Weyerhaeuser Reports First Quarter Results

- Merged with Plum Creek on February 19, 2016

- Net earnings before special items increased 24 percent compared with fourth quarter 2015

- Repurchased $863 million, or 31 million shares, at an average price of $27.49 in the quarter

News provided by

May 06, 2016, 03:05 ET

FEDERAL WAY, Wash., May 6, 2016 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today reported first quarter net earnings to common shareholders of $70 million, or $0.11 per diluted share, on net sales of $1.8 billion. This compares with net earnings of $90 million, or $0.17 per diluted share, on net sales of $1.7 billion for the same period last year.

Excluding after-tax charges of $80 million for special items, the company reported net earnings of $150 million, or $0.24 per diluted share for the first quarter. This compares with net earnings before special items of $99 million for the same period last year and $121 million for fourth quarter 2015.

Special items for the first quarter of 2016 are primarily comprised of $98 million of after-tax merger related costs, partially offset by a $22 million after-tax gain on the sale of the company's Federal Way headquarters campus.

"I am extremely proud of the work of our employees in the first quarter, as we closed the Plum Creek merger, delivered solid operating performance across each of our businesses, and completed about 35 percent of our $2.5 billion share repurchase authorization," said Doyle R. Simons, president and CEO. "These accomplishments, and the recently announced sale of our pulp mills to International Paper, illustrate our commitment to a focused portfolio, industry-leading performance and disciplined capital allocation. We are making solid progress on merger integration and synergies, and look forward to building on that strong foundation as we work together to be the world's premier timber, land, and forest products company and drive exceptional value for shareholders."

WEYERHAEUSER FINANCIAL HIGHLIGHTS

Weyerhaeuser merged with Plum Creek Timber Company, Inc. (Plum Creek) on February 19, 2016. Consolidated results for the first quarter of 2016 as presented below include the results of Plum Creek for the period February 19, 2016 through March 31, 2016. The financial statements included within this release do not include Plum Creek's financial results for any period prior to the merger date.

As a result of the merger and related organizational changes, we have revised our business segments. Results for fiscal periods prior to first quarter 2016 have been revised to conform to the new segments. Additional information is included in segment Financial Highlights below.

WEYERHAEUSER FINANCIAL HIGHLIGHTS	2015	2016	2015
(millions, except per share data)	4Q	1Q	1Q
Net sales	$1,741	$1,835	$1,727
Adjusted EBITDA ⁽¹⁾	361	413	343

Net earnings attributable to Weyerhaeuser common shareholders	$59	$70	$90
Weighted average shares outstanding, diluted⁽²⁾	514	635	527
Earnings per diluted share	$0.11	$0.11	$0.17

Net earnings before special items (3)	$121	$150	$99
Earnings per diluted share before special items	$0.24	$0.24	$0.19

Cash and cash equivalents at end of period	$1,012	$415	$1,158

(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 from continuing operations, adjusted for depreciation, depletion, amortization, basis in real estate sold, pension and postretirement costs not allocated to business segments and special items. Adjusted EBITDA excludes results from joint ventures. Adjusted EBITDA should not be considered in isolation from and is not intended to represent an alternative to our GAAP results. A reconciliation of Adjusted EBITDA to GAAP earnings is included within this release.

(2) In the first quarter of 2016, Weyerhaeuser issued approximately 279 million shares in conjunction with the Plum Creek merger transaction. Following the completion of the merger, Weyerhaeuser repurchased approximately 31 million shares under the $2.5 billion repurchase program announced in conjunction with the merger transaction. At the end of the first quarter of 2016, the company had approximately 759 million common shares outstanding.

(3) After-tax special items for first quarter 2016 include $98 million of Plum Creek merger related costs, a $22 million gain on the sale of the company's Federal Way headquarters campus, and $4 million of restructuring charges. Special items for fourth quarter 2015 include a non-cash charge for Weyerhaeuser's share of an asset impairment by the newsprint and publishing papers venture, Plum Creek merger related costs, a benefit from the expiration of the company's built-in gains tax period, and restructuring charges related to closing four distribution centers. Special items for the first quarter 2015 include a non-cash charge for impairment on a nonstrategic asset.

TIMBERLANDS

The Timberlands segment includes sales of logs, stumpage and pay-as-cut timber, recreational lease revenue, and our operations in Uruguay. Sales of higher and better use properties, non-core timberlands and royalties related to minerals and oil and gas assets are now reported as part of the Real Estate, Energy and Natural Resources segment. Western Timberlands includes timberland operations in Washington and Oregon. Southern Timberlands includes timberland operations for all Southern states. Northern Timberlands includes timberland operations in Montana, the Lake States, New England and West Virginia.

FINANCIAL HIGHLIGHTS (millions)	4Q 2015	1Q 2016	Change
Net sales	$517	$609	$92
Adjusted EBITDA	$160	$199	$39
Contribution to pre-tax earnings	$107	$129	$22

1Q 2016 Performance - Western fee harvest increased due to higher volume from legacy Weyerhaeuser Timberlands and a partial quarter of Plum Creek harvest. Average Western log realizations declined slightly due to mix as a result of a higher proportion of domestic log sales.

In the South, fee harvest volumes increased as a partial quarter of Plum Creek harvest more than offset seasonally lower harvest volumes from legacy Weyerhaeuser lands, and silviculture expense declined due to wet weather. These factors were partially offset by lower average realizations for Southern logs due to a higher mix of pulpwood from Plum Creek operations. Average realizations for legacy Weyerhaeuser Southern logs were comparable to the fourth quarter.

2Q 2016 Outlook - Weyerhaeuser anticipates comparable earnings and higher Adjusted EBITDA from the Timberlands segment in the second quarter. Higher fee harvest volumes from a full quarter of Plum Creek operations will be offset by seasonally higher Southern silviculture costs, higher Western logging expenses and slightly lower average realizations for Western and Southern logs, primarily due to mix. Non-cash depletion and amortization charges will also be higher due to the increased basis associated with the acquisition accounting.

REAL ESTATE, ENERGY AND NATURAL RESOURCES

The Real Estate, Energy and Natural Resources Segment includes sales of higher and better use properties, non-core timberlands, and royalties related to minerals and oil and gas assets. These results were formerly reported in Weyerhaeuser's Timberlands segment. The segment also includes the results from equity interest in Plum Creek Real Estate development joint ventures.

FINANCIAL HIGHLIGHTS (millions)	4Q 2015	1Q 2016	Change
Net sales	$32	$39	$7
Adjusted EBITDA	$33	$34	$1
Contribution to pre-tax earnings	$27	$15	($12)

1Q 2016 Performance - Seasonally lower legacy Weyerhaeuser Real Estate sales and lower oil and gas royalties were partially offset by earnings from Plum Creek operations. Adjusted EBITDA improved slightly in the first quarter. The basis of Plum Creek Real Estate properties sold during the quarter approximated sales price as the land was marked to fair value as part of the merger's acquisition accounting.

2Q 2016 Outlook - Weyerhaeuser expects comparable earnings and Adjusted EBITDA from the Real Estate, Energy and Natural Resources segment in the second quarter.

WOOD PRODUCTS

The Wood Products segment includes sales of softwood lumber, engineered wood products, oriented strand board, plywood, medium density fiberboard and building materials distribution.

FINANCIAL HIGHLIGHTS (millions)	4Q 2015	1Q 2016	Change
Net sales	$943	$1,001	$58
Adjusted EBITDA	$75	$117	$42
Contribution to pre-tax earnings before special items	$48	$87	$39
Pre-tax charge for special items	($8)	$0	$8
Contribution to pre-tax earnings	$40	$87	$47

1Q 2016 Performance - Operating rates increased and unit manufacturing costs improved across most product lines in the quarter. Higher sales realizations for lumber were partially offset by slightly lower sales realizations for oriented strand board.

2Q 2016 Outlook - Weyerhaeuser expects significantly higher earnings and Adjusted EBITDA from the Wood Products segment in the second quarter primarily due to higher sales realizations for lumber and oriented strand board.

CELLULOSE FIBERS

The Cellulose Fibers segment includes sales of pulp, liquid packaging board and results from an equity interest in a newsprint and publishing papers venture.

FINANCIAL HIGHLIGHTS (millions)	4Q 2015	1Q 2016	Change
Net sales	$475	$430	($45)
Adjusted EBITDA	$105	$68	($37)
Contribution to pre-tax earnings before special items	$64	$28	($36)
Pre-tax charge for special items	($84)	$0	$84
Contribution to pre-tax earnings	($20)	$28	$48

1Q 2016 Performance - Average sales realizations declined and pulp sales volumes decreased slightly. Maintenance costs rose due to additional scheduled outage days compared to the fourth quarter.

Fourth quarter special items included a non-cash charge for Weyerhaeuser's share of an asset impairment recorded by the newsprint and publishing papers venture.

2Q 2016 Outlook - Weyerhaeuser expects higher earnings and Adjusted EBITDA from the Cellulose Fibers segment in the second quarter. The company anticipates higher average sales realizations due to mix and slightly lower fiber and energy costs.

STRATEGIC REVIEW OF CELLULOSE FIBERS

On May 2, 2016, Weyerhaeuser announced an agreement to sell its Cellulose Fibers pulp mills to International Paper for $2.2 billion in cash. This announcement completes the first phase of the company's strategic review of the Cellulose Fibers business. The transaction with International Paper does not include Weyerhaeuser's liquid packaging board facility or newsprint and publishing papers venture. The company's review of those assets is ongoing. Weyerhaeuser expects to use a substantial portion of the estimated $1.6 billion after-tax proceeds for repayment of term loans issued in conjunction with the company's previously announced $2.5 billion share repurchase program.

