Item 1. Financial Statements
Item 1. FINANCIAL STATEMENTS
WEYERHAEUSER COMPANY
CONSOLIDATED STATEM ENT OF OPERATIONS
(UNAUDITED)
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS, EXCEPT PER-SHARE FIGURES
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Net sales (Note 3)
$
1,681
$
2,022
$
5,416
$
5,900
Costs of sales
1,431
1,520
4,407
4,560
Gross margin
250
502
1,009
1,340
Selling expenses
22
22
66
66
General and administrative expenses
122
107
358
316
Other operating costs, net (Note 13)
28
20
41
50
Operating income
78
353
544
908
Non-operating pension and other post-employment benefit costs (Note 6)
( 10
)
( 12
)
( 31
)
( 33
)
Interest income and other
14
24
43
54
Interest expense, net of capitalized interest
( 69
)
( 72
)
( 203
)
( 208
)
Earnings before income taxes
13
293
353
721
Income taxes (Note 14)
15
( 54
)
( 38
)
( 101
)
Net earnings
$
28
$
239
$
315
$
620
Earnings per share, basic and diluted (Note 4)
$
0.04
$
0.33
$
0.43
$
0.85
Weighted average shares outstanding (in thousands) (Note 4):
Basic
727,621
731,046
728,892
732,069
Diluted
728,180
731,742
729,355
732,542
See accompanying Notes to Consolidated Financial Statements .
1
WEYERHAEUSER COMPANY
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(UNAUDITED)
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Net earnings
$
28
$
239
$
315
$
620
Other comprehensive income:
Foreign currency translation adjustments
6
( 7
)
( 8
)
—
Changes in unamortized actuarial loss, net of tax expense of $ 3 , $ 3 , $ 9 and $ 7
6
9
21
23
Changes in unamortized net prior service credit, net of tax benefit of $ 0 , $ 0 , $ 0 and $ 1
1
—
1
1
Total other comprehensive income
13
2
14
24
Total comprehensive income
$
41
$
241
$
329
$
644
See accompanying Notes to Consolidated Financial Statements .
2
WEYERHAEUSER COMPANY
CONSOLIDATED BALANCE SHEET
(UNAUD ITED)
DOLLAR AMOUNTS IN MILLIONS, EXCEPT PAR VALUE
SEPTEMBER 30,
2024
DECEMBER 31,
2023
ASSETS
Current assets:
Cash and cash equivalents
$
877
$
1,164
Receivables, net
373
354
Receivables for taxes
10
10
Inventories (Note 5)
592
566
Prepaid expenses and other current assets
142
219
Total current assets
1,994
2,313
Property and equipment, less accumulated depreciation of $ 3,935 and $ 3,901
2,247
2,269
Construction in progress
316
270
Timber and timberlands at cost, less depletion
11,502
11,528
Minerals and mineral rights, less depletion
192
200
Deferred tax assets
13
15
Other assets
404
388
Total assets
$
16,668
$
16,983
LIABILITIES AND EQUITY
Current liabilities:
Current maturities of long-term debt (Note 8)
$
210
$
—
Accounts payable
275
287
Accrued liabilities (Note 7)
507
501
Total current liabilities
992
788
Long-term debt, net (Note 8)
4,864
5,069
Deferred tax liabilities
78
81
Deferred pension and other post-employment benefits (Note 6)
462
461
Other liabilities
345
348
Total liabilities
6,741
6,747
Commitments and contingencies (Note 10)
Equity:
Common shares: $ 1.25 par value; authorized 1,360 million shares; issued and outstanding: 726,758 thousand shares at September 30, 2024 and 729,753 thousand shares at December 31, 2023
909
912
Other capital
7,517
7,608
Retained earnings
1,780
2,009
Accumulated other comprehensive loss (Note 11)
( 279
)
( 293
)
Total equity
9,927
10,236
Total liabilities and equity
$
16,668
$
16,983
See accompanying Notes to Consolidated Financial Statements .
