Attached files
| file | filename |
|---|---|
| EX-99.1 - PRESS RELEASE - WEYERHAEUSER CO | wy2012q2ex-991.htm |
| 8-K - 8-K EARNINGS RELEASE - WEYERHAEUSER CO | wyq2128kearningsrelease.htm |
Exhibit 99.2
Weyerhaeuser Company
Q2.2012 Analyst Package
Preliminary results, subject to audit
Consolidated Statement of Operations
in millions | Q1 | Q2 | Year-to-date | |||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Net sales and revenues | $ | 1,494 | $ | 1,793 | $ | 1,610 | $ | 3,287 | $ | 3,032 | ||||||||||
Cost of products sold | 1,290 | 1,516 | 1,343 | 2,806 | 2,520 | |||||||||||||||
Gross margin | 204 | 277 | 267 | 481 | 512 | |||||||||||||||
Selling, general and administrative expenses | 150 | 142 | 145 | 292 | 317 | |||||||||||||||
Research and development expenses | 7 | 8 | 7 | 15 | 14 | |||||||||||||||
Charges for restructuring, closures and impairments | 12 | 4 | 7 | 16 | 11 | |||||||||||||||
Other operating income, net | (66 | ) | (53 | ) | (19 | ) | (119 | ) | (193 | ) | ||||||||||
Operating income | 101 | 176 | 127 | 277 | 363 | |||||||||||||||
Interest income and other | 12 | 11 | 9 | 23 | 20 | |||||||||||||||
Interest expense, net of capitalized interest | (87 | ) | (86 | ) | (117 | ) | (173 | ) | (210 | ) | ||||||||||
Earnings from continuing operations before income taxes | 26 | 101 | 19 | 127 | 173 | |||||||||||||||
Income taxes | 15 | (17 | ) | 4 | (2 | ) | (52 | ) | ||||||||||||
Earnings from continuing operations | 41 | 84 | 23 | 125 | 121 | |||||||||||||||
Loss from discontinued operations, net of income taxes | — | — | (13 | ) | — | (12 | ) | |||||||||||||
Net earnings attributable to Weyerhaeuser common shareholders | $ | 41 | $ | 84 | $ | 10 | $ | 125 | $ | 109 | ||||||||||
Per Share Information | ||||||||||||||||||||
Q1 | Q2 | Year-to-date | ||||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Earnings (loss) per share attributable to Weyerhaeuser common shareholders, basic and diluted: | ||||||||||||||||||||
Continuing operations | $ | 0.08 | $ | 0.16 | $ | 0.04 | $ | 0.23 | $ | 0.22 | ||||||||||
Discontinued operations | — | — | (0.02 | ) | — | (0.02 | ) | |||||||||||||
Net earnings per share | $ | 0.08 | $ | 0.16 | $ | 0.02 | $ | 0.23 | $ | 0.20 | ||||||||||
Dividends paid per share | $ | 0.15 | $ | 0.15 | $ | 0.15 | $ | 0.30 | $ | 0.30 | ||||||||||
Weighted average shares outstanding (in thousands): | ||||||||||||||||||||
Basic | 537,368 | 537,966 | 538,599 | 537,667 | 537,873 | |||||||||||||||
Diluted | 539,728 | 540,033 | 541,095 | 539,880 | 540,790 | |||||||||||||||
Common shares outstanding at end of period (in thousands) | 537,409 | 537,526 | 538,640 | 537,526 | 538,640 | |||||||||||||||
Earnings before Interest, Tax, Depreciation, Depletion and Amortization, Excluding Special Items*
in millions | Q1 | Q2 | Year-to-date | |||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Operating income | $ | 101 | $ | 176 | $ | 127 | $ | 277 | $ | 363 | ||||||||||
Depreciation, depletion and amortization | 113 | 113 | 118 | 226 | 239 | |||||||||||||||
Special items | (38 | ) | (57 | ) | — | (95 | ) | (152 | ) | |||||||||||
Capitalized interest included in cost of products sold | 3 | 19 | 7 | 22 | 12 | |||||||||||||||
EBITDA, excluding special items* | $ | 179 | $ | 251 | $ | 252 | $ | 430 | $ | 462 | ||||||||||
* Non-GAAP measure - see page 9 for definition.