ABOUT WEYERHAEUSER

Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control more than 13 million acres of timberlands, primarily in the U.S., and manage additional timberlands under long-term licenses in Canada. We manage these timberlands on a sustainable basis in compliance with internationally recognized forestry standards. We are also one of the largest manufacturers of wood and cellulose fibers products. Our company is a real estate investment trust. In February 2016, we merged with Plum Creek Timber Company, Inc. In 2015, Weyerhaeuser and Plum Creek, on a combined basis, generated approximately $8.5 billion in net sales and employed nearly 14 thousand people who serve customers worldwide. We are listed on the Dow Jones World Sustainability Index. Our common stock trades on the New York Stock Exchange under the symbol WY. Learn more at www.weyerhaeuser.com.

EARNINGS CALL INFORMATION

Weyerhaeuser will hold a live conference call at 7 a.m. Pacific (10 a.m. Eastern) on May 6 to discuss first quarter results.

To access the live webcast and presentation online, go to the Investor Relations section on www.weyerhaeuser.com on May 6.

To join the conference call from within North America, dial 877-296-9413 (access code: 3192732) at least 15 minutes prior to the call. Those calling from outside North America should dial 706-679-2458 (access code: 3192732). Replays will be available for two weeks at 855-859-2056 (access code: 3192732) from within North America and at 404-537-3406 (access code: 3192732) from outside North America.

FORWARD LOOKING STATEMENTS

This news release contains statements concerning the company's future results and performance that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on our current expectations and various assumptions that are subject to risks and uncertainties. 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, expectations 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 of those and similar words.

This release contains forward-looking statements regarding the company's expectations during the second quarter of 2016, including with respect to: earnings; log realizations and dispositions of non-core timberlands; sales volumes across Wood Products product lines, log and manufacturing costs and expected realizations for lumber and oriented strand board in Wood Products; and maintenance and capital costs, and realizations for pulp in Cellulose Fibers.

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, interest rate levels, housing starts, availability of financing for home mortgages and strength of the U.S. dollar;
market demand for our products, including market demand for our timberland properties with higher and better uses, which is related to, among other factors, the strength of the various U.S. business segments and U.S. and international economic conditions;
performance of our manufacturing operations, including maintenance requirements;
potential disruptions in our manufacturing operations;
the level of competition from domestic and foreign producers;
raw material availability and prices;
the effect of weather;
the risk of loss from fires, floods, windstorms, hurricanes, pest infestation and other natural disasters;
energy prices;
market demand for the company's products, including market demand for our timberland properties that have 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;
the successful execution of our internal plans and strategic initiatives,
the successful and timely execution and integration of our strategic acquisitions, including our ability to realize expected benefits and synergies, and the successful and timely execution of our strategic divestitures, each of which is subject to a number of risks and conditions beyond our control including, but not limited to, timing and required regulatory approvals;
transportation and labor availability and costs;
federal tax policies;
the effect of forestry, land use, environmental and other governmental regulations;
legal proceedings;
performance of pension fund investments and related derivatives;
the effect of timing of retirements and changes in the market price of our common stock on charges for share-based compensation;
changes in accounting principles;
changes in implementation of acquisition accounting; and
other factors described under "Risk Factors" in our 2015 Annual Report on Form 10-K and in our Registration Statement on Form S-4/A filed on December 23, 2015.

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, yen and the Canadian dollar, and the relative value of the euro and the yen. Restrictions on international trade or tariffs imposed on imports and disruptions in shipping and transportation also may affect the company.

RECONCILIATION OF ADJUSTED EBITDA TO NET EARNINGS

We reconcile Adjusted EBITDA to net earnings for the consolidated company and to operating income for the business segments, as those are the most directly comparable U.S. GAAP measures for each.

The table below reconciles Adjusted EBITDA for the quarter ended March 31, 2016:

DOLLAR AMOUNTS IN MILLIONS	Timberlands		Real Estate & ENR		Wood Products		Cellulose Fibers		Unallocated Items		Total
Adjusted EBITDA by Segment:
Net earnings											$	81
Interest expense, net of capitalized interest											97
Income taxes											20
Net contribution to earnings	$	129	$	15	$	87	$	28	$	(61)	$	198
Equity (earnings) loss from joint ventures	—		—		—		2		(5)		(3)
Interest income and other	—		—		—		—		(9)		(9)
Operating income	129		15		87		30		(75)		186
Depreciation, depletion and amortization	70		2		30		38		2		142
Basis of real estate sold	—		17		—		—		—		17
Non-operating pension and postretirement credits	—		—		—		—		(12)		(12)
Special items⁽¹⁾	—		—		—		—		80		80
Adjusted EBITDA	$	199	$	34	$	117	$	68	$	(5)	$	413


(1)	Pre-tax special items include: a $36 million gain on the sale of nonstrategic assets, $110 million of Plum Creek merger-related costs, and $6 million of charges for restructuring, closures and asset impairments.

