8-K
false000010653500001065352026-01-292026-01-29

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): January 29, 2026

 

 

WEYERHAEUSER COMPANY

(Exact name of registrant as specified in charter)

 

 

Washington

1-4825

91-0470860

 

 

 

(State or other jurisdiction of

incorporation or organization)

(Commission

File Number)

(IRS Employer

Identification Number)

 

220 Occidental Avenue South

Seattle, Washington 98104-7800

(Address of principal executive offices)

(zip code)

Registrant’s telephone number, including area code:

(206) 539-3000

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock, par value $1.25 per share

 

WY

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934:

 

Emerging growth company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

 

 


 

TABLE OF CONTENTS

 

 

Item 2.02. Results of Operations and Financial Condition

 

Item 9.01. Financial Statements and Exhibits

 

SIGNATURES

 

EXHIBIT 99.1

 

EXHIBIT 99.2

 

 


Table of Contents

Section 2 - Financial Information

Item 2.02. Results of Operations and Financial Condition

On January 29, 2026, Weyerhaeuser Company will post and make available on its website its financial results for the quarter and the year ended December 31, 2025. Copies of the earnings release and the exhibit thereto are furnished as Exhibit 99.1 and Exhibit 99.2 to this report.

In accordance with General Instruction B.2 of Form 8-K, the information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Section 9 - Financial Statements and Exhibits

Item 9.01. Financial Statements and Exhibits

 

(d) Exhibits. The following items are furnished as exhibits to this report.

 

 

 

 

 

Exhibit No.

Description

 

99.1

Earnings release of Weyerhaeuser Company posted January 29, 2026 reporting results of operations for the quarter and the year ended December 31, 2025.

 

99.2

Exhibit to earnings release of Weyerhaeuser Company posted January 29, 2026.

 

104

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

WEYERHAEUSER COMPANY

 

 

By:

 

/s/ Alex G. Whitney

Name:

 

Alex G. Whitney

Its:

 

Vice President and Chief Accounting Officer

 

 

(Principal Accounting Officer)

 

Date: January 29, 2026

 

 


 

 

EXHIBIT 99.1

 

 

For more information contact:

 

Analysts – Andy Taylor (206) 539-3907

 

 

Media  Nancy Thompson (919) 861-0342

 

 

Weyerhaeuser Reports Fourth Quarter, Full Year Results

 

Generated full year net earnings of $324 million and Adjusted EBITDA of $1 billion
Returned $766 million in total cash back to shareholders, including $160 million of share repurchase completed in 2025
Completed prior $1 billion share repurchase program and announced new $1 billion authorization in 2025
Completed previous multi-year targets and launched new strategy to accelerate growth through 2030 at Investor Day in December
Enhanced company’s timberlands portfolio through a series of strategic and capital-efficient transactions
Delivered a significant year-over-year increase in Climate Solutions results, exceeding the company’s 2025 financial target
Announced new partnership to advance transformational biocarbon business

 

SEATTLE, January 29, 2026 – Weyerhaeuser Company (NYSE: WY) today reported fourth quarter net earnings of $74 million, or 10 cents per diluted share, on net sales of $1.5 billion. This compares with net earnings of $81 million, or 11 cents per diluted share, on net sales of $1.7 billion for the same period last year and net earnings of $80 million for third quarter 2025. Excluding an after-tax benefit of $141 million for special items, the company reported a fourth quarter net loss of $67 million, or a loss of 9 cents per diluted share. This compares with net earnings before special items of $40 million for third quarter 2025. There were no special items in fourth quarter 2024. Adjusted EBITDA for fourth quarter 2025 was $140 million, compared with $294 million for the same period last year and $217 million for third quarter 2025.

 

For full year 2025, Weyerhaeuser reported net earnings of $324 million, or 45 cents per diluted share, on net sales of $6.9 billion. This compares with net earnings of $396 million on net sales of $7.1 billion for full year 2024. Full year 2025 includes a total after-tax benefit of $181 million for special items. Excluding these items, the company reported net earnings of $143 million, or 20 cents per diluted share. This compares with net earnings before special items of $384 million for full year 2024. Adjusted EBITDA for full year 2025 was $1.0 billion, compared with $1.3 billion for full year 2024.

 

“Our performance in 2025 reflects solid execution across all businesses, notwithstanding extremely challenging market conditions,” said Devin W. Stockfish, president and chief executive officer. “Notably, we delivered on the multi-year targets we established in 2021 and launched a new, transformative companywide strategy to accelerate growth and drive significant value creation through 2030. Additionally, in 2025 we further optimized our timberlands portfolio, expanded our Climate Solutions offerings, captured $92 million of operational excellence improvements, increased our base dividend by 5 percent, and returned a significant amount of cash back to shareholders. We also broke ground on our new TimberStrand® facility in Arkansas and made meaningful investments across our portfolio. Entering 2026, we maintain a favorable longer-term outlook for the demand fundamentals that support our businesses and are well positioned to capitalize as market conditions improve. We remain focused on serving our customers and advancing our new strategy to accelerate growth and drive significant long-term value for shareholders.”

 

In 2025, the company delivered strong results from its Climate Solutions business, generating operating income of $102 million and Adjusted EBITDA of $119 million. Adjusted EBITDA in 2025 was a 42 percent increase compared to 2024 and resulted in the company exceeding its previous target to reach $100 million of Climate Solutions Adjusted EBITDA by year-end 2025. The company is encouraged by continued market development and demand for its Climate Solutions offerings and set a new target to reach $250 million of Adjusted EBITDA by 2030 at its Investor Day in December 2025.

 

As previously disclosed, in October Weyerhaeuser completed the divestiture of 28,000 acres of timberlands in Oregon for $190 million. In addition, the company made progress on two additional divestiture transactions in the fourth quarter, both of which were previously announced. In December, Weyerhaeuser completed the sale of approximately 86,000 acres in

1


 

 

Georgia and Alabama for $216 million and entered into an agreement to divest approximately 108,000 acres in Virginia for $193 million. The Virginia transaction is expected to close in first quarter 2026 and is subject to customary closing conditions.

 

In the fourth quarter, Weyerhaeuser completed the purchase of a group annuity contract that transferred approximately $455 million of the company’s U.S. pension liabilities to an insurance carrier. The contract purchase was funded from $440 million of U.S. pension plan assets. As a result of the transaction, fourth quarter special items include a non-cash after-tax settlement charge of $111 million. In conjunction with the transaction, the company made a $200 million voluntary cash contribution to the plan. This transaction is the latest in a series of actions taken to reduce the company’s pension plan obligations. Since beginning these efforts in 2018, Weyerhaeuser’s pension obligations have decreased from $6.8 billion to $1.9 billion as of December 31, 2025.

 

WEYERHAEUSER FINANCIAL HIGHLIGHTS

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(millions, except per share data)

 

Q3

 

 

Q4

 

 

Q4

 

 

Full Year

 

 

Full Year

 

Net sales

 

$

1,717

 

 

$

1,541

 

 

$

1,708

 

 

$

6,905

 

 

$

7,124

 

Net earnings

 

$

80

 

 

$

74

 

 

$

81

 

 

$

324

 

 

$

396

 

Net earnings per diluted share

 

$

0.11

 

 

$

0.10

 

 

$

0.11

 

 

$

0.45

 

 

$

0.54

 

Weighted average shares outstanding, diluted

 

 

722

 

 

 

722

 

 

 

728

 

 

 

724

 

 

 

729

 

Net earnings (loss) before special items(1)(2)

 

$

40

 

 

$

(67

)

 

$

81

 

 

$

143

 

 

$

384

 

Net earnings (loss) per diluted share before special items(1)

 

$

0.06

 

 

$

(0.09

)

 

$

0.11

 

 

$

0.20

 

 

$

0.53

 

Adjusted EBITDA(1)

 

$

217

 

 

$

140

 

 

$

294

 

 

$

1,021

 

 

$

1,292

 

Net cash from operations

 

$

210

 

 

$

(114

)

 

$

218

 

 

$

562

 

 

$

1,008

 

Adjusted FAD(3)

 

$

117

 

 

$

(24

)

 

$

69

 

 

$

397

 

 

$

567

 

(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)
Fourth quarter 2025 after-tax special items include a $117 million gain on the sale of Georgia and Alabama timberlands, a $149 million gain on the sale of Oregon timberlands, a $111 million pension settlement charge and a $14 million noncash environmental remediation charge. Special items for prior periods presented are included in the reconciliation tables within this release.
(3)
Adjusted Funds Available for Distribution (Adjusted FAD) is a non-GAAP measure that management uses to evaluate the company’s liquidity. Adjusted FAD, as we define it, is net cash from operations adjusted for capital expenditures and significant non-recurring items. Adjusted FAD measures cash generated during the period (net of capital expenditures and significant non-recurring items) that is available for dividends, repurchases of common shares, debt reduction, acquisitions and other discretionary and nondiscretionary capital allocation activities. Adjusted FAD should not be considered in isolation from, and is not intended to represent an alternative to, our GAAP results. A reconciliation of Adjusted FAD to net cash from operations is included within this release.

TIMBERLANDS

 

FINANCIAL HIGHLIGHTS

 

2025

 

 

2025

 

 

 

 

(millions)

 

Q3

 

 

Q4

 

 

Change

 

Net sales

 

$

536

 

 

$

487

 

 

$

(49

)

Net contribution to pretax earnings

 

$

80

 

 

$

316

 

 

$

236

 

Pretax benefit for special items

 

$

 

 

$

(266

)

 

$

(266

)

Net contribution to pretax earnings before special items

 

$

80

 

 

$

50

 

 

$

(30

)

Adjusted EBITDA

 

$

148

 

 

$

114

 

 

$

(34

)

Q4 2025 Performance – Fee harvest volumes in the West and South were lower than the third quarter due to fewer working days. In the West, sales volumes and per unit log and haul costs were lower, while sales realizations were slightly lower. In the South, sales realizations were slightly higher due to mix, and per unit log and haul costs were higher. Forestry and road costs in the West and South were seasonally lower.

Fourth quarter pretax special items include a total gain of $266 million on the sale of timberlands.

2


 

 

Q1 2026 Outlook – Weyerhaeuser anticipates first quarter earnings before special items and Adjusted EBITDA will be comparable to the fourth quarter. In the West, the company expects fee harvest volumes and forestry and road costs to be comparable. Sales volumes are expected to be slightly higher, while per unit log and haul costs are expected to be slightly lower. Sales realizations are expected to be slightly lower overall due to mix, but comparable for domestic logs. In the South, the company expects fee harvest volumes and per unit log and haul costs to be slightly lower. Sales realizations are expected to be slightly lower due to mix, and forestry and road costs are expected to be moderately higher.

REAL ESTATE, ENERGY & NATURAL RESOURCES(1)

 

FINANCIAL HIGHLIGHTS

 

2025

 

 

2025

 

 

 

 

(millions)

 

Q3

 

 

Q4

 

 

Change

 

Net sales

 

$

103

 

 

$

103

 

 

$

 

Net contribution to pretax earnings

 

$

69

 

 

$

84

 

 

$

15

 

Adjusted EBITDA

 

$

91

 

 

$

95

 

 

$

4

 

(1)
Beginning in the first quarter of 2026, the Real Estate, Energy and Natural Resources (Real Estate & ENR) segment will be renamed Strategic Land Solutions. The segment will include the following businesses: Real Estate, Natural Resources and Climate Solutions.

Q4 2025 Performance – Earnings and Adjusted EBITDA increased from the third quarter due to the timing and mix of real estate sales. The average price per acre was significantly higher, while the number of acres sold and basis as a percentage of real estate sales were significantly lower.

Q1 2026 Outlook – Weyerhaeuser anticipates first quarter earnings before special items will be approximately $75 million higher than the fourth quarter and Adjusted EBITDA will be approximately $90 million higher than the fourth quarter due to the timing and mix of real estate sales and a large conservation easement transaction. The company expects full year 2026 Adjusted EBITDA for the segment to be approximately $425 million and basis as a percentage of real estate sales to be 25 to 35 percent for the full year.

WOOD PRODUCTS

 

FINANCIAL HIGHLIGHTS

 

2025

 

 

2025

 

 

 

 

(millions)

 

Q3

 

 

Q4

 

 

Change

 

Net sales

 

$

1,228

 

 

$

1,085

 

 

$

(143

)

Net charge to pretax earnings

 

$

(19

)

 

$

(78

)

 

$

(59

)

Pretax benefit for special items

 

$

(29

)

 

$

 

 

$

29

 

Net charge to pretax earnings before special items

 

$

(48

)

 

$

(78

)

 

$

(30

)

Adjusted EBITDA

 

$

8

 

 

$

(20

)

 

$

(28

)

Q4 2025 Performance – Sales realizations for lumber and oriented strand board decreased 3 percent and 6 percent, respectively, compared with third quarter averages. For lumber, sales volumes were lower and unit manufacturing costs were slightly higher due to reduced production levels. Log costs were moderately lower. For oriented strand board, sales volumes were slightly higher, unit manufacturing costs were comparable, and fiber costs were slightly lower. For engineered wood products, sales realizations and raw material costs were comparable, sales volumes were lower, and unit manufacturing costs were slightly higher. Distribution results were slightly lower than the third quarter.

Q1 2026 Outlook – Weyerhaeuser anticipates first quarter earnings before special items and Adjusted EBITDA will be slightly higher than the fourth quarter, excluding the effect of changes in average sales realizations for lumber and oriented strand board. For lumber, the company expects higher sales volumes, slightly lower log costs, and lower unit manufacturing costs. For oriented strand board, the company anticipates sales volumes and fiber costs to be slightly higher and unit manufacturing costs to be slightly lower. For engineered wood products, the company expects comparable sales volumes for most products, slightly lower sales realizations, and comparable raw material costs. Distribution results are expected to be higher than the fourth quarter.

3


 

 

ABOUT WEYERHAEUSER

Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900 and today owns or controls more than 10 million acres of timberlands in the U.S., as well as additional public timberlands managed under long-term licenses in Canada. Weyerhaeuser has been a global leader in sustainability for more than a century and manages 100 percent of its timberlands on a fully sustainable basis in compliance with internationally recognized sustainable forestry standards. Weyerhaeuser is also one of the largest manufacturers of wood products in North America and operates additional business lines around product distribution, climate solutions, real estate, and energy and natural resources, among others. In 2025, the company generated $6.9 billion in net sales and employed approximately 9,500 people who serve customers worldwide. Operated as a real estate investment trust, Weyerhaeuser’s 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 January 30, 2026, to discuss fourth quarter results.

To access the live webcast and presentation online, visit the Investors section on www.weyerhaeuser.com on January 30, 2026.

To join the conference call from within North America, dial 1-877-407-0792 (access code: 13755106) at least 15 minutes prior to the call. Those calling from outside North America should dial 201-689-8263 (access code: 13755106). Replays will be available for two weeks at 1-844-512-2921 (access code: 13755106) from within North America, and at 1-412-317-6671 (access code: 13755106) from outside North America.

FORWARD-LOOKING STATEMENTS

This earnings 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, including, but not limited to, with respect to our outlook and expectations concerning the following: our future operating performance, long-term demand drivers for our products, capitalizing on improving market conditions and delivery of long-term shareholder value and returns; the occurrence, timing and expected cash proceeds from timberlands divestitures; first quarter earnings before special items and Adjusted EBITDA for our Timberlands, Real Estate, Energy & Natural Resources and Wood Products segments, as well as full year Adjusted EBITDA and basis as a percentage of real estate sales for our Real Estate, Energy & Natural Resources segment; fee harvest volumes, sales realizations, per unit log and haul costs and forestry and road costs for our Timberlands segment; sales volumes, log and fiber costs and unit manufacturing costs for our lumber and oriented strand board businesses; sales volumes, sales realizations and raw material costs for our engineered wood products business; and expected first quarter results for our distribution business. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often involve use of words and expressions such as “anticipate,” “expect,” “outlook,” “will” and similar words and expressions or reference events to occur in a future time period or by a future date. They may use the positive, negative or another variation of those and similar words and expressions. These forward-looking statements are based on our current expectations and assumptions and are not guarantees of future events or 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 rates, inflation rates, housing starts, general availability and cost of financing for home mortgages and the relative strength of the U.S. dollar;
market demand for the company's products, including market demand for our timberland properties with higher and better uses, which is related to, among other factors, the strength of the various U.S. business segments and U.S. and international economic conditions;

4


 

 

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;
U.S. trade policy and resulting 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;
the successful execution of our internal plans and strategic initiatives, including restructuring and cost reduction initiatives;
our ability to hire and retain capable employees;
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 or the occurrence of any event, change or other circumstances that could give rise to a termination of any acquisition or divestiture transaction under the terms of the governing transaction agreements;
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;
the effects of significant geopolitical conditions or developments such as significant international trade disputes or domestic or foreign terrorist attacks, armed conflict and political unrest;
the occurrence of regional or global health epidemics and their potential effects on our business, results of operations, cash flows, financial condition and future prospects;
energy prices;
transportation and labor availability and costs;
federal tax policies;
the effect of forestry, land use, environmental and other governmental regulations;
legal proceedings;
performance of pension fund investments and related derivatives;
the effect of timing of employee retirements as it relates to the cost of pension benefits 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 and the accuracy of our estimates of charges related to casualty losses;
changes in accounting principles; and
other risks and uncertainties identified in our 2024 Annual Report on Form 10-K, as well as those set forth from time to time in our other public statements, reports, registration statements, prospectuses, information statements and other filings with the SEC.

