 23 | 25 | 19 | 96 | 90 | ||||||||||||||||||||||
Research and development expenses | 2 | 1 | 2 | 1 | 2 | 6 | 12 | ||||||||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | — | — | — | — | — | — | 147 | ||||||||||||||||||||||
Other operating costs (income), net | (8) | (5) | (4) | (5) | (104) | (22) | (124) | ||||||||||||||||||||||
Operating income and Net contribution to earnings | $ | 189 | $ | 161 | $ | 126 | $ | 107 | $ | 265 | $ | 583 | $ | 532 | |||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | |||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||||
Operating income | $ | 189 | $ | 161 | $ | 126 | $ | 107 | $ | 265 | $ | 583 | $ | 532 | |||||||||||||||
Depreciation, depletion and amortization | 79 | 79 | 80 | 81 | 86 | 319 | 356 | ||||||||||||||||||||||
Special items | — | — | — | — | (99) | — | 48 | ||||||||||||||||||||||
Adjusted EBITDA* | $ | 268 | $ | 240 | $ | 206 | $ | 188 | $ | 252 | $ | 902 | $ | 936 | |||||||||||||||
* 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 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||||
Restructuring, impairments and other charges | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (147) | |||||||||||||||
Gain on sale of timberlands and other nonstrategic assets | $ | — | $ | — | $ | — | $ | — | $ | 99 | $ | — | $ | 99 | |||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | 99 | $ | — | $ | (48) | |||||||||||||||
Selected Segment Items | |||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||||
Total decrease (increase) in working capital(1) | $ | (40) | $ | 70 | $ | (32) | $ | (7) | $ | (15) | $ | (9) | $ | 5 | |||||||||||||||
Cash spent for capital expenditures | $ | (28) | $ | (29) | $ | (25) | $ | (35) | $ | (36) | $ | (117) | $ | (115) | |||||||||||||||
(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 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||||
Third Party | Delivered logs: | ||||||||||||||||||||||||||||
West | $ | 266 | $ | 262 | $ | 238 | $ | 221 | $ | 242 | $ | 987 | $ | 915 | |||||||||||||||
South | 157 | 158 | 157 | 153 | 165 | 625 | 616 | ||||||||||||||||||||||
North | 25 | 20 | 25 | 29 | 27 | 99 | 95 | ||||||||||||||||||||||
Other | 14 | 7 | 9 | 11 | 11 | 41 | 59 | ||||||||||||||||||||||
Total delivered logs | 462 | 447 | 429 | 414 | 445 | 1,752 | 1,685 | ||||||||||||||||||||||
Stumpage and pay-as-cut timber | 15 | 11 | 13 | 20 | 21 | 59 | 73 | ||||||||||||||||||||||
Products from international operations | — | — | — | — | — | — | 63 | ||||||||||||||||||||||
Recreational and other lease revenue | 14 | 15 | 15 | 15 | 14 | 59 | 59 | ||||||||||||||||||||||
Other revenue | 14 | 9 | 11 | 11 | 16 | 45 | 62 | ||||||||||||||||||||||
Total | $ | 505 | $ | 482 | $ | 468 | $ | 460 | $ | 496 | $ | 1,915 | $ | 1,942 | |||||||||||||||
Delivered Logs | West | $ | 131.59 | $ | 132.24 | $ | 125.67 | $ | 112.58 | $ | 121.41 | $ | 125.59 | $ | 111.58 | ||||||||||||||
South | $ | 34.83 | $ | 34.55 | $ | 34.88 | $ | 34.38 | $ | 34.53 | $ | 34.66 | $ | 34.43 | |||||||||||||||
North | $ | 60.79 | $ | 64.92 | $ | 60.97 | $ | 57.27 | $ | 60.77 | $ | 60.55 | $ | 60.38 | |||||||||||||||
Delivered Logs | West | 2,019 | 1,984 | 1,897 | 1,958 | 1,992 | 7,858 | 8,202 | |||||||||||||||||||||
South | 4,510 | 4,560 | 4,521 | 4,417 | 4,790 | 18,008 | 17,895 | ||||||||||||||||||||||
North | 404 | 313 | 414 | 497 | 439 | 1,628 | 1,574 | ||||||||||||||||||||||
Other | 317 | 81 | 154 | 204 | 232 | 756 | 1,458 | ||||||||||||||||||||||
Fee Harvest Volumes | West | 2,443 | 2,360 | 2,305 | 2,463 | 2,544 | 9,571 | 10,083 | |||||||||||||||||||||
South | 6,751 | 6,630 | 6,478 | 6,849 | 7,350 | 26,708 | 27,149 | ||||||||||||||||||||||
North | 549 | 423 | 537 | 620 | 635 | 2,129 | 2,205 | ||||||||||||||||||||||
