Weyerhaeuser reports third quarter results

26 October 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.

Weyerhaeuser Company logo. (PRNewsFoto/Weyerhaeuser Company)

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)





















































 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/weyerhaeuser-reports-third-quarter-results-300945404.html

SOURCE Weyerhaeuser Company