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

Forward-looking statements speak only as of the date they are made, and we undertake no obligation to publicly update or revise any forward-looking statements, whether because of new information, future events, or otherwise.

5


 

 

RECONCILIATION OF ADJUSTED EBITDA TO NET EARNINGS

 

We reconcile Adjusted EBITDA to net earnings 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 year ended December 31, 2025:

 

(millions)

 

Timberlands

 

 

Real Estate
& ENR

 

 

Wood
Products

 

 

Unallocated
Items

 

 

Total

 

Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$

324

 

Interest expense, net of capitalized interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

273

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(64

)

Net contribution (charge) to earnings

 

$

586

 

 

$

315

 

 

$

55

 

 

$

(423

)

 

$

533

 

Non-operating pension and other post-employment benefit costs(1)

 

 

 

 

 

 

 

 

 

 

 

220

 

 

 

220

 

Interest income and other

 

 

 

 

 

 

 

 

 

 

 

(22

)

 

 

(22

)

Operating income (loss)

 

 

586

 

 

 

315

 

 

 

55

 

 

 

(225

)

 

 

731

 

Depreciation, depletion and amortization

 

 

261

 

 

 

12

 

 

 

224

 

 

 

12

 

 

 

509

 

Basis of real estate sold

 

 

 

 

 

84

 

 

 

 

 

 

 

 

 

84

 

Special items included in operating income (loss)(2)(3)(4)

 

 

(266

)

 

 

 

 

 

(29

)

 

 

(8

)

 

 

(303

)

Adjusted EBITDA

 

$

581

 

 

$

411

 

 

$

250

 

 

$

(221

)

 

$

1,021

 

 

(1)
Non-operating pension and other post-employment benefit costs includes a pretax special item consisting of a $145 million noncash settlement charge related to the transfer of pension plan assets and liabilities to an insurance company through the purchase of a group annuity contract.
(2)
Operating income (loss) for Timberlands includes pretax special items consisting of a $117 million gain on the sale of Georgia and Alabama timberlands and a $149 million gain on the sale of Oregon timberlands.
(3)
Operating income (loss) for Wood Products includes a pretax special item consisting of a $29 million gain on the sale of our Princeton lumber mill.
(4)
Operating income (loss) for Unallocated Items includes pretax special items consisting of a $26 million insurance recovery and an $18 million noncash environmental remediation charge.

 

The table below reconciles Adjusted EBITDA for the year ended December 31, 2024:

 

(millions)

 

Timberlands

 

 

Real Estate
& ENR

 

 

Wood
Products

 

 

Unallocated
Items

 

 

Total

 

Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$

396

 

Interest expense, net of capitalized interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

269

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31

 

Net contribution (charge) to earnings

 

$

280

 

 

$

216

 

 

$

457

 

 

$

(257

)

 

$

696

 

Non-operating pension and other post-employment benefit costs

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

42

 

Interest income and other

 

 

(1

)

 

 

 

 

 

 

 

 

(52

)

 

 

(53

)

Operating income (loss)

 

 

279

 

 

 

216

 

 

 

457

 

 

 

(267

)

 

 

685

 

Depreciation, depletion and amortization

 

 

260

 

 

 

13

 

 

 

219

 

 

 

10

 

 

 

502

 

Basis of real estate sold

 

 

 

 

 

120

 

 

 

 

 

 

 

 

 

120

 

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

 

 

 

 

 

 

 

 

(15

)

 

 

 

 

 

(15

)

Adjusted EBITDA

 

$

539

 

 

$

349

 

 

$

661

 

 

$

(257

)

 

$

1,292

 

(1)
Operating income (loss) for Wood Products includes pretax special items consisting of a $25 million product remediation recovery and a $10 million noncash impairment charge related to the indefinite curtailment of our New Bern lumber mill.

6


 

 

The table below reconciles Adjusted EBITDA for the quarter ended December 31, 2025:

 

(millions)

 

Timberlands

 

 

Real Estate
& ENR

 

 

Wood
Products

 

 

Unallocated
Items

 

 

Total

 

Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$

74

 

Interest expense, net of capitalized interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(51

)

Net contribution (charge) to earnings

 

$

316

 

 

$

84

 

 

$

(78

)

 

$

(229

)

 

$

93

 

Non-operating pension and other post-employment benefit costs(1)

 

 

 

 

 

 

 

 

 

 

 

163

 

 

 

163

 

Interest income and other

 

 

 

 

 

 

 

 

 

 

 

(5

)

 

 

(5

)

Operating income (loss)

 

 

316

 

 

 

84

 

 

 

(78

)

 

 

(71

)

 

 

251

 

Depreciation, depletion and amortization

 

 

64

 

 

 

3

 

 

 

58

 

 

 

4

 

 

 

129

 

Basis of real estate sold

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

8

 

Special items included in operating income (loss)(2)(3)

 

 

(266

)

 

 

 

 

 

 

 

 

18

 

 

 

(248

)

Adjusted EBITDA

 

$

114

 

 

$

95

 

 

$

(20

)

 

$

(49

)

 

$

140

 

(1)
Non-operating pension and other post-employment benefit costs includes a pretax special item consisting of a $145 million noncash settlement charge related to the transfer of pension plan assets and liabilities to an insurance company through the purchase of a group annuity contract.
(2)
Operating income (loss) for Timberlands includes pretax special items consisting of a $117 million gain on the sale of Georgia and Alabama timberlands and a $149 million gain on the sale of Oregon timberlands.
(3)
Operating income (loss) for Unallocated includes a pretax special item consisting of an $18 million noncash environmental remediation charge.

 

The table below reconciles Adjusted EBITDA for the quarter ended September 30, 2025:

 

(millions)

 

Timberlands

 

 

Real Estate
& ENR

 

 

Wood
Products

 

 

Unallocated
Items

 

 

Total

 

Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$

80

 

Interest expense, net of capitalized interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(41

)

Net contribution (charge) to earnings

 

$

80

 

 

$

69

 

 

$

(19

)

 

$

(20

)

 

$

110

 

Non-operating pension and other post-employment benefit costs

 

 

 

 

 

 

 

 

 

 

 

19

 

 

 

19

 

Interest income and other

 

 

 

 

 

 

 

 

 

 

 

(6

)

 

 

(6

)

Operating income (loss)

 

 

80

 

 

 

69

 

 

 

(19

)

 

 

(7

)

 

 

123

 

Depreciation, depletion and amortization

 

 

68

 

 

 

3

 

 

 

56

 

 

 

3

 

 

 

130

 

Basis of real estate sold

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

19

 

Special items included in operating income (loss)(1)(2)

 

 

 

 

 

 

 

 

(29

)

 

 

(26

)

 

 

(55

)

Adjusted EBITDA

 

$

148

 

 

$

91

 

 

$

8

 

 

$

(30

)

 

$

217

 

(1)
Operating income (loss) for Wood Products includes a pretax special item consisting of a $29 million gain on the sale of our Princeton lumber mill.
(2)
Operating income (loss) for Unallocated Items includes a pretax special item consisting of a $26 million insurance recovery.