Page 1 of 9
Weyerhaeuser Company
Q2.2012 Analyst Package
Preliminary results, subject to audit
Consolidated Balance Sheet
in millions | March 31, 2012 | June 30, 2012 | December 31, 2011 | ||||||||
ASSETS | |||||||||||
Forest Products: | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 726 | $ | 857 | $ | 950 | |||||
Receivables, less allowances | 503 | 494 | 490 | ||||||||
Inventories | 517 | 487 | 476 | ||||||||
Prepaid expenses | 80 | 86 | 68 | ||||||||
Deferred tax assets | 113 | 100 | 81 | ||||||||
Total current assets | 1,939 | 2,024 | 2,065 | ||||||||
Property and equipment, net | 2,829 | 2,770 | 2,901 | ||||||||
Construction in progress | 192 | 208 | 145 | ||||||||
Timber and timberlands at cost, less depletion charged to disposals | 3,970 | 3,963 | 3,978 | ||||||||
Investments in and advances to equity affiliates | 189 | 187 | 192 | ||||||||
Goodwill | 40 | 40 | 40 | ||||||||
Other assets | 442 | 435 | 444 | ||||||||
Restricted assets held by special purpose entities | 914 | 916 | 916 | ||||||||
10,515 | 10,543 | 10,681 | |||||||||
Real Estate: | |||||||||||
Cash and cash equivalents | 2 | 4 | 3 | ||||||||
Receivables, less allowances | 30 | 38 | 41 | ||||||||
Real estate in process of development and for sale | 606 | 581 | 555 | ||||||||
Land being processed for development | 943 | 959 | 936 | ||||||||
Investments in and advances to equity affiliates | 19 | 20 | 21 | ||||||||
Deferred tax assets | 246 | 238 | 240 | ||||||||
Other assets | 113 | 89 | 113 | ||||||||
Consolidated assets not owned | — | 3 | 8 | ||||||||
1,959 | 1,932 | 1,917 | |||||||||
Total assets | $ | 12,474 | $ | 12,475 | $ | 12,598 | |||||
LIABILITIES AND EQUITY | |||||||||||
Forest Products: | |||||||||||
Current liabilities: | |||||||||||
Current maturities of long-term debt | $ | 167 | $ | 184 | $ | 12 | |||||
Accounts payable | 343 | 360 | 336 | ||||||||
Accrued liabilities | 536 | 576 | 593 | ||||||||
Total current liabilities | 1,046 | 1,120 | 941 | ||||||||
Long-term debt | 4,026 | 4,005 | 4,181 | ||||||||
Deferred income taxes | 108 | 92 | 93 | ||||||||
Deferred pension and other postretirement benefits | 1,470 | 1,429 | 1,467 | ||||||||
Other liabilities | 407 | 400 | 408 | ||||||||
Liabilities (nonrecourse to Weyerhaeuser) held by special purpose entities | 775 | 778 | 776 | ||||||||
7,832 | 7,824 | 7,866 | |||||||||
Real Estate: | |||||||||||
Long-term debt | 283 | 283 | 285 | ||||||||
Other liabilities | 154 | 171 | 172 | ||||||||
Consolidated liabilities not owned | — | — | 8 | ||||||||
437 | 454 | 465 | |||||||||
Total liabilities | 8,269 | 8,278 | 8,331 | ||||||||
Equity: | |||||||||||
Total Weyerhaeuser shareholders' interest | 4,197 | 4,186 | 4,263 | ||||||||
Noncontrolling interests | 8 | 11 | 4 | ||||||||
Total equity | 4,205 | 4,197 | 4,267 | ||||||||
Total liabilities and equity | $ | 12,474 | $ | 12,475 | $ | 12,598 | |||||
Page 2 of 9
Weyerhaeuser Company
Q2.2012 Analyst Package
Preliminary results, subject to audit
Consolidated Statement of Cash Flows
in millions | Q1 | Q2 | Year-to-date | |||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Cash flows from operations: | ||||||||||||||||||||
Net earnings | $ | 41 | $ | 84 | $ | 10 | $ | 125 | $ | 109 | ||||||||||
Noncash charges (credits) to income: | ||||||||||||||||||||
Depreciation, depletion and amortization | 113 | 113 | 120 | 226 | 243 | |||||||||||||||
Deferred income taxes, net | (6 | ) | 13 | (13 | ) | 7 | 26 | |||||||||||||
Pension and other postretirement benefits | (28 | ) | (30 | ) | 19 | (58 | ) | 43 | ||||||||||||
Share-based compensation expense | 10 | 8 | 3 | 18 | 17 | |||||||||||||||
Charges for impairment of assets | 8 | 4 | 2 | 12 | 3 | |||||||||||||||
Net gains on dispositions of assets | (7 | ) | (10 | ) | (20 | ) | (17 | ) | (176 | ) | ||||||||||
Foreign exchange transaction (gains) losses | (7 | ) | 9 | (1 | ) | 2 | (8 | ) | ||||||||||||
