Weyerhaeuser Company Financial Ratios — WY Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	7.46	9.24	9.95	29.53	9.11	14.32	6.44	8.34	-0.88	9.43	26.74	17.48	8	3.97	3.38
Return on Assets (%)	2.54	3.05	4.14	13.12	3.89	6.43	3.12	4.24	-0.45	4.87	15.35	10.75	4.89	2.36	1.95
Return on Capital (%)	- -	7.73	- -	18.56	- -	10.44	5.69	7.05	- -	8.03	18.94	13.24	7	4.28	- -
Return on Invested Capital (%)	- -	5.39	- -	6.94	- -	5.87	7.53	8.43	- -	9.07	18.56	15.88	6.47	4.44	- -
Gross Margin (%)	17.63	16.63	21.2	23.79	20.83	21.76	26.38	25.2	17.42	27.68	40.17	35.55	21.92	18.43	14.84
EBITDA Margin (%)	16.06	16.28	20.5	25.32	23.26	23.8	27.77	25.47	18.1	27.71	39.74	35.14	21.21	17.21	13.85
Operating Margin (%)	8.33	8.67	13.99	16.21	14.13	14.93	20.53	18.97	10.31	21.44	35.07	30.43	14.7	10.16	6.47
Incremental Operating Margin (%)	6.49	-0.44	39.21	7.08	61.32	18.68	63.42	-21.07	80.48	96.01	73.51	2,811.76	78.53	73.45	126.48
Pretax Margin (%)	4.13	5.38	4.41	12.52	6.73	7.92	9.95	10.79	-3.25	13.04	32.51	22.63	12.21	5.99	3.77
Profit Margin (%)	5.32	6.43	7.76	33.27	9.65	16.14	8.09	10.01	-1.16	10.58	25.56	18.46	10.93	5.56	4.69
Net Income to Common Margin (%)	5.32	6.43	7.44	32.46	8.81	15.79	8.09	10.01	-1.16	10.58	25.56	18.46	10.93	5.56	4.69
Effective Tax Rate (%)	- -	3.11	- -	10.33	- -	17.66	18.72	7.31	- -	18.84	21.38	18.44	10.46	7.26	- -
Dvd Payout Ratio (%)	101.25	107.4	97.86	98.43	168.66	237.15	161.68	133.02	-1,332.89	47.8	33.91	86.01	144.93	172.73	187.04
Sustainable Growth Rate (%)	-0.09	-0.68	0.21	0.46	-6.25	-19.64	-3.97	-2.75	-12.65	4.92	17.67	2.44	-3.59	-2.89	-2.95

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5,262	4,963	5,404	5,402	5,302	7,121	6,503	6,646	6,410	5,501	5,123	5,075	5,088	5,105	5,597
ST Debt	12	570	2	- -	4	281	271	1,227	263	176	24	1,004	19	239	547
LT Debt	5,250	4,393	5,402	5,402	5,298	6,840	6,232	5,419	6,147	5,325	5,099	4,071	5,069	4,866	5,050
Total Debt/EBITDA	5.27	5.09	3.63	3.89	4.35	4.7	3.25	3.49	5.4	2.64	1.26	1.42	3.13	4.16	5.85
Net Debt/EBITDA	4.32	4.17	3.08	2.75	3.52	4.25	2.84	3.32	5.26	2.39	0.79	0.97	2.4	3.58	5.34
Total Debt/EBIT	10.16	9.56	5.32	6.07	7.16	7.5	4.4	4.69	9.48	3.41	1.43	1.64	4.51	7.05	12.52
Net Debt/EBIT	8.32	7.83	4.51	4.29	5.79	6.78	3.84	4.45	9.23	3.08	0.9	1.12	3.46	6.07	11.43
EBITDA to Interest Expense	2.6	2.83	4.03	4.11	3.58	3.52	5.08	5.08	3.14	4.71	12.95	13.26	5.81	4.56	3.5
EBITDA-CapEx/Interest Expense	2.05	2.09	3.32	4.11	3.47	3.49	5.08	5.08	3.14	3.75	12.48	12.16	4.98	3.62	1.78
EBIT to Interest Expense	1.35	1.51	2.75	2.63	2.17	2.2	3.76	3.78	1.79	3.65	11.43	11.48	4.03	2.69	1.64
Interest Expense	384	344	369	338	341	431	393	375	378	443	313	270	280	269	273
Common Equity/Total Assets	33.74	32.32	46.52	39.88	38.17	47.71	49.28	52.44	49.84	53.53	61	61.99	60.27	58.79	56.74
Long-Term Debt/Equity (%)	123.04	106.81	79.07	101.85	108.81	74.51	70.03	59.9	75.17	60.99	47.36	37.87	49.52	50.06	53.58
Long-Term Debt/Capital (%)	55.09	48.4	44.15	50.46	52.09	41.96	40.46	34.53	42.14	37.42	32.09	25.73	33.08	32.82	33.62
Long-Term Debt/Total Assets (%)	41.55	34.89	37.06	40.72	41.65	35.55	34.51	31.42	37.47	32.65	28.89	23.48	29.85	29.43	30.4
Total Debt/Equity (%)	123.32	120.67	79.1	101.85	108.89	77.57	73.08	73.47	78.39	63.01	47.58	47.21	49.71	52.52	59.38
Total Debt/Capital (%)	55.22	54.68	44.16	50.46	52.13	43.68	42.22	42.35	43.94	38.65	32.24	32.07	33.2	34.43	37.26
Total Debt/Total Assets (%)	41.65	39.41	37.07	40.72	41.68	37.01	36.01	38.53	39.07	33.73	29.02	29.27	29.96	30.87	33.69
Net Debt to Equity	100.98	98.83	66.95	72.06	88.13	70.21	63.82	69.78	76.29	57.04	29.91	32.3	38.15	45.18	54.19
Net Debt/Capital (%)	50.24	49.71	40.1	41.88	46.84	41.25	38.96	41.1	43.18	36.25	22.98	24.38	27.58	31.06	35.08
EBITDA	998	975	1,487	1,390	1,220	1,515	1,998	1,904	1,186	2,087	4,054	3,579	1,628	1,226	956
EBITDA-CapEx	786	719	1,226	1,390	1,184	1,505	1,998	1,904	1,186	1,662	3,905	3,284	1,395	975	487
Operating Income (Loss)	518	519	1,015	890	741	950	1,477	1,418	676	1,615	3,577	3,099	1,128	724	447

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.01	0.67	0.74	1.72	0.76	0.56	0.71	0.3	0.5	0.52	1.97	0.91	1.48	0.7	0.36
Current Ratio	2.24	1.5	2.06	3.06	2.75	1.34	1.47	0.83	1.6	1.69	3.29	1.58	2.94	1.79	1.29
Quick Ratio	1.58	1.06	1.28	2.32	0.99	0.95	1.06	0.55	0.9	1.08	2.53	1.14	1.94	1.02	0.61
CFO/Avg Current Liab	0.29	0.46	0.73	1.08	0.96	0.58	1.01	0.72	0.66	1.56	3.32	2.1	1.13	1.14	0.5
Common Equity/Total Assets	33.74	32.32	46.52	39.88	38.17	47.71	49.28	52.44	49.84	53.53	61	61.99	60.27	58.79	56.74
Long-Term Debt/Equity (%)	123.04	106.81	79.07	101.85	108.81	74.51	70.03	59.9	75.17	60.99	47.36	37.87	49.52	50.06	53.58
Long-Term Debt/Capital (%)	55.09	48.4	44.15	50.46	52.09	41.96	40.46	34.53	42.14	37.42	32.09	25.73	33.08	32.82	33.62
Long-Term Debt/Total Assets (%)	41.55	34.89	37.06	40.72	41.65	35.55	34.51	31.42	37.47	32.65	28.89	23.48	29.85	29.43	30.4
Total Debt/Equity (%)	123.32	120.67	79.1	101.85	108.89	77.57	73.08	73.47	78.39	63.01	47.58	47.21	49.71	52.52	59.38
Total Debt/Capital (%)	55.22	54.68	44.16	50.46	52.13	43.68	42.22	42.35	43.94	38.65	32.24	32.07	33.2	34.43	37.26
Total Debt/Total Assets (%)	41.65	39.41	37.07	40.72	41.68	37.01	36.01	38.53	39.07	33.73	29.02	29.27	29.96	30.87	33.69
CFO/Total Liabilities	3.48	6.85	12.96	13.93	13.69	7.3	13.11	13.56	11.74	20.17	45.88	42.97	21.24	14.79	7.82
CFO/CapEx	1.37	2.27	3.85	- -	29.86	73.5	- -	- -	- -	3.6	21.2	9.6	6.15	4.02	1.2
Altman's Z-Score	1.48	1.78	2.28	2.39	2.14	1.97	2.53	1.96	2.22	2.86	4.25	3.51	3.2	2.58	2.08

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.53	11.61	13.94	10.53	13.1	19.11	18.31	20.4	20.29	19.85	21.32	23.57	21.59	21.59	22.68
Days Sales Outstanding	29.12	31.45	26.19	34.68	27.87	19.1	19.93	17.89	17.99	18.39	17.12	15.48	16.91	16.91	16.1
Inventory Turnover	10.73	9.92	10.65	7.36	9.03	14.58	14.3	14.49	13.45	12.68	12.67	12.27	10.74	9.91	9.8
Days Inventory Outstanding	34	36.81	34.26	49.61	40.43	25.03	25.53	25.19	27.15	28.78	28.8	29.75	33.99	36.84	37.24
Accounts Payable Turnover	15.14	14.24	16	12.57	14.52	22.94	22.09	23.77	23.24	24.33	25.48	24.98	22.5	21.59	22.01
Accounts Payable Turnover Days	24.11	25.63	22.82	29.04	25.14	15.91	16.53	15.36	15.7	15	14.32	14.61	16.22	16.9	16.58
Cash Conversion Cycle	39.02	42.62	37.63	55.25	43.15	28.22	28.93	27.73	29.43	32.17	31.6	30.62	34.68	36.84	36.76
Inventory to Cash Days	-4.88	-5.36	-8.07	-14.93	-12.56	-5.93	-5.59	-7.3	-9.16	-10.39	-11.68	-14.27	-17.08	-19.93	-21.15
Inventories	476	531	542	595	325	358	383	389	416	443	520	550	566	607	593
Raw Materials	271	251	262	284	189	219	241	250	261	270	307	345	371	391	372
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	249	185	175	204	41	39	55	46	47	64	65	56	49	55	39
Other Inventory	76	207	105	107	95	100	87	93	108	109	148	149	146	161	182

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	10,015	15,089	18,423	18,823	15,304	22,523	26,629	16,316	22,508	25,060	30,774	22,717	25,374	20,433	17,069
- Cash & Cash Equivalents	953	898	830	1,580	1,011	676	824	334	139	495	1,879	1,581	1,164	684	464
+ Preferred Equity and Hybrid Capital	- -	- -	14	14	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	43	37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5,262	4,963	5,404	5,402	5,302	7,121	6,503	6,646	6,410	5,501	5,123	5,075	5,088	5,105	5,597
Enterprise Value	14,328	19,013	23,048	22,659	19,609	28,968	32,308	22,375	28,417	30,066	34,018	26,211	29,298	24,854	22,202
Total Capital	9,529	9,076	12,236	10,706	10,171	16,301	15,402	15,692	14,587	14,232	15,890	15,824	15,324	14,826	15,023
Total Debt/Capital (%)	55.22	54.68	44.16	50.46	52.13	43.68	42.22	42.35	43.94	38.65	32.24	32.07	33.2	34.43	37.26
Total Debt / EV	0.37	0.26	0.23	0.24	0.27	0.25	0.2	0.3	0.23	0.18	0.15	0.19	0.17	0.21	0.25
EV/Sales	2.31	3.17	3.18	4.13	3.74	4.55	4.49	2.99	4.34	3.99	3.33	2.57	3.82	3.49	3.22
EV/EBITDA	14.36	19.5	15.5	16.3	16.07	19.12	16.17	11.75	23.96	14.41	8.39	7.32	18	20.27	23.22
EV/EBIT	27.66	36.63	22.71	25.46	26.46	30.49	21.87	15.78	42.04	18.62	9.51	8.46	25.97	34.33	49.67
EV/Cash Flow to Firm	18.67	20.8	14.68	16.05	13.32	26.58	21.25	15.33	25.81	15.92	9.99	8.59	17.4	19.76	24.61
EV/Free Cash Flow to Firm	14.63	16.25	12.59	16.05	13	26.34	21.25	15.33	25.81	13	9.57	7.83	15.29	16.48	16.19
Diluted Market Cap	10,080	15,087	18,034	20,131	15,578	21,737	26,680	16,544	22,526	25,077	30,925	23,032	25,459	20,520	17,141
Diluted Enterprise Value	14,393	19,195	22,659	23,967	19,883	28,182	32,359	22,856	28,797	30,083	34,169	26,526	29,383	24,941	22,274
EV per Share	26.71	35.05	39.5	43.2	38.41	38.7	42.78	29.98	38.13	40.23	45.52	35.77	40.15	34.24	30.81
TTM Sales	6,216	5,989	7,254	5,489	5,246	6,365	7,196	7,476	6,554	7,532	10,201	10,184	7,674	7,124	6,905
TTM EBITDA	998	975	1,487	1,390	1,220	1,515	1,998	1,904	1,186	2,087	4,054	3,579	1,628	1,226	956
TTM Operating Income	518	519	1,015	890	741	950	1,477	1,418	676	1,615	3,577	3,099	1,128	724	447
TTM Cash Flow to Firm	768	914	1,570	1,412	1,472	1,090	1,520	1,460	1,101	1,889	3,405	3,052	1,684	1,257	902
TTM Free Cash Flow to Firm	980	1,170	1,831	1,412	1,508	1,100	1,520	1,460	1,101	2,314	3,554	3,347	1,917	1,508	1,371

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	20.04	18.03	14.26	18.15	14.02	29.18	22.21	14.88	23.32	12.83	9.35	7.37	15.28	16.3	16.63
EV/EBIT	27.66	36.63	22.71	25.46	26.46	30.49	21.87	15.78	42.04	18.62	9.51	8.46	25.97	34.33	49.67
Enterprise Value	14,328	19,013	23,048	22,659	19,609	28,968	32,308	22,375	28,417	30,066	34,018	26,211	29,298	24,854	22,202
Low Price	14.82	18.5	26.38	27.48	26.73	22.06	29.88	20.52	20.91	13.1	30.87	27.37	27.65	26.73	21.16
EV/Sales	2.31	3.17	3.18	4.13	3.74	4.55	4.49	2.99	4.34	3.99	3.33	2.57	3.82	3.49	3.22
EV/EBITDA	14.36	19.5	15.5	16.3	16.07	19.12	16.17	11.75	23.96	14.41	8.39	7.32	18	20.27	23.22
Price/Earnings	30.32	38.96	33.11	11.21	33.51	21.51	45.63	22.05	- -	31.42	11.84	12.23	30.32	51.78	52.88
Price/Earnings Average	32.72	32.4	31.14	9.96	35.39	21.46	43.49	33.59	-259.58	24.4	10.37	14.08	27.4	58.23	58.25
Price/Earnings High	41.14	40.36	34.86	11.52	41.4	23.79	47.77	38.73	-297.18	32.53	11.98	16.98	31.39	66.71	70.66
Price/Earnings Low	24.07	25.91	27.67	8.58	29.88	15.77	38.66	20.7	-205.22	12.28	8.87	10.8	24.11	49.17	47.23
Price/Book Value	2.35	3.71	2.72	3.56	3.15	2.45	2.99	1.8	2.75	2.87	2.86	2.11	2.48	2.1	1.81
Price/Book Value Average	2.54	3.08	2.56	3.16	3.33	2.45	2.85	2.75	2.41	2.23	2.5	2.43	2.24	2.36	1.99
Price/Book Value High	3.19	3.84	2.86	3.66	3.89	2.71	3.13	3.17	2.76	2.97	2.89	2.93	2.57	2.71	2.42
Price/Book Value Low	1.86	2.47	2.27	2.72	2.81	1.8	2.54	1.69	1.91	1.12	2.14	1.87	1.97	2	1.62
Price/Tangible Book Value	2.37	3.74	2.73	3.59	3.18	2.46	3.01	1.8	2.75	2.87	2.86	2.11	2.48	2.1	1.81
Price/Tangible Book Value Average	2.56	3.11	2.57	3.19	3.36	2.46	2.86	2.75	2.41	2.23	2.5	2.43	2.24	2.36	1.99
Price/Tangible Book Value High	3.22	3.88	2.88	3.68	3.93	2.73	3.15	3.17	2.76	2.97	2.89	2.93	2.57	2.71	2.42
Price/Tangible Book Value Low	1.88	2.49	2.28	2.75	2.83	1.81	2.55	1.69	1.91	1.12	2.14	1.87	1.97	2	1.62
Price/Sales	1.61	2.5	2.46	3.64	2.95	3.4	3.69	2.21	3.44	3.33	3.03	2.26	3.32	2.88	2.48
Price/Sales Average	1.74	2.08	2.32	3.23	3.12	3.39	3.52	3.36	3.01	2.58	2.65	2.6	3	3.24	2.73
Price/Sales High	2.19	2.59	2.6	3.74	3.65	3.76	3.86	3.87	3.45	3.44	3.06	3.14	3.43	3.71	3.32
Price/Sales Low	1.28	1.67	2.06	2.79	2.63	2.49	3.13	2.07	2.38	1.3	2.27	1.99	2.64	2.73	2.22
Price/Cash Flow	34.49	25.82	17.81	18.02	14.4	29.42	22.11	14.83	23.32	16.38	9.77	8.12	17.75	20.34	30.48
Price/Cash Flow Average	37.22	21.47	16.75	16.01	15.21	29.34	21.07	22.59	20.42	12.72	8.56	9.34	16.04	22.87	33.58
Price/Cash Flow High	46.79	26.74	18.75	18.51	17.79	32.54	23.15	26.05	23.38	16.96	9.89	11.28	18.38	26.21	40.74
Price/Cash Flow Low	27.38	17.17	14.88	13.79	12.84	21.57	18.74	13.92	16.15	6.4	7.32	7.17	14.12	19.32	27.23
Price/Free Cash Flow Average	21.63	14.99	13.41	16.13	14.81	29.1	21.17	22.66	20.42	9.97	8.19	8.48	13.81	18.33	18.32
Price/Free Cash Flow High	27.19	18.67	15.01	18.65	17.32	32.27	23.26	26.13	23.38	13.29	9.46	10.23	15.82	21	22.22
Price/Free Cash Flow Low	15.91	11.99	11.91	13.9	12.5	21.39	18.83	13.97	16.15	5.01	7.01	6.5	12.15	15.48	14.85
EV/Sales Average	2.43	2.78	3.03	3.75	3.9	4.54	4.32	4.17	3.96	3.25	2.96	2.91	3.5	3.85	3.47
EV/Sales High	2.88	3.3	3.31	4.22	4.42	4.93	4.66	4.68	4.4	4.11	3.37	3.44	3.93	4.32	4.05
EV/Sales Low	1.97	2.36	2.76	3.32	3.42	3.61	3.93	2.89	3.33	1.96	2.58	2.31	3.14	3.34	2.95
EV/EBITDA Average	15.15	17.09	14.76	14.79	16.78	19.08	15.55	16.37	21.91	11.72	7.45	8.28	16.49	22.35	25.04
EV/EBITDA High	17.94	20.25	16.15	16.68	19.03	20.7	16.8	18.36	24.32	14.83	8.48	9.79	18.55	25.08	29.23
EV/EBITDA Low	12.29	14.5	13.46	13.13	14.71	15.15	14.14	11.36	18.43	7.09	6.49	6.58	14.8	19.43	21.32
