Weyerhaeuser reports first quarter results

29 May 2020

SEATTLE, May 1, 2020 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported first quarter net earnings of $150 million, or 20 cents per diluted share, on net sales of $1.7 billion. This compares with a net loss of $289 million, or 39 cents per diluted share, on net sales of $1.6 billion for the same period last year.

View our earnings release and financial statements in a printer-friendly PDF.

Excluding an after-tax benefit of $12 million for special items, the company reported first quarter net earnings of $138 million, or 18 cents per diluted share. This compares with net earnings before special items of $80 million for the same period last year and $23 million for the fourth quarter of 2019.

Adjusted EBITDA for the first quarter of 2020 was $413 million compared with $365 million for the same period last year and $260 million for the fourth quarter of 2019.

"I am proud of our first quarter performance, as each business delivered strong operating results despite rapidly changing market conditions associated with the COVID-19 pandemic," said Devin W. Stockfish, president and chief executive officer. "I want to thank our employees for their dedication to safety, operational excellence and serving our customers through this uncertain and challenging environment."

"In late March, we took steps to enhance financial flexibility and position Weyerhaeuser's businesses for changing market dynamics," Stockfish continued. "During the second quarter, customer market conditions have deteriorated across our businesses, consistent with the broader macroeconomic environment. As a result, we are taking further actions, including temporarily suspending the quarterly dividend, to preserve liquidity and financial flexibility. Weyerhaeuser remains committed to a balanced capital allocation philosophy that includes returning cash to shareholders through a sustainable dividend. The board will regularly evaluate opportunities to reinitiate an appropriate quarterly cash dividend as soon as practicable based on the company's cash flow, liquidity, leverage, customer demand, market conditions, and the broader macroeconomic environment."

"Weyerhaeuser's favorable cost structure, customer focus and financial resources position the company well to navigate this unprecedented economic disruption. We have a track record of successfully managing through cycles and have structured our business to quickly align production volumes with customer demand. We remain focused on driving long-term value for shareholders through our unmatched portfolio, industry-leading operating performance and disciplined, prudent capital allocation."

WEYERHAEUSER FINANCIAL HIGHLIGHTS



2019



2020



2019

(millions, except per share data)



Q4



Q1



Q1

Net sales



$1,548



$1,728



$1,643

Net earnings (loss)



($14)



$150



($289)

Net earnings (loss) per diluted share



($0.02)



$0.20



($0.39)

Weighted average shares outstanding, diluted



746



747



747

Net earnings before special items(1)(2)



$23



$138



$80

Net earnings per diluted share before special items(1)



$0.03



$0.18



$0.11

Adjusted EBITDA(1)



$260



$413



$365





(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)

First quarter 2020 special items include a $12 million legal benefit. Special items for other periods presented are included in the reconciliation tables following this release.

TIMBERLANDS

FINANCIAL HIGHLIGHTS



2019



2020





(millions)



Q4



Q1



Change

Net sales



$510



$503



($7)

Net contribution to pretax earnings



$53



$105



$52

Pretax charge for special items



$32





($32)

Net contribution to pretax earnings before special items



$85



$105



$20

Adjusted EBITDA



$158



$173



$15

Q1 2020 Performance – In the West, average sales realizations and volumes for Japan export logs increased, and average domestic sales realizations improved modestly. Fee harvest volumes were slightly higher, and costs improved seasonally due to reduced forestry and road expenses and lower per unit logging and hauling costs. In the South, fee harvest volumes declined due to wet weather and lower stumpage sales. Average log sales realizations decreased slightly, partially offset by lower forestry costs.

On March 26, 2020, the company completed the previously announced sale of its Montana timberlands.

Q2 2020 Outlook – Weyerhaeuser expects second quarter earnings and Adjusted EBITDA will be significantly lower than first quarter 2020. In the West, the company anticipates lower realizations, comparable domestic log sales volumes, and seasonally higher road and forestry costs, partially offset by higher sales volumes for China export logs. In the South, the company expects lower fee harvest volumes and slightly lower average log sales realizations.

In late March, market demand for Southern sawlogs began to decrease significantly due to the severe economic impact of COVID-19. To align harvest volumes with reduced sawlog demand, the company expects to reduce its full year 2020 Southern fee harvest by approximately 10 percent compared with the prior outlook and the full year 2019. The company does not anticipate material changes to Western fee harvest volumes.

REAL ESTATE, ENERGY & NATURAL RESOURCES

FINANCIAL HIGHLIGHTS



2019



2020





(millions)



Q4



Q1



Change

Net sales



$46



$112



$66

Net contribution to pretax earnings



$22



$36



$14

Adjusted EBITDA



$37



$101



$64

Q1 2020 Performance – Real estate sales increased compared with the fourth quarter due to a significantly higher number of acres sold. Average price per acre decreased and average land basis increased compared with the fourth quarter due to the mix of properties sold.

Q2 2020 Outlook – Weyerhaeuser anticipates second quarter earnings and Adjusted EBITDA will be approximately $20 million lower than second quarter 2019 due to fewer real estate acres sold.

The company now expects full year 2020 Adjusted EBITDA for the segment will be approximately $200 million, as social distancing and other measures have curtailed real estate broker activity and lengthened the time required to finance, close and record transactions.

WOOD PRODUCTS

FINANCIAL HIGHLIGHTS



2019



2020





(millions)



Q4



Q1



Change

Net sales



$1,115



$1,235



$120

Net contribution to pretax earnings



$60



$134



$74

Adjusted EBITDA



$110



$184



$74

Q1 2020 Performance – Average sales realizations for lumber and oriented strand board increased, and sales volumes were higher across all product lines. Per unit manufacturing costs improved due to strong operating performance and seasonally higher operating rates for engineered wood products.

Q2 2020 Outlook – Weyerhaeuser expects second quarter earnings and Adjusted EBITDA for Wood Products will be significantly lower than first quarter 2020 and second quarter 2019. The company anticipates significantly lower sales volumes across all product lines. To date, second quarter benchmark pricing for lumber and oriented strand board is lower than the first quarter average.

In late March, market demand for wood products began to decline due to the economic impact of COVID-19. In response to deteriorating market conditions, Weyerhaeuser announced on March 30, 2020 that it was adjusting production volumes across its wood products manufacturing facilities to align with customer demand. These adjustments include a combination of temporary mill curtailments and reduced shift postures. For the month of April, the company reduced operating capacity by 20 percent for lumber and 15 percent for oriented strand board. Weyerhaeuser anticipates extending these lumber and oriented strand board capacity reductions at similar levels in May and will continue to dynamically adjust as market conditions evolve. In engineered wood products, the company reduced operating capacity across its product lines by 15 to 25 percent for the month of April. In the month of May, Weyerhaeuser expects to reduce engineered wood products operating capacity by an additional 10 percent, resulting in a 25 to 35 percent overall reduction in operating capacity for the month.

Weyerhaeuser remains strongly committed to maintaining the safety of its employees and effectively serving its customers and will continue to adjust production volumes to align with customer demand.

ACTIONS TO ENHANCE FINANCIAL FLEXIBILITY

On March 30, 2020, Weyerhaeuser announced actions to enhance financial flexibility in response to the COVID-19 pandemic. The company also announced that the board of directors would continue to review the company's capital allocation plans in light of rapidly evolving market conditions.

During the second quarter, macroeconomic fundamentals have continued to erode. In light of continued significant uncertainty regarding the duration and magnitude of an economic slowdown and its effect on the company's business conditions, the board of directors is temporarily suspending the quarterly cash dividend to preserve liquidity and financial flexibility.

Additionally, members of the company's senior management team and board of directors have elected to reduce their compensation for the remainder of 2020. This includes a base salary reduction of 30 percent for the company's CEO and base salary reductions of 10 percent for the remainder of the senior management team, as well as a 20 percent reduction in fees for the board of directors.

Weyerhaeuser is also providing updates on its previously announced actions:

  • Reducing capital expenditures: The company will reduce 2020 capital expenditures by approximately $90 million, or 25 percent, by deferring discretionary projects. Weyerhaeuser now expects full year capital expenditures of approximately $270 million.
  • Reducing non-essential operating expenses: The company will reduce 2020 operating expenses by approximately $55 million. In addition, approximately $25 million of federal payroll tax payments will be deferred until 2021.
  • Refinancing 2021 maturities: During the first quarter, Weyerhaeuser issued $750 million of 4.0% notes through a public bond offering, with net proceeds to be used to repay the company's outstanding 2021 maturities. The company subsequently submitted notice that it will redeem in May 2020 its $569 million of notes due March 2021.
  • Enhancing liquidity: The company increased cash on hand by $550 million through a precautionary draw on its revolving credit facility, which expires in January 2025.

Excluding cash received from the bond offering, the company had approximately $700 million of cash on hand at the end of the first quarter and $950 million of available revolver capacity. The company maintains investment grade credit ratings and remains well in compliance with its financial covenants. Weyerhaeuser's 11 million acres of high-quality timberlands also provide strong asset coverage.

The company expects to remain compliant with REIT taxable income distribution requirements.

Stockfish concluded, "Our actions to enhance Weyerhaeuser's balance sheet position us to continue successfully navigating these volatile and unpredictable market conditions while preserving the company's long-term value proposition."

ABOUT WEYERHAEUSER

Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control approximately 11 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 in North America. Our company is a real estate investment trust. In 2019, we generated $6.6 billion in net sales and employed approximately 9,400 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 May 1, 2020 to discuss first quarter results.

To access the live webcast and presentation online, go to the Investor Relations section on www.weyerhaeuser.com on May 1, 2020.

To join the conference call from within North America, dial 855-223-0757 (access code: 7662489) at least 15 minutes prior to the call. Those calling from outside North America should dial 574-990-1206 (access code: 7662489). Replays will be available for two weeks at 855-859-2056 (access code: 7662489) from within North America and at 404-537-3406 (access code: 7662489) 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, but not limited to, with respect to our outlook and expectations concerning the following: earnings and Adjusted EBITDA for each of our businesses; log sale realizations and sales volumes; log export sales volumes; fee harvest volumes and deferral of fee harvest volumes; road and forestry costs; sales of real estate acres; sales volumes across all of our wood products lines; extension of existing capacity reductions of our lumber and oriented strand board lines; future capacity reductions for our engineered wood products lines; our plans and decisions relating to various capital expenditures, capital allocation priorities and other discretionary items, including but not limited to with respect to the timing and amount of the reinstatement of our quarterly dividends to shareholders; future reductions in operating expense; and, generally, our expectations concerning our future performance and the effects of the COVID-19 pandemic on the company's businesses. Forward-looking statements are generally identified by words such as "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "future," "opportunity," "plan," "may," "should," "will," "would," and similar words and expressions. Forward-looking statements are based on our current expectations and assumptions. 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, general availability of financing for home mortgages and the relative strength of the U.S. dollar;
  • the effect of COVID-19 and other viral or disease outbreaks and their potential effects on our business, results of operations, cash flows, financial condition and future prospects;
  • market demand for the company's products, including market demand for our timberland properties with higher and better uses, which is related to, among other factors, the strength of the various U.S. business segments and U.S. and international economic conditions;
  • changes in currency exchange rates, particularly the relative value of the U.S. dollar to the 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;
  • 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;
  • 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;
  • transportation and labor availability and costs;
  • federal tax policies;
  • the effect of forestry, land use, environmental and other governmental regulations;
  • legal proceedings;
  • performance of pension fund investments and related derivatives;
  • the effect of timing of employee retirements and changes in the market price of our common stock on charges for share-based compensation;
  • the accuracy of our estimates of costs and expenses related to contingent liabilities;
  • changes in accounting principles; and
  • other risks and uncertainties identified in our 2019 Annual Report on Form 10-K, as well as those set forth from time to time in our other public statements, reports, registration statements, prospectuses, information statements and other filings with the SEC.

It is not possible to predict or identify all risks and uncertainties that might affect the accuracy of our forward looking-statements and, consequently, our descriptions of such risks and uncertainties should not be considered exhaustive. There is no guarantee that any of the events anticipated by these forward-looking statements will occur, and if any of the events do occur, there is no guarantee what effect they will have on the company's business, results of operations, cash flows, financial condition and future prospects.

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 December 31, 2019:

 (millions)



Timberlands





Real Estate

& ENR





Wood

Products





Unallocated

Items





Total



Adjusted EBITDA by Segment:









































Net loss



































$

(14)



Interest expense, net of capitalized interest





































89



Income taxes





































1



Net contribution (charge) to earnings



$

53





$

22





$

60





$

(59)





$

76



Non-operating pension and other postretirement benefit costs(1)























21







21



Interest income and other























(8)







(8)



Operating income (loss)





53







22







60







(46)







89



Depreciation, depletion and amortization





73







4







50







1







128



Basis of real estate sold











11



















11



Special items included in operating income (loss)(2)





32

























32



Adjusted EBITDA



$

158





$

37





$

110





$

(45)





$

260







(1)

Non-operating pension and other postretirement benefit costs include a pretax special item consisting of a $6 million noncash settlement charge related to the transfer of Canadian pension assets and liabilities through purchases of group annuity contracts.

(2)

Operating income (loss) for Timberlands includes pretax special items consisting of an $80 million noncash impairment charge related to the sale of our Montana timberlands and a $48 million gain on the sale of our Michigan timberlands.

The table below reconciles Adjusted EBITDA for the quarter ended March 31, 2020:

 (millions)



Timberlands





Real Estate

& ENR





Wood

Products





Unallocated

Items





Total



Adjusted EBITDA by Segment:









































Net earnings



































$

150



Interest expense, net of capitalized interest





































85



Income taxes





































(3)



Net contribution (charge) to earnings



$

105





$

36





$

134





$

(43)





$

232



Non-operating pension and other postretirement benefit costs























9







9



Interest income and other























(1)







(1)



Operating income (loss)





105







36







134







(35)







240



Depreciation, depletion and amortization





68







3







50







2







123



Basis of real estate sold











62



















62



Special items included in operating income (loss)(1)























(12)







(12)



Adjusted EBITDA



$

173





$

101





$

184





$

(45)





$

413







(1)

Operating income (loss) includes a pretax special item consisting of a $12 million noncash legal benefit.

The table below reconciles Adjusted EBITDA for the quarter ended March 31, 2019:

 (millions)



Timberlands





Real Estate

& ENR





Wood

Products





Unallocated

Items





Total



Adjusted EBITDA by Segment:









































Net loss



































$

(289)



Interest expense, net of capitalized interest(1)





































107



Income taxes





































(104)



Net contribution (charge) to earnings



$

120





$

55





$

69





$

(530)





$

(286)



Non-operating pension and other postretirement benefit costs(2)























470







470



Interest income and other























(10)







(10)



Operating income (loss)





120







55







69







(70)







174



Depreciation, depletion and amortization





73







3







46







1







123



Basis of real estate sold











48



















48



Special items included in operating income (loss)(3)























20







20



Adjusted EBITDA



$

193





$

106





$

115





$

(49)





$

365







(1)

Interest expense, net of capitalized interest includes a pretax special item consisting of a $12 million charge related to the early extinguishment of debt.

(2)

Non-operating pension and other postretirement benefit costs include a pretax special item consisting of a $455 million noncash settlement charge related to the transfer of pension assets and liabilities through the purchase of a group annuity contract.

(3)

Operating income (loss) includes a pretax special item consisting of a $20 million legal charge.

RECONCILIATION OF NET EARNINGS BEFORE SPECIAL ITEMS TO NET EARNINGS (LOSS)

We reconcile net earnings before special items to net earnings (loss) and net earnings per diluted share before special items to net earnings (loss) 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 (loss):





2019



2020



2019

(millions)



Q4



Q1



Q1

Net earnings (loss)



($14)



$150



($289)

Early extinguishment of debt charge







9

Gain on sale of timberlands



(48)





Legal charge (benefit)





(12)



15

Pension settlement charges



5





345

Restructuring, impairments and other charges



80





Net earnings before special items



$23



$138



$80

The table below reconciles net earnings per diluted share before special items to net earnings (loss) per diluted share:





2019



2020



2019





Q4



Q1



Q1

Net earnings (loss) per diluted share



($0.02)



$0.20



($0.39)

Early extinguishment of debt charge







0.01

Gain on sale of timberlands



(0.07)





Legal charge (benefit)





(0.02)



0.02

Pension settlement charges



0.01





0.47

Restructuring, impairments and other charges



0.11





Net earnings per diluted share before special items



$0.03



$0.18



$0.11

 

Weyerhaeuser Company



Exhibit 99.2

Q1.2020 Analyst Package 

Preliminary results (unaudited)

Consolidated Statement of Operations







Q4





Q1

in millions



December 31,

2019





March 31,

2020





March 31,

2019

Net sales



$

1,548





$

1,728





$

1,643

Costs of sales





1,301







1,382







1,322

Gross margin





247







346







321

Selling expenses





22







22







21

General and administrative expenses





94







74







89

Charges for integration and restructuring, closures and asset impairments





80







1







Other operating costs (income), net





(38)







9







37

Operating income





89







240







174

Non-operating pension and other postretirement benefit costs





(21)







(9)







(470)

Interest income and other





8







1







10

Interest expense, net of capitalized interest





(89)







(85)







(107)

Earnings (loss) before income taxes





(13)







147







(393)

Income taxes





(1)







3







104

Net earnings (loss)



$

(14)





$

150





$

(289)

 

Per Share Information







Q4





Q1







December 31,

2019





March 31,

2020





March 31,

2019



Earnings (loss) per share, basic and diluted



$

(0.02)





$

0.20





$

(0.39)



Dividends paid per common share



$

0.34





$

0.34





$

0.34



Weighted average shares outstanding (in thousands):

























Basic





745,886







746,534







746,603



Diluted





745,886







747,155







746,603



Common shares outstanding at end of period (in thousands)





745,300







746,206







744,767



 

Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization (Adjusted EBITDA)







Q4





Q1



in millions



December 31,

2019





March 31,

2020





March 31,

2019



Net earnings (loss)



$

(14)





$

150





$

(289)



Non-operating pension and other postretirement benefit costs





21







9







470



Interest income and other





(8)







(1)







(10)



Interest expense, net of capitalized interest





89







85







107



Income taxes





1







(3)







(104)



Operating income





89







240







174



Depreciation, depletion and amortization





128







123







123



Basis of real estate sold





11







62







48



Special items included in operating income





32







(12)







20



Adjusted EBITDA(1)



$

260





$

413





$

365







(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

 Q1.2020 Analyst Package

Preliminary results (unaudited)



Special Items Included in Net Earnings (Income Tax Affected)







Q4





Q1

in millions



December 31,

2019





March 31,

2020





March 31,

2019

Net earnings (loss)



$

(14)





$

150





$

(289)

Early extinguishment of debt charge(1)

















9

Gain on sale of timberlands





(48)













Legal charge (benefit)











(12)







15

Pension settlement charges





5













345

Restructuring, impairments and other charges





80













Net earnings before special items(2)



$

23





$

138





$

80

 





Q4





Q1







December 31,

2019





March 31,

2020





March 31,

2019



Net earnings (loss) per diluted share



$

(0.02)





$

0.20





$

(0.39)



Early extinguishment of debt charge(1)

















0.01



Gain on sale of timberlands





(0.07)















Legal charge (benefit)











(0.02)







0.02



Pension settlement charges





0.01













0.47



Restructuring, impairments and other charges





0.11















Net earnings per diluted share before special items(2)



$

0.03





$

0.18





$

0.11







(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







Q4





Q1



in millions



December 31,

2019





March 31,

2020





March 31,

2019



Pension and postretirement costs:

























Pension and postretirement service costs



$

8





$

10





$

8



Non-operating pension and other postretirement benefit costs





21







9







470



Total company pension and postretirement costs



$

29





$

19





$

478



 

Weyerhaeuser Company

Q1.2020 Analyst Package

Preliminary results (unaudited)



Consolidated Balance Sheet



in millions



December 31,

2019





March 31,

2020





March 31,

2019



ASSETS

























Current assets:

























Cash and cash equivalents



$

139





$

1,458





$

259



Receivables, net





309







390







398



Receivables for taxes





98







24







163



Inventories





416







480







451



Assets held for sale





140















Prepaid expenses and other current assets





147







141







141



Current restricted financial investments held by variable interest entities





362













362



Total current assets





1,611







2,493







1,774



Property and equipment, net





1,969







1,911







1,917



Construction in progress





130







153







102



Timber and timberlands at cost, less depletion





11,929







11,847







12,586



Minerals and mineral rights, less depletion





281







278







291



Deferred tax assets





72







147







18



Other assets





414







399







444



Total assets



$

16,406





$

17,228





$

17,132





























LIABILITIES AND EQUITY

























Current liabilities:

























Current maturities of long-term debt



$





$

577





$



Current debt (nonrecourse to the company) held by variable interest entities

















302



Borrowings on line of credit





230







550







245



Accounts payable





246







241







243



Accrued liabilities





530







448







411



Total current liabilities





1,006







1,816







1,201



Long-term debt, net





6,147







6,299







6,156



Deferred tax liabilities





6







10







34



Deferred pension and other postretirement benefits





693







669







542



Other liabilities





377







352







398



Total liabilities





8,229







9,146







8,331



Total equity





8,177







8,082







8,801



Total liabilities and equity



$

16,406





$

17,228





$

17,132



 

Weyerhaeuser Company

Q1.2020 Analyst Package

Preliminary results (unaudited)



Consolidated Statement of Cash Flows







Q4





Q1



in millions



December 31,

2019





March 31,

2020





March 31,

2019



Cash flows from operations:

























Net earnings (loss)



$

(14)





$

150





$

(289)



Noncash charges (credits) to earnings (loss):

























Depreciation, depletion and amortization





128







123







123



Basis of real estate sold





11







62







48



Deferred income taxes, net





(5)







(82)







(123)



Pension and other postretirement benefits





29







19







478



Share-based compensation expense





7







7







9



Charges for impairment of assets





80















Net gains on sale of nonstrategic timberlands





(48)















Change in:

























Receivables, less allowances





60







(82)







(77)



Receivables and payables for taxes





51







79







(31)



Inventories





(21)







(72)







(60)



Prepaid expenses and other current assets





1







(2)







(5)



Accounts payable and accrued liabilities





50







(91)







(82)



Pension and postretirement benefit contributions and payments





(9)







(10)







(14)



Other





(28)







(15)







9



Net cash from operations



$

292





$

86





$

(14)



Cash flows from investing activities:

























Capital expenditures for property and equipment



$

(128)





$

(47)





$

(41)



Capital expenditures for timberlands reforestation





(15)







(21)







(18)



Proceeds from note receivable held by variable interest entities











362







253



Proceeds from sale of nonstrategic timberlands





297







145









Other





1







2







18



Net cash from investing activities



$

155





$

441





$

212



Cash flows from financing activities:

























Cash dividends on common shares



$

(253)





$

(254)





$

(254)



Net proceeds from issuance of long-term debt











732







739



Payments of long-term debt

















(512)



Proceeds from borrowings on line of credit





220







550







245



Payments on line of credit





(430)







(230)







(425)



Proceeds from exercise of stock options





5







6







2



Repurchases of common shares

















(60)



Other





(3)







(12)







(8)



Net cash from financing activities



$

(461)





$

792





$

(273)





























Net change in cash and cash equivalents



$

(14)





$

1,319





$

(75)



Cash and cash equivalents at beginning of period





153







139







334



Cash and cash equivalents at end of period



$

139





$

1,458





$

259





























Cash paid (received) during the period for:

























Interest, net of amounts capitalized



$

60





$

108





$

127



Income taxes, net of refunds



$

(48)





$





$

50



 

Weyerhaeuser Company



Timberlands Segment

Q1.2020 Analyst Package

Preliminary results (unaudited)



Segment Statement of Operations



in millions



Q4.2019





Q1.2020





Q1.2019

Sales to unaffiliated customers



$

388





$

381





$

431

Intersegment sales





122







122







125

Total net sales





510







503







556

Costs of sales





402







375







413

Gross margin





108







128







143

Selling expenses

















1

General and administrative expenses





23







24







22

Charges for integration and restructuring, closures and asset impairments





80













Other operating income, net





(48)







(1)







Operating income and Net contribution to earnings



$

53





$

105





$

120

 

Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(1)







in millions



Q4.2019





Q1.2020





Q1.2019



Operating income



$

53





$

105





$

120



Depreciation, depletion and amortization





73







68







73



Special items





32















Adjusted EBITDA(1)



$

158





$

173





$

193







(1)

See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

 

Segment Special Items Included in Net Contribution to Earnings (Pretax)



in millions



Q4.2019





Q1.2020





Q1.2019



Gain on sale of timberlands



$

(48)





$





$



Restructuring, impairments and other charges



$

80





$





$



 

Selected Segment Items



in millions



Q4.2019





Q1.2020





Q1.2019



Total decrease (increase) in working capital(2)



$

(12)





$

(3)





$

(24)



Cash spent for capital expenditures



$

(33)





$

(30)





$

(26)







(2)

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(3)











Q4.2019





Q1.2020





Q1.2019



Third Party



Delivered logs:

























Net Sales



West



$

169





$

177





$

205



(millions)



South





157







150







159







North





22







17







29







Total delivered logs





348







344







393







Stumpage and pay-as-cut timber





13







5







9







Recreational and other lease revenue





16







15







15







Other revenue





11







17







14







Total



$

388





$

381





$

431



Delivered Logs



West



$

102.12





$

104.91





$

106.92



Third Party Sales



South



$

34.71





$

34.27





$

35.35



Realizations (per ton)



North



$

56.95





$

60.51





$

59.68



Delivered Logs



West





1,660







1,684







1,920



Third Party Sales



South





4,538







4,365







4,499



Volumes (tons, thousands)



North





372







284







494



Fee Harvest Volumes



West





2,214







2,310







2,385



(tons, thousands)



South





6,617







6,130







6,492







North





477







386







627







(3)

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

Q1.2020 Analyst Package

Preliminary results (unaudited)



Segment Statement of Operations



in millions



Q4.2019





Q1.2020





Q1.2019

Net sales



$

46





$

112



$

118

Costs of sales





18







70





56

Gross margin





28







42





62

General and administrative expenses





7







6





7

Other operating income, net





(1)











Operating income and Net contribution to earnings



$

22





$

36



$

55

 

Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(1)



in millions



Q4.2019





Q1.2020





Q1.2019



Operating income



$

22





$

36





$

55



Depreciation, depletion and amortization





4







3







3



Basis of real estate sold





11







62







48



Adjusted EBITDA(1)



$

37





$

101





$

106







(1)

See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

 

Selected Segment Items



in millions



Q4.2019





Q1.2020





Q1.2019



Cash spent for capital expenditures



$





$





$



 

Segment Statistics









Q4.2019





Q1.2020





Q1.2019



Net Sales

Real Estate



$

25





$

95





$

96



(millions)

Energy and Natural Resources





21







17







22





Total



$

46





$

112





$

118



Acres Sold

Real Estate





9,394







44,974







38,834



Price per Acre

Real Estate



$

2,308





$

1,992





$

2,424



Basis as a Percent of

Real Estate Net Sales

Real Estate





44

%





65

%





50

%

 

Weyerhaeuser Company



Wood Products Segment

Q1.2020 Analyst Package

Preliminary results (unaudited)





Segment Statement of Operations



in millions



Q4.2019





Q1.2020





Q1.2019

Net sales



$

1,115





$

1,235





$

1,094

Costs of sales





994







1,040







967

Gross margin





121







195







127

Selling expenses





21







21







19

General and administrative expenses





35







36







35

Charges for integration and restructuring, closures and asset impairments











1







Other operating costs, net





5







3







4

Operating income and Net contribution to earnings



$

60





$

134





$

69

 

Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(1)



in millions



Q4.2019





Q1.2020





Q1.2019



Operating income



$

60





$

134





$

69



Depreciation, depletion and amortization





50







50







46



Adjusted EBITDA(1)



$

110





$

184





$

115







(1)

See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

 

Selected Segment Items



in millions



Q4.2019





Q1.2020





Q1.2019



Total decrease (increase) in working capital(2)



$

49





$

(186)





$

(155)



Cash spent for capital expenditures



$

(109)





$

(38)





$

(30)







(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



Q4.2019





Q1.2020





Q1.2019



Structural Lumber

Third party net sales



$

466





$

508





$

444



(volumes presented

Third party sales realizations



$

389





$

416





$

392



in board feet)

Third party sales volumes(3)





1,197







1,222







1,133





Production volumes





1,178







1,209







1,145



Oriented Strand

Third party net sales



$

157





$

190





$

160



Board

Third party sales realizations



$

216





$

246





$

223



(volumes presented

Third party sales volumes(3)





726







770







717



in square feet 3/8")

Production volumes





757







777







729



Engineered Solid

Third party net sales



$

122





$

127





$

116



Section

Third party sales realizations



$

2,166





$

2,149





$

2,218



(volumes presented

Third party sales volumes(3)





5.6







5.9







5.2



in cubic feet)

Production volumes





5.4







6.1







5.9



Engineered

Third party net sales



$

77





$

78





$

70



I-joists

Third party sales realizations



$

1,678





$

1,667





$

1,709



(volumes presented

Third party sales volumes(3)





45







47







41



in lineal feet)

Production volumes





43







47







44



Softwood Plywood

Third party net sales



$

31





$

39





$

44



(volumes presented

Third party sales realizations



$

337





$

348





$

383



in square feet 3/8")

Third party sales volumes(3)





94







113







115





Production volumes





84







97







98



Medium Density

Third party net sales



$

39





$

44





$

38



Fiberboard

Third party sales realizations



$

826





$

841





$

846



(volumes presented

Third party sales volumes(3)





48







52







44



in square feet 3/4")

Production volumes





49







56







45







(3)

Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business.

 

Weyerhaeuser Company



Unallocated Items

Q1.2020 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.



Net Charge to Earnings



in millions



Q4.2019





Q1.2020





Q1.2019

Unallocated corporate function and variable compensation expense



$

(30)





$

(19)





$

(19)

Liability classified share-based compensation





(2)







10







(4)

Foreign exchange gain (loss)











(8)







(3)

Elimination of intersegment profit in inventory and LIFO





(1)







(13)







(5)

Other, net





(13)







(5)







(39)

Operating income (loss)





(46)







(35)







(70)

Non-operating pension and other postretirement benefit costs





(21)







(9)







(470)

Interest income and other





8







1







10

Net charge to earnings



$

(59)





$

(43)





$

(530)

 

Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization(1)



in millions



Q4.2019





Q1.2020





Q1.2019



Operating income (loss)



$

(46)





$

(35)





$

(70)



Depreciation, depletion and amortization





1







2







1



Special items











(12)







20



Adjusted EBITDA(1)



$

(45)





$

(45)





$

(49)







(1)

See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

 

Unallocated Special Items Included in Net Charge to Earnings (Pretax)



in millions



Q4.2019





Q1.2020





Q1.2019



Legal benefit (charge)











12







(20)



Special items included in operating income (loss)











12







(20)



Pension settlement charges





(6)













(455)



Special items included in net charge to earnings



$

(6)





$

12





$

(475)



 

Unallocated Selected Items



in millions



Q4.2019





Q1.2020





Q1.2019



Cash spent for capital expenditures



$

(1)





$





$

(3)





























 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/weyerhaeuser-reports-first-quarter-results-301050823.html

SOURCE Weyerhaeuser Company

Weyerhaeuser reports first quarter results

26 April 2019

SEATTLE, April 26, 2019 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported a first quarter net loss of $289 million, or 39 cents per diluted share, on net sales of $1.6 billion. This compares with net earnings of $269 million, or 35 cents per diluted share, on net sales of $1.9 billion for the same period last year.

Weyerhaeuser Company logo. (PRNewsFoto/Weyerhaeuser Company)

View our earnings release and financial statements in a printer-friendly PDF.

First quarter includes after-tax charges of $369 million for special items, primarily consisting of a previously announced noncash settlement charge related to the transfer of pension assets and liabilities through the purchase of a group annuity contract. Excluding special items, the company reported net earnings of $80 million, or 11 cents per diluted share, for the first quarter of 2019. This compares with net earnings before special items of $275 million for the same period last year and $70 million for the fourth quarter of 2018.

Adjusted EBITDA for the first quarter was $365 million compared with $544 million for the first quarter of last year and $346 million for the fourth quarter of 2018.

"I am proud of our first quarter results, as we delivered strong operating performance, improved financial results in each of our businesses compared with the fourth quarter, repurchased $60 million of common shares, refinanced an upcoming debt maturity, and further reduced our pension liabilities," said Devin W. Stockfish, president and chief executive officer. "Looking forward, we anticipate modest year over year housing growth and expect that building activity will accelerate with improved weather and continued macroeconomic stability. We remain focused on driving industry-leading performance and delivering superior value for our shareholders."

WEYERHAEUSER FINANCIAL HIGHLIGHTS

2018



2019



2018

(millions, except per share data)

Q4



Q1



Q1

Net sales

$1,636



$1,643



$1,865

Net earnings (loss)

$(93)



$(289)



$269

Net earnings (loss) per diluted share

$(0.12)



$(0.39)



$0.35

Weighted average shares outstanding, diluted

750



747



759

Net earnings before special items(1)

$70



$80



$275

Net earnings per diluted share before special items

$0.10



$0.11



$0.36

Adjusted EBITDA(2)

$346



$365



$544





(1)

Fourth quarter 2018 after-tax special items include a $152 million noncash 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. First quarter 2019 after-tax special items include a $345 million noncash settlement charge related to the transfer of pension assets and liabilities through the purchase of a group annuity contract, a $15 million legal charge and a $9 million charge related to the early extinguishment of debt. First quarter 2018 after-tax special items include $21 million for environmental remediation charges and a $15 million benefit from product remediation insurance proceeds.





(2)

 

Adjusted EBITDA is a non-GAAP measure that management uses to evaluate the performance of the company. Adjusted EBITDA, as we define it, is operating income adjusted for depreciation, depletion, amortization, basis of real estate sold 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 within this release.

 

TIMBERLANDS













FINANCIAL HIGHLIGHTS

2018



2019





(millions)

Q4



Q1



Change

Net sales

$576



$556



$(20)

Contribution to pretax earnings

$107



$120



$13

Adjusted EBITDA

$188



$193



$5

1Q 2019 Performance - Earnings and Adjusted EBITDA improved in the first quarter compared with the fourth quarter. In the West, average sales realizations for domestic and export logs decreased, and export log sales volumes declined seasonally. This was more than offset by lower costs, primarily attributable to decreased road and forestry spending. In the South, average log sales realizations increased approximately 3 percent and fee harvest volumes declined due to seasonally lower stumpage sales.

2Q 2019 Outlook -  Weyerhaeuser anticipates second quarter earnings and Adjusted EBITDA will be lower than the first quarter. In the West, favorable domestic log sales realizations will be more than offset by lower export sales volumes due to the timing of vessel sailings. Average Southern log sales realizations are expected to be comparable to the first quarter. Western and Southern silviculture activity and related costs are expected to increase seasonally. In the North, fee harvest volumes will decrease significantly due to spring break-up.

REAL ESTATE, ENERGY & NATURAL RESOURCES













FINANCIAL HIGHLIGHTS

2018



2019





(millions)

Q4



Q1



Change

Net sales

$102



$118



$16

Contribution to pretax earnings

$44



$55



$11

Adjusted EBITDA

$90



$106



$16

1Q 2019 Performance - Real Estate sales increased compared with the fourth quarter due to a 22 percent increase in the number of acres sold. Average price per acre was similar to the fourth quarter, and average land basis was modestly lower. Energy & Natural Resources earnings and Adjusted EBITDA were comparable to the fourth quarter.

2Q 2019 Outlook - Weyerhaeuser anticipates second quarter earnings and Adjusted EBITDA from the Real Estate, Energy & Natural Resources segment will be lower than the first quarter, but significantly higher than second quarter 2018 due to the timing of Real Estate transactions. The company now expects full year 2019 Adjusted EBITDA of $270 million.

WOOD PRODUCTS













FINANCIAL HIGHLIGHTS

2018



2019





(millions)

Q4



Q1



Change

Net sales

$1,087



$1,094



$7

Contribution to pretax earnings

$26



$69



$43

Adjusted EBITDA

$66



$115



$49

1Q 2019 Performance - First quarter earnings and Adjusted EBITDA increased significantly compared with the fourth quarter due to substantially lower log and fiber costs, seasonally higher operating rates and improved manufacturing costs across all product lines. This was partially offset by a 12 percent decrease in average sales realizations for oriented strand board. Average sales realizations for lumber and engineered wood products improved slightly. Sales volumes for lumber and oriented strand board increased seasonally, and sales volumes for engineered wood products decreased.

2Q 2019 Outlook - Weyerhaeuser anticipates higher second quarter earnings and Adjusted EBITDA compared with the first quarter. The company expects seasonally higher sales volumes and improved operating rates across all product lines.

UNALLOCATED













FINANCIAL HIGHLIGHTS

2018



2019





(millions)

Q4



Q1



Change

Contribution to pretax earnings (loss)

$(194)



$(530)



$(336)

Pretax charge for special items

$187



$475



$288

Contribution to pretax earnings (loss) before special items

$(7)



$(55)



$(48)

Adjusted EBITDA

$2



$(49)



$(51)

1Q 2019 Performance - First quarter results include charges for elimination of intersegment profit in inventory and LIFO, foreign exchange and share-based compensation, compared with income from these items in the fourth quarter.

First quarter 2019 pretax special items include a $455 million noncash settlement charge related to the transfer of approximately $1.5 billion of U.S. qualified pension assets and liabilities to an insurance company through the purchase of a group annuity contract, and a $20 million legal charge.

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 April 26, 2019 to discuss first quarter results.

To access the live webcast and presentation online, go to the Investor Relations section on www.weyerhaeuser.com on April 26, 2019.

To join the conference call from within North America, dial 855-223-0757 (access code: 3799749) at least 15 minutes prior to the call. Those calling from outside North America should dial 574-990-1206 (access code: 3799749). Replays will be available for two weeks at 855-859-2056 (access code: 3799749) from within North America and at 404-537-3406 (access code: 3799749) 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: building activity and U.S. housing growth; earnings and Adjusted EBITDA for each of our business segments; log sale realizations; fee harvest volumes and silviculture spending in our timber business; Wood Products sales volumes and realizations and operating rates; and real estate sales volumes and the timing of real estate sales. 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;
  • 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;
  • 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 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 (loss)

$

107





$

44





$

26





$

(194)





$

(17)



Non-operating pension and other postretirement benefit costs(2)













218





218



Interest income and other(3)





(1)









(23)





(24)



Operating income (loss)

107





43





26





1





177



Depreciation, depletion and amortization

81





3





40





1





125



Basis of real estate sold





44













44



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 include a pretax special item consisting of a $200 million noncash settlement charge related to our U.S. qualified pension plan lump sum offer.

(3)

Interest income and other includes a pretax special item consisting of a $13 million gain on sale of a nonstrategic asset.

 

The table below reconciles Adjusted EBITDA for the quarter ended March 31, 2019:



DOLLAR AMOUNTS IN MILLIONS

Timberlands



Real Estate

& ENR



Wood

Products



Unallocated

Items



Total

Adjusted EBITDA by Segment:



















Net earnings (loss)

















$

(289)



Interest expense, net of capitalized interest(1)

















107



Income taxes

















(104)



Net contribution to earnings (loss)

$

120





$

55





$

69





$

(530)





$

(286)



Non-operating pension and other postretirement benefit costs(2)













470





470



Interest income and other













(10)





(10)



Operating income (loss)

120





55





69





(70)





174



Depreciation, depletion and amortization

73





3





46





1





123



Basis of real estate sold





48













48



Special items included in operating income (loss)(3)













20





20



Adjusted EBITDA

$

193





$

106





$

115





$

(49)





$

365





(1)

Interest expense, net of capitalized interest includes a pretax special item consisting of a $12 million charge related to the early extinguishment of debt.

(2)

Non-operating pension and other postretirement benefit costs include a pretax special item consisting of a $455 million noncash settlement charge related to the transfer of pension assets and liabilities through the purchase of a group annuity contract.

(3)

Operating income (loss) includes a pretax special item consisting of a $20 million legal charge.

 

 

The table below reconciles Adjusted EBITDA for the quarter ended March 31, 2018:



DOLLAR AMOUNTS IN MILLIONS

Timberlands



Real Estate

& ENR



Wood

Products



Unallocated

Items



Total

Adjusted EBITDA by Segment:



















Net earnings

















$

269



Interest expense, net of capitalized interest

















93



Income taxes

















30



Net contribution to earnings (loss)

$

189





$

25





$

270





$

(92)





$

392



Non-operating pension and other postretirement benefit costs













24





24



Interest income and other













(12)





(12)



Operating income (loss)

189





25





270





(80)





404



Depreciation, depletion and amortization

79





4





36





1





120



Basis of real estate sold





12













12



Special items included in operating income (loss)(1)









(20)





28





8



Adjusted EBITDA

$

268





$

41





$

286





$

(51)





$

544





(1)

Operating income (loss) includes pretax special items consisting of a $20 million benefit from product remediation insurance proceeds and $28 million for environmental remediation charges.

 

Weyerhaeuser Company





Exhibit 99.2

Q1.2019 Analyst Package







Preliminary results (unaudited)

















Consolidated Statement of Operations















Q4



Q1

in millions

December 31,

 2018



March 31,

 2019



March 31,

 2018

Net sales

$

1,636





$

1,643





$

1,865



Costs of sales

1,345





1,322





1,348



Gross margin

291





321





517



Selling expenses

22





21





23



General and administrative expenses

82





89





78



Research and development expenses

2





1





2



Other operating costs, net

8





36





10



Operating income

177





174





404



Non-operating pension and other postretirement benefit costs

(218)





(470)





(24)



Interest income and other

24





10





12



Interest expense, net of capitalized interest

(97)





(107)





(93)



Earnings (loss) before income taxes

(114)





(393)





299



Income taxes

21





104





(30)



Net earnings (loss)

$

(93)





$

(289)





$

269





Per Share Information





Q4



Q1



December 31,

 2018



March 31,

 2019



March 31,

 2018

Earnings (loss) per share, basic and diluted

$

(0.12)





$

(0.39)





$

0.35



Dividends paid per common share

$

0.34





$

0.34





$

0.32



Weighted average shares outstanding (in thousands):











Basic

748,694





746,603





756,815



Diluted

750,025





746,603





759,462



Common shares outstanding at end of period (in thousands)

746,391





744,767





756,700





Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization (Adjusted EBITDA)*





Q4



Q1

in millions

December 31,

 2018



March 31,

 2019



March 31,

 2018

Net earnings (loss)

$

(93)





$

(289)





$

269



Non-operating pension and other postretirement benefit costs

218





470





24



Interest income and other

(24)





(10)





(12)



Interest expense, net of capitalized interest

97





107





93



Income taxes

(21)





(104)





30



Operating income

177





174





404



Depreciation, depletion and amortization

125





123





120



Basis of real estate sold

44





48





12



Special items included in operating income





20





8



Adjusted EBITDA*

$

346





$

365





$

544















*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

Q1.2019 Analyst Package







Preliminary results (unaudited)

















Special Items Included in Net Earnings (Income Tax Affected)















Q4



Q1

in millions

December 31,

 2018



March 31,

 2019



March 31,

 2018

Net earnings (loss)

$

(93)





$

(289)





$

269



Gain on sale of nonstrategic assets

(10)











Legal charge





15







Environmental remediation charge









21



Pension settlement charges

152





345







Product remediation charges (recoveries), net









(15)



Tax adjustment

21











Early extinguishment of debt charge(1)





9







Net earnings before special items

$

70





$

80





$

275









































Q4



Q1



December 31,

 2018



March 31,

 2019



March 31,

 2018

Net earnings (loss) per diluted share

$

(0.12)





$

(0.39)





$

0.35



Gain on sale of nonstrategic assets

(0.01)











Legal charge





0.02







Environmental remediation charge









0.03



Pension settlement charges

0.20





0.47







Product remediation charges (recoveries), net









(0.02)



Tax adjustment

0.03











Early extinguishment of debt charge(1)





0.01







Net earnings per diluted share before special items

$

0.10





$

0.11





$

0.36















Selected Total Company Items





Q4



Q1

in millions

December 31,

 2018



March 31,

 2019



March 31,

 2018

Pension and postretirement costs:











Pension and postretirement service costs

$

9





$

8





$

10



Non-operating pension and other postretirement benefit costs

218





470





24



Total company pension and postretirement costs

$

227





$

478





$

34















(1) During first quarter 2019, we recorded a $12 million pretax ($9 million after-tax) charge related to the early extinguishment of debt.

 



Weyerhaeuser Company







Q1.2019 Analyst Package





Preliminary results (unaudited)











Consolidated Balance Sheet















December 31,

 2018



March 31,

 2019



March 31,

 2018

in millions

ASSETS











Current assets:











Cash and cash equivalents

$

334





$

259





$

598



Receivables, less discounts and allowances

337





398





481



Receivables for taxes

137





163





24



Inventories

389





451





445



Prepaid expenses and other current assets

152





141





118



Current restricted financial investments held by variable interest entities

253





362





253



Total current assets

1,602





1,774





1,919



Property and equipment, net

1,857





1,917





1,573



Construction in progress

136





102





275



Timber and timberlands at cost, less depletion

12,671





12,586





12,888



Minerals and mineral rights, less depletion

294





291





306



Deferred tax assets

15





18





244



Other assets

312





444





318



Restricted financial investments held by variable interest entities

362









362



Total assets

$

17,249





$

17,132





$

17,885















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





209



Borrowings on line of credit

425





245







Accounts payable

222





243





245



Accrued liabilities

490





411





457



Total current liabilities

1,939





1,201





911



Long-term debt

5,419





6,156





5,928



Long-term debt (nonrecourse to the company) held by variable interest entities









302



Deferred tax liabilities

43





34







Deferred pension and other postretirement benefits

527





542





1,454



Other liabilities

275





398





299



Total liabilities

8,203





8,331





8,894



Total equity

9,046





8,801





8,991



Total liabilities and equity

$

17,249





$

17,132





$

17,885





 

Weyerhaeuser Company







Q1.2019 Analyst Package





Preliminary results (unaudited)











Consolidated Statement of Cash Flows















Q4



Q1

in millions

December 31,

 2018



March 31,

 2019



March 31,

 2018

Cash flows from operations:











Net earnings (loss)

$

(93)





$

(289)





$

269



Noncash charges (credits) earnings:











Depreciation, depletion and amortization

125





123





120



Basis of real estate sold

44





48





12



Deferred income taxes, net

(39)





(123)





10



Pension and other postretirement benefits

227





478





34



Share-based compensation expense

11





9





9



Change in:











Receivables, less allowances

117





(77)





(83)



Receivables and payables for taxes

6





(31)





5



Inventories

(5)





(60)





(66)



Prepaid expenses and other current assets

(11)





(5)





(5)



Accounts payable and accrued liabilities

(21)





(82)





(173)



Pension and postretirement benefit contributions and payments

(26)





(14)





(16)



Other

(43)





9





20



Net cash from (used in) operations

$

292





$

(14)





$

136



Cash flows from investing activities:











Capital expenditures for property and equipment

$

(130)





$

(41)





$

(61)



Capital expenditures for timberlands reforestation

(14)





(18)





(20)



Proceeds from note receivable held by variable interest entities





253







Other

(32)





18





5



Cash from (used in) investing activities

$

(176)





$

212





$

(76)



Cash flows from financing activities:











Cash dividends on common shares

$

(254)





$

(254)





$

(242)



Net proceeds from issuance of long-term debt





739







Payments of long-term debt





(512)





(62)



Proceeds from borrowing on line of credit

425





245







Payments on line of credit





(425)







Payments on debt held by variable interest entities

(209)











Proceeds from exercise of stock options





2





25



Repurchases of common shares

(93)





(60)







Other

1





(8)





(7)



Cash from (used in) financing activities

$

(130)





$

(273)





$

(286)















Net change in cash and cash equivalents

$

(14)





$

(75)





$

(226)



Cash and cash equivalents at beginning of period

348





334





824



Cash and cash equivalents at end of period

$

334





$

259





$

598















Cash paid during the period for:











Interest, net of amount capitalized

$

73





$

127





$

105



Income taxes

$

15





$

50





$

17





 

Weyerhaeuser Company



Timberlands Segment



Q1.2019 Analyst Package











Preliminary results (unaudited)







Segment Statement of Operations (1)



in millions



Q4.2018



Q1.2019



Q1.2018



Sales to unaffiliated customers

$

448





$

431





$

490





Intersegment sales

128





125





142





Total net sales

576





556





632





Costs of sales

446





413





422





Gross margin

130





143





210





Selling expenses





1





1





General and administrative expenses

24





22





22





Research and development expenses

1





1





2





Other operating income, net

(2)





(1)





(4)





Operating income and Net contribution to earnings

$

107





$

120





$

189





(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 will 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 period presentation with the current period.







Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization*



in millions



Q4.2018



Q1.2019



Q1.2018



Operating income

$

107





$

120





$

189





Depreciation, depletion and amortization

81





73





79





Adjusted EBITDA*

$

188





$

193





$

268





*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.















Selected Segment Items



in millions



Q4.2018



Q1.2019



Q1.2018



Total decrease (increase) in working capital(2)

$

(7)





$

(24)





$

(40)





Cash spent for capital expenditures

$

(35)





$

(26)





$

(28)





(2) 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(3)





Q4.2018



Q1.2019



Q1.2018



Third Party

Net Sales

(millions)

Delivered logs:













West

$

221





$

205





$

266





South

153





159





157





North

29





29





25





Total delivered logs

403





393





448





Stumpage and pay-as-cut timber

20





9





15





Recreational and other lease revenue

15





15





14





Other revenue

10





14





13





Total

$

448





$

431





$

490





Delivered Logs

Third Party Sales

Realizations (per ton)

West

$

112.58





$

106.92





$

131.59





South

$

34.38





$

35.35





$

34.83





North

$

57.27





$

59.68





$

60.79





Delivered Logs

Third Party Sales

Volumes (tons, thousands)

West

1,958





1,920





2,019





South

4,417





4,499





4,510





North

497





494





404





Fee Harvest Volumes

(tons, thousands)

West

2,463





2,385





2,443





South

6,849





6,492





6,751





North

620





627





549





(3) 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



Q1.2019 Analyst Package





Preliminary results (unaudited)



















Segment Statement of Operations







in millions



Q4.2018



Q1.2019



Q1.2018



Net sales

$

102





$

118





$

51





Costs of sales

52





56





19





Gross margin

50





62





32





General and administrative expenses

7





7





7





Operating income

43





55





25





Interest income and other

1













Net contribution to earnings

$

44





$

55





$

25









Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization*







in millions



Q4.2018



Q1.2019



Q1.2018



Operating income

$

43





$

55





$

25





Depreciation, depletion and amortization

3





3





4





Basis of real estate sold

44





48





12





Adjusted EBITDA*

$

90





$

106





$

41





*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.















Selected Segment Items







in millions



Q4.2018



Q1.2019



Q1.2018



Cash spent for capital expenditures

$





$





$









Segment Statistics









Q4.2018



Q1.2019



Q1.2018



Net Sales

(millions)

Real Estate

$

81





$

96





$

34





Energy and Natural Resources

21





22





17





Total

$

102





$

118





$

51





Acres Sold

Real Estate

31,833





38,834





21,771





Price per Acre

Real Estate

$

2,479





$

2,424





$

1,539





Basis as a Percent of Real Estate Net Sales

Real Estate

54

%



50

%



35

%





 

Weyerhaeuser Company





Wood Products Segment

Q1.2019 Analyst Package









Preliminary results (unaudited)



















Segment Statement of Operations (1)

in millions



Q4.2018



Q1.2019



Q1.2018

Net sales

$

1,087





$

1,094





$

1,324



Costs of sales

1,003





967





1,020



Gross margin

84





127





304



Selling expenses

20





19





21



General and administrative expenses

33





35





34



Research and development expenses

1











Other operating costs (income), net

4





4





(21)



Operating income and Net contribution to earnings

$

26





$

69





$

270





(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 will 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 period presentation with the current period.



Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization*

in millions



Q4.2018



Q1.2019



Q1.2018

Operating income

$

26





$

69





$

270



Depreciation, depletion and amortization

40





46





36



Special items









(20)



Adjusted EBITDA*

$

66





$

115





$

286



*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.











Segment Special Items Included in Net Contribution to Earnings (Pretax)

in millions



Q4.2018



Q1.2019



Q1.2018

Product remediation (charges) recoveries, net

$





$





$

20





Selected Segment Items

in millions



Q4.2018



Q1.2019



Q1.2018

Total decrease (increase) in working capital(2)

$

83





$

(155)





$

(226)



Cash spent for capital expenditures

$

(107)





$

(30)





$

(52)



(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

Q4.2018



Q1.2019



Q1.2018

Structural Lumber

(volumes presented

in board feet)

Third party net sales

$

427





$

444





$

569



Third party sales realizations

$

388





$

392





$

498



Third party sales volumes(3)

1,099





1,133





1,140



Production volumes

1,095





1,145





1,160



Engineered Solid

Section

(volumes presented

in cubic feet)

Third party net sales

$

121





$

116





$

129



Third party sales realizations

$

2,139





$

2,218





$

2,088



Third party sales volumes(3)

5.7





5.2





6.2



Production volumes

5.3





5.9





6.3



Engineered

I-joists

(volumes presented

in lineal feet)

Third party net sales

$

75





$

70





$

78



Third party sales realizations

$

1,696





$

1,709





$

1,585



Third party sales volumes(3)

44





41





49



Production volumes

37





44





56



Oriented Strand

Board

(volumes presented

in square feet 3/8")

Third party net sales

$

167





$

160





$

232



Third party sales realizations

$

252





$

223





$

314



Third party sales volumes(3)

665





717





739



Production volumes

691





729





734



Softwood Plywood

(volumes presented

in square feet 3/8")

Third party net sales

$

42





$

44





$

50



Third party sales realizations

$

396





$

383





$

438



Third party sales volumes(3)

104





115





115



Production volumes

96





98





97



Medium Density

Fiberboard 

(volumes presented

in square feet 3/4")

Third party net sales

$

39





$

38





$

43



Third party sales realizations

$

835





$

846





$

839



Third party sales volumes(3)

47





44





51



Production volumes

52





45





50



(3) Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business.



 

Weyerhaeuser Company





Unallocated Items

Q1.2019 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

Q4.2018



Q1.2019



Q1.2018

Unallocated corporate function and variable compensation expense

$

(28)





$

(19)





$

(18)



Liability classified share-based compensation

8





(4)







Foreign exchange gain (loss)

5





(3)





(2)



Elimination of intersegment profit in inventory and LIFO

24





(5)





(21)



Other

(8)





(39)





(39)



Operating income (loss)

1





(70)





(80)



Non-operating pension and other postretirement benefit costs

(218)





(470)





(24)



Interest income and other

23





10





12



Net contribution to earnings (loss)

$

(194)





$

(530)





$

(92)





Adjusted Earnings before Interest, Tax, Depreciation, Depletion and Amortization*



in millions

Q4.2018



Q1.2019



Q1.2018

Operating income (loss)

$

1





$

(70)





$

(80)



Depreciation, depletion and amortization

1





1





1



Special items





20





28



Adjusted EBITDA*

$

2





$

(49)





$

(51)



*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.













Unallocated Special Items Included in Net Contribution to Earnings (Pretax)



in millions

Q4.2018



Q1.2019



Q1.2018

Environmental remediation insurance charge

$





$





$

(28)



Legal charge





(20)







Special items included in operating income (loss)





(20)





(28)



Pension settlement charges(1)

(200)





(455)







Gain on sale of nonstrategic assets

13











Special items included in net contribution to earnings (loss)

$

(187)





$

(475)





$

(28)



(1) First quarter 2019 includes a noncash pension settlement charge related to the transfer of pension assets and liabilities through the purchase of a group annuity contract. Fourth quarter 2018 includes a noncash pension settlement charge related to a lump sum offer for our U.S. qualified pension plan.



Unallocated Selected Items



in millions

Q4.2018



Q1.2019



Q1.2018

Cash spent for capital expenditures

$

(2)





$

(3)





$

(1)





























 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/weyerhaeuser-reports-first-quarter-results-300838901.html

SOURCE Weyerhaeuser Company