 

7


 

 

The table below reconciles Adjusted EBITDA for the quarter ended December 31, 2024:

 

(millions)

 

Timberlands

 

 

Real Estate
& ENR

 

 

Wood
Products

 

 

Unallocated
Items

 

 

Total

 

Adjusted EBITDA by Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

$

81

 

Interest expense, net of capitalized interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7

)

Net contribution (charge) to earnings

 

$

62

 

 

$

46

 

 

$

106

 

 

$

(74

)

 

$

140

 

Non-operating pension and other post-employment benefit costs

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

11

 

Interest income and other

 

 

 

 

 

 

 

 

 

 

 

(10

)

 

 

(10

)

Operating income (loss)

 

 

62

 

 

 

46

 

 

 

106

 

 

 

(73

)

 

 

141

 

Depreciation, depletion and amortization

 

 

64

 

 

 

3

 

 

 

55

 

 

 

4

 

 

 

126

 

Basis of real estate sold

 

 

 

 

 

27

 

 

 

 

 

 

 

 

 

27

 

Adjusted EBITDA

 

$

126

 

 

$

76

 

 

$

161

 

 

$

(69

)

 

$

294

 

 

The table below reconciles Climate Solutions Adjusted EBITDA for the year ended December 31, 2025:

 

 

 

2025

 

(millions)

 

Full Year

 

Operating income

 

$

102

 

Depreciation, depletion and amortization

 

 

1

 

Basis of real estate sold

 

 

16

 

Adjusted EBITDA

 

$

119

 

RECONCILIATION OF NET EARNINGS BEFORE SPECIAL ITEMS TO NET EARNINGS (INCOME TAX AFFECTED)

 

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:

 

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(millions)

 

Q3

 

 

Q4

 

 

Q4

 

 

Full Year

 

 

Full Year

 

Net earnings

 

$

80

 

 

$

74

 

 

$

81

 

 

$

324

 

 

$

396

 

Environmental remediation charge

 

 

 

 

 

14

 

 

 

 

 

 

14

 

 

 

 

Gain on lumber mill sale

 

 

(21

)

 

 

 

 

 

 

 

 

(21

)

 

 

 

Gain on sale of timberlands

 

 

 

 

 

(266

)

 

 

 

 

 

(266

)

 

 

 

Insurance recovery

 

 

(19

)

 

 

 

 

 

 

 

 

(19

)

 

 

 

Pension settlement charge

 

 

 

 

 

111

 

 

 

 

 

 

111

 

 

 

 

Product remediation recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19

)

Restructuring, impairments and other charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

Net earnings (loss) before special items

 

$

40

 

 

$

(67

)

 

$

81

 

 

$

143

 

 

$

384

 

 

8


 

 

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

 

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

Q3

 

 

Q4

 

 

Q4

 

 

Full Year

 

 

Full Year

 

Net earnings per diluted share

 

$

0.11

 

 

$

0.10

 

 

$

0.11

 

 

$

0.45

 

 

$

0.54

 

Environmental remediation charge

 

 

 

 

 

0.02

 

 

 

 

 

 

0.02

 

 

 

 

Gain on lumber mill sale

 

 

(0.03

)

 

 

 

 

 

 

 

 

(0.03

)

 

 

 

Gain on sale of timberlands

 

 

 

 

 

(0.36

)

 

 

 

 

 

(0.36

)

 

 

 

Insurance recovery

 

 

(0.02

)

 

 

 

 

 

 

 

 

(0.03

)

 

 

 

Pension settlement charge

 

 

 

 

 

0.15

 

 

 

 

 

 

0.15

 

 

 

 

Product remediation recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.02

)

Restructuring, impairments and other charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.01

 

Net earnings (loss) per diluted share before special items

 

$

0.06

 

 

$

(0.09

)

 

$

0.11

 

 

$

0.20

 

 

$

0.53

 

 

RECONCILIATION OF ADJUSTED FAD TO NET CASH FROM OPERATIONS

 

We reconcile Adjusted FAD to net cash from operations, as that is the most directly comparable U.S. GAAP measure. We believe the measure provides meaningful supplemental information for investors about our liquidity.

The table below reconciles Adjusted FAD to net cash from operations:

 

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(millions)

 

Q3

 

 

Q4

 

 

Q4

 

 

Full Year

 

 

Full Year

 

Net cash from operations

 

$

210

 

 

$

(114

)

 

$

218

 

 

$

562

 

 

$

1,008

 

Capital expenditures

 

 

(125

)

 

 

(149

)

 

 

(149

)

 

 

(474

)

 

 

(416

)

Adjustments to FAD(1)

 

 

32

 

 

 

239

 

 

 

 

 

 

309

 

 

 

(25

)

Adjusted FAD

 

$

117

 

 

$

(24

)

 

$

69

 

 

$

397

 

 

$

567

 

(1)
Adjustments to FAD in 2024 include a $25 million product remediation recovery received in second quarter 2024. Adjustments to FAD in 2025 include a $200 million pension plan contribution paid in fourth quarter 2025, as well as $32 million, $39 million and $109 million in capital expenditures related to our Monticello engineered wood products facility in third quarter, fourth quarter and full year 2025, respectively.

9


 

 

 

Weyerhaeuser Company

Exhibit 99.2

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

 

Consolidated Statement of Operations

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year-to-Date

 

in millions

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Net sales

 

$

1,763

 

 

$

1,884

 

 

$

1,717

 

 

$

1,541

 

 

$

1,708

 

 

$

6,905

 

 

$

7,124

 

Costs of sales

 

 

1,428

 

 

 

1,559

 

 

 

1,513

 

 

 

1,380

 

 

 

1,404

 

 

 

5,880

 

 

 

5,811

 

Gross margin

 

 

335

 

 

 

325

 

 

 

204

 

 

 

161

 

 

 

304

 

 

 

1,025

 

 

 

1,313

 

Selling expenses

 

 

23

 

 

 

23

 

 

 

23

 

 

 

23

 

 

 

22

 

 

 

92

 

 

 

88

 

General and administrative expenses

 

 

119

 

 

 

114

 

 

 

107

 

 

 

113

 

 

 

122

 

 

 

453

 

 

 

480

 

Gain on sale of timberlands

 

 

 

 

 

 

 

 

 

 

 

(266

)

 

 

 

 

 

(266

)

 

 

 

Other operating costs (income), net

 

 

14

 

 

 

10

 

 

 

(49

)

 

 

40

 

 

 

19

 

 

 

15

 

 

 

60

 

Operating income

 

 

179

 

 

 

178

 

 

 

123

 

 

 

251

 

 

 

141

 

 

 

731

 

 

 

685

 

Non-operating pension and other post-employment benefit costs

 

 

(19

)

 

 

(19

)

 

 

(19

)

 

 

(163

)

 

 

(11

)

 

 

(220

)

 

 

(42

)

Interest income and other

 

 

5

 

 

 

6

 

 

 

6

 

 

 

5

 

 

 

10

 

 

 

22

 

 

 

53

 

Interest expense, net of capitalized interest

 

 

(66

)

 

 

(66

)

 

 

(71

)

 

 

(70

)

 

 

(66

)

 

 

(273

)

 

 

(269

)

Earnings before income taxes

 

 

99

 

 

 

99

 

 

 

39

 

 

 

23

 

 

 

74

 

 

 

260

 

 

 

427

 

Income taxes

 

 

(16

)

 

 

(12

)

 

 

41

 

 

 

51

 

 

 

7

 

 

 

64

 

 

 

(31

)

Net earnings

 

$

83

 

 

$

87

 

 

$

80

 

 

$

74

 

 

$

81

 

 

$

324

 

 

$

396

 

 

Per Share Information

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year-to-Date

 

 

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Earnings per share, basic and diluted

 

$

0.11

 

 

$

0.12

 

 

$

0.11

 

 

$

0.10

 

 

$

0.11

 

 

$

0.45

 

 

$

0.54

 

Dividends paid per common share

 

$

0.21

 

 

$

0.21

 

 

$

0.21

 

 

$

0.21

 

 

$

0.20

 

 

$

0.84

 

 

$

0.94

 

Weighted average shares outstanding (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

726,143

 

 

 

723,682

 

 

 

721,598

 

 

 

721,295

 

 

 

726,927

 

 

 

723,162

 

 

 

728,398

 

Diluted

 

 

726,566

 

 

 

723,927

 

 

 

722,012

 

 

 

721,833

 

 

 

727,776

 

 

 

723,567

 

 

 

728,957

 

Common shares outstanding at end of period (in thousands)

 

 

725,671

 

 

 

721,835

 

 

 

720,861

 

 

 

720,531

 

 

 

725,845

 

 

 

720,531

 

 

 

725,845

 

 

 

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

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year-to-Date

 

in millions

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Net earnings

 

$

83

 

 

$

87

 

 

$

80

 

 

$

74

 

 

$

81

 

 

$

324

 

 

$

396

 

Non-operating pension and other post-employment benefit costs

 

 

19

 

 

 

19

 

 

 

19

 

 

 

163

 

 

 

11

 

 

 

220

 

 

 

42

 

Interest income and other

 

 

(5

)

 

 

(6

)

 

 

(6

)

 

 

(5

)

 

 

(10

)

 

 

(22

)

 

 

(53

)

Interest expense, net of capitalized interest

 

 

66

 

 

 

66

 

 

 

71

 

 

 

70

 

 

 

66

 

 

 

273

 

 

 

269

 

Income taxes

 

 

16

 

 

 

12

 

 

 

(41

)

 

 

(51

)

 

 

(7

)

 

 

(64

)

 

 

31

 

Operating income

 

 

179

 

 

 

178

 

 

 

123

 

 

 

251

 

 

 

141

 

 

 

731

 

 

 

685

 

Depreciation, depletion and amortization

 

 

125

 

 

 

125

 

 

 

130

 

 

 

129

 

 

 

126

 

 

 

509

 

 

 

502

 

Basis of real estate sold

 

 

24

 

 

 

33

 

 

 

19

 

 

 

8

 

 

 

27

 

 

 

84

 

 

 

120

 

Special items included in operating income

 

 

 

 

 

 

 

 

(55

)

 

 

(248

)

 

 

 

 

 

(303

)

 

 

(15

)

Adjusted EBITDA(1)

 

$

328

 

 

$

336

 

 

$

217

 

 

$

140

 

 

$

294

 

 

$

1,021

 

 

$

1,292

 

 

(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.

Page 1 of 8


 

 

 

Weyerhaeuser Company

Total Company Statistics

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

 

Special Items Included in Net Earnings (Income Tax Affected)

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year-to-Date

 

in millions

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Net earnings

 

$

83

 

 

$

87

 

 

$

80

 

 

$

74

 

 

$

81

 

 

$

324

 

 

$

396

 

Environmental remediation charge

 

 

 

 

 

 

 

 

 

 

 

14

 

 

 

 

 

 

14

 

 

 

 

Gain on lumber mill sale

 

 

 

 

 

 

 

 

(21

)

 

 

 

 

 

 

 

 

(21

)

 

 

 

Gain on sale of timberlands

 

 

 

 

 

 

 

 

 

 

 

(266

)

 

 

 

 

 

(266

)

 

 

 

Insurance recovery

 

 

 

 

 

 

 

 

(19

)

 

 

 

 

 

 

 

 

(19

)

 

 

 

Pension settlement charge

 

 

 

 

 

 

 

 

 

 

 

111

 

 

 

 

 

 

111

 

 

 

 

Product remediation recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19

)

Restructuring, impairments and other charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

Net earnings (loss) before special items(1)

 

$

83

 

 

$

87

 

 

$

40

 

 

$

(67

)

 

$

81

 

 

$

143

 

 

$

384

 

 

 

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year-to-Date

 

 

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Net earnings per diluted share

 

$

0.11

 

 

$

0.12

 

 

$

0.11

 

 

$

0.10

 

 

$

0.11

 

 

$

0.45

 

 

$

0.54

 

Environmental remediation charge

 

 

 

 

 

 

 

 

 

 

 

0.02

 

 

 

 

 

 

0.02

 

 

 

 

Gain on lumber mill sale

 

 

 

 

 

 

 

 

(0.03

)

 

 

 

 

 

 

 

 

(0.03

)

 

 

 

Gain on sale of timberlands

 

 

 

 

 

 

 

 

 

 

 

(0.36

)

 

 

 

 

 

(0.36

)

 

 

 

Insurance recovery

 

 

 

 

 

 

 

 

(0.02

)

 

 

 

 

 

 

 

 

(0.03

)

 

 

 

Pension settlement charge

 

 

 

 

 

 

 

 

 

 

 

0.15

 

 

 

 

 

 

0.15

 

 

 

 

Product remediation recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.02

)

Restructuring, impairments and other charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.01

 

Net earnings (loss) per diluted share before special items(1)

 

$

0.11

 

 

$

0.12

 

 

$

0.06

 

 

$

(0.09

)

 

$

0.11

 

 

$

0.20

 

 

$

0.53

 

 

(1) 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

 

 

Q4

 

 

Year-to-Date

 

in millions

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Pension and post-employment costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension and post-employment service costs

 

$

4

 

 

$

5

 

 

$

5

 

 

$

5

 

 

$

6

 

 

$

19

 

 

$

21

 

Non-operating pension and other post-employment benefit costs

 

 

19

 

 

 

19

 

 

 

19

 

 

 

163

 

 

 

11

 

 

 

220

 

 

 

42

 

Total company pension and post-employment costs

 

$

23

 

 

$

24

 

 

$

24

 

 

$

168

 

 

$

17

 

 

$

239

 

 

$

63

 

 

 

Page 2 of 8


 

 

 

Weyerhaeuser Company

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

Condensed Consolidated Balance Sheet

 

in millions

 

March 31,
2025

 

 

June 30,
2025

 

 

September 30,
2025

 

 

December 31,
2025

 

 

December 31,
2024

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

560

 

 

$

592

 

 

$

401

 

 

$

464

 

 

$

684

 

Receivables, net

 

 

382

 

 

 

369

 

 

 

353

 

 

 

303

 

 

 

306

 

Receivables for taxes

 

 

13

 

 

 

9

 

 

 

8

 

 

 

10

 

 

 

9

 

Inventories

 

 

675

 

 

 

610

 

 

 

588

 

 

 

593

 

 

 

607

 

Assets held for sale

 

 

 

 

 

 

 

 

141

 

 

 

128

 

 

 

 

Prepaid expenses and other current assets

 

 

141

 

 

 

178

 

 

 

121

 

 

 

154

 

 

 

142

 

Total current assets

 

 

1,771

 

 

 

1,758

 

 

 

1,612

 

 

 

1,652

 

 

 

1,748

 

Property and equipment, net

 

 

2,333

 

 

 

2,321

 

 

 

2,332

 

 

 

2,420

 

 

 

2,329

 

Construction in progress

 

 

291

 

 

 

316

 

 

 

360

 

 

 

337

 

 

 

287

 

Timber and timberlands at cost, less depletion

 

 

11,506

 

 

 

11,452

 

 

 

11,709

 

 

 

11,533

 

 

 

11,551

 

Minerals and mineral rights, less depletion

 

 

187

 

 

 

184

 

 

 

180

 

 

 

177

 

 

 

189

 

Deferred tax assets

 

 

23

 

 

 

23

 

 

 

62

 

 

 

97

 

 

 

24

 

Other assets

 

 

409

 

 

 

424

 

 

 

413

 

 

 

397

 

 

 

408

 

Total assets

 

$

16,520

 

 

$

16,478

 

 

$

16,668

 

 

$

16,613

 

 

$

16,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

150

 

 

$

900

 

 

$

522

 

 

$

522

 

 

$

210

 

Accounts payable

 

 

288

 

 

 

283

 

 

 

280

 

 

 

278

 

 

 

255

 

Accrued liabilities

 

 

430

 

 

 

511

 

 

 

512

 

 

 

478

 

 

 

512

 

Total current liabilities

 

 

868

 

 

 

1,694

 

 

 

1,314

 

 

 

1,278

 

 

 

977

 

Long-term debt, net

 

 

5,017

 

 

 

4,268

 

 

 

4,948

 

 

 

5,050

 

 

 

4,866

 

Deferred tax liabilities

 

 

32

 

 

 

37

 

 

 

14

 

 

 

18

 

 

 

26

 

Deferred pension and other post-employment benefits

 

 

602

 

 

 

609

 

 

 

613

 

 

 

485

 

 

 

596

 

Other liabilities

 

 

356

 

 

 

346

 

 

 

341

 

 

 

356

 

 

 

350

 

Total liabilities

 

 

6,875

 

 

 

6,954

 

 

 

7,230

 

 

 

7,187

 

 

 

6,815

 

Total equity

 

 

9,645

 

 

 

9,524

 

 

 

9,438

 

 

 

9,426

 

 

 

9,721

 

Total liabilities and equity

 

$

16,520

 

 

$

16,478

 

 

$

16,668

 

 

$

16,613

 

 

$

16,536

 

 

 

 

Page 3 of 8


 

 

 

Weyerhaeuser Company

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

Consolidated Statement of Cash Flows

 

 

 

Q1

 

 

Q2

 

 

Q3

 

 

Q4

 

 

Year-to-Date

 

in millions

 

Mar 31,
 2025

 

 

Jun 30,
 2025

 

 

Sept 30,
 2025

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Cash flows from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

$

83

 

 

$

87

 

 

$

80

 

 

$

74

 

 

$

81

 

 

$

324

 

 

$

396

 

Noncash charges (credits) to earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

125

 

 

 

125

 

 

 

130

 

 

 

129

 

 

 

126

 

 

 

509

 

 

 

502

 

Basis of real estate sold

 

 

24

 

 

 

33

 

 

 

19

 

 

 

8

 

 

 

27

 

 

 

84

 

 

 

120

 

Deferred income taxes, net

 

 

4

 

 

 

 

 

 

(65

)

 

 

(53

)

 

 

(31

)

 

 

(114

)

 

 

(40

)

Pension and other post-employment benefits

 

 

23

 

 

 

24

 

 

 

24

 

 

 

168

 

 

 

17

 

 

 

239

 

 

 

63

 

Share-based compensation expense

 

 

11

 

 

 

12

 

 

 

9

 

 

 

11

 

 

 

11

 

 

 

43

 

 

 

43

 

Gain on lumber mill sale

 

 

 

 

 

 

 

 

(29

)

 

 

 

 

 

 

 

 

(29

)

 

 

 

Gain on sale of timberlands

 

 

 

 

 

 

 

 

 

 

 

(266

)

 

 

 

 

 

(266

)

 

 

 

Other

 

 

 

 

 

 

 

 

3

 

 

 

4

 

 

 

(4

)

 

 

7

 

 

 

2

 

Change in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivables, net

 

 

(76

)

 

 

10

 

 

 

29

 

 

 

51

 

 

 

66

 

 

 

14

 

 

 

45

 

Receivables and payables for taxes

 

 

(22

)

 

 

6

 

 

 

4

 

 

 

(8

)

 

 

2

 

 

 

(20

)

 

 

(1

)

Inventories

 

 

(68

)

 

 

55

 

 

 

17

 

 

 

(4

)

 

 

(24

)

 

 

 

 

 

(55

)

Prepaid expenses and other current assets

 

 

5

 

 

 

12

 

 

 

(8

)

 

 

2

 

 

 

(1

)

 

 

11

 

 

 

19

 

Accounts payable and accrued liabilities

 

 

(25

)

 

 

64

 

 

 

2

 

 

 

(30

)

 

 

(22

)

 

 

11

 

 

 

(23

)

Pension and post-employment benefit contributions and payments

 

 

(3

)

 

 

(3

)

 

 

(7

)

 

 

(206

)

 

 

(6

)

 

 

(219

)

 

 

(18

)

Other

 

 

(11

)

 

 

(29

)

 

 

2

 

 

 

6

 

 

 

(24

)

 

 

(32

)

 

 

(45

)

Net cash from operations

 

$

70

 

 

$

396

 

 

$

210

 

 

$

(114

)

 

$

218

 

 

$

562

 

 

$

1,008

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures for property and equipment(1)

 

$

(71

)

 

$

(99

)

 

$

(118

)

 

$

(135

)

 

$

(136

)

 

$

(423

)

 

$

(364

)

Capital expenditures for timberlands reforestation

 

 

(22

)

 

 

(8

)

 

 

(7

)

 

 

(14

)

 

 

(13

)

 

 

(51

)

 

 

(52

)

Acquisitions of timberlands

 

 

(4

)

 

 

(1

)

 

 

(461

)

 

 

(3

)

 

 

(116

)

 

 

(469

)

 

 

(251

)

Proceeds from lumber mill sale

 

 

 

 

 

 

 

 

61

 

 

 

 

 

 

 

 

 

61

 

 

 

 

Proceeds from sale of timberlands

 

 

 

 

 

 

 

 

 

 

 

405

 

 

 

 

 

 

405

 

 

 

 

Other

 

 

 

 

 

(3

)

 

 

4

 

 

 

1

 

 

 

10

 

 

 

2

 

 

 

31

 

Net cash from investing activities

 

$

(97

)

 

$

(111

)

 

$

(521

)

 

$

254

 

 

$

(255

)

 

$

(475

)

 

$

(636

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends on common shares

 

$

(152

)

 

$

(152

)

 

$

(150

)

 

$

(152

)

 

$

(145

)

 

$

(606

)

 

$

(684

)

Net proceeds from issuance of long-term debt

 

 

299

 

 

 

 

 

 

799

 

 

 

101

 

 

 

 

 

 

1,199

 

 

 

 

Payments on long-term debt

 

 

(210

)

 

 

 

 

 

(502

)

 

 

 

 

 

 

 

 

(712

)

 

 

 

Repurchases of common shares

 

 

(25

)

 

 

(100

)

 

 

(25

)

 

 

(10

)

 

 

(28

)

 

 

(160

)

 

 

(154

)

Other

 

 

(9

)

 

 

(1

)

 

 

(2

)

 

 

1

 

 

 

(5

)

 

 

(11

)

 

 

(14

)

Net cash from financing activities

 

$

(97

)

 

$

(253

)

 

$

120

 

 

$

(60

)

 

$

(178

)

 

$

(290

)

 

$

(852

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash, cash equivalents and restricted cash

 

$

(124

)

 

$

32

 

 

$

(191

)

 

$

80

 

 

$

(215

)

 

$

(203

)

 

$

(480

)

Cash, cash equivalents and restricted cash at beginning of period

 

 

684

 

 

 

560

 

 

 

592

 

 

 

401

 

 

 

899

 

 

 

684

 

 

 

1,164

 

Cash, cash equivalents and restricted cash at end of period

 

$

560

 

 

$

592

 

 

$

401

 

 

$

481

 

 

$

684

 

 

$

481

 

 

$

684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest, net of amounts capitalized

 

$

58

 

 

$

74

 

 

$

69

 

 

$

71

 

 

$

70

 

 

$

272

 

 

$

259

 

Income taxes, net of refunds

 

$

34

 

 

$

6

 

 

$

21

 

 

$

6

 

 

$

9

 

 

$

67

 

 

$

60

 

 

(1) Includes $16 million, $22 million, $32 million, $39 million and $109 million in capital expenditures related to the construction of our Monticello engineered wood products facility in first quarter 2025, second quarter 2025, third quarter 2025, fourth quarter 2025 and full year 2025, respectively. These amounts are excluded for purposes of calculating Adjusted Funds Available for Distribution.

Page 4 of 8


 

 

 

Weyerhaeuser Company

Timberlands Segment

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

Segment Statement of Operations

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Sales to unaffiliated customers

 

$

382

 

 

$

373

 

 

$

386

 

 

$

353

 

 

$

359

 

 

$

1,494

 

 

$

1,512

 

Intersegment sales

 

 

152

 

 

 

156

 

 

 

150

 

 

 

134

 

 

 

138

 

 

 

592

 

 

 

554

 

Total net sales

 

 

534

 

 

 

529

 

 

 

536

 

 

 

487

 

 

 

497

 

 

 

2,086

 

 

 

2,066

 

Costs of sales

 

 

409

 

 

 

416

 

 

 

429

 

 

 

410

 

 

 

411

 

 

 

1,664

 

 

 

1,686

 

Gross margin

 

 

125

 

 

 

113

 

 

 

107

 

 

 

77

 

 

 

86

 

 

 

422

 

 

 

380

 

Selling expenses

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

1

 

General and administrative expenses

 

 

24

 

 

 

24

 

 

 

25

 

 

 

24

 

 

 

26

 

 

 

97

 

 

 

100

 

Gain on sale of timberlands

 

 

 

 

 

 

 

 

 

 

 

(266

)

 

 

 

 

 

(266

)

 

 

 

Other operating (income) costs, net

 

 

(1

)

 

 

 

 

 

2

 

 

 

3

 

 

 

(2

)

 

 

4

 

 

 

 

Operating income

 

 

102

 

 

 

88

 

 

 

80

 

 

 

316

 

 

 

62

 

 

 

586

 

 

 

279

 

Interest income and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Net contribution to earnings

 

$

102

 

 

$

88

 

 

$

80

 

 

$

316

 

 

$

62

 

 

$

586

 

 

$

280

 

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Operating income

 

$

102

 

 

$

88

 

 

$

80

 

 

$

316

 

 

$

62

 

 

$

586

 

 

$

279

 

Depreciation, depletion and amortization

 

 

65

 

 

 

64

 

 

 

68

 

 

 

64

 

 

 

64

 

 

 

261

 

 

 

260

 

Special items

 

 

 

 

 

 

 

 

 

 

 

(266

)

 

 

 

 

 

(266

)

 

 

 

Adjusted EBITDA(1)

 

$

167

 

 

$

152

 

 

$

148

 

 

$

114

 

 

$

126

 

 

$

581

 

 

$

539

 

 

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

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Gain on sale of timberlands

 

$

 

 

$

 

 

$

 

 

$

(266

)

 

$

 

 

$

(266

)

 

$

 

 

Selected Segment Items

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Total (increase) decrease in working capital(2)

 

$

(16

)

 

$

51

 

 

$

(22

)

 

$

(23

)

 

$

(12

)

 

$

(10

)

 

$

28

 

Cash spent for capital expenditures(3)

 

$

(26

)

 

$

(19

)

 

$

(37

)

 

$

(38

)

 

$

(31

)

 

$

(120

)

 

$

(105

)

 

(2) Represents the change in prepaid assets, accounts receivable, accounts payable, accrued liabilities and log inventory for the Timberlands and Real Estate & ENR segments combined.

(3) Does not include cash spent for the acquisition of timberlands.

 

Segment Statistics(4)

 

 

 

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Third Party

 

Delivered logs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

West

$

169

 

 

$

169

 

 

$

169

 

 

$

138

 

 

$

154

 

 

$

645

 

 

$

693

 

(millions)

 

South

 

152

 

 

 

154

 

 

 

154

 

 

 

153

 

 

 

150

 

 

 

613

 

 

 

603

 

 

North

 

14

 

 

 

8

 

 

 

13

 

 

 

15

 

 

 

13

 

 

 

50

 

 

 

46

 

 

Total delivered logs

 

335

 

 

 

331

 

 

 

336

 

 

 

306

 

 

 

317

 

 

 

1,308

 

 

 

1,342

 

 

Stumpage and pay-as-cut timber

 

10

 

 

 

13

 

 

 

22

 

 

 

15

 

 

 

13

 

 

 

60

 

 

 

51

 

 

Recreational and other lease revenue

 

19

 

 

 

19

 

 

 

21

 

 

 

20

 

 

 

20

 

 

 

79

 

 

 

77

 

 

Other revenue

 

18

 

 

 

10

 

 

 

7

 

 

 

12

 

 

 

9

 

 

 

47

 

 

 

42

 

 

Total

$

382

 

 

$

373

 

 

$

386

 

 

$

353

 

 

$

359

 

 

$

1,494

 

 

$

1,512

 

Delivered Logs

 

West

$

118.52

 

 

$

117.69

 

 

$

110.68

 

 

$

108.64

 

 

$

110.32

 

 

$

113.97

 

 

$

117.45

 

Third Party Sales

 

South

$

37.10

 

 

$

37.71

 

 

$

36.65

 

 

$

37.29

 

 

$

37.26

 

 

$

37.18

 

 

$

36.94

 

Realizations (per ton)

 

North

$

71.43

 

 

$

74.30

 

 

$

72.75

 

 

$

73.28

 

 

$

69.22

 

 

$

72.77

 

 

$

71.96

 

Delivered Logs

 

West

 

1,428

 

 

 

1,430

 

 

 

1,529

 

 

 

1,276

 

 

 

1,402

 

 

 

5,663

 

 

 

5,901

 

Third Party Sales

 

South

 

4,106

 

 

 

4,074

 

 

 

4,217

 

 

 

4,089

 

 

 

4,012

 

 

 

16,486

 

 

 

16,317

 

Volumes (tons, thousands)

 

North

 

192

 

 

 

105

 

 

 

183

 

 

 

204

 

 

 

184

 

 

 

684

 

 

 

637

 

Fee Harvest Volumes

 

West

 

2,229

 

 

 

2,238

 

 

 

2,394

 

 

 

2,143

 

 

 

2,149

 

 

 

9,004

 

 

 

8,902

 

(tons, thousands)

 

South

 

6,133

 

 

 

6,220

 

 

 

6,431

 

 

 

6,048

 

 

 

6,161

 

 

 

24,832

 

 

 

24,514

 

 

 

North

 

272

 

 

 

180

 

 

 

262

 

 

 

267

 

 

 

264

 

 

 

981

 

 

 

940

 

 

(4) Western logs are primarily transacted in MBF but are converted to ton equivalents for external reporting purposes.

Page 5 of 8


 

 

 

Weyerhaeuser Company

Real Estate, Energy & Natural Resources Segment

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

Segment Statement of Operations

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Net sales

 

$

94

 

 

$

154

 

 

$

103

 

 

$

103

 

 

$

86

 

 

$

454

 

 

$

391

 

Costs of sales

 

 

32

 

 

 

44

 

 

 

28

 

 

 

13

 

 

 

34

 

 

 

117

 

 

 

152

 

Gross margin

 

 

62

 

 

 

110

 

 

 

75

 

 

 

90

 

 

 

52

 

 

 

337

 

 

 

239

 

General and administrative expenses

 

 

7

 

 

 

6

 

 

 

7

 

 

 

7

 

 

 

6

 

 

 

27

 

 

 

26

 

Other operating income, net

 

 

(1

)

 

 

(2

)

 

 

(1

)

 

 

(1

)

 

 

 

 

 

(5

)

 

 

(3

)

Operating income and Net contribution to earnings

 

$

56

 

 

$

106

 

 

$

69

 

 

$

84

 

 

$

46

 

 

$

315

 

 

$

216

 

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Operating income

 

$

56

 

 

$

106

 

 

$

69

 

 

$

84

 

 

$

46

 

 

$

315

 

 

$

216

 

Depreciation, depletion and amortization

 

 

2

 

 

 

4

 

 

 

3

 

 

 

3

 

 

 

3

 

 

 

12

 

 

 

13

 

Basis of real estate sold

 

 

24

 

 

 

33

 

 

 

19

 

 

 

8

 

 

 

27

 

 

 

84

 

 

 

120

 

Adjusted EBITDA(1)

 

$

82

 

 

$

143

 

 

$

91

 

 

$

95

 

 

$

76

 

 

$

411

 

 

$

349

 

 

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

 

Segment Statistics

 

 

 

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Net Sales

Real Estate

 

$

69

 

 

$

123

 

 

$

65

 

 

$

73

 

 

$

60

 

 

$

330

 

 

$

280

 

(millions)

Energy and Natural Resources

 

 

25

 

 

 

31

 

 

 

38

 

 

 

30

 

 

 

26

 

 

 

124

 

 

 

111

 

 

Total

 

$

94

 

 

$

154

 

 

$

103

 

 

$

103

 

 

$

86

 

 

$

454

 

 

$

391

 

Acres Sold

Real Estate

 

 

16,654

 

 

 

24,103

 

 

 

11,982

 

 

 

4,356

 

 

 

20,028

 

 

 

57,095

 

 

 

94,908

 

Price per Acre

Real Estate

 

$

3,812

 

 

$

4,757

 

 

$

5,128

 

 

$

8,271

 

 

$

2,806

 

 

$

4,827

 

 

$

2,682

 

Basis as a Percent of
Real Estate Net Sales

Real Estate

 

 

35

%

 

 

27

%

 

 

29

%

 

 

11

%

 

 

45

%

 

 

25

%

 

 

43

%

 

 

 

Page 6 of 8


 

 

 

Weyerhaeuser Company

Wood Products Segment

Q4.2025 Analyst Package

Preliminary results (unaudited)

 

 

Segment Statement of Operations

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Net sales

 

$

1,287

 

 

$

1,357

 

 

$

1,228

 

 

$

1,085

 

 

$

1,263

 

 

$

4,957

 

 

$

5,221

 

Costs of sales

 

 

1,114

 

 

 

1,243

 

 

 

1,218

 

 

 

1,099

 

 

 

1,092

 

 

 

4,674

 

 

 

4,516

 

Gross margin

 

 

173

 

 

 

114

 

 

 

10

 

 

 

(14

)

 

 

171

 

 

 

283

 

 

 

705

 

Selling expenses

 

 

22

 

 

 

22

 

 

 

23

 

 

 

21

 

 

 

21

 

 

 

88

 

 

 

85

 

General and administrative expenses

 

 

39

 

 

 

40

 

 

 

39

 

 

 

38

 

 

 

37

 

 

 

156

 

 

 

155

 

Other operating costs (income), net

 

 

6

 

 

 

6

 

 

 

(33

)

 

 

5

 

 

 

7

 

 

 

(16

)

 

 

8

 

Operating income (loss) and Net contribution (charge) to earnings

 

$

106

 

 

$

46

 

 

$

(19

)

 

$

(78

)

 

$

106

 

 

$

55

 

 

$

457

 

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Operating income (loss)

 

$

106

 

 

$

46

 

 

$

(19

)

 

$

(78

)

 

$

106

 

 

$

55

 

 

$

457

 

Depreciation, depletion and amortization

 

 

55

 

 

 

55

 

 

 

56

 

 

 

58

 

 

 

55

 

 

 

224

 

 

 

219

 

Special items

 

 

 

 

 

 

 

 

(29

)

 

 

 

 

 

 

 

 

(29

)

 

 

(15

)

Adjusted EBITDA(1)

 

$

161

 

 

$

101

 

 

$

8

 

 

$

(20

)

 

$

161

 

 

$

250

 

 

$

661

 

 

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

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Gain on lumber mill sale

 

$

 

 

$

 

 

$

(29

)

 

$

 

 

$

 

 

$

(29

)

$

 

Product remediation recovery

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

$

(25

)

Restructuring, impairments and other charges

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

$

10

 

 

Selected Segment Items

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Total (increase) decrease in working capital(2)

 

$

(157

)

 

$

49

 

 

$

116

 

 

$

66

 

 

$

26

 

 

$

74

 

 

$

(35

)

Cash spent for capital expenditures(3)

 

$

(67

)

 

$

(88

)

 

$

(88

)

 

$

(110

)

 

$

(117

)

 

$

(353

)

 

$

(294

)

 

(2) Represents the change in prepaid assets, accounts receivable, accounts payable, accrued liabilities and inventory for the Wood Products segment.

