WEYERHAEUSER Earnings Release 2nd Quarter 2012 1 | 07/27/2012 - - PowerPoint PPT Presentation

weyerhaeuser
SMART_READER_LITE
LIVE PREVIEW

WEYERHAEUSER Earnings Release 2nd Quarter 2012 1 | 07/27/2012 - - PowerPoint PPT Presentation

WEYERHAEUSER Earnings Release 2nd Quarter 2012 1 | 07/27/2012 FORWARD-LOOKING STATEMENT This presentation contains statements concerning the companys future results and performance that are forward -looking statements within the meaning of


slide-1
SLIDE 1

1 | 07/27/2012

WEYERHAEUSER

Earnings Release – 2nd Quarter 2012

slide-2
SLIDE 2

2 | 07/27/2012

FORWARD-LOOKING STATEMENT

This presentation contains statements concerning the company’s future results and performance that are forward-looking statements within the meaning

  • f the Private Securities Litigation Reform Act of 1995. These statements are based on various assumptions and may not be accurate because of risks and

uncertainties surrounding these assumptions. Factors listed below, as well as other factors, may cause actual results to differ significantly from these forward-looking

  • statements. There is no guarantee that any of the events anticipated by these forward-looking statements will occur. If any of the events occur, there is no guarantee

what effect they will have on company operations or financial condition. The company will not update these forward-looking statements after the date of this news release. Some forward-looking statements discuss the company’s plans, strategies and intentions. They use words such as “expects,” “may,” “will,” “believes,” “should,” “approximately,” “anticipates,” “estimates,” and “plans.” In addition, these words may use the positive or negative or other variations

  • f those terms.

This release contains forward-looking statements regarding the company’s expectations during the first quarter of 2012, including slightly lower export log realizations, lower domestic selling prices for Western logs, somewhat lower Southern log price realizations, higher earnings from the disposition of non-strategic timberlands, and comparable earnings from the Timberlands segment; flat to slightly lower sales volumes, seasonally softer sales realizations, increased log costs in Canada, flat log costs in the South, declining log costs in the West, and solidly profitable results from the Wood Products segment; weaker selling prices for pulp, higher pulp sales volumes, improved productivity, lower annual maintenance expense, reduced chemical and energy and fiber costs, slightly higher freight expense, and significantly higher earnings from the Cellulose Fibers segment; and higher home closing volume, slightly lower average selling prices, gross margins of approximately 20 percent, increased selling expenses, and increased earnings from single-family homebuilding operations in the Real Estate segment. Major risks, uncertainties and assumptions that affect the company’s businesses and may cause actual results to differ from these forward-looking statements, include, but are not limited to:

  • the effect of general economic conditions, including employment rates, housing starts, interest rate levels, availability of financing for home mortgages,

and strength of the U.S. dollar;

  • market demand for the company’s products, which is related to the strength of the various U.S. business segments and U.S. and international economic conditions;
  • performance of the company’s manufacturing operations, including maintenance requirements;
  • the successful execution of internal performance plans, including restructurings and cost reduction initiatives;
  • the level of competition from domestic and foreign producers;
  • the effect of weather and the risk of loss from fires, floods, windstorms, hurricanes, pest infestation and other natural disasters;
  • raw material and energy prices and transportation costs;
  • the effect of forestry, land use, environmental and other governmental regulations;
  • federal tax policies;
  • legal proceedings;
  • the effect of timing of retirements and changes in the market price of company stock on charges for stock-based compensation;
  • changes in accounting principles;
  • performance of pension fund investments and related derivatives; and
  • other factors described under “Risk Factors” in the Company’s annual report on Form 10-K and quarterly reports on Form 10-Q.

The company also is a large exporter and is affected by changes in economic activity in Europe and Asia, particularly Japan and China. It is affected by changes in currency exchange rates, particularly the relative value of the U.S. dollar to the euro and the Canadian dollar and the relative value of the euro to the yen. Restrictions

  • n international trade or tariffs imposed on imports also may affect the company.
slide-3
SLIDE 3

3 | 07/27/2012

NON-GAAP FINANCIAL MEASURES

  • During the course of this presentation, certain

non-U.S. GAAP financial information will be

  • presented. A reconciliation of those numbers

to U.S. GAAP financial measures is included in this presentation which is available on the company’s website at www.weyerhaeuser.com

slide-4
SLIDE 4

4 | 07/27/2012

2012 Q2 CONSOLIDATED RESULTS

$ Millions EXCEPT EPS 2012 2012 Contribution to Pre-Tax Earnings Before Special Items3. Q1 Q2 Change Timberlands $70 $77 $7 Wood Products (13) 30 43 Cellulose Fibers 48 36 (12) Real Estate (8) 15 23 Unallocated Items (22) (28) (6) Total Contribution to Pre-Tax Earnings Before Special Items $75 $130 $55 Special Items 38 57 Total Contribution to Pre-Tax Earnings $113 $187 Interest Expense, Net4. (87) (86) Income Taxes5. 15 (17) Net Income $41 $84 Diluted EPS $0.08 $0.16

Chart 1

2012 Q1 2012 Q2 Net Income Before Special Items1. $9 $47 Diluted EPS Before Special Items1. $0.02 $0.09 EBITDA excluding special items2. $179 $251

  • 1. A reconciliation to GAAP is set forth on Chart 2 and at www.weyerhaeuser.com.
  • 2. A reconciliation to GAAP is set forth on Chart 17 and at www.weyerhaeuser.com.
  • 3. Weyerhaeuser began holding elimination of intersegment profit on inventory and the LIFO reserve as part of Unallocated Items during 2012 Q2. This change

provides a better understanding of business segment operating results. Contributions to pre-tax earnings for prior periods have been adjusted to reflect this change. A reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.

  • 4. Interest expense is net of capitalized interest.
  • 5. Income taxes for 2012 Q1 include a benefit of $8 million from income tax settlements.
slide-5
SLIDE 5

5 | 07/27/2012

Chart 2 2012 Q1 2012 Q2 $ Millions EXCEPT EPS

Contribution to Pre-Tax Earnings After-Tax Earnings Diluted EPS Contribution to Pre-Tax Earnings After-Tax Earnings Diluted EPS

Earnings Before Special Items $75 $9 $0.02 $130 $47 $0.09 Special Items: Gain on Postretirement Plan Amendment 52 34 0.06 51 33 0.06 Gain on Sale of Properties

  • 6

4 0.01 Income Tax Settlements

  • 8

0.02

  • Charges for Restructuring,

Impairments and Other (14) (10) (0.02)

  • Earnings Including Special Items

(GAAP) $113 $41 $0.08 $187 $84 $0.16

EARNINGS BEFORE SPECIAL ITEMS

Reconciliation to GAAP

slide-6
SLIDE 6

6 | 07/27/2012

TIMBERLANDS SEGMENT

TIMBERLANDS ($ Millions) 2012 Q1 2012 Q2 Third Party Revenues1. $242 $259 Intersegment Revenues1. $112 $115 Contribution to Pre-Tax Earnings2. $70 $77 EBITDA3. $104 $111 Operating Margin4. 20% 21%

  • 1. Revenues exclude Canadian Forestland operations.
  • 2. Contribution to pre-tax earnings for 2012 Q1 has been adjusted to exclude elimination of intersegment profit on inventory and the LIFO reserve. These

company-level adjustments are now reported as part of Unallocated Items. A reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.

  • 3. A reconciliation to GAAP is set forth on Chart 17, and at www.weyerhaeuser.com.
  • 4. Contribution to Pre-Tax Earnings divided by Total Revenues excluding Canadian Forestlands operations. Timberlands makes no margin on Canadian

Forestlands operations, which are operated as a cost center for the purpose of supplying Weyerhaeuser's Canadian manufacturing facilities.

Chart 3

2nd Quarter Notes

  • Seasonally higher fee harvest volume in the West and South
  • Increased demand for domestic and export logs
  • Average selling prices for export logs declined, and domestic prices for Western

and Southern logs rose slightly

slide-7
SLIDE 7

7 | 07/27/2012

569 538 499 489 577 539 1,450 1,386 1,453 1,466 1,564 1,606 500 1,000 1,500 2,000

Q1 Q2 Q3 Q4 Q1 Q2

(Thousands of m3)

1,095 1,391 1,385 1,396 1,308 1,551 $100 $109 $104 $100 $99 $94 $0 $25 $50 $75 $100 $125 500 1,000 1,500 2,000 2,500

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/m3) Volumes (Thousands of m3)

1,005 1,211 1,336 1,327 1,228 1,354 $41 $41 $39 $40 $40 $41 $0 $10 $20 $30 $40 $50 500 1,000 1,500 2,000 2,500

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/m3) Volumes (Thousands of m3)

WESTERN/SOUTHERN TIMBERLANDS

Chart 4

3rd-Party Log Sales and Realizations - West

2011 2012 2011 2012

3rd-Party Log Sales and Realizations - South

2011 2012

 South  West

Intersegment Log Sales Volume Fee Harvest Volume

2011 2012

1,611 1,747 1,604 1,633 1,679 1,831 2,180 2,355 2,535 2,668 2,714 2,788 1,000 1,400 1,800 2,200 2,600 3,000

Q1 Q2 Q3 Q4 Q1 Q2

(Thousands of m3)

slide-8
SLIDE 8

8 | 07/27/2012

WOOD PRODUCTS SEGMENT

2nd Quarter Notes

  • Selling prices for lumber and oriented strand board increased 13% and 9%, respectively
  • Sales volumes increased substantially
  • Operational improvements contributed to stronger results
  • 2nd quarter special items include a pre-tax gain of $6 million from sale of property

WOOD PRODUCTS ($ Millions) 2012 Q1 2012 Q2

Third Party Revenues $634 $776 Intersegment Revenues $20 $20 Contribution (Charge) to Pre-Tax Earnings Before Special Items1. ($13) $30 Pre-Tax Special Items

  • 6

Contribution (Charge) to Pre-Tax Earnings Including Special Items ($13) $36 EBITDA, excluding Special Items2. $20 $63 Operating Margin, excluding Special Items3. (2%) 4%

  • 1. Contribution to pre-tax earnings for 2012 Q1 has been adjusted to exclude elimination of intersegment profit on inventory and the LIFO reserve. These

company-level adjustments are now reported as part of Unallocated Items. A reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.

  • 2. A reconciliation to GAAP is set forth on Chart 17, and at www.weyerhaeuser.com.
  • 3. Contribution to Pre-Tax Earnings Before Special Items divided by Total Revenues.

Chart 5

slide-9
SLIDE 9

9 | 07/27/2012

3RD-PARTY SALES VOLUMES AND REALIZATIONS

Chart 6

432 484 546 516 565 643 $191 $177 $176 $173 $197 $214 $0 $50 $100 $150 $200 $250 200 400 600 800 1,000

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/M 3/8”) Volumes (Millions of Square Ft.)

826 963 934 863 937 1,056 $315 $301 $301 $296 $311 $350 $150 $200 $250 $300 $350 400 800 1,200 1,600

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/MBF)

Volumes (Millions of Board Ft.)

OSB Lumber

2011 2012 2011 2012

2.6 3.2 3.4 3.1 3.6 3.9 $2,026 $2,005 $1,883 $1,783 $1,830 $1,789

$500 $1,000 $1,500 $2,000 $2,500 4 8 12 16 Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/CCF) Volumes (Millions of Cubic Ft.)

Engineered Wood – Solid Section

2011 2012

26 38 34 30 32 40 $1,267 $1,258 $1,275 $1,258 $1,285 $1,211

$300 $600 $900 $1,200 $1,500 20 40 60 80

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/MLF) Volumes (Millions of Lineal Ft.)

2011 2012

Engineered Wood – TJI’s

slide-10
SLIDE 10

10 | 07/27/2012

CELLULOSE FIBERS SEGMENT

2nd Quarter Notes

  • Average sales realizations for pulp were approximately flat
  • Planned maintenance costs increased
  • Sales volumes declined due to timing of shipments and reduced pulp production

resulting from operational issues experienced during the quarter

  • 1st and 2nd quarter each included two scheduled annual maintenance outages

CELLULOSE FIBERS ($ Millions) 2012 Q1 2012 Q2 Total Revenues $473 $459 Contribution to Pre-Tax Earnings1. $48 $36 EBITDA2. $86 $71 Operating Margin3. 10% 8% Days of Scheduled Annual Maintenance 27 27

  • 1. Contribution to pre-tax earnings for 2012 Q1 has been adjusted to exclude elimination of intersegment profit on inventory and the LIFO reserve.

These company-level adjustments are now reported as part of Unallocated Items. A reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.

  • 2. A reconciliation to GAAP is set forth on Chart 17, and at www.weyerhaeuser.com.
  • 3. Contribution to Pre-Tax Earnings divided by Total Revenues.

Chart 7

slide-11
SLIDE 11

11 | 07/27/2012

437 410 462 460 438 417 400 450 500 550 600

Q1 Q2 Q3 Q4 Q1 Q2

Volumes (Thousands of ADMT)

CELLULOSE FIBERS SEGMENT

436 426 426 468 449 425 $912 $960 $920 $895 $818 $819 $600 $700 $800 $900 $1,000 400 450 500 550 600

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/ADMT) Volumes (Thousands of ADMT)

Chart 8

3rd-Party Sales Volumes and Realizations -- Pulp Production Volumes -- Pulp

2011 2012 2011 2012

67 80 81 79 65 78 100 200 300 400 500 600

Q1 Q2 Q3 Q4 Q1 Q2

Volumes (Thousands of Tons)

Production Volumes – Liquid Packaging

2011 2012

74 77 76 70 70 76 $1,148 $1,194 $1,165 $1,151 $1,181 $1,176 $600 $700 $800 $900 $1,000 $1,100 $1,200 100 200 300 400 500 600

Q1 Q2 Q3 Q4 Q1 Q2

Realizations ($/ADMT) Volumes (Thousands of ADMT)

3rd-Party Sales Volumes and Realizations – Liquid Packaging

2011 2012

slide-12
SLIDE 12

12 | 07/27/2012

REAL ESTATE SEGMENT

2nd Quarter Notes

  • Seasonal increase in home closings
  • Average margins improved to nearly 20% due to mix
  • 2nd quarter includes earnings of $12 million from sale of land and

lots, compared with $1 million from sale of lots in the 1st quarter REAL ESTATE ($ Millions) 2012 Q1 2012 Q2 Total Revenues $137 $296 Contribution (Charge) to Pre-Tax Earnings ($8) $15 EBITDA1. ($4) $31 Operating Margin2. (6%) 5%

  • 1. A reconciliation to GAAP is set forth on Chart 17, and at www.weyerhaeuser.com.
  • 2. Contribution to Pre-Tax Earnings divided by Total Revenues.

Chart 9

slide-13
SLIDE 13

13 | 07/27/2012

611 673 605 429 777 1,033 $428 $418 $421 $390 $371 $396 $0 $125 $250 $375 $500 300 600 900 1,200 1,500

Q1 Q2 Q3 Q4 Q1 Q2

Price ($ Thousands) Backlog (Units)

SINGLE FAMILY HOMEBUILDING

Chart 10

363 459 508 582 349 508 12% 16% 17% 18% 10% 15% 0% 5% 10% 15% 20% 200 450 700 950 1,200

Q1 Q2 Q3 Q4 Q1 Q2

Cancellation Rate (%) Homes Closed (Units)

2011 2012

Average Closing Price and Gross Margin Excluding Impairments

2011 2012

535 521 440 406 697 764 13 15 12 10 14 18 5 10 15 20 200 450 700 950 1,200

Q1 Q2 Q3 Q4 Q1 Q2

Traffic (Thousands) Homes Sold (Units)

Homes Sold and Buyer Traffic Backlog and Average Sale Price

  • f Homes in Backlog

Home Closings and Cancellation Rate

2011 2012

21.7% 22.4% 23.0% 25.4% 17.3% 19.5% $419 $391 $403 $398 $376 $374 $250 $300 $350 $400 $450 15% 20% 25% 30% 35%

Q1 Q2 Q3 Q4 Q1 Q2

Price ($ Thousands) Gross Margin (%)

2011 2012

slide-14
SLIDE 14

14 | 07/27/2012

UNALLOCATED ITEMS1.

Chart 11

UNALLOCATED ITEMS ($ Millions) 2012 Q1 2012 Q2 Unallocated Corporate Function Expenses ($6) ($3) Unallocated Share-Based Compensation (5) (1) Unallocated Pension & Postretirement Costs (7) (7) Foreign Exchange Gains (Losses) 6 (8) Elimination of Intersegment Profit in Inventory and LIFO (12) (2) Other 2 (7) Charge to Pre-Tax Earnings Before Special Items2. ($22) ($28) Unallocated Pre-Tax Special Items 38 51 Contribution to Pre-Tax Earnings Including Special Items $16 $23 EBITDA excluding Special Items3. ($27) ($25)

  • 1. 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 elimination of intersegment profit in inventory and LIFO.

  • 2. Contribution to pre-tax earnings for 2012 Q1 has been adjusted to include elimination of intersegment profit on inventory and the LIFO reserve. A

reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.

  • 3. A reconciliation to GAAP is set forth on Chart 17, and at www.weyerhaeuser.com.
slide-15
SLIDE 15

15 | 07/27/2012

OUTLOOK: 2012 Q3

SEGMENT COMMENTS

Timberlands

  • Slightly lower export log realizations, and lower domestic prices for Western logs
  • Somewhat lower Southern log price realizations due to mix
  • Higher earnings from disposition of non-strategic timberlands
  • Expect 2012 Q3 earnings to be comparable to 2012 Q2

Wood Products

  • Anticipate flat to slightly lower sales volumes
  • Sales realizations may soften seasonally, especially for lumber
  • Log costs projected to increase in Canada, remain flat in the South and decline in the West
  • Expect the segment to be solidly profitable in 2012 Q3, though not as strong as 2012 Q2

Cellulose Fibers

  • Weaker selling prices for pulp, offset by higher sales volumes
  • Improved productivity and lower planned annual maintenance expense
  • Reduced chemical, energy and fiber costs, and slightly higher freight expense
  • Expect 2012 Q3 earnings to be significantly higher than 2012 Q2

Real Estate

  • Higher home closing volume due to seasonality and improved market conditions
  • Slightly lower average selling prices due to mix, and gross margins of approximately 20%
  • Increased selling expenses due to additional closing volume
  • Expect increased earnings from single-family homebuilding operations in 2012 Q3

Chart 12

slide-16
SLIDE 16

16 | 07/27/2012

($87) $114 $117 $147 ($60) $267 (200) (100) 100 200 300

Q1 Q2 Q3 Q4 Q1 Q2

($ Millions)

FINANCIAL ITEMS

Chart 13

($ Millions) 2012 Q1 2012 Q2 Ending Cash Balance $728 $861 Long-Term Debt $4,476 $4,472 Cash from Operations

2011 2012

Capital Expenditures

$47 $46 $66 $82 $64 $75 50 100 150

Q1 Q2 Q3 Q4 Q1 Q2

($ Millions)

2011 2012

Scheduled Debt Maturities as of June 30, 2012

$182 $409 $15 $0 $0 100 200 300 400 500

2012 2013 2014 2015 2016

($ Millions)

slide-17
SLIDE 17

17 | 07/27/2012

Appendix

slide-18
SLIDE 18

18 | 07/27/2012

Weyerhaeuser began holding elimination of intersegment profit on inventory and the LIFO reserve as part of Unallocated Items during 2012 Q2. This change provides a better understanding of business segment operating results. Contributions to pre-tax earnings for prior periods have been adjusted to reflect this change. A reconciliation to contribution to pre-tax earnings as previously reported is set forth below.

Chart 14

INTERSEGMENT PROFIT / LIFO ADJUSTMENT

$ Millions 2011 2012 2012 Contribution to Pre-Tax Earnings Before Special Items Q1 Q2 Q3 Q4 Q1 Q2

(as reported)

Timberland ands: As previously reported $89 $112 $62 $70 $71 Intersegment profit / LIFO adjustment

  • 6

(1) 1 (1) As adjusted (reported in 2012 2Q) $89 $118 $61 $71 $70 $77 Wood Products: As previously reported ($36) ($53) ($43) ($61) ($22) Intersegment profit / LIFO adjustment 4 (1) (4) 3 9 As adjusted (reported in 2012 2Q) ($32) ($54) ($47) ($58) ($13) $30 Cellulo lulose Fibers: As previously reported $86 $80 $135 $134 $44 Intersegment profit / LIFO adjustment 6 5 4 2 4 As adjusted (reported in 2012 2Q) $92 $85 $139 $136 $48 $36 Unallo llocat ated Items: As previously reported ($43) ($11) ($16) ($22) ($10) Intersegment profit / LIFO adjustment (reported in 2012 2Q) (10) (10) 1 (6) (12) (2) As adjusted (reported in 2012 2Q) ($53) ($21) ($15) ($28) ($22) ($28)

slide-19
SLIDE 19

19 | 07/27/2012

EARNINGS SUMMARY

Chart 15

  • 1. Interest expense is net of capitalized interest.
  • 2. Income taxes for 2012 Q1 include a benefit of $8 million from income tax settlements. 2011 Q3 includes a benefit of $83 million related to foreign tax credits.
  • 3. A reconciliation to GAAP Net Income is set forth on Chart 2. A reconciliation to GAAP EPS is set forth on Chart 16, and at www.weyerhaeuser.com.

$ Millions EXCEPT EPS 2011 2012 Contribution to Pre-Tax Earnings Before Special Items Q1 Q2 Q3 Q4 Q1 Q2 Timberlands $89 $118 $61 $71 $70 $77 Wood Products (32) (54) (47) (58) (13) 30 Cellulose Fibers 92 85 139 136 48 36 Real Estate (1) 8 10 41 (8) 15 Unallocated Items (53) (21) (15) (28) (22) (28) Total Contribution to Earnings before Special Items and Discontinued Operations $95 $136 $148 $162 $75 $130 Discontinued Operations 2 (10) (8)

  • Special Items, including from Discontinued Operations

152 (9) 12 (19) 38 57 Total Contribution to Earnings $249 $117 $152 $143 $113 $187 Interest Expense, net1. (93) (91) (86) (88) (87) (86) Loss on Extinguishment of Debt

  • (26)
  • Income Taxes2.

(57) 10 91 10 15 (17) Net Income $99 $10 $157 $65 $41 $84 Net Income before Special Items3. $3 $32 $66 $77 $9 $47 Diluted EPS $0.18 $0.02 $0.29 $0.12 $0.08 $0.16 Diluted EPS before Special Items3. $0.00 $0.06 $0.12 $0.14 $0.02 $0.09

Weyerhaeuser began holding elimination of intersegment profit on inventory and the LIFO reserve as part of Unallocated Items during 2012 Q2. Contributions to pre-tax earnings for prior periods have been adjusted to reflect this change. A reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.

slide-20
SLIDE 20

20 | 07/27/2012

Chart 16

2011 2012

Q1 Q2 Q3 Q4 Q1 Q2 Diluted EPS Before Special Items $0.00 $0.06 $0.12 $0.14 $0.02 $0.09 Special Items: Gain on Postretirement Plan Amendment

  • 0.06

0.06 Income Tax Adjustments and Credits

  • 0.15
  • 0.02
  • Closures, Restructuring, Impairments,

and Related Charges

  • (0.04)

(0.02) (0.02)

  • Net Gain on Sale of Assets, Operations

and Property 0.18 (0.01) 0.06

  • 0.01

Loss on Early Extinguishment of Debt

  • (0.03)
  • Diluted EPS (GAAP)

$0.18 $0.02 $0.29 $0.12 $0.08 $0.16

EARNINGS PER SHARE RECONCILIATION

slide-21
SLIDE 21

21 | 07/27/2012

Chart 17

$ Millions 2012 Q1 2012 Q2

Timberlands Wood Products Cellulose Fibers Real Estate Unallocated Items Total Timberlands Wood Products Cellulose Fibers Real Estate Unallocated Items Total

EBITDA Excluding Special Items1. $104 $20 $86 ($4) ($27) $179 $111 $63 $71 $31 ($25) $251 Depletion, Depreciation & Amortization (35) (34) (37) (2) (5) (113) (34) (33) (36) (3) (7) (113) Special Items

  • 38

38

  • 6
  • 51

57 Capitalized Interest Included in Cost of Products Sold

  • (3)
  • (3)
  • (14)

(5) (19) Operating Income (GAAP) $69 (14) $49 ($9) $6 $101 $77 $36 $35 $14 $14 $176 Interest Income and Other 1 1 (1) 1 10 12

  • 1

1 9 11 Net Contribution to Earnings (GAAP)2. $70 ($13) $48 ($8) $16 $113 $77 $36 $36 $15 $23 $187

EBITDA RECONCILIATION

  • 1. 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.

  • 2. Weyerhaeuser began holding elimination of intersegment profit on inventory and the LIFO reserve as part of Unallocated Items during 2012 Q2. Contributions to pre-tax

earnings for prior periods have been adjusted to reflect this change. A reconciliation to contribution to pre-tax earnings as previously reported is set forth on Chart 14.