Other | — | — | — | — | — | — | 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 formerly 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 Resources Segment | |||||||||||||||||||||||||||
Q4.2018 Analyst Package | ||||||||||||||||||||||||||||
Preliminary results (unaudited) | ||||||||||||||||||||||||||||
Segment Statement of Operations | ||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Net sales | $ | 51 | $ | 58 | $ | 96 | $ | 102 | $ | 100 | $ | 307 | $ | 281 | ||||||||||||||
Costs of sales | 19 | 30 | 54 | 52 | 43 | 155 | 110 | |||||||||||||||||||||
Gross margin | 32 | 28 | 42 | 50 | 57 | 152 | 171 | |||||||||||||||||||||
General and administrative expenses | 7 | 6 | 6 | 7 | 6 | 26 | 26 | |||||||||||||||||||||
Other operating costs (income), net | — | — | — | — | 1 | — | — | |||||||||||||||||||||
Operating income | 25 | 22 | 36 | 43 | 50 | 126 | 145 | |||||||||||||||||||||
Interest income and other | — | — | — | 1 | — | 1 | 1 | |||||||||||||||||||||
Net contribution to earnings | $ | 25 | $ | 22 | $ | 36 | $ | 44 | $ | 50 | $ | 127 | $ | 146 | ||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | ||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Operating income | $ | 25 | $ | 22 | $ | 36 | $ | 43 | $ | 50 | $ | 126 | $ | 145 | ||||||||||||||
Depreciation, depletion and amortization | 4 | 3 | 4 | 3 | 4 | 14 | 15 | |||||||||||||||||||||
Basis of real estate sold | 12 | 22 | 46 | 44 | 33 | 124 | 81 | |||||||||||||||||||||
Adjusted EBITDA* | $ | 41 | $ | 47 | $ | 86 | $ | 90 | $ | 87 | $ | 264 | $ | 241 | ||||||||||||||
* See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. | ||||||||||||||||||||||||||||
Selected Segment Items | ||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Cash spent for capital expenditures | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (2) | ||||||||||||||
Segment Statistics | ||||||||||||||||||||||||||||
Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||||
| Real Estate | $ | 34 | $ | 38 | $ | 76 | $ | 81 | $ | 80 | $ | 229 | $ | 208 | |||||||||||||
Energy and Natural Resources | 17 | 20 | 20 | 21 | 20 | 78 | 73 | |||||||||||||||||||||
Total | $ | 51 | $ | 58 | $ | 96 | $ | 102 | $ | 100 | $ | 307 | $ | 281 | ||||||||||||||
Acres sold | Real Estate | 21,771 | 16,290 | 61,681 | 31,833 | 38,226 | 131,575 | 97,235 | ||||||||||||||||||||
Price per acre | Real Estate | $ | 1,539 | $ | 2,258 | $ | 1,209 | $ | 2,479 | $ | 2,076 | $ | 1,701 | $ | 2,079 | |||||||||||||
Weyerhaeuser Company | Wood Products Segment | |||||||||||||||||||||||||||
Q4.2018 Analyst Package | ||||||||||||||||||||||||||||
Preliminary results (unaudited) | ||||||||||||||||||||||||||||
Segment Statement of Operations | ||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Net sales | $ | 1,309 | $ | 1,525 | $ | 1,346 | $ | 1,075 | $ | 1,228 | $ | 5,255 | $ | 4,974 | ||||||||||||||
Costs of sales | 1,005 | 1,119 | 1,071 | 991 | 947 | 4,186 | 3,880 | |||||||||||||||||||||
Gross margin | 304 | 406 | 275 | 84 | 281 | 1,069 | 1,094 | |||||||||||||||||||||
Selling expenses | 21 | 22 | 18 | 20 | 20 | 81 | 80 | |||||||||||||||||||||
General and administrative expenses | 34 | 31 | 32 | 33 | 32 | 130 | 126 | |||||||||||||||||||||
Research and development expenses | — | 1 | — | 1 | — | 2 | 2 | |||||||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | 2 | — | — | — | 2 | 2 | 13 | |||||||||||||||||||||
Charges (recoveries) for product remediation, net | (20) | 20 | — | — | 50 | — | 290 | |||||||||||||||||||||
Other operating costs (income), net | (3) | 3 | 12 | 4 | (3) | 16 | 14 | |||||||||||||||||||||
Operating income and Net contribution to earnings | $ | 270 | $ | 329 | $ | 213 | $ | 26 | $ | 180 | $ | 838 | $ | 569 | ||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | ||||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Operating income | $ | 270 | $ | 329 | $ | 213 | $ | 26 | $ | 180 | $ | 838 | $ | 569 | ||||||||||||||
Depreciation, depletion and amortization | 36 | 36 | 37 | 40 | 37 | 149 | 145 | |||||||||||||||||||||
Special items | (20) | 20 | — | — | 41 | — | 303 | |||||||||||||||||||||
Adjusted EBITDA* | $ | 286 | $ | 385 | $ | 250 | $ | 66 | $ | 258 | $ | 987 | $ | 1,017 | ||||||||||||||
* 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 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Countervailing and antidumping duties (charges) credits(1) | $ | — | $ | — | $ | — | $ | — | $ | 9 | $ | — | $ | (7) | ||||||||||||||
Restructuring, impairments and other charges | — | — | — | — | — | — | (6) | |||||||||||||||||||||
Product remediation (charges) recoveries, net | 20 | (20) | — | — | (50) | — | (290) | |||||||||||||||||||||
Total | $ | 20 | $ | (20) | $ | — | $ | — | $ | (41) | $ | — | $ | (303) | ||||||||||||||
(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 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Total decrease (increase) in working capital(2) | $ | (226) | $ | 3 | $ | 71 | $ | 83 | $ | (81) | $ | (69) | $ | 60 | ||||||||||||||
Cash spent for capital expenditures | $ | (52) | $ | (68) | $ | (79) | $ | (107) | $ | (123) | $ | (306) | $ | (299) | ||||||||||||||
(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 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | |||||||||||||||||||||
Structural Lumber | Third party net sales | $ | 569 | $ | 681 | $ | 581 | $ | 427 | $ | 517 | $ | 2,258 | $ | 2,058 | |||||||||||||
Third party sales realizations | $ | 498 | $ | 541 | $ | 491 | $ | 388 | $ | 466 | $ | 482 | $ | 442 | ||||||||||||||
Third party sales volumes(3) | 1,140 | 1,261 | 1,184 | 1,099 | 1,110 | 4,684 | 4,658 | |||||||||||||||||||||
Production volumes | 1,160 | 1,180 | 1,106 | 1,095 | 1,118 | 4,541 | 4,509 | |||||||||||||||||||||
Engineered Solid | Third party net sales | $ | 129 | $ | 139 | $ | 132 | $ | 121 | $ | 122 | $ | 521 | $ | 500 | |||||||||||||
Third party sales realizations | $ | 2,088 | $ | 2,156 | $ | 2,208 | $ | 2,139 | $ | 2,076 | $ | 2,148 | $ | 1,995 | ||||||||||||||
Third party sales volumes(3) | 6.2 | 6.4 | 6.0 | 5.7 | 5.9 | 24.3 | 25.1 | |||||||||||||||||||||
Production volumes | 6.3 | 6.4 | 6.3 | 5.3 | 5.8 | 24.3 | 25.1 | |||||||||||||||||||||
Engineered | Third party net sales | $ | 78 | $ | 92 | $ | 91 | $ | 75 | $ | 85 | $ | 336 | $ | 336 | |||||||||||||
Third party sales realizations | $ | 1,585 | $ | 1,630 | $ | 1,668 | $ | 1,696 | $ | 1,561 | $ | 1,643 | $ | 1,524 | ||||||||||||||
Third party sales volumes(3) | 49 | 57 | 54 | 44 | 54 | 204 | 220 | |||||||||||||||||||||
Production volumes | 56 | 52 | 46 | 37 | 52 | 191 | 213 | |||||||||||||||||||||
Oriented Strand | Third party net sales | $ | 232 | $ | 277 | $ | 215 | $ | 167 | $ | 233 | $ | 891 | $ | 904 | |||||||||||||
Third party sales realizations | $ | 314 | $ | 367 | $ | 321 | $ | 252 | $ | 335 | $ | 315 | $ | 304 | ||||||||||||||
Third party sales volumes(3) | 739 | 754 | 669 | 665 | 697 | 2,827 | 2,971 | |||||||||||||||||||||
Production volumes | 734 | 747 | 665 | 691 | 739 | 2,837 | 2,995 | |||||||||||||||||||||
Softwood Plywood (square feet 3/8") | Third party net sales | $ | 50 | $ | 55 | $ | 53 | $ | 42 | $ | 40 | $ | 200 | $ | 176 | |||||||||||||
Third party sales realizations | $ | 438 | $ | 461 | $ | 439 | $ | 396 | $ | 417 | $ | 435 | $ | 389 | ||||||||||||||
Third party sales volumes(3) | 115 | 118 | 122 | 104 | 95 | 459 | 453 | |||||||||||||||||||||
Production volumes | 97 | 105 | 106 | 96 | 86 | 404 | 370 | |||||||||||||||||||||
Medium Density Fiberboard (square feet 3/4") | Third party net sales | $ | 43 | $ | 47 | $ | 48 | $ | 39 | $ | 37 | $ | 177 | $ | 183 | |||||||||||||
Third party sales realizations | $ | 839 | $ | 839 | $ | 828 | $ | 835 | $ | 829 | $ | 835 | $ | 822 | ||||||||||||||
Third party sales volumes(3) | 51 | 55 | 59 | 47 | 45 | 212 | 222 | |||||||||||||||||||||
Production volumes | 50 | 57 | 61 | 52 | 50 | 220 | 232 | |||||||||||||||||||||
(3) Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business. | ||||||||||||||||||||||||||||
Weyerhaeuser Company | Unallocated Items | ||||||||||||||||||||||||||
Q4.2018 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, interest income and other, and the elimination of intersegment profit in inventory and LIFO. | |||||||||||||||||||||||||||
Contribution to Earnings | |||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||
Unallocated corporate function and variable compensation expenses | $ | (18) | $ | (19) | $ | (19) | $ | (28) | $ | (18) | $ | (84) | $ | (73) | |||||||||||||
Liability classified share-based compensation | — | (2) | 4 | 8 | (2) | 10 | (9) | ||||||||||||||||||||
Foreign exchange gains (loss) | (2) | 2 | (2) | 5 | 1 | 3 | 1 | ||||||||||||||||||||
Elimination of intersegment profit in inventory and LIFO | (21) | 3 | — | 24 | (14) | 6 | (20) | ||||||||||||||||||||
Charges for integration and restructuring, closures and asset impairments | — | — | — | — | (14) | — | (34) | ||||||||||||||||||||
Other | (39) | (20) | (21) | (8) | 28 | (88) | 20 | ||||||||||||||||||||
Operating income (loss) | (80) | (36) | (38) | 1 | (19) | (153) | (115) | ||||||||||||||||||||
Non-operating pension and other postretirement benefit (costs) credits | (24) | (13) | (17) | (218) | (16) | (272) | (62) | ||||||||||||||||||||
Interest income and other | 12 | 11 | 13 | 23 | 10 | 59 | 39 | ||||||||||||||||||||
Net contribution to earnings (loss) | $ | (92) | $ | (38) | $ | (42) | $ | (194) | $ | (25) | $ | (366) | $ | (138) | |||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization* | |||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||
Operating income (loss) | $ | (80) | $ | (36) | $ | (38) | $ | 1 | $ | (19) | $ | (153) | $ | (115) | |||||||||||||
Depreciation, depletion and amortization | 1 | 1 | 1 | 1 | — | 4 | 5 | ||||||||||||||||||||
Unallocated pension service costs | — | — | — | — | 1 | — | 4 | ||||||||||||||||||||
Special items | 28 | — | — | — | (28) | 28 | (8) | ||||||||||||||||||||
Adjusted EBITDA* | $ | (51) | $ | (35) | $ | (37) | $ | 2 | $ | (46) | $ | (121) | $ | (114) | |||||||||||||
* 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 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||
Plum Creek merger and integration-related costs | $ | — | $ | — | $ | — | $ | — | $ | (14) | $ | — | $ | (34) | |||||||||||||
Environmental remediation insurance (charges) recoveries | (28) | — | — | — | 42 | (28) | 42 | ||||||||||||||||||||
Special items included in operating income (loss) | (28) | — | — | — | 28 | (28) | 8 | ||||||||||||||||||||
Pension settlement charge | — | — | — | (200) | — | (200) | — | ||||||||||||||||||||
Gain on sale of nonstrategic assets | — | — | — | 13 | — | 13 | — | ||||||||||||||||||||
Special items included in net contribution to earnings (loss) | $ | (28) | $ | — | $ | — | $ | (187) | $ | 28 | $ | (215) | $ | 8 | |||||||||||||
Unallocated Selected Items | |||||||||||||||||||||||||||
in millions | Q1.2018 | Q2.2018 | Q3.2018 | Q4.2018 | Q4.2017 | YTD.2018 | YTD.2017 | ||||||||||||||||||||
Cash spent for capital expenditures | $ | (1) | $ | — | $ | (1) | $ | (2) | $ | (1) | $ | (4) | $ | (3) | |||||||||||||
SOURCE Weyerhaeuser Company