3
WEYERHAEUSER COMPANY
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
Cash flows from operations:
Net earnings
$
315
$
620
Noncash charges (credits) to earnings:
Depreciation, depletion and amortization
376
374
Basis of real estate sold
93
80
Pension and other post-employment benefits (Note 6)
46
50
Share-based compensation expense (Note 12)
32
26
Other
( 3
)
( 4
)
Change in:
Receivables, net
( 21
)
( 77
)
Receivables and payables for taxes
( 3
)
51
Inventories
( 31
)
23
Prepaid expenses and other current assets
20
( 5
)
Accounts payable and accrued liabilities
( 1
)
43
Pension and post-employment benefit contributions and payments
( 12
)
( 16
)
Other
( 21
)
( 20
)
Net cash from operations
790
1,145
Cash flows from investing activities:
Capital expenditures for property and equipment
( 228
)
( 209
)
Capital expenditures for timberlands reforestation
( 39
)
( 42
)
Acquisitions of timberlands (Note 15)
( 135
)
( 70
)
Purchase of short-term investments
—
( 664
)
Other
21
3
Net cash from investing activities
( 381
)
( 982
)
Cash flows from financing activities:
Cash dividends on common shares
( 539
)
( 1,076
)
Net proceeds from issuance of long-term debt (Note 8)
—
743
Payments on long-term debt (Note 8)
—
( 118
)
Repurchases of common shares (Note 4)
( 126
)
( 109
)
Other
( 9
)
( 11
)
Net cash from financing activities
( 674
)
( 571
)
Net change in cash, cash equivalents and restricted cash
( 265
)
( 408
)
Cash, cash equivalents and restricted cash at beginning of period
1,164
1,581
Cash, cash equivalents and restricted cash at end of period
$
899
$
1,173
Cash paid during the period for:
Interest, net of amount capitalized of $ 7 and $ 5
$
189
$
190
Income taxes, net of refunds
$
51
$
40
See accompanying Notes to Consolidated Financial Statements .
4
WEYERHAEUSER COMPANY
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(UNAUDITED)
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS, EXCEPT PER-SHARE FIGURES
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Common shares:
Balance at beginning of period
$
910
$
914
$
912
$
916
Issued for exercise of stock options and vested units
—
—
2
2
Repurchases of common shares (Note 4)
( 1
)
( 1
)
( 5
)
( 5
)
Balance at end of period
909
913
909
913
Other capital:
Balance at beginning of period
7,530
7,624
7,608
7,691
Issued for exercise of stock options
1
1
4
3
Repurchases of common shares (Note 4)
( 25
)
( 24
)
( 120
)
( 105
)
Share-based compensation
10
9
32
26
Other transactions, net
1
( 1
)
( 7
)
( 6
)
Balance at end of period
7,517
7,609
7,517
7,609
Retained earnings:
Balance at beginning of period
1,897
1,828
2,009
2,389
Net earnings
28
239
315
620
Dividends on common shares
( 145
)
( 138
)
( 544
)
( 1,080
)
Balance at end of period
1,780
1,929
1,780
1,929
Accumulated other comprehensive loss:
Balance at beginning of period
( 292
)
( 225
)
( 293
)
( 247
)
Other comprehensive income
13
2
14
24
Balance at end of period (Note 11)
( 279
)
( 223
)
( 279
)
( 223
)
Total equity:
Balance at end of period
$
9,927
$
10,228
$
9,927
$
10,228
Dividends paid per common share
$
0.20
$
0.19
$
0.74
$
1.47
See accompanying Notes to Consolidated Financial Statements .
5
INDEX FOR NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1:
BASIS OF PRESENTATION
7
NOTE 2:
BUSINESS SEGMENTS
7
NOTE 3:
REVENUE RECOGNITION
8
NOTE 4:
NET EARNINGS PER SHARE AND SHARE REPURCHASES
8
NOTE 5:
INVENTORIES
9
NOTE 6:
PENSION AND OTHER POST-EMPLOYMENT BENEFIT PLANS
10
NOTE 7:
ACCRUED LIABILITIES
10
NOTE 8:
LONG-TERM DEBT AND LINE OF CREDIT
10
NOTE 9:
FAIR VALUE OF FINANCIAL INSTRUMENTS
11
NOTