Newsroom
Weyerhaeuser reports third quarter results
- Net earnings of $99 million, or $0.13 per diluted share
- Net earnings before special items of $59 million, or $0.08 per diluted share
- Announced agreement to sell 555,000 acres of Michigan timberlands for $300 million
Oct 25, 2019
SEATTLE, Oct. 25, 2019 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported third quarter net earnings of $99 million, or 13 cents per diluted share, on net sales of $1.7 billion. This compares with net earnings of $255 million, or 34 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 net after-tax benefit of $40 million for special items, primarily relating to a product remediation insurance recovery, the company reported third quarter net earnings of $59 million, or eight cents per diluted share. This compares with net earnings before special items of $214 million for the same period last year and $123 million for the second quarter of 2019.
Adjusted EBITDA for the third quarter of 2019 was $308 million compared with $505 million for the same period last year and $343 million for the second quarter of 2019.
"In the third quarter, we again delivered strong operating performance despite challenging market conditions," said Devin W. Stockfish, president and chief executive officer. "We also announced the pending sale of 555,000 acres in Michigan, which will further optimize our timberlands portfolio. Looking forward, we continue to expect that U.S. housing activity will follow a modest growth trajectory. We remain intently focused on achieving operational excellence in every aspect of our business and fully capitalizing on every available market opportunity to drive value for our shareholders."
WEYERHAEUSER FINANCIAL HIGHLIGHTS | 2019 | 2019 | 2018 | |||
(millions, except per share data) | Q2 | Q3 | Q3 | |||
Net sales | $1,692 | $1,671 | $1,910 | |||
Net earnings | $128 | $99 | $255 | |||
Net earnings per diluted share | $0.17 | $0.13 | $0.34 | |||
Weighted average shares outstanding, diluted | 746 | 747 | 757 | |||
Net earnings before special items(1)(2) | $123 | $59 | $214 | |||
Net earnings per diluted share before special items(1) | $0.16 | $0.08 | $0.28 | |||
Adjusted EBITDA(1) | $343 | $308 | $505 |
(1) | Net earnings before special items is a non-GAAP measure that management believes provides helpful context in understanding the company's earnings performance. Additionally, 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 and special items. Net earnings before special items and Adjusted EBITDA should not be considered in isolation from, and are not intended to represent an alternative to, our GAAP results. Reconciliations of Net earnings before special items and Adjusted EBITDA to GAAP earnings are included within this release. |
(2) | Second quarter 2019 after-tax special items include a $5 million benefit from finalizing the noncash settlement charge incurred in first quarter 2019 related to the transfer of pension assets and liabilities through the purchase of a group annuity contract. Third quarter 2019 after-tax special items include a $51 million benefit related to a product remediation insurance recovery and an $11 million legal charge. Third quarter 2018 after-tax special items include a $41 million tax benefit related to a voluntary contribution to our US qualified pension plan. |
TIMBERLANDS | ||||||
FINANCIAL HIGHLIGHTS | 2019 | 2019 | ||||
(millions) | Q2 | Q3 | Change | |||
Net sales | $532 | $523 | ($9) | |||
Contribution to pretax earnings | $102 | $72 | ($30) | |||
Adjusted EBITDA | $175 | $154 | ($21) |
Q3 2019 Performance – In the West, average sales realizations for domestic and export logs declined and domestic sales volumes were seasonally lower. Log and haul costs increased as Western harvest activity shifted to higher elevation units. In the South, average sales realizations decreased slightly compared with the second quarter due to mix, and higher fee harvest volumes were partially offset by slightly higher forestry spending.
Q4 2019 Outlook – Weyerhaeuser expects fourth quarter earnings will be comparable with the third quarter and Adjusted EBITDA will be slightly lower. In the South, the company anticipates lower fee harvest volumes and slightly lower average log sales realizations. In the West, the company expects seasonally lower road and unit logging costs and modestly higher average domestic sales realizations, partially offset by lower log sales volumes.
In September 2019, the company announced an agreement to sell its 555,000 acres of Michigan timberlands. The transaction is subject to customary closing conditions and is expected to close in the fourth quarter of 2019.
REAL ESTATE, ENERGY & NATURAL RESOURCES | ||||||
FINANCIAL HIGHLIGHTS | 2019 | 2019 | ||||
(millions) | Q2 | Q3 | Change | |||
Net sales | $81 | $69 | ($12) | |||
Contribution to pretax earnings | $35 | $32 | ($3) | |||
Adjusted EBITDA | $71 | $60 | ($11) |
Q3 2019 Performance – Earnings and Adjusted EBITDA decreased due to lower real estate sales. The number of acres sold declined and the average price per acre increased due to geographic mix.
Q4 2019 Outlook – Weyerhaeuser anticipates fourth quarter earnings and Adjusted EBITDA will be lower than the third quarter. The company continues to expect full year 2019 Adjusted EBITDA for the segment will be approximately $270 million.
WOOD PRODUCTS | ||||||
FINANCIAL HIGHLIGHTS | 2019 | 2019 | ||||
(millions) | Q2 | Q3 | Change | |||
Net sales | $1,210 | $1,204 | ($6) | |||
Contribution to pretax earnings | $81 | $143 | $62 | |||
Pretax benefit for special items | $— | ($68) | ($68) | |||
Contribution to pretax earnings before special items | $81 | $75 | ($6) | |||
Adjusted EBITDA | $128 | $123 | ($5) |
Q3 2019 Performance – Seasonally higher sales volumes for most products were more than offset by higher unit manufacturing costs, primarily due to scheduled downtime in engineered wood products and modest hurricane-related downtime in the company's Southern lumber operations.
Average sales realizations for oriented strand board and lumber were comparable with the second quarter average, reflecting the company's regional mix. Although the published North Central benchmark price for oriented strand board improved during the third quarter, published pricing for other regions trended lower. Similarly, third quarter price improvement for Southern yellow pine lumber trailed the benchmark Framing Lumber Composite.
Third quarter special items consist of a $68 million pretax benefit from product remediation insurance proceeds.
Q4 2019 Outlook – Weyerhaeuser anticipates fourth quarter earnings before special items and Adjusted EBITDA for Wood Products will be lower than the third quarter, but higher than the fourth quarter of 2018, before any improvement in average sales realizations. The company expects seasonally lower sales volumes across most products, higher Western log costs, and modest improvement in other operating costs.
ABOUT WEYERHAEUSER
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control approximately 12 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 October 25, 2019, to discuss third quarter results.
To access the live webcast and presentation online, go to the Investor Relations section on www.weyerhaeuser.com on October 25, 2019.
To join the conference call from within North America, dial 855-223-0757 (access code: 8899987) at least 15 minutes prior to the call. Those calling from outside North America should dial 574-990-1206 (access code: 8899987). Replays will be available for two weeks at 855-859-2056 (access code: 8899987) from within North America and at 404-537-3406 (access code: 8899987) 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: our earnings, earnings before special items, Adjusted EBITDA; average log sale realizations; log sale volumes; fee harvest volumes as well as road and logging costs in our timber business; sales volumes as well as log and manufacturing operating costs for Wood Products. 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 and capital 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;
- changes in global or regional climate conditions and governmental response to such changes;
- the risk of loss from fires, floods, windstorms, hurricanes, pest infestation and other natural disasters;
- energy prices;
- our operational excellence 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;
- the accuracy of our estimates of costs and expenses related to contingent liabilities;
- 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 (LOSS)
We reconcile Adjusted EBITDA to net earnings (loss) for the consolidated company and to operating income (loss) 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, 2019:
(millions) | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | Total | |||||||||||||||
Adjusted EBITDA by Segment: | ||||||||||||||||||||
Net earnings | $ | 128 | ||||||||||||||||||
Interest expense, net of capitalized interest | 91 | |||||||||||||||||||
Income taxes | (37) | |||||||||||||||||||
Net contribution to earnings (loss) | $ | 102 | $ | 35 | $ | 81 | $ | (36) | $ | 182 | ||||||||||
Non-operating pension and other postretirement benefit costs(1) | — | — | — | 10 | 10 | |||||||||||||||
Interest income and other | — | — | — | (6) | (6) | |||||||||||||||
Operating income (loss) | 102 | 35 | 81 | (32) | 186 | |||||||||||||||
Depreciation, depletion and amortization | 73 | 3 | 47 | 1 | 124 | |||||||||||||||
Basis of real estate sold | — | 33 | — | — | 33 | |||||||||||||||
Adjusted EBITDA | $ | 175 | $ | 71 | $ | 128 | $ | (31) | $ | 343 |
(1) | Non-operating pension and other postretirement benefit costs includes a pretax special item consisting of a $6 million benefit from finalizing the noncash settlement charge incurred in first quarter 2019 related to the transfer of pension assets and liabilities through the purchase of a group annuity contract. |
The table below reconciles Adjusted EBITDA for the quarter ended September 30, 2019:
(millions) | Timberlands | Real Estate & ENR | Wood Products | Unallocated Items | Total | |||||||||||||||
Adjusted EBITDA by Segment: | ||||||||||||||||||||
Net earnings | $ | 99 | ||||||||||||||||||
Interest expense, net of capitalized interest | 91 | |||||||||||||||||||
Income taxes | 3 | |||||||||||||||||||
Net contribution to earnings (loss) | $ | 72 | $ | 32 | $ | 143 | $ | (54) | $ | 193 | ||||||||||
Non-operating pension and other postretirement benefit costs | — | — | — | 15 | 15 | |||||||||||||||
Interest income and other | — | — | — | (6) | (6) | |||||||||||||||
Operating income (loss) | 72 | 32 | 143 | (45) | 202 | |||||||||||||||
Depreciation, depletion and amortization | 82 | 4 | 48 | 1 | 135 | |||||||||||||||
Basis of real estate sold | — | 24 | — | — | 24 | |||||||||||||||
Special items included in operating income (loss)(1) | — | — | (68) | 15 | (53) | |||||||||||||||
Adjusted EBITDA | $ | 154 | $ | 60 | $ | 123 | $ | (29) | $ | 308 |
(1) | Operating income (loss) includes pretax special items consisting of a $68 million product remediation insurance recovery and a $15 million legal charge. |
The table below reconciles Adjusted EBITDA for the quarter ended September 30, 2018:
(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 (loss) | $ | 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) | Income taxes includes a $41 million tax benefit related to our $300 million pension contribution. There were no pretax special items in third quarter 2018. |
RECONCILIATION OF NET EARNINGS BEFORE SPECIAL ITEMS TO NET EARNINGS
We reconcile net earnings before special items to net earnings and net earnings per diluted share before special items to net earnings per diluted share, as those are the most directly comparable U.S. GAAP measures. We believe the measures provide meaningful supplemental information for investors about our operating performance, better facilitate period to period comparisons, and are widely used by analysts, lenders, rating agencies and other interested parties.
The table below reconciles net earnings before special items to net earnings:
2019 | 2019 | 2018 | ||||
(millions) | Q2 | Q3 | Q3 | |||
Net earnings | $128 | $99 | $255 | |||
Legal charge | — | 11 | — | |||
Pension settlement charge | (5) | — | — | |||
Product remediation recovery | — | (51) | — | |||
Tax adjustment | — | — | (41) | |||
Net earnings before special items | $123 | $59 | $214 |
The table below reconciles net earnings per diluted share before special items to net earnings per diluted share:
2019 | 2019 | 2018 | ||||
Q2 | Q3 | Q3 | ||||
Net earnings per diluted share | $0.17 | $0.13 | $0.34 | |||
Legal charge | — | 0.02 | — | |||
Pension settlement charge | (0.01) | — | — | |||
Product remediation recovery | — | (0.07) | — | |||
Tax adjustment | — | — | (0.06) | |||
Net earnings per diluted share before special items | $0.16 | $0.08 | $0.28 |
Weyerhaeuser Company | Exhibit 99.2 | |||||||||||||||||||||||
Q3.2019 Analyst Package Preliminary results (unaudited) | ||||||||||||||||||||||||
Consolidated Statement of Operations | ||||||||||||||||||||||||
Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||||
in millions | March 31, 2019 | June 30, 2019 | September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||||||||
Net sales | $ | 1,643 | $ | 1,692 | $ | 1,671 | $ | 1,910 | $ | 5,006 | $ | 5,840 | ||||||||||||
Costs of sales | 1,322 | 1,390 | 1,399 | 1,452 | 4,111 | 4,247 | ||||||||||||||||||
Gross margin | 321 | 302 | 272 | 458 | 895 | 1,593 | ||||||||||||||||||
Selling expenses | 21 | 21 | 20 | 20 | 62 | 66 | ||||||||||||||||||
General and administrative expenses | 89 | 80 | 85 | 78 | 254 | 236 | ||||||||||||||||||
Research and development expenses | 1 | 2 | 1 | 2 | 4 | 6 | ||||||||||||||||||
Product remediation recoveries, net | — | — | (68) | — | (68) | — | ||||||||||||||||||
Other operating costs, net | 36 | 13 | 32 | 21 | 81 | 68 | ||||||||||||||||||
Operating income | 174 | 186 | 202 | 337 | 562 | 1,217 | ||||||||||||||||||
Non-operating pension and other postretirement benefit costs | (470) | (10) | (15) | (17) | (495) | (54) | ||||||||||||||||||
Interest income and other | 10 | 6 | 6 | 13 | 22 | 36 | ||||||||||||||||||
Interest expense, net of capitalized interest | (107) | (91) | (91) | (93) | (289) | (278) | ||||||||||||||||||
Earnings (loss) before income taxes | (393) | 91 | 102 | 240 | (200) | 921 | ||||||||||||||||||
Income taxes | 104 | 37 | (3) | 15 | 138 | (80) | ||||||||||||||||||
Net earnings (loss) | $ | (289) | $ | 128 | $ | 99 | $ | 255 | $ | (62) | $ | 841 | ||||||||||||
Per Share Information | ||||||||||||||||||||||||
Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||||
March 31, 2019 | June 30, 2019 | September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | |||||||||||||||||||
Earnings (loss) per share, basic and diluted | $ | (0.39) | $ | 0.17 | $ | 0.13 | $ | 0.34 | $ | (0.08) | $ | 1.11 | ||||||||||||
Dividends paid per common share | $ | 0.34 | $ | 0.34 | $ | 0.34 | $ | 0.34 | $ | 1.02 | $ | 0.98 | ||||||||||||
Weighted average shares outstanding (in thousands): | ||||||||||||||||||||||||
Basic | 746,603 | 745,486 | 745,626 | 754,986 | 745,901 | 756,531 | ||||||||||||||||||
Diluted | 746,603 | 746,232 | 746,514 | 757,389 | 745,901 | 759,116 | ||||||||||||||||||
Common shares outstanding at end of period (in thousands) | 744,767 | 744,905 | 745,071 | 749,199 | 745,071 | 749,199 | ||||||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization (Adjusted EBITDA) | ||||||||||||||||||||||||
Q1 | Q2 | Q3 | Year-to-Date | |||||||||||||||||||||
in millions | March 31, 2019 | June 30, 2019 | September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | ||||||||||||||||||
Net earnings (loss) | $ | (289) | $ | 128 | $ | 99 | $ | 255 | $ | (62) | $ | 841 | ||||||||||||
Non-operating pension and other postretirement benefit costs | 470 | 10 | 15 | 17 | 495 | 54 | ||||||||||||||||||
Interest income and other | (10) | (6) | (6) | (13) | (22) | (36) | ||||||||||||||||||
Interest expense, net of capitalized interest | 107 | 91 | 91 | 93 | 289 | 278 | ||||||||||||||||||
Income taxes | (104) | (37) | 3 | (15) | (138) | 80 | ||||||||||||||||||
Operating income | 174 | 186 | 202 | 337 | 562 | 1,217 | ||||||||||||||||||
Depreciation, depletion and amortization | 123 | 124 | 135 | 122 | 382 | 361 | ||||||||||||||||||
Basis of real estate sold | 48 | 33 | 24 | 46 | 105 | 80 | ||||||||||||||||||
Special items included in operating income | 20 | — | (53) | — | (33) | 28 | ||||||||||||||||||
Adjusted EBITDA(1) | $ | 365 | $ | 343 | $ | 308 | $ | 505 | $ | 1,016 | $ | 1,686 |
(1) | 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, 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 Q3.2019 Analyst Package Preliminary results (unaudited) Special Items Included in Net Earnings (Income Tax Affected) Q1 Q2 Q3 Year-to-Date in millions March 31, 2019 June 30, 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 Net earnings (loss) $ (289) $ 128 $ 99 $ 255 $ (62) $ 841 Early extinguishment of debt charge(1) 9 — — — 9 — Environmental remediation charge — — — — — 21 Legal charges 15 — 11 — 26 — Pension settlement charges 345 (5) — — 340 — Product remediation recoveries, net — — (51) — (51) — Tax adjustment — — — (41) — (41) Net earnings before special items(2) $ 80 $ 123 $ 59 $ 214 $ 262 $ 821 Q1 Q2 Q3 Year-to-Date March 31, 2019 June 30, 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 Net earnings (loss) per diluted share $ (0.39) $ 0.17 $ 0.13 $ 0.34 $ (0.08) $ 1.11 Early extinguishment of debt charge(1) 0.01 — — — 0.01 — Environmental remediation charge — — — — — 0.03 Legal charges 0.02 — 0.02 — 0.04 — Pension settlement charges 0.47 (0.01) — — 0.46 — Product remediation recoveries, net — — (0.07) — (0.07) — Tax adjustment — — — (0.06) — (0.06) Net earnings per diluted share before special items(2) $ 0.11 $ 0.16 $ 0.08 $ 0.28 $ 0.36 $ 1.08 (1) During first quarter 2019, we recorded a $12 million pretax ($9 million after-tax) charge related to the early extinguishment of debt. This charge is included in Interest expense, net of capitalized interest in the Consolidated Statement of Operations. (2) Net earnings before special items is a non-GAAP measure that management believes provides helpful context in understanding the company's earnings performance. Net earnings before special items should not be considered in isolation from, and is not intended to represent an alternative to, our GAAP results. Selected Total Company Items Q1 Q2 Q3 Year-to-Date in millions March 31, 2019 June 30, 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 Pension and postretirement costs: Pension and postretirement service costs $ 8 $ 8 $ 8 $ 10 $ 24 $ 28 Non-operating pension and other postretirement benefit costs 470 10 15 17 495 54 Total company pension and postretirement costs $ 478 $ 18 $ 23 $ 27 $ 519 $ 82 Weyerhaeuser Company Q3.2019 Analyst Package Preliminary results (unaudited) Consolidated Balance Sheet in millions March 31, 2019 June 30, 2019 September 30, 2019 December 31, 2018 ASSETS Current assets: Cash and cash equivalents $ 259 $ 212 $ 153 $ 334 Receivables, less discounts and allowances 398 408 368 337 Receivables for taxes 163 157 149 137 Inventories 451 425 393 389 Assets held for sale — — 251 — Prepaid expenses and other current assets 141 132 141 152 Current restricted financial investments held by variable interest entities 362 362 362 253 Total current assets 1,774 1,696 1,817 1,602 Property and equipment, net 1,917 1,901 1,860 1,857 Construction in progress 102 134 187 136 Timber and timberlands at cost, less depletion 12,586 12,516 12,192 12,671 Minerals and mineral rights, less depletion 291 288 284 294 Deferred tax assets 18 33 31 15 Other assets 444 461 461 312 Restricted financial investments held by variable interest entities — — — 362 Total assets $ 17,132 $ 17,029 $ 16,832 $ 17,249 LIABILITIES AND EQUITY Current liabilities: Current maturities of long-term debt $ — $ — $ — $ 500 Current debt (nonrecourse to the company) held by variable interest entities 302 302 — 302 Borrowings on line of credit 245 140 440 425 Accounts payable 243 271 242 222 Accrued liabilities 411 510 487 490 Total current liabilities 1,201 1,223 1,169 1,939 Long-term debt, net 6,156 6,153 6,150 5,419 Deferred tax liabilities 34 17 25 43 Deferred pension and other postretirement benefits 542 515 506 527 Other liabilities 398 397 383 275 Total liabilities 8,331 8,305 8,233 8,203 Total equity 8,801 8,724 8,599 9,046 Total liabilities and equity $ 17,132 $ 17,029 $ 16,832 $ 17,249 Weyerhaeuser Company Q3.2019 Analyst Package Preliminary results (unaudited) Consolidated Statement of Cash Flows Q1 Q2 Q3 Year-to-Date in millions March 31, 2019 June 30, 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 Cash flows from operations: Net earnings (loss) $ (289) $ 128 $ 99 $ 255 $ (62) $ 841 Noncash charges to earnings (loss): Depreciation, depletion and amortization 123 124 135 122 382 361 Basis of real estate sold 48 33 24 46 105 80 Deferred income taxes, net (123) (43) 2 86 (164) 111 Pension and other postretirement benefits 478 18 23 27 519 82 Share-based compensation expense 9 7 7 13 23 31 Change in: Receivables, less allowances (77) (10) 40 46 (47) (55) Receivables and payables for taxes (31) 6 7 (124) (18) (109) Inventories (60) 28 30 27 (2) (9) Prepaid expenses and other current assets (5) 8 2 (6) 5 (7) Accounts payable and accrued liabilities (82) 127 (58) (63) (13) (133) Pension and postretirement benefit contributions and payments (14) (13) (9) (323) (36) (355) Other 9 (17) (10) (19) (18) (18) Net cash from operations $ (14) $ 396 $ 292 $ 87 $ 674 $ 820 Cash flows from investing activities: Capital expenditures for property and equipment $ (41) $ (71) $ (87) $ (94) $ (199) $ (238) Capital expenditures for timberlands reforestation (18) (13) (11) (11) (42) (45) Proceeds from note receivable held by variable interest entities 253 — — — 253 — Other 18 1 1 (10) 20 19 Net cash from investing activities $ 212 $ (83) $ (97) $ (115) $ 32 $ (264) Cash flows from financing activities: Cash dividends on common shares $ (254) $ (253) $ (253) $ (256) $ (760) $ (741) Net proceeds from issuance of long-term debt 739 — — — 739 — Payments of long-term debt (512) — — — (512) (62) Proceeds from borrowings on line of credit 245 140 490 — 875 — Payments on line of credit (425) (245) (190) — (860) — Payments on debt held by variable interest entities — — (302) — (302) — Proceeds from exercise of stock options 2 2 4 4 8 52 Repurchases of common shares (60) — — (273) (60) (273) Other (8) (4) (3) — (15) (8) Net cash from financing activities $ (273) $ (360) $ (254) $ (525) $ (887) $ (1,032) Net change in cash and cash equivalents $ (75) $ (47) $ (59) $ (553) $ (181) $ (476) Cash and cash equivalents at beginning of period 334 259 212 901 334 824 Cash and cash equivalents at end of period $ 259 $ 212 $ 153 $ 348 $ 153 $ 348 Cash paid during the period for: Interest, net of amount capitalized $ 127 $ 59 $ 124 $ 113 $ 310 $ 285 Income taxes $ 50 $ 1 $ (5) $ 22 $ 46 $ 80
