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 (%)	38.99	44.15	56.25	111.83	22.26	46.27	26.58	36.96	-5.14	70.1	118.23	59.03	26.95	14.29	13.09
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 (%)	- -	11.97	- -	30.29	- -	16.47	10.01	12.74	- -	16.31	37.95	25.35	13.3	8.2	- -
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 (%)	-0.49	-3.27	1.2	1.76	-15.28	-63.46	-16.4	-12.2	-73.71	36.59	78.14	8.26	-12.11	-10.39	-11.39

Credit (USD)

API Chat

	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	6.7	7.12	7.02	16.31	15.62	12.25	11.2	11.75	5.66	8.25	17.36	19.06	17.2	15.86	14.02
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 (%)	85.88	74.42	83.39	71.27	72.55	72.17	73.1	62.49	83.76	77.78	62.27	48.58	63.29	62.97	63.71
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 (%)	86.08	84.08	83.42	71.27	72.6	75.13	76.28	76.64	87.34	80.35	62.57	60.56	63.53	66.06	70.62
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 (%)	83.51	81.22	80.98	63.7	68.2	73.22	73.74	75.7	86.64	78.41	51.04	51.07	57.05	62.35	68.45
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)

API Chat

	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	6.7	7.12	7.02	16.31	15.62	12.25	11.2	11.75	5.66	8.25	17.36	19.06	17.2	15.86	14.02
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 (%)	85.88	74.42	83.39	71.27	72.55	72.17	73.1	62.49	83.76	77.78	62.27	48.58	63.29	62.97	63.71
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 (%)	86.08	84.08	83.42	71.27	72.6	75.13	76.28	76.64	87.34	80.35	62.57	60.56	63.53	66.06	70.62
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	2.24	2.47	2.16	1.91	2.53	1.98	2.22	2.85	4.25	3.53	3.21	2.58	2.08

Working Capital (USD)

API Chat

	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)

API Chat

	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	10,036	14,999	17,879	19,980	15,481	21,621	26,554	16,495	22,526	25,045	30,864	22,999	25,440	20,504	17,132
- 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	14,349	18,923	22,504	23,816	19,786	28,066	32,233	22,554	28,435	30,051	34,108	26,493	29,364	24,925	22,265
Total Capital	6,113	5,903	6,478	7,580	7,303	9,478	8,525	8,672	7,339	6,846	8,188	8,380	8,009	7,728	7,926
Total Debt/Capital (%)	86.08	84.08	83.42	71.27	72.6	75.13	76.28	76.64	87.34	80.35	62.57	60.56	63.53	66.06	70.62
Total Debt / EV	0.37	0.26	0.24	0.23	0.27	0.25	0.2	0.29	0.23	0.18	0.15	0.19	0.17	0.2	0.25
EV/Sales	2.31	3.16	3.1	4.34	3.77	4.41	4.48	3.02	4.34	3.99	3.34	2.6	3.83	3.5	3.22
EV/EBITDA	14.38	19.41	15.13	17.13	16.22	18.53	16.13	11.85	23.98	14.4	8.41	7.4	18.04	20.33	23.29
EV/EBIT	27.7	36.46	22.17	26.76	26.7	29.54	21.82	15.91	42.06	18.61	9.54	8.55	26.03	34.43	49.81
EV/Cash Flow to Firm	18.69	20.7	14.33	16.87	13.44	25.75	21.2	15.45	25.83	15.91	10.02	8.68	17.44	19.82	24.68
EV/Free Cash Flow to Firm	14.65	16.17	12.29	16.87	13.12	25.52	21.2	15.45	25.83	12.99	9.6	7.91	15.32	16.52	16.24
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	26.69	35.1	39.74	42.78	38.32	39.06	42.8	29.89	38.12	40.23	45.51	35.71	40.13	34.22	30.79
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)