EV/EBIT Average	29.19	32.1	21.63	23.1	27.63	30.43	21.03	21.98	38.44	15.15	8.44	9.56	23.81	37.84	53.55
EV/EBIT High	34.56	38.03	23.67	26.04	31.33	33.01	22.72	24.66	42.66	19.16	9.61	11.3	26.77	42.47	62.52
EV/EBIT Low	23.67	27.25	19.72	20.5	24.22	24.17	19.12	15.25	32.33	9.16	7.36	7.6	21.37	32.9	45.59
Last Price	18.67	27.82	31.57	35.89	29.98	30.09	35.26	21.86	30.2	33.53	41.18	31	34.77	28.15	23.69
High Price	25.33	28.82	33.24	36.88	37.04	33.28	36.92	38.39	30.28	34.71	41.68	43.04	36	36.27	31.66
Enterprise Value Average	15,121	16,659	21,951	20,560	20,470	28,907	31,059	31,165	25,983	24,468	30,190	29,633	26,853	27,398	23,937
Enterprise Value High	17,901	19,740	24,022	23,179	23,213	31,356	33,562	34,966	28,839	30,948	34,392	35,033	30,195	30,747	27,945
Enterprise Value Low	12,263	14,142	20,019	18,249	17,950	22,958	28,245	21,628	21,855	14,797	26,313	23,551	24,102	23,823	20,379

Shares Outstanding	536	542	584	524	510	749	755	746	745	747	747	733	730	726	721
Diluted Weighted Avg Shares	540	542	571	561	520	722	757	757	746	748	751	743	732	729	724
Basic Weighted Avg Shares	538	539	566	557	516	719	753	755	746	747	749	742	732	728	723
Revenue per Share	11.56	11.11	12.81	9.86	10.16	8.86	9.56	9.91	8.79	10.08	13.61	13.73	10.49	9.78	9.55
EBITDA per Share	1.86	1.81	2.63	2.5	2.36	2.11	2.65	2.52	1.59	2.79	5.41	4.82	2.23	1.68	1.32
Operating Income per Share	0.96	0.96	1.79	1.6	1.44	1.32	1.96	1.88	0.91	2.16	4.77	4.18	1.54	0.99	0.62
Basic EPS, GAAP	0.62	0.71	0.95	3.2	0.89	1.4	0.77	0.99	-0.1	1.07	3.48	2.53	1.15	0.54	0.45
Basic EPS from Cont Ops	0.59	0.58	0.87	1.11	0.8	0.58	0.77	0.99	-0.1	1.07	3.48	2.53	1.15	0.54	0.45
Diluted EPS, GAAP	0.61	0.71	0.95	3.18	0.89	1.39	0.77	0.99	-0.1	1.07	3.47	2.53	1.15	0.54	0.45
Diluted EPS from Cont Ops	0.59	0.58	0.86	1.1	0.79	0.57	0.77	0.99	-0.1	1.07	3.47	2.53	1.15	0.54	0.45
Dividend per Share	0.6	0.62	0.85	1.09	1.28	1.33	1.25	1.32	1.36	0.51	1.18	2.18	1.66	0.94	0.84
Cash Flow per Share	0.54	1.08	1.77	1.99	2.08	1.02	1.59	1.47	1.3	2.05	4.21	3.82	1.96	1.38	0.78
Free Cash Flow per Basic Share	0.15	0.6	1.31	1.99	2.01	1.01	1.59	1.47	1.3	1.48	4.02	3.42	1.64	1.04	0.13
Cash & Equivalents per Share	1.78	1.99	1.42	3.01	1.98	0.9	1.09	0.79	0.67	0.66	2.51	2.16	1.6	0.94	0.64
Book Value per Share	7.95	7.5	11.62	10.09	9.51	12.26	11.78	12.12	10.97	11.68	14.41	14.67	14.03	13.39	13.08
Tangible Book Value per Share	7.87	7.43	11.55	10.01	9.43	12.21	11.73	12.12	10.97	11.68	14.41	14.67	14.03	13.39	13.08

Weyerhaeuser Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)