The table below reconciles Adjusted EBITDA for the quarter ended December 31, 2015:

DOLLAR AMOUNTS IN MILLIONS	Timberlands		Real Estate & ENR		Wood Products		Cellulose Fibers		Unallocated Items		Total
Adjusted EBITDA by Segment:
Net earnings											$	70
Interest expense, net of capitalized interest											88
Income taxes											(19)
Net contribution to earnings	$	107	$	27	$	40	$	(20)	$	(15)	$	139
Equity (earnings) loss from joint ventures	—		—		—		87		—		87
Interest income and other	—		—		—		—		(9)		(9)
Operating income	107		27		40		67		(24)		217
Depreciation, depletion and amortization	53		1		27		38		1		120
Basis of real estate sold	—		5		—		—		—		5
Non-operating pension and postretirement credits	—		—		—		—		(3)		(3)
Special items⁽¹⁾	—		—		8		—		14		22
Adjusted EBITDA	$	160	$	33	$	75	$	105	$	(12)	$	361


(1)	Pre-tax special items include: $14 million of Plum Creek merger-related costs and $8 million of charges for restructuring, closures and asset impairments.

The table below reconciles Adjusted EBITDA for the quarter ended March 31, 2015:

DOLLAR AMOUNTS IN MILLIONS	Timberlands		Real Estate & ENR		Wood Products		Cellulose Fibers		Unallocated Items		Total
Adjusted EBITDA by Segment:
Net earnings											$	101
Interest expense, net of capitalized interest											83
Income taxes											19
Net contribution to earnings	$	139	$	23	$	62	$	33	$	(54)	$	203
Equity (earnings) loss from joint ventures	—		—		—		6		—		6
Interest income and other	—		—		—		—		(9)		(9)
Operating income	139		23		62		39		(63)		200
Depreciation, depletion and amortization	53		—		26		39		5		123
Basis of real estate sold	—		10		—		—		—		10
Non-operating pension and postretirement credits	—		—		—		—		(3)		(3)
Special items⁽¹⁾	—		—		—		—		13		13
Adjusted EBITDA	$	192	$	33	$	88	$	78	$	(48)	$	343


(1)	Pre-tax special items include: a $13 million non-cash impairment charge related to a nonstrategic asset.

Weyerhaeuser Company			Exhibit 99.2
Q1.2016 Analyst Package
Preliminary results, subject to audit

The balances presented as of and for the quarter ended March 31, 2016 reflect the balances and results of operations acquired in our merger with Plum Creek Timber, Inc. for the period from the merger date of February 19, 2016 to March 31, 2016.

Consolidated Statement of Operations

in millions	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Net sales	$	1,741	$	1,835	$	1,727
Cost of products sold	1,390		1,475		1,385
Gross margin	351		360		342
Selling expenses	30		27		28
General and administrative expenses	84		85		74
Research and development expenses	7		6		5
Charges for integration and restructuring, closures and asset impairments	24		117		14
Other operating costs (income), net	(11)		(61)		21
Operating income	217		186		200
Equity earnings (loss) from joint ventures	(87)		3		(6)
Interest income and other	9		9		9
Interest expense, net of capitalized interest	(88)		(97)		(83)
Earnings before income taxes	51		101		120
Income taxes	19		(20)		(19)
Net earnings	70		81		101
Dividends on preference shares	(11)		(11)		(11)
Net earnings attributable to Weyerhaeuser common shareholders	$	59	$	70	$	90

Per Share Information

	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Earnings per share attributable to Weyerhaeuser common shareholders, basic and diluted	$	0.11	$	0.11	$	0.17
Dividends paid per common share	$	0.31	$	0.31	$	0.29
Weighted average shares outstanding (in thousands):
Basic	511,175		632,004		523,426
Diluted	514,167		634,872		527,423
Common shares outstanding at end of period (in thousands)	510,483		759,044		518,735

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

in millions	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Net earnings	$	70	$	81	$	101
Equity (earnings) loss from joint ventures	87		(3)		6
Interest income and other	(9)		(9)		(9)
Interest expense, net of capitalized interest	88		97		83
Income taxes	(19)		20		19
Operating income	217		186		200
Depreciation, depletion and amortization	120		142		123
Basis of real estate sold	5		17		10
Non-operating pension and postretirement credits	(3)		(12)		(3)
Special items	22		80		13
Adjusted EBITDA*	$	361	$	413	$	343
*Adjusted EBITDA is a non-GAAP measure that management uses to evaluate the performance of the company. Effective for the quarter ended March 31, 2016, we have revised our definition of Adjusted EBITDA to add back the basis of real estate sold. We have revised our prior-period presentation to conform to our current reporting.
Adjusted EBITDA, as we define it, is operating income from continuing operations adjusted for depreciation, depletion, amortization, basis of real estate sold, pension and postretirement costs not allocated to business segments and special items. Adjusted EBITDA excludes results from joint ventures.
Our definition of Adjusted EBITDA may be different from similarly titled measures reported by other companies. Adjusted EBITDA should not be considered in isolation from and is not intended to represent an alternative to our GAAP results.

Weyerhaeuser Company
Q1.2016 Analyst Package
Preliminary results, subject to audit
Consolidated Balance Sheet

in millions	March 31, 2016		December 31, 2015
	March 31, 2016		December 31, 2015
ASSETS
Current assets:
Cash and cash equivalents	$	415	$	1,012
Receivables, less allowances	578		487
Receivables for taxes	25		30
Inventories	677		568
Prepaid expenses and other current assets	135		77
Total current assets	1,830		2,174
Property and equipment, net	2,763		2,572
Construction in progress	223		195
Timber and timberlands at cost, less depletion charged to disposals	14,548		6,480
Minerals and mineral rights, net	325		14
Investments in and advances to joint ventures	1,011		74
Goodwill	40		40
Deferred tax assets	15		4
Other assets	409		302
Restricted financial investments held by variable interest entities	615		615
Total assets	$	21,779	$	12,470

LIABILITIES AND EQUITY
Current liabilities:
Notes payable	$	4	$	4
Accounts payable	385		326
Accrued liabilities	595		545
Total current liabilities	984		875
Note payable to timberland venture	835		—
Long-term debt	7,803		4,875
Long-term debt (nonrecourse to the company) held by variable interest entities	511		511
Deferred income taxes	71		86
Deferred pension and other postretirement benefits	983		987
Other liabilities	311		267
Total liabilities	11,498		7,601
Total equity	10,281		4,869
Total liabilities and equity	$	21,779	$	12,470

Weyerhaeuser Company
Q1.2016 Analyst Package
Preliminary results, subject to audit
Consolidated Statement of Cash Flows

in millions	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Cash flows from operations:
Net earnings	$	70	$	81	$	101
Noncash charges (credits) to income:
Depreciation, depletion and amortization	120		142		123
Basis of real estate sold	5		17		10
Deferred income taxes, net	(10)		18		13
Pension and other postretirement benefits	10		4		10
Share-based compensation expense	9		24		8
Charges for impairment of assets	1		—		13
Equity (earnings) loss from joint ventures	87		(3)		6
Net gains on dispositions of assets and operations	(8)		(41)		(16)
Foreign exchange transaction (gains) losses	6		(13)		29

Change in:
Receivables less allowances	58		(47)		(16)
Receivable for taxes	(16)		10		2
Inventories	19		(43)		(57)
Prepaid expenses	5		(1)		(11)
Accounts payable and accrued liabilities	12		(70)		(91)
Pension and postretirement contributions	(24)		(17)		(20)
Distributions received from joint ventures	15		5		—
Other	(20)		(19)		(17)
Net cash from operations	339		47		87

Cash flows from investing activities:
Capital expenditures:
Purchases of property and equipment	(167)		(57)		(71)
Timberlands reforestation costs	(7)		(16)		(18)
Acquisition of timberlands	(2)		(6)		(32)
Proceeds from sale of assets	12		70		2
Distributions received from joint ventures	—		24		—
Cash and cash equivalents acquired in the merger with Plum Creek	—		9		—
Other	1		—		—
Cash from (used in) investing activities	(163)		24		(119)

Cash flows from financing activities:
Cash dividends on common shares	(159)		(241)		(152)
Cash dividends on preference shares	(22)		—		—
Proceeds from issuance of long-term debt	—		1,098		—
Payments of long-term debt	—		(720)		—
Repurchase of common stock	(34)		(798)		(253)
Other	3		(7)		15
Cash from financing activities	(212)		(668)		(390)

Net change in cash and cash equivalents	(36)		(597)		(422)
Cash and cash equivalents at beginning of period	1,048		1,012		1,580
Cash and cash equivalents at end of period	$	1,012	$	415	$	1,158

Cash paid (received) during the year for:
Interest, net of amount capitalized	$	57	$	125	$	114
Income taxes	$	10	$	(13)	$	1

Noncash investing and financing activities:
Equity issued as consideration for our merger with Plum Creek	$	—	$	6,383	$	—