Weyerhaeuser Company | Timberlands Segment | |||||||||||||||||||||||
Q3.2019 Analyst Package Preliminary results (unaudited) | ||||||||||||||||||||||||
Segment Statement of Operations (1) | ||||||||||||||||||||||||
in millions | Q1.2019 | Q2.2019 | Q3.2019 | Q3.2018 | YTD.2019 | YTD.2018 | ||||||||||||||||||
Sales to unaffiliated customers | $ | 431 | $ | 401 | $ | 398 | $ | 459 | $ | 1,230 | $ | 1,425 | ||||||||||||
Intersegment sales | 125 | 131 | 125 | 128 | 381 | 409 | ||||||||||||||||||
Total net sales | 556 | 532 | 523 | 587 | 1,611 | 1,834 | ||||||||||||||||||
Costs of sales | 413 | 405 | 429 | 436 | 1,247 | 1,289 | ||||||||||||||||||
Gross margin | 143 | 127 | 94 | 151 | 364 | 545 | ||||||||||||||||||
Selling expenses | 1 | — | — | 1 | 1 | 2 | ||||||||||||||||||
General and administrative expenses | 22 | 25 | 24 | 23 | 71 | 69 | ||||||||||||||||||
Research and development expenses | 1 | 1 | 1 | 2 | 3 | 5 | ||||||||||||||||||
Other operating income, net | (1) | (1) | (3) | (1) | (5) | (7) | ||||||||||||||||||
Operating income and Net contribution to earnings | $ | 120 | $ | 102 | $ | 72 | $ | 126 | $ | 294 | $ | 476 | ||||||||||||
(1) | In January 2019, we changed the way we report our Canadian Forestlands operations, which are primarily operated to supply Weyerhaeuser's Canadian Wood Products manufacturing facilities. As a result, we no longer report related intersegment sales in the Timberlands segment and we now record the minimal associated third-party log sales in the Wood Products segment. These collective transactions did not contribute any earnings to the Timberlands segment. We have conformed prior year presentations with the current year. | |||||||||||||||||||||||
Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(2) | ||||||||||||||||||||||||
in millions | Q1.2019 | Q2.2019 | Q3.2019 | Q3.2018 | YTD.2019 | YTD.2018 | ||||||||||||||||||
Operating income | $ | 120 | $ | 102 | $ | 72 | $ | 126 | $ | 294 | $ | 476 | ||||||||||||
Depreciation, depletion and amortization | 73 | 73 | 82 | 80 | 228 | 238 | ||||||||||||||||||
Adjusted EBITDA(2) | $ | 193 | $ | 175 | $ | 154 | $ | 206 | $ | 522 | $ | 714 | ||||||||||||
(2) | See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. | |||||||||||||||||||||||
Selected Segment Items | ||||||||||||||||||||||||
in millions | Q1.2019 | Q2.2019 | Q3.2019 | Q3.2018 | YTD.2019 | YTD.2018 | ||||||||||||||||||
Total decrease (increase) in working capital(3) | $ | (24) | $ | 46 | $ | 2 | $ | (32) | $ | 24 | $ | (2) | ||||||||||||
Cash spent for capital expenditures | $ | (26) | $ | (25) | $ | (28) | $ | (25) | $ | (79) | $ | (82) | ||||||||||||
(3) | 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(4) | ||||||||||||||||||||||||||
Q1.2019 | Q2.2019 | Q3.2019 | Q3.2018 | YTD.2019 | YTD.2018 | |||||||||||||||||||||
Third Party | Delivered logs: | |||||||||||||||||||||||||
Net Sales | West | $ | 205 | $ | 194 | $ | 172 | $ | 238 | $ | 571 | $ | 766 | |||||||||||||
(millions) | South | 159 | 156 | 168 | 157 | 483 | 472 | |||||||||||||||||||
North | 29 | 17 | 24 | 25 | 70 | 70 | ||||||||||||||||||||
Total delivered logs | 393 | 367 | 364 | 420 | 1,124 | 1,308 | ||||||||||||||||||||
Stumpage and pay-as-cut timber | 9 | 10 | 10 | 13 | 29 | 39 | ||||||||||||||||||||
Recreational and other lease revenue | 15 | 15 | 15 | 16 | 45 | 44 | ||||||||||||||||||||
Other revenue | 14 | 9 | 9 | 10 | 32 | 34 | ||||||||||||||||||||
Total | $ | 431 | $ | 401 | $ | 398 | $ | 459 | $ | 1,230 | $ | 1,425 | ||||||||||||||
Delivered Logs | West | $ | 106.92 | $ | 104.07 | $ | 99.07 | $ | 125.67 | $ | 103.50 | $ | 129.91 | |||||||||||||
Third Party Sales | South | $ | 35.35 | $ | 35.45 | $ | 35.03 | $ | 34.88 | $ | 35.27 | $ | 34.75 | |||||||||||||
Realizations (per ton) | North | $ | 59.68 | $ | 62.10 | $ | 57.35 | $ | 60.97 | $ | 59.37 | $ | 62.00 | |||||||||||||
Delivered Logs | West | 1,920 | 1,864 | 1,729 | 1,897 | 5,513 | 5,900 | |||||||||||||||||||
Third Party Sales | South | 4,499 | 4,400 | 4,795 | 4,521 | 13,694 | 13,591 | |||||||||||||||||||
Volumes (tons, thousands) | North | 494 | 263 | 429 | 414 | 1,186 | 1,131 | |||||||||||||||||||
Fee Harvest Volumes | West | 2,385 | 2,455 | 2,183 | 2,305 | 7,023 | 7,108 | |||||||||||||||||||
(tons, thousands) | South | 6,492 | 6,367 | 6,802 | 6,478 | 19,661 | 19,859 | |||||||||||||||||||
North | 627 | 378 | 560 | 537 | 1,565 | 1,509 | ||||||||||||||||||||
(4) | Western logs are primarily transacted in MBF but are converted to ton equivalents for external reporting purposes. |
Weyerhaeuser Company Real Estate, Energy & Natural Resources Segment Q3.2019 Analyst Package Preliminary results (unaudited) Segment Statement of Operations in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Net sales $ 118 $ 81 $ 69 $ 96 $ 268 $ 205 Costs of sales 56 39 32 54 127 103 Gross margin 62 42 37 42 141 102 General and administrative expenses 7 7 6 6 20 19 Other operating income, net — — (1) — (1) — Operating income and Net contribution to earnings $ 55 $ 35 $ 32 $ 36 $ 122 $ 83 Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(1) in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Operating income $ 55 $ 35 $ 32 $ 36 $ 122 $ 83 Depreciation, depletion and amortization 3 3 4 4 10 11 Basis of real estate sold 48 33 24 46 105 80 Adjusted EBITDA(1) $ 106 $ 71 $ 60 $ 86 $ 237 $ 174 (1) See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. Selected Segment Items in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Cash spent for capital expenditures $ — $ — $ — $ — $ — $ — Segment Statistics Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Net Sales Real Estate $ 96 $ 59 $ 45 $ 76 $ 200 $ 148 (millions) Energy and Natural Resources 22 22 24 20 68 57 Total $ 118 $ 81 $ 69 $ 96 $ 268 $ 205 Acres Sold Real Estate 38,834 47,031 18,057 61,681 103,922 99,742 Price per Acre Real Estate $ 2,424 $ 1,063 $ 2,415 $ 1,209 $ 1,806 $ 1,452 Basis as a Percent of Real Estate Net Sales Real Estate 50 % 56 % 53 % 61 % 53 % 54 % Weyerhaeuser Company Wood Products Segment Q3.2019 Analyst Package Preliminary results (unaudited) Segment Statement of Operations (1) in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Net sales $ 1,094 $ 1,210 $ 1,204 $ 1,355 $ 3,508 $ 4,210 Costs of sales 967 1,070 1,067 1,080 3,104 3,225 Gross margin 127 140 137 275 404 985 Selling expenses 19 20 20 18 59 61 General and administrative expenses 35 34 35 32 104 97 Research and development expenses — 1 — — 1 1 Product remediation recoveries, net — — (68) — (68) — Other operating costs, net 4 4 7 12 15 14 Operating income and Net contribution to earnings $ 69 $ 81 $ 143 $ 213 $ 293 $ 812 (1) In January 2019, we changed the way we report our Canadian Forestlands operations, which are primarily operated to supply Weyerhaeuser's Canadian Wood Products manufacturing facilities. As a result, we now record the minimal associated third-party log sales in the Wood Products segment. These transactions do not contribute any earnings to the Wood Products segment. We have conformed prior year presentations with the current year. Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(2) in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Operating income $ 69 $ 81 $ 143 $ 213 $ 293 $ 812 Depreciation, depletion and amortization 46 47 48 37 141 109 Special items — — (68) — (68) — Adjusted EBITDA(2) $ 115 $ 128 $ 123 $ 250 $ 366 $ 921 (2) See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. Segment Special Items Included in Net Contribution to Earnings (Pretax) in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Product remediation recoveries, net $ — $ — $ 68 $ — $ 68 $ — Selected Segment Items in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Total decrease (increase) in working capital(3) $ (155) $ 75 $ 32 $ 71 $ (48) $ (152) Cash spent for capital expenditures $ (30) $ (53) $ (65) $ (79) $ (148) $ (199) (3) 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 Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Structural Lumber Third party net sales $ 444 $ 495 $ 487 $ 581 $ 1,426 $ 1,831 (volumes presented Third party sales realizations $ 392 $ 388 $ 389 $ 491 $ 390 $ 511 in board feet) Third party sales volumes(4) 1,133 1,274 1,253 1,184 3,660 3,585 Production volumes 1,145 1,193 1,189 1,106 3,527 3,446 Engineered Solid Third party net sales $ 116 $ 134 $ 138 $ 132 $ 388 $ 400 Section Third party sales realizations $ 2,218 $ 2,214 $ 2,188 $ 2,208 $ 2,206 $ 2,150 (volumes presented Third party sales volumes(4) 5.2 6.1 6.3 6.0 17.6 18.6 in cubic feet) Production volumes 5.9 6.0 5.3 6.3 17.2 19.0 Engineered Third party net sales $ 70 $ 86 $ 90 $ 91 $ 246 $ 261 I-joists Third party sales realizations $ 1,709 $ 1,662 $ 1,665 $ 1,668 $ 1,676 $ 1,629 (volumes presented Third party sales volumes(4) 41 52 54 54 147 160 in lineal feet) Production volumes 44 47 48 46 139 154 Oriented Strand Third party net sales $ 160 $ 156 $ 159 $ 215 $ 475 $ 724 Board Third party sales realizations $ 223 $ 213 $ 214 $ 321 $ 217 $ 335 (volumes presented Third party sales volumes(4) 717 733 740 669 2,190 2,162 in square feet 3/8") Production volumes 729 736 747 665 2,212 2,146 Softwood Plywood Third party net sales $ 44 $ 44 $ 42 $ 53 $ 130 $ 158 (volumes presented Third party sales realizations $ 383 $ 380 $ 346 $ 439 $ 369 $ 446 in square feet 3/8") Third party sales volumes(4) 115 115 121 122 351 355 Production volumes 98 104 100 106 302 308 Medium Density Third party net sales $ 38 $ 45 $ 44 $ 48 $ 127 $ 138 Fiberboard Third party sales realizations $ 846 $ 833 $ 831 $ 828 $ 836 $ 835 (volumes presented Third party sales volumes(4) 44 55 53 59 152 165 in square feet 3/4") Production volumes 45 61 47 61 153 168 (4) Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business.
Weyerhaeuser Company Unallocated Items Q3.2019 Analyst Package Preliminary results (unaudited) Unallocated items are gains or charges not related to, or allocated to, an individual operating segment. They include all or a portion of items such as share-based compensation, pension and postretirement costs, elimination of intersegment profit in inventory and LIFO, foreign exchange transaction gains and losses, interest income and other as well as legacy obligations. Contribution to Earnings in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Unallocated corporate function and variable compensation expense $ (19) $ (12) $ (19) $ (19) $ (50) $ (56) Liability classified share-based compensation (4) — (1) 4 (5) 2 Foreign exchange gain (loss) (3) 2 (1) (2) (2) (2) Elimination of intersegment profit in inventory and LIFO (5) (5) 6 — (4) (18) Other, net (39) (17) (30) (21) (86) (80) Operating income (loss) (70) (32) (45) (38) (147) (154) Non-operating pension and other postretirement benefit costs (470) (10) (15) (17) (495) (54) Interest income and other 10 6 6 13 22 36 Net contribution to earnings (loss) $ (530) $ (36) $ (54) $ (42) $ (620) $ (172) Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(1) in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Operating income (loss) $ (70) $ (32) $ (45) $ (38) $ (147) $ (154) Depreciation, depletion and amortization 1 1 1 1 3 3 Special items 20 — 15 — 35 28 Adjusted EBITDA(1) $ (49) $ (31) $ (29) $ (37) $ (109) $ (123) (1) See definition of Adjusted EBITDA (a non-GAAP measure) on page 1. Unallocated Special Items Included in Net Contribution to Earnings (Pretax) in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Environmental remediation insurance charge $ — $ — $ — $ — $ — $ (28) Legal charges (20) — (15) — (35) — Special items included in operating income (loss) (20) — (15) — (35) (28) Pension settlement charges(2) (455) 6 — — (449) — Special items included in net contribution to earnings (loss) $ (475) $ 6 $ (15) $ — $ (484) $ (28) (2) During first quarter 2019, we recorded a $455 million pretax noncash settlement charge related to the transfer of pension assets and liabilities through the purchase of a group annuity contract. This charge was updated based on final pension asset and liability amounts during second quarter 2019, resulting in a $6 million pretax benefit for the quarter and a net $449 million pretax charge for year-to-date 2019. Unallocated Selected Items in millions Q1.2019 Q2.2019 Q3.2019 Q3.2018 YTD.2019 YTD.2018 Cash spent for capital expenditures $ (3) $ (6) $ (5) $ (1) $ (14) $ (2)
SOURCE Weyerhaeuser Company