API Chat

	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	27.7	36.46	22.17	26.76	26.7	29.54	21.82	15.91	42.06	18.61	9.54	8.55	26.03	34.43	49.81
Enterprise Value	14,349	18,923	22,504	23,816	19,786	28,066	32,233	22,554	28,435	30,051	34,108	26,493	29,364	24,925	22,265
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	3.16	3.1	4.34	3.77	4.41	4.48	3.02	4.34	3.99	3.34	2.6	3.83	3.5	3.22
EV/EBITDA	14.38	19.41	15.13	17.13	16.22	18.53	16.13	11.85	23.98	14.4	8.41	7.4	18.04	20.33	23.29
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	11.85	16.72	17.48	9.23	7.79	9.17	13.13	8.14	24.25	18.62	10.07	6.96	8.71	7.82	7.36
Price/Book Value Average	12.79	13.91	16.44	8.2	8.23	9.15	12.52	12.4	21.24	14.46	8.82	8.01	7.87	8.79	8.1
Price/Book Value High	16.08	17.32	18.4	9.49	9.63	10.15	13.75	14.3	24.31	19.28	10.19	9.66	9.02	10.07	9.83
Price/Book Value Low	9.41	11.12	14.6	7.07	6.95	6.73	11.13	7.64	16.79	7.27	7.55	6.14	6.93	7.42	6.57
Price/Tangible Book Value	2.37	3.68	2.64	3.81	3.22	2.37	3	1.82	2.75	2.87	2.87	2.14	2.49	2.11	1.82
Price/Tangible Book Value Average	2.56	3.06	2.48	3.38	3.4	2.36	2.86	2.78	2.41	2.23	2.51	2.46	2.25	2.37	2
Price/Tangible Book Value High	3.22	3.81	2.78	3.91	3.97	2.62	3.14	3.2	2.76	2.97	2.9	2.97	2.57	2.72	2.43
Price/Tangible Book Value Low	1.88	2.45	2.2	2.91	2.87	1.73	2.54	1.71	1.91	1.12	2.15	1.89	1.98	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	2.44	2.77	2.96	3.93	3.94	4.4	4.31	4.2	3.97	3.25	2.97	2.94	3.51	3.86	3.48
EV/Sales High	2.88	3.28	3.23	4.44	4.47	4.77	4.65	4.72	4.4	4.11	3.38	3.48	3.94	4.33	4.06
EV/Sales Low	1.98	2.35	2.7	3.49	3.45	3.5	3.92	2.92	3.34	1.96	2.59	2.34	3.15	3.35	2.96
EV/EBITDA Average	15.17	17.01	14.42	15.53	16.93	18.49	15.51	16.51	21.92	11.72	7.47	8.37	16.53	22.41	25.11
EV/EBITDA High	17.96	20.15	15.77	17.53	19.21	20.04	16.76	18.53	24.33	14.82	8.51	9.9	18.59	25.15	29.32
EV/EBITDA Low	12.3	14.44	13.16	13.77	14.84	14.72	14.1	11.45	18.44	7.09	6.51	6.65	14.84	19.49	21.38
EV/EBIT Average	29.23	31.95	21.12	24.26	27.88	29.48	20.98	22.17	38.46	15.14	8.46	9.67	23.86	37.95	53.7
EV/EBIT High	34.61	37.85	23.1	27.38	31.62	31.96	22.67	24.88	42.69	19.15	9.64	11.43	26.83	42.6	62.7
EV/EBIT Low	23.71	27.13	19.28	21.5	24.44	23.47	19.08	15.37	32.35	9.16	7.38	7.68	21.41	33	45.72
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	15,143	16,584	21,440	21,588	20,657	28,008	30,988	31,436	25,999	24,456	30,269	29,958	26,912	27,478	24,006
Enterprise Value High	17,929	19,646	23,450	24,367	23,431	30,359	33,483	35,279	28,857	30,932	34,483	35,426	30,264	30,840	28,028
Enterprise Value Low	12,279	14,082	19,565	19,134	18,108	22,296	28,181	21,795	21,868	14,791	26,381	23,800	24,154	23,891	20,435

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	1.77	2.01	1.47	2.84	1.96	0.94	1.09	0.78	0.67	0.66	2.51	2.13	1.59	0.94	0.64
Book Value per Share	1.58	1.66	1.81	3.89	3.85	3.28	2.68	2.69	1.25	1.8	4.09	4.45	3.99	3.6	3.22
Tangible Book Value per Share	7.86	7.55	11.96	9.43	9.32	12.72	11.76	11.99	10.96	11.69	14.37	14.49	13.99	13.35	13.03

Weyerhaeuser Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)