Weyerhaeuser Company	Total Company Statistics
Q1.2016 Analyst Package
Preliminary results, subject to audit
Special Items Included in Net Earnings (income tax affected)

in millions	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Net earnings attributable to Weyerhaeuser common shareholders	$	59	$	70	$	90
Plum Creek merger-related costs	14		98		—
Gain on sale of non-strategic asset	—		(22)		—
Restructuring, impairments and other charges	5		4		9
Impairment charge recorded by equity method affiliate	56		—		—
Tax adjustments	(13)		—		—
Net earnings attributable to Weyerhaeuser common shareholders before special items	$	121	$	150	$	99

	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Net earnings per diluted share attributable to Weyerhaeuser common shareholders	$	0.11	$	0.11	$	0.17
Plum Creek merger-related costs	0.03		0.15		—
Gain on sale of non-strategic asset	—		(0.03)		—
Restructuring, impairments and other charges	0.01		0.01		0.02
Impairment charge recorded by equity method affiliate	0.12		—		—
Tax adjustments	(0.03)		—		—
Net earnings per diluted share attributable to Weyerhaeuser common shareholders before special items	$	0.24	$	0.24	$	0.19

Selected Total Company Items

in millions	Q4		Q1
	December 31, 2015		March 31, 2016		March 31, 2015
Pension and postretirement costs:
Pension and postretirement costs allocated to business segments	$	13	$	11	$	13
Pension and postretirement credits not allocated	(3)		(12)		(3)
Accelerated pension costs included in Plum Creek merger-related costs (not allocated)	—		5		—
Total company pension and postretirement costs	$	10	$	4	$	10

Cash spent for capital expenditures	$	(174)	$	(73)	$	(89)

Weyerhaeuser Company	Timberlands Segment
Q1.2016 Analyst Package
Preliminary results, subject to audit

Segment Statement of Operations

in millions	Q4.2015		Q1.2016		Q1.2015
Sales to unaffiliated customers	$	312	$	387	$	323
Intersegment sales	205		222		228
Total net sales	517		609		551
Cost of products sold	390		459		395
Gross margin	127		150		156
Selling expenses	1		1		2
General and administrative expenses	21		28		21
Research and development expenses	6		4		3
Other operating income, net	(8)		(12)		(9)
Operating income	107		129		139
Interest income and other	—		—		—
Net contribution to earnings	$	107	$	129	$	139

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

in millions	Q4.2015		Q1.2016		Q1.2015
Operating income	$	107	$	129	$	139
Depreciation, depletion and amortization	53		70		53
Adjusted EBITDA*	$	160	$	199	$	192
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

Selected Segment Items

	Q4.2015		Q1.2016		Q1.2015
Total decrease (increase) in working capital ⁽¹⁾	$	4	$	(53)	$	(26)
Cash spent for capital expenditures	$	(17)	$	(20)	$	(24)
⁽¹⁾Working capital does not include cash balances. Represents the change in combined working capital of Timberlands and Real Estate & ENR.


Segment Statistics⁽²⁾

			Q4.2015		Q1.2016		Q1.2015
Third Party Net Sales (millions)	Delivered logs:
	West		$	203	$	215	$	210
	South		61		101		58
	North		—		13		—
	Canada		7		7		8
	Total delivered logs		271		336		276
	Stumpage and pay-as-cut timber		10		15		4
	Products from international operations		18		16		24
	Recreational and other lease revenue		7		6		6
	Other		6		14		13
	Total		$	312	$	387	$	323
Delivered Logs Third Party Sales Realizations (per ton)	West		$	101.54	$	100.71	$	104.36
	South		$	36.87	$	35.59	$	37.08
	North		$	—	$	59.31	$	—
	Canada		$	43.06	$	42.98	$	43.43
	International		$	16.60	$	15.73	$	17.55
Delivered Logs Third Party Sales Volumes (tons, thousands)	West	(conversion factor of 1.056 m3 = 1 ton)	2,005		2,133		2,008
	South	(conversion factor of 0.818 m3 = 1 ton)	1,636		2,844		1,555
	North		—		210		—
	Canada	(conversion factor of 1.244 m3 = 1 ton)	167		169		196
	International	(conversion factor of 0.907 m3 = 1 ton)	158		146		165
	Total		3,966		5,502		3,924
Fee Harvest Volumes (tons, thousands)	West	(conversion factor of 1.056 m3 = 1 ton)	2,596		2,801		2,757
	South	(conversion factor of 0.818 m3 = 1 ton)	3,565		5,030		3,341
	North		—		260		—
	International	(conversion factor of 0.907 m3 = 1 ton)	255		299		263
	Total		6,416		8,390		6,361
⁽²⁾The Western region includes Washington and Oregon. The Southern region includes Virginia, North Carolina, South Carolina, Florida, Georgia, Alabama, Mississippi, Louisiana, Arkansas, Texas and Oklahoma. The Northern region includes West Virginia, Maine, New Hampshire, Vermont, Michigan, Wisconsin and Montana.

Weyerhaeuser Company		Real Estate, Energy and Natural Resources Segment
Q1.2016 Analyst Package
Preliminary results, subject to audit

Segment Statement of Operations

in millions		Q4.2015		Q1.2016		Q1.2015
Total net sales		$	32	$	39	$	34
Cost of products sold		5		20		10
Gross margin		27		19		24
General and administrative expenses		3		4		1
Other operating income, net		(3)		—		—
Operating income		27		15		23
Equity earnings (loss) from joint ventures⁽¹⁾		—		—		—
Interest income and other		—		—		—
Net contribution to earnings		$	27	$	15	$	23
⁽¹⁾Equity earnings (loss) from joint ventures attributed to the Real Estate and ENR segment are generated from our investments in our real estate development ventures.

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

in millions		Q4.2015		Q1.2016		Q1.2015
Operating income		27		15		23
Depreciation, depletion and amortization		1		2		—
Basis of real estate sold		5		17		10
Adjusted EBITDA*		$	33	$	34	$	33
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

Selected Segment Items

		Q4.2015		Q1.2016		Q1.2015
Cash spent for capital expenditures		$	—	$	—	$	—

Segment Statistics

		Q4.2015		Q1.2016		Q1.2015
Net Sales (millions)	Real Estate	$	25	$	30	$	27
	Energy and natural resources	$	7	$	9	$	7
Acres sold	Real Estate	6,765		15,225		14,375
Price per acre	Real Estate	$	3,450	$	1,980	$	1,820

Weyerhaeuser Company		Wood Products Segment
Q1.2016 Analyst Package
Preliminary results, subject to audit

Segment Statement of Operations

in millions		Q4.2015		Q1.2016		Q1.2015
Sales to unaffiliated customers		$	922	$	979	$	923
Intersegment sales		21		22		19
Total net sales		943		1,001		942
Cost of products sold		841		862		829
Gross margin		102		139		113
Selling expenses		25		22		23
General and administrative expenses		28		27		27
Research and development expenses		—		1		—
Restructuring, closures and impairment		9		1		—
Other operating costs (income), net		—		1		1
Operating income		40		87		62
Interest income and other		—		—		—
Net contribution to earnings		$	40	$	87	$	62

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

in millions		Q4.2015		Q1.2016		Q1.2015
Operating income		$	40	$	87	$	62
Depreciation, depletion and amortization		27		30		26
Special items		8		—		—
Adjusted EBITDA*		$	75	$	117	$	88
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

Segment Special Items Included in Net Contribution to Earnings (Pre-Tax)

		Q4.2015		Q1.2016		Q1.2015
Restructuring, impairments, and other charges		$	(8)	$	—	$	—

Selected Segment Items

		Q4.2015		Q1.2016		Q1.2015
Total decrease (increase) in working capital ⁽¹⁾		$	79	$	(132)	$	(99)
Cash spent for capital expenditures		$	(122)	$	(29)	$	(37)
⁽¹⁾ Working capital does not include cash balances.

Segment Statistics

in millions, except for third-party sales realizations		Q4.2015		Q1.2016		Q1.2015
Structural Lumber (board feet)	Third party net sales	$	402	$	419	$	434
	Third party sales realizations	$	360	$	364	$	403
	Third party sales volumes⁽²⁾	1,114		1,152		1,075
	Production volumes	1,035		1,129		1,043
Engineered Solid Section (cubic feet)	Third party net sales	$	105	$	109	$	94
	Third party sales realizations	$	1,987	$	1,971	$	1,965
	Third party sales volumes⁽²⁾	5.3		5.5		4.8
	Production volumes	5.1		5.6		5.0
Engineered I-joists (lineal feet)	Third party net sales	$	68	$	66	$	61
	Third party sales realizations	$	1,515	$	1,507	$	1,510
	Third party sales volumes⁽²⁾	45		44		41
	Production volumes	44		46		43
Medium Density Fiberboard (square feet 3/4')	Third party net sales	$	—	$	20	$	—
	Third party sales realizations	$	—	$	660	$	—
	Third party sales volumes⁽²⁾	—		30		—
	Production volumes	—		25		—
Oriented Strand Board (square feet 3/8')	Third party net sales	$	160	$	163	$	137
	Third party sales realizations	$	221	$	214	$	196
	Third party sales volumes⁽²⁾	723		759		700
	Production volumes	697		749		704
Softwood Plywood (square feet 3/8')	Third party net sales	$	27	$	35	$	33
	Third party sales realizations	$	308	$	317	$	366
	Third party sales volumes⁽²⁾	91		110		89
	Production volumes	57		88		61
⁽²⁾Volumes include sales of internally produced products and products purchased for resale primarily through our distribution business.

Weyerhaeuser Company		Cellulose Fibers Segment
Q1.2016 Analyst Package
Preliminary results, subject to audit

Segment Statement of Operations

in millions		Q4.2015		Q1.2016		Q1.2015
Total net sales		$	475	$	430	$	447
Cost of products sold		393		386		394
Gross margin		82		44		53
Selling expenses		4		4		3
General and administrative expenses		17		18		17
Research and development expenses		1		1		2
Other operating income, net		(7)		(9)		(8)
Operating income		67		30		39
Equity loss from joint venture⁽¹⁾		(87)		(2)		(6)
Net contribution to earnings		$	(20)	$	28	$	33
⁽¹⁾ Equity loss from joint ventures attributed to the Cellulose Fibers segment are generated from our investment in our newsprint and publishing papers venture. Q4 2015 includes an $84 million non-cash charge for our share of an asset impairment recorded by this venture.

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

in millions		Q4.2015		Q1.2016		Q1.2015
Operating income		67		30		39
Depreciation, depletion and amortization		38		38		39
Adjusted EBITDA*		$	105	$	68	$	78
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

Segment Special Items Included in Net Contribution to Earnings (Pre-Tax)

		Q4.2015		Q1.2016		Q1.2015
Impairment charge recorded by Newsprint Venture		$	(84)	$	—	$	—

Selected Segment Items

		Q4.2015		Q1.2016		Q1.2015
Total decrease (increase) in working capital ⁽²⁾		$	(13)	$	(2)	$	40
Cash spent for capital expenditures		$	(33)	$	(22)	$	(27)
⁽²⁾ Working capital does not include cash balances.

Segment Statistics

		Q4.2015		Q1.2016		Q1.2015
Pulp (air-dry metric tons)	Third party net sales (millions)	$	388	$	351	$	360
	Third party sales realizations	$	800	$	755	$	854
	Third party sales volumes (thousands)	484		464		421
	Production volumes (thousands)	481		457		442
Liquid Packaging Board (metric tons)	Third party net sales (millions)	$	73	$	67	$	74
	Third party sales realizations	$	1,203	$	1,068	$	1,194
	Third party sales volumes (thousands)	61		63		62
	Production volumes (thousands)	63		64		60

Weyerhaeuser Company	Unallocated Items
Q1.2016 Analyst Package
Preliminary results, subject to audit

Unallocated items are gains or charges not related to or allocated to an individual operating segment. They include a portion of items such as: share-based compensation, pension and postretirement costs, foreign exchange transaction gains and losses associated with financing and the elimination of intersegment profit in inventory, equity earnings from our Timberland Venture, and the LIFO reserve.

Contribution to Earnings

in millions	Q4.2015		Q1.2016		Q1.2015
Unallocated corporate function expenses	$	(7)	$	(9)	$	(9)
Unallocated share-based compensation	(4)		(2)		3
Unallocated pension & postretirement credits	3		12		3
Foreign exchange gains (losses)	(6)		13		(29)
Elimination of intersegment profit in inventory and LIFO	1		(6)		(12)
Gain on sale of non-strategic asset	—		36		—
Plum Creek merger-related costs	(14)		(110)		—
Restructuring, impairments and other charges	(1)		(6)		(14)
Other	4		(3)		(5)
Operating income (loss)	(24)		(75)		(63)
Equity earnings from joint venture⁽¹⁾	—		5		—
Interest income and other	9		9		9
Net contribution to earnings	$	(15)	$	(61)	$	(54)
⁽¹⁾Equity earnings from joint venture included in Unallocated Items is generated from our investment in our timberland venture.

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

in millions	Q4.2015		Q1.2016		Q1.2015
Operating income (loss)	(24)		(75)		(63)
Depreciation, depletion and amortization	1		2		5
Non-operating pension and postretirement credits	(3)		(12)		(3)
Special items	14		80		13
Adjusted EBITDA*	$	(12)	$	(5)	$	(48)
*See definition of Adjusted EBITDA (a non-GAAP measure) on page 1.

Unallocated Special Items Included in Net Contribution to Earnings (Pre-Tax)

	Q4.2015		Q1.2016		Q1.2015
Gain on sale of non-strategic asset	$	—	$	36	$	—
Plum Creek merger-related costs	(14)		(110)		—
Restructuring, impairments and other charges	—		(6)		(13)
Total	$	(14)	$	(80)	$	(13)

Unallocated Selected Items

	Q4.2015		Q1.2016		Q1.2015
Cash spent for capital expenditures	$	(2)	$	(2)	$	(1)