(3) Includes $16 million, $22 million, $32 million, $39 million and $109 million in capital expenditures related to the construction of our Monticello engineered wood products facility in first quarter 2025, second quarter 2025, third quarter 2025, fourth quarter 2025 and full year 2025, respectively. These amounts are excluded for purposes of calculating Adjusted Funds Available for Distribution.

 

Segment Statistics(4)

 

in millions, except for third party sales realizations

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Structural Lumber

Third party net sales

 

$

527

 

 

$

581

 

 

$

509

 

 

$

420

 

 

$

492

 

 

$

2,037

 

 

$

1,906

 

(volumes presented

Third party sales realizations

 

$

463

 

 

$

454

 

 

$

405

 

 

$

393

 

 

$

442

 

 

$

429

 

 

$

423

 

in board feet)

Third party sales volumes

 

 

1,138

 

 

 

1,277

 

 

 

1,259

 

 

 

1,066

 

 

 

1,114

 

 

 

4,740

 

 

 

4,500

 

Production volumes

 

 

1,163

 

 

 

1,208

 

 

 

1,167

 

 

 

1,009

 

 

 

1,110

 

 

 

4,547

 

 

 

4,404

 

Oriented Strand

Third party net sales

 

$

228

 

 

$

205

 

 

$

167

 

 

$

162

 

 

$

230

 

 

$

762

 

 

$

979

 

Board

Third party sales realizations

 

$

317

 

 

$

280

 

 

$

231

 

 

$

218

 

 

$

321

 

 

$

261

 

 

$

348

 

(volumes presented

Third party sales volumes

 

 

719

 

 

 

731

 

 

 

727

 

 

 

739

 

 

 

717

 

 

 

2,916

 

 

 

2,810

 

in square feet 3/8")

Production volumes

 

 

743

 

 

 

737

 

 

 

750

 

 

 

758

 

 

 

758

 

 

 

2,988

 

 

 

2,920

 

Engineered Solid

Third party net sales

 

$

161

 

 

$

169

 

 

$

162

 

 

$

157

 

 

$

165

 

 

$

649

 

 

$

708

 

Section

Third party sales realizations

 

$

3,026

 

 

$

2,916

 

 

$

2,932

 

 

$

2,928

 

 

$

2,996

 

 

$

2,949

 

 

$

3,175

 

(volumes presented

Third party sales volumes

 

 

5.3

 

 

 

5.8

 

 

 

5.5

 

 

 

5.4

 

 

 

5.5

 

 

 

22.0

 

 

 

22.3

 

in cubic feet)

Production volumes

 

 

5.7

 

 

 

6.0

 

 

 

5.1

 

 

 

5.2

 

 

 

5.5

 

 

 

22.0

 

 

 

22.3

 

Engineered

Third party net sales

 

$

88

 

 

$

95

 

 

$

85

 

 

$

75

 

 

$

89

 

 

$

343

 

 

$

390

 

I-joists

Third party sales realizations

 

$

2,519

 

 

$

2,399

 

 

$

2,421

 

 

$

2,384

 

 

$

2,508

 

 

$

2,431

 

 

$

2,613

 

(volumes presented

Third party sales volumes

 

 

35

 

 

 

40

 

 

 

35

 

 

 

31

 

 

 

35

 

 

 

141

 

 

 

149

 

in lineal feet)

Production volumes

 

 

35

 

 

 

40

 

 

 

36

 

 

 

32

 

 

 

32

 

 

 

143

 

 

 

147

 

Softwood Plywood

Third party net sales

 

$

40

 

 

$

41

 

 

$

38

 

 

$

36

 

 

$

37

 

 

$

155

 

 

$

158

 

(volumes presented

Third party sales realizations

 

$

459

 

 

$

446

 

 

$

417

 

 

$

404

 

 

$

450

 

 

$

432

 

 

$

463

 

in square feet 3/8")

Third party sales volumes

 

 

88

 

 

 

92

 

 

 

91

 

 

 

89

 

 

 

83

 

 

 

360

 

 

 

342

 

Production volumes

 

 

80

 

 

 

82

 

 

 

82

 

 

 

78

 

 

 

79

 

 

 

322

 

 

 

314

 

Medium Density

Third party net sales

 

$

32

 

 

$

36

 

 

$

39

 

 

$

28

 

 

$

36

 

 

$

135

 

 

$

159

 

Fiberboard

Third party sales realizations

 

$

1,163

 

 

$

1,195

 

 

$

1,157

 

 

$

1,168

 

 

$

1,163

 

 

$

1,171

 

 

$

1,177

 

(volumes presented

Third party sales volumes

 

 

27

 

 

 

31

 

 

 

33

 

 

 

25

 

 

 

31

 

 

 

116

 

 

 

135

 

in square feet 3/4")

Production volumes

 

 

22

 

 

 

37

 

 

 

35

 

 

 

24

 

 

 

33

 

 

 

118

 

 

 

138

 

(4) Third party net sales, third party sales realizations and third party sales volumes include sales of internally produced products and products purchased for resale primarily through our distribution business.

Page 7 of 8


 

 

 

Weyerhaeuser Company

Unallocated Items

Q4.2025 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 post-employment costs, elimination of intersegment profit in inventory and LIFO, foreign exchange transaction gains and losses and interest income and other.

 

 

Net Charge to Earnings

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Unallocated corporate function and variable compensation expense

 

$

(42

)

 

$

(41

)

 

$

(37

)

 

$

(46

)

 

$

(47

)

 

$

(166

)

 

$

(154

)

Liability classified share-based compensation

 

 

(1

)

 

 

1

 

 

 

1

 

 

 

 

 

 

2

 

 

 

1

 

 

 

2

 

Foreign exchange gain (loss)

 

 

 

 

 

2

 

 

 

 

 

 

(1

)

 

 

1

 

 

 

1

 

 

 

1

 

Elimination of intersegment profit in inventory and LIFO

 

 

(18

)

 

 

(4

)

 

 

15

 

 

 

18

 

 

 

(1

)

 

 

11

 

 

 

4

 

Other, net

 

 

(24

)

 

 

(20

)

 

 

14

 

 

 

(42

)

 

 

(28

)

 

 

(72

)

 

 

(120

)

Operating loss

 

 

(85

)

 

 

(62

)

 

 

(7

)

 

 

(71

)

 

 

(73

)

 

 

(225

)

 

 

(267

)

Non-operating pension and other post-employment benefit costs

 

 

(19

)

 

 

(19

)

 

 

(19

)

 

 

(163

)

 

 

(11

)

 

 

(220

)

 

 

(42

)

Interest income and other

 

 

5

 

 

 

6

 

 

 

6

 

 

 

5

 

 

 

10

 

 

 

22

 

 

 

52

 

Net charge to earnings

 

$

(99

)

 

$

(75

)

 

$

(20

)

 

$

(229

)

 

$

(74

)

 

$

(423

)

 

$

(257

)

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Operating loss

 

$

(85

)

 

$

(62

)

 

$

(7

)

 

$

(71

)

 

$

(73

)

 

$

(225

)

 

$

(267

)

Depreciation, depletion and amortization

 

 

3

 

 

 

2

 

 

 

3

 

 

 

4

 

 

 

4

 

 

 

12

 

 

 

10

 

Special items

 

 

 

 

 

 

 

 

(26

)

 

 

18

 

 

 

 

 

 

(8

)

 

 

 

Adjusted EBITDA(1)

 

$

(82

)

 

$

(60

)

 

$

(30

)

 

$

(49

)

 

$

(69

)

 

$

(221

)

 

$

(257

)

 

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

 

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

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Environmental remediation charge

 

$

 

 

$

 

 

$

 

 

$

18

 

 

$

 

 

$

18

 

 

$

 

Insurance recovery

 

 

 

 

 

 

 

 

(26

)

 

 

 

 

 

 

 

 

(26

)

 

 

 

Special items included in operating loss

 

 

 

 

 

 

 

 

(26

)

 

 

18

 

 

 

 

 

 

(8

)

 

 

 

Pension settlement charge

 

 

 

 

 

 

 

 

 

 

 

145

 

 

 

 

 

 

145

 

 

 

 

Special items included in net charge to earnings

 

$

 

 

$

 

 

$

(26

)

 

$

163

 

 

$

 

 

$

137

 

 

$

 

 

Unallocated Selected Items

 

in millions

 

Q1.2025

 

 

Q2.2025

 

 

Q3.2025

 

 

Q4.2025

 

 

Q4.2024

 

 

YTD.2025

 

 

YTD.2024

 

Cash spent for capital expenditures

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

(1

)

 

$

(1

)

 

$

(17

)

 

 

Page 8 of 8