Change in: | ||||||||||||||||||||
Receivables less allowances | (5 | ) | (18 | ) | (10 | ) | (23 | ) | (69 | ) | ||||||||||
Receivable for taxes | (2 | ) | 18 | (7 | ) | 16 | (27 | ) | ||||||||||||
Inventories | (40 | ) | 28 | 35 | (12 | ) | (31 | ) | ||||||||||||
Real estate and land | (55 | ) | 7 | (32 | ) | (48 | ) | (34 | ) | |||||||||||
Prepaid expenses | (8 | ) | (12 | ) | (4 | ) | (20 | ) | (14 | ) | ||||||||||
Accounts payable and accrued liabilities | (56 | ) | 65 | 15 | 9 | (23 | ) | |||||||||||||
Deposits on land positions and other assets | — | 22 | (4 | ) | 22 | (4 | ) | |||||||||||||
Pension and postretirement contributions | (35 | ) | (33 | ) | (18 | ) | (68 | ) | (37 | ) | ||||||||||
Other | 17 | (1 | ) | 19 | 16 | 9 | ||||||||||||||
Net cash from operations | (60 | ) | 267 | 114 | 207 | 27 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Property and equipment | (54 | ) | (68 | ) | (39 | ) | (122 | ) | (74 | ) | ||||||||||
Timberlands reforestation | (10 | ) | (7 | ) | (7 | ) | (17 | ) | (19 | ) | ||||||||||
Proceeds from sale of assets | 6 | 18 | 3 | 24 | 196 | |||||||||||||||
Other | 1 | (1 | ) | (10 | ) | — | (5 | ) | ||||||||||||
Cash from investing activities | (57 | ) | (58 | ) | (53 | ) | (115 | ) | 98 | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Cash dividends | (81 | ) | (80 | ) | (80 | ) | (161 | ) | (161 | ) | ||||||||||
Change in book overdrafts | (29 | ) | 9 | 1 | (20 | ) | (18 | ) | ||||||||||||
Payments on debt | (2 | ) | (4 | ) | (548 | ) | (6 | ) | (550 | ) | ||||||||||
Exercises of stock options | 5 | 2 | 3 | 7 | 37 | |||||||||||||||
Other | (1 | ) | (3 | ) | (19 | ) | (4 | ) | (19 | ) | ||||||||||
Cash from financing activities | (108 | ) | (76 | ) | (643 | ) | (184 | ) | (711 | ) | ||||||||||
Net change in cash and cash equivalents | (225 | ) | 133 | (582 | ) | (92 | ) | (586 | ) | |||||||||||
Cash and cash equivalents at beginning of period | 953 | 728 | 1,463 | 953 | 1,467 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 728 | $ | 861 | $ | 881 | $ | 861 | $ | 881 | ||||||||||
Cash paid (received) during the year for: | ||||||||||||||||||||
Interest, net of amount capitalized | $ | 114 | $ | 54 | $ | 91 | $ | 168 | $ | 247 | ||||||||||
Income taxes | $ | (10 | ) | $ | (5 | ) | $ | 13 | $ | (15 | ) | $ | 15 | |||||||
Page 3 of 9
Weyerhaeuser Company | Total Company Statistics | |||
Q2.2012 Analyst Package | ||||
Preliminary results, subject to audit | ||||
Special Items Included in Net Earnings
in millions | Q1 | Q2 | Year-to-date | |||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Net earnings | $ | 41 | $ | 84 | $ | 10 | $ | 125 | $ | 109 | ||||||||||
Gain on sale of 82,000 acres of non-strategic timberlands | — | — | — | — | (96 | ) | ||||||||||||||
Loss on early extinguishment of debt | — | — | 16 | — | 16 | |||||||||||||||
Restructuring, impairments and other charges | 10 | — | — | 10 | — | |||||||||||||||
Gain on postretirement plan amendment | (34 | ) | (33 | ) | — | (67 | ) | — | ||||||||||||
Gain on sale of properties | — | (4 | ) | — | (4 | ) | — | |||||||||||||
Tax settlements | (8 | ) | — | — | (8 | ) | — | |||||||||||||
Charges related to the sale of hardwoods | — | — | 6 | — | 6 | |||||||||||||||
Net earnings before special items | $ | 9 | $ | 47 | $ | 32 | $ | 56 | $ | 35 | ||||||||||
Q1 | Q2 | Year-to-date | ||||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Net earnings per diluted share | $ | 0.08 | $ | 0.16 | $ | 0.02 | $ | 0.23 | $ | 0.20 | ||||||||||
Gain on sale of 82,000 acres of non-strategic timberlands | — | — | — | — | (0.18 | ) | ||||||||||||||
Loss on early extinguishment of debt | — | — | 0.03 | — | 0.03 | |||||||||||||||
Restructuring, impairments and other charges | 0.02 | — | — | 0.02 | — | |||||||||||||||
Gain on postretirement plan amendment | (0.06 | ) | (0.06 | ) | — | (0.12 | ) | — | ||||||||||||
Gain on sale of properties | — | (0.01 | ) | — | (0.01 | ) | — | |||||||||||||
Tax settlements | (0.02 | ) | — | — | (0.02 | ) | — | |||||||||||||
Charges related to the sale of hardwoods | — | — | 0.01 | — | 0.01 | |||||||||||||||
Net earnings before special items per diluted share | $ | 0.02 | $ | 0.09 | $ | 0.06 | $ | 0.10 | $ | 0.06 | ||||||||||
Selected Total Company Items, Excluding Discontinued Operations | ||||||||||||||||||||
in millions | Q1 | Q2 | Year-to-date | |||||||||||||||||
March 31, 2012 | June 30, 2012 | June 30, 2011 | June 30, 2012 | June 30, 2011 | ||||||||||||||||
Depreciation, depletion and amortization: | ||||||||||||||||||||
Cost of products sold | $ | 102 | $ | 103 | $ | 105 | $ | 205 | $ | 210 | ||||||||||
Selling, general and administrative expenses | 11 | 10 | 13 | 21 | 29 | |||||||||||||||
Total depreciation, depletion and amortization | $ | 113 | $ | 113 | $ | 118 | $ | 226 | $ | 239 | ||||||||||
Pension and postretirement costs: | ||||||||||||||||||||
Pension and postretirement costs allocated to business segments | $ | 13 | $ | 13 | $ | 15 | $ | 26 | $ | 25 | ||||||||||
Pension and postretirement costs not allocated | 7 | 7 | 3 | 14 | 15 | |||||||||||||||
Total company pension and postretirement costs | $ | 20 | $ | 20 | $ | 18 | $ | 40 | $ | 40 | ||||||||||
Total decrease (increase) in Forest Products working capital (1) | $ | (148 | ) | $ | 103 | $ | (46 | ) | $ | (45 | ) | $ | (240 | ) | ||||||
Cash spent for capital expenditures | $ | (64 | ) | $ | (75 | ) | $ | (44 | ) | $ | (139 | ) | $ | (91 | ) | |||||
(1) Working capital does not include cash balances.
Page 4 of 9
Weyerhaeuser Company | Timberlands Segment | |||
Q2.2012 Analyst Package | ||||
Preliminary results, subject to audit | ||||
Segment Statement of Operations
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Sales to and revenues from unaffiliated customers | $ | 250 | $ | 262 | $ | 288 | $ | 512 | $ | 518 | |||||||||
Intersegment sales | 190 | 146 | 134 | 336 | 325 | ||||||||||||||
Total net sales and revenues | 440 | 408 | 422 | 848 | 843 | ||||||||||||||
Cost of products sold | 353 | 313 | 290 | 666 | 610 | ||||||||||||||
Gross margin | 87 | 95 | 132 | 182 | 233 | ||||||||||||||
Selling, general and administrative expenses | 25 | 23 | 24 | 48 | 47 | ||||||||||||||
Research and development expenses | 4 | 5 | 4 | 9 | 8 | ||||||||||||||
Other operating income, net | (11 | ) | (10 | ) | (13 | ) | (21 | ) | (179 | ) | |||||||||
Operating income | 69 | 77 | 117 | 146 | 357 | ||||||||||||||
Interest income and other | 1 | — | 1 | 1 | 2 | ||||||||||||||
Net contribution to earnings (see note 1 on page 9) | $ | 70 | $ | 77 | $ | 118 | $ | 147 | $ | 359 | |||||||||
Earnings before Interest, Tax, Depreciation, Depletion and Amortization, Excluding Special Items*
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Operating income | $ | 69 | $ | 77 | $ | 117 | $ | 146 | $ | 357 | |||||||||
Depreciation, depletion and amortization | 35 | 34 | 36 | 69 | 67 | ||||||||||||||
Special items | — | — | — | — | (152 | ) | |||||||||||||
EBITDA, excluding special items* | $ | 104 | $ | 111 | $ | 153 | $ | 215 | $ | 272 | |||||||||
* Non-GAAP measure - see page 9 for definition.
Segment Special Items Included in Net Contribution to Earnings (Pre-Tax)
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Gain on sale of 82,000 acres of non-strategic timberlands | $ | — | $ | — | $ | — | $ | — | $ | 152 | |||||||||
Selected Segment Items
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Total decrease (increase) in working capital (1) | $ | (9 | ) | $ | 6 | $ | (71 | ) | $ | (3 | ) | $ | (80 | ) | |||||
Cash spent for capital expenditures | $ | (12 | ) | $ | (15 | ) | $ | (14 | ) | $ | (27 | ) | $ | (28 | ) | ||||
(1) Working capital does not include cash balances.
Segment Statistics
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||||
Third Party Net Sales and Revenue (millions) | Logs: | ||||||||||||||||||||
West | $ | 130 | $ | 146 | $ | 152 | $ | 276 | $ | 262 | |||||||||||
South | 50 | 56 | 49 | 106 | 90 | ||||||||||||||||
Canada | 7 | 2 | 1 | 9 | 8 | ||||||||||||||||
Total Logs | 187 | 204 | 202 | 391 | 360 | ||||||||||||||||
Pay as cut timber sales | 11 | 9 | 8 | 20 | 16 | ||||||||||||||||
Timberlands exchanges | 8 | 7 | 39 | 15 | 60 | ||||||||||||||||
Higher and better use land sales | 4 | 5 | 2 | 9 | 6 | ||||||||||||||||
Minerals, oil and gas | 7 | 7 | 15 | 14 | 29 | ||||||||||||||||
Products from international operations | 25 | 29 | 21 | 54 | 38 | ||||||||||||||||
Other products | 8 | 1 | 1 | 9 | 9 | ||||||||||||||||
Total | $ | 250 | $ | 262 | $ | 288 | $ | 512 | $ | 518 | |||||||||||
Logs Third Party Sales Realizations (per cubic meter) | West | $ | 99.10 | $ | 94.47 | $ | 109.42 | $ | 96.59 | $ | 105.36 | ||||||||||
South | $ | 40.48 | $ | 41.15 | $ | 40.59 | $ | 40.83 | $ | 40.88 | |||||||||||
Canada | $ | 36.35 | $ | 34.66 | $ | 42.79 | $ | 36.00 | $ | 35.55 | |||||||||||
International | $ | 22.97 | $ | 23.53 | $ | 37.78 | $ | 23.26 | $ | 30.36 | |||||||||||
Logs Third Party Sales Volumes (cubic meters, thousands) | West | 1,308 | 1,551 | 1,391 | 2,859 | 2,486 | |||||||||||||||
South | 1,228 | 1,354 | 1,211 | 2,582 | 2,216 | ||||||||||||||||
Canada | 205 | 54 | 23 | 259 | 217 | ||||||||||||||||
International | 78 | 82 | 79 | 160 | 151 | ||||||||||||||||
Total | 2,819 | 3,041 | 2,704 | 5,860 | 5,070 | ||||||||||||||||
Logs Fee Harvest Volumes (cubic meters, thousands) | West | 1,679 | 1,831 | 1,747 | 3,510 | 3,358 | |||||||||||||||
South | 2,714 | 2,788 | 2,355 | 5,502 | 4,535 | ||||||||||||||||
International | 172 | 161 | 221 | 333 | 319 | ||||||||||||||||
Total | 4,565 | 4,780 | 4,323 | 9,345 | 8,212 | ||||||||||||||||
Page 5 of 9
Weyerhaeuser Company | Wood Products Segment | |||
Q2.2012 Analyst Package | ||||
Preliminary results, subject to audit | ||||
Segment Statement of Operations
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Sales to and revenues from unaffiliated customers | $ | 634 | $ | 776 | $ | 605 | $ | 1,410 | $ | 1,131 | |||||||||
Intersegment sales | 20 | 20 | 21 | 40 | 41 | ||||||||||||||
Total net sales and revenues | 654 | 796 | 626 | 1,450 | 1,172 | ||||||||||||||
Cost of products sold | 611 | 708 | 630 | 1,319 | 1,162 | ||||||||||||||
Gross margin | 43 | 88 | (4 | ) | 131 | 10 | |||||||||||||
Selling, general and administrative expenses | 50 | 50 | 49 | 100 | 99 | ||||||||||||||
Research and development expenses | 1 | 1 | 1 | 2 | 2 | ||||||||||||||
Charges for restructuring, closures and impairments | 1 | 2 | 4 | 3 | 6 | ||||||||||||||
Other operating costs (income), net | 5 | (1 | ) | (4 | ) | 4 | (9 | ) | |||||||||||
Operating income (loss) | (14 | ) | 36 | (54 | ) | 22 | (88 | ) | |||||||||||
Interest income and other | 1 | — | — | 1 | 2 | ||||||||||||||
Net contribution to earnings from continuing operations | (13 | ) | 36 | (54 | ) | 23 | (86 | ) | |||||||||||
Net contribution to earnings from discontinued hardwoods operations | — | — | (8 | ) | — | (8 | ) | ||||||||||||
Net contribution to earnings (see note 1 on page 9) | $ | (13 | ) | $ | 36 | $ | (62 | ) | $ | 23 | $ | (94 | ) | ||||||
Earnings before Interest, Tax, Depreciation, Depletion and Amortization, Excluding Special Items*
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Operating income (loss) | $ | (14 | ) | $ | 36 | $ | (54 | ) | $ | 22 | $ | (88 | ) | ||||||
Depreciation, depletion and amortization | 34 | 33 | 37 | 67 | 78 | ||||||||||||||
Special items | — | (6 | ) | — | (6 | ) | — | ||||||||||||
EBITDA, excluding special items* | $ | 20 | $ | 63 | $ | (17 | ) | $ | 83 | $ | (10 | ) | |||||||
* Non-GAAP measure - see page 9 for definition.
Segment Special Items Included in Net Contribution to Earnings (Pre-Tax)
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Gain on sale of property | $ | — | $ | 6 | $ | — | $ | 6 | $ | — | |||||||||
Total special items from continuing operations | — | 6 | — | 6 | — | ||||||||||||||
Charges related to sale of discontinued hardwoods operations | — | — | (9 | ) | — | (9 | ) | ||||||||||||
Total | $ | — | $ | 6 | $ | (9 | ) | $ | 6 | $ | (9 | ) | |||||||
Selected Segment Items
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Total decrease (increase) in working capital (1) | $ | (112 | ) | $ | 5 | $ | 44 | $ | (107 | ) | $ | (75 | ) | ||||||
Cash spent for capital expenditures | $ | (6 | ) | $ | (15 | ) | $ | (7 | ) | $ | (21 | ) | $ | (13 | ) | ||||
(1) Working capital does not include cash balances.
Segment Statistics
in millions, except for third-party sales realizations | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||||
Structural Lumber (board feet) | Third Party Net Sales and Revenue | $ | 291 | $ | 370 | $ | 290 | $ | 661 | $ | 550 | ||||||||||
Third Party Sales Realizations | $ | 311.00 | $ | 349.91 | $ | 300.84 | $ | 331.63 | $ | 307.50 | |||||||||||
Third Party Sales Volumes | 937 | 1,056 | 963 | 1,993 | 1,789 | ||||||||||||||||
Production Volumes | 958 | 1,004 | 903 | 1,962 | 1,796 | ||||||||||||||||
Engineered Solid Section (cubic feet) | Third Party Net Sales and Revenue | $ | 65 | $ | 70 | $ | 64 | $ | 135 | $ | 117 | ||||||||||
Third Party Sales Realizations | $ | 1,830.07 | $ | 1,789.35 | $ | 2,005.03 | $ | 1,808.83 | $ | 2,014.70 | |||||||||||
Third Party Sales Volumes | 3.6 | 3.9 | 3.2 | 7.5 | 5.8 | ||||||||||||||||
Production Volumes | 3.7 | 3.8 | 3.7 | 7.5 | 7.3 | ||||||||||||||||
Engineered I-joists (lineal feet) | Third Party Net Sales and Revenue | $ | 41 | $ | 49 | $ | 48 | $ | 90 | $ | 81 | ||||||||||
Third Party Sales Realizations | $ | 1,284.98 | $ | 1,210.80 | $ | 1,258.14 | $ | 1,243.80 | $ | 1,261.55 | |||||||||||
Third Party Sales Volumes | 32 | 40 | 38 | 72 | 64 | ||||||||||||||||
Production Volumes | 34 | 37 | 34 | 71 | 64 | ||||||||||||||||
Oriented Strand Board (square feet 3/8') | Third Party Net Sales and Revenue | $ | 111 | $ | 138 | $ | 86 | $ | 249 | $ | 168 | ||||||||||
Third Party Sales Realizations | $ | 196.89 | $ | 213.97 | $ | 177.22 | $ | 205.98 | $ | 183.61 | |||||||||||
Third Party Sales Volumes | 565 | 643 | 484 | 1,208 | 916 | ||||||||||||||||
Production Volumes | 601 | 626 | 518 | 1,227 | 1,012 | ||||||||||||||||
Softwood Plywood (square feet 3/8') | Third Party Net Sales and Revenue | $ | 23 | $ | 26 | $ | 15 | $ | 49 | $ | 30 | ||||||||||
Third Party Sales Realizations | $ | 309.26 | $ | 331.56 | $ | 264.54 | $ | 320.93 | $ | 260.32 | |||||||||||
Third Party Sales Volumes | 73 | 81 | 58 | 154 | 116 | ||||||||||||||||
Production Volumes | 51 | 50 | 48 | 101 | 101 | ||||||||||||||||
Page 6 of 9
Weyerhaeuser Company | Cellulose Fibers Segment | |||
Q2.2012 Analyst Package | ||||
Preliminary results, subject to audit | ||||
Segment Statement of Operations
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Total net sales and revenues | $ | 473 | $ | 459 | $ | 526 | $ | 932 | $ | 1,032 | |||||||||
Cost of products sold | 407 | 404 | 417 | 811 | 811 | ||||||||||||||
Gross margin | 66 | 55 | 109 | 121 | 221 | ||||||||||||||
Selling, general and administrative expenses | 24 | 22 | 24 | 46 | 46 | ||||||||||||||
Research and development expenses | 2 | 2 | 2 | 4 | 4 | ||||||||||||||
Other operating income, net | (9 | ) | (4 | ) | (3 | ) | (13 | ) | (8 | ) | |||||||||
Operating income | 49 | 35 | 86 | 84 | 179 | ||||||||||||||
Interest income and other | (1 | ) | 1 | (1 | ) | — | (2 | ) | |||||||||||
Net contribution to earnings (see note 1 on page 9) | $ | 48 | $ | 36 | $ | 85 | $ | 84 | $ | 177 | |||||||||
Earnings before Interest, Tax, Depreciation, Depletion and Amortization, Excluding Special Items*
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Operating income | $ | 49 | $ | 35 | $ | 86 | $ | 84 | $ | 179 | |||||||||
Depreciation, depletion and amortization | 37 | 36 | 36 | 73 | 73 | ||||||||||||||
EBITDA, excluding special items* | $ | 86 | $ | 71 | $ | 122 | $ | 157 | $ | 252 | |||||||||
* Non-GAAP measure - see page 9 for definition.
Selected Segment Items
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Total decrease (increase) in working capital (1) | $ | 45 | $ | 24 | $ | (37 | ) | $ | 69 | $ | (23 | ) | |||||||
Cash spent for capital expenditures | $ | (45 | ) | $ | (44 | ) | $ | (23 | ) | $ | (89 | ) | $ | (49 | ) | ||||
(1) Working capital does not include cash balances.
Segment Statistics
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||||
Pulp (air-dry metric tons) | Third Party Net Sales and Revenue (millions) | $ | 367 | $ | 348 | $ | 409 | $ | 715 | $ | 807 | ||||||||||
Third Party Sales Realizations | $ | 818.42 | $ | 818.88 | $ | 960.04 | $ | 818.65 | $ | 935.81 | |||||||||||
Third Party Sales Volumes (thousands) | 449 | 425 | 426 | 874 | 862 | ||||||||||||||||
Production Volumes (thousands) | 438 | 417 | 410 | 855 | 847 | ||||||||||||||||
Liquid Packaging Board (tons) | Third Party Net Sales and Revenue (millions) | $ | 83 | $ | 90 | $ | 93 | $ | 173 | $ | 178 | ||||||||||
Third Party Sales Realizations | $ | 1,181.34 | $ | 1,176.32 | $ | 1,194.46 | $ | 1,178.72 | $ | 1,171.86 | |||||||||||
Third Party Sales Volumes (thousands) | 70 | 76 | 77 | 146 | 151 | ||||||||||||||||
Production Volumes (thousands) | 65 | 78 | 80 | 143 | 147 | ||||||||||||||||
Page 7 of 9
Weyerhaeuser Company | Real Estate Segment | |||
Q2.2012 Analyst Package | ||||
Preliminary results, subject to audit | ||||
Segment Statement of Operations
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Total net sales and revenues | $ | 137 | $ | 296 | $ | 191 | $ | 433 | $ | 351 | |||||||||
Cost of products sold | 113 | 248 | 147 | 361 | 273 | ||||||||||||||
Gross margin | 24 | 48 | 44 | 72 | 78 | ||||||||||||||
Selling, general and administrative expenses | 32 | 34 | 36 | 66 | 71 | ||||||||||||||
Charges for restructuring, closures and impairments | 1 | 1 | 1 | 2 | 2 | ||||||||||||||
Other operating income, net | — | (1 | ) | — | (1 | ) | — | ||||||||||||
Operating income (loss) | (9 | ) | 14 | 7 | 5 | 5 | |||||||||||||
Interest income and other | 1 | 1 | 1 | 2 | 2 | ||||||||||||||
Net contribution to earnings | $ | (8 | ) | $ | 15 | $ | 8 | $ | 7 | $ | 7 | ||||||||
Earnings before Interest, Tax, Depreciation, Depletion and Amortization, Excluding Special Items*
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Operating income (loss) | $ | (9 | ) | $ | 14 | $ | 7 | $ | 5 | $ | 5 | ||||||||
Depreciation, depletion and amortization | 2 | 3 | 3 | 5 | 6 | ||||||||||||||
Capitalized interest included in cost of products sold | 3 | 14 | 6 | 17 | 10 | ||||||||||||||
EBITDA, excluding special items* | $ | (4 | ) | $ | 31 | $ | 16 | $ | 27 | $ | 21 | ||||||||
* Non-GAAP measure - see page 9 for definition.
Selected Segment Items
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Cash spent for capital expenditures | $ | (1 | ) | $ | — | $ | — | $ | (1 | ) | $ | (1 | ) | ||||||
Segment Statistics
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Net sales and revenues: | |||||||||||||||||||
Single-family housing | $ | 131 | $ | 190 | $ | 180 | $ | 321 | $ | 332 | |||||||||
Land | 3 | 105 | 11 | 108 | 18 | ||||||||||||||
Other | 3 | 1 | — | 4 | 1 | ||||||||||||||
Total net sales and revenue | $ | 137 | $ | 296 | $ | 191 | $ | 433 | $ | 351 | |||||||||
Single-family homes sold | 697 | 764 | 521 | 1,461 | 1,056 | ||||||||||||||
Single-family homes closed | 349 | 508 | 459 | 857 | 822 | ||||||||||||||
Single-family homes sold but not closed (backlog) | 777 | 1,033 | 673 | 1,033 | 673 | ||||||||||||||
Single-family cancellation rate | 10.1 | % | 15.4 | % | 16.2 | % | 12.9 | % | 13.9 | % | |||||||||
Single-family buyer traffic | 14,272 | 17,677 | 14,885 | 31,949 | 27,789 | ||||||||||||||
Single-family average price of homes closed (in thousands) | $ | 376 | $ | 374 | $ | 391 | $ | 375 | $ | 404 | |||||||||
Single-family home gross margin - excluding impairments (1) | 17.3 | % | 19.5 | % | 22.4 | % | 18.6 | % | 22.0 | % | |||||||||
(1) | Single-family gross margin excluding impairments equals revenue less cost of sales and period costs (other than impairments and deposit write-offs). |
Page 8 of 9
Weyerhaeuser Company | Unallocated Items | |||
Q2.2012 Analyst Package | ||||
Preliminary results, subject to audit | ||||
Unallocated items are gains or charges not related to or allocated to an individual operating segment. They include a portion of items such as: share-based compensation; pension and postretirement costs; foreign exchange transaction gains and losses associated with financing; and the elimination of intersegment profit in inventory and the LIFO reserve.
Contribution to Earnings
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Unallocated corporate function expenses | $ | (6 | ) | $ | (3 | ) | $ | (10 | ) | $ | (9 | ) | $ | (26 | ) | ||||
Unallocated share-based compensation | (5 | ) | (1 | ) | 5 | (6 | ) | (11 | ) | ||||||||||
Unallocated pension & postretirement costs | (7 | ) | (7 | ) | (3 | ) | (14 | ) | (15 | ) | |||||||||
Foreign exchange gains (losses) | 6 | (8 | ) | 1 | (2 | ) | 7 | ||||||||||||
Elimination of intersegment profit in inventory and LIFO (1) | (12 | ) | (2 | ) | (10 | ) | (14 | ) | (20 | ) | |||||||||
Other | 30 | 35 | (12 | ) | 65 | (25 | ) | ||||||||||||
Operating income (loss) | 6 | 14 | (29 | ) | 20 | (90 | ) | ||||||||||||
Interest income and other | 10 | 9 | 8 | 19 | 16 | ||||||||||||||
Net contribution to earnings from continuing operations | 16 | 23 | (21 | ) | 39 | (74 | ) | ||||||||||||
Net contribution to earnings from discontinued operations | — | — | (11 | ) | — | (9 | ) | ||||||||||||
Net contribution to earnings | $ | 16 | $ | 23 | $ | (32 | ) | $ | 39 | $ | (83 | ) | |||||||
(1) We now report the elimination of intersegment profit on inventory and the LIFO reserve in Unallocated Items. Previously these company-level adjustments were recorded in the business segments. This provides a better understanding of business operating results. Prior period results have been adjusted to reflect the change.
Earnings before Interest, Tax, Depreciation, Depletion and Amortization, Excluding Special Items*
in millions | Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | ||||||||||||||
Operating income (loss) | $ | 6 | $ | 14 | $ | (29 | ) | $ | 20 | $ | (90 | ) | |||||||
Depreciation, depletion and amortization | 5 | 7 | 6 | 12 | 15 | ||||||||||||||
Special items | (38 | ) | (51 | ) | — | (89 | ) | — | |||||||||||
Capitalized interest included in cost of products sold | — | 5 | 1 | 5 | 2 | ||||||||||||||
EBITDA, excluding special items* | $ | (27 | ) | $ | (25 | ) | $ | (22 | ) | $ | (52 | ) | $ | (73 | ) | ||||
* Non-GAAP measure - see below for definition.
Unallocated Special Items Included in Net Contribution to Earnings (Pre-Tax)
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Gain on postretirement plan amendment | $ | 52 | $ | 51 | $ | — | $ | 103 | $ | — | |||||||||
Restructuring, impairments and other charges | (14 | ) | — | — | (14 | ) | — | ||||||||||||
Total | $ | 38 | $ | 51 | $ | — | $ | 89 | $ | — | |||||||||
Unallocated Selected Items
Q1.2012 | Q2.2012 | Q2.2011 | YTD.2012 | YTD.2011 | |||||||||||||||
Total decrease (increase) in working capital (1) | $ | (72 | ) | $ | 68 | $ | 18 | $ | (4 | ) | $ | (62 | ) | ||||||
Cash spent for capital expenditures | $ | — | $ | (1 | ) | $ | — | $ | (1 | ) | $ | — | |||||||
(1) Working capital does not include cash balances.
*EBITDA excluding special items is a non-GAAP measure that management uses to evaluate the performance of the company. EBITDA excluding special items, as we define it, is operating income from continuing operations adjusted for depreciation, depletion, amortization, special items and interest included in cost of products sold. EBITDA excluding special items should not be considered in isolation from and is not intended to represent an alternative to our results computed under GAAP.
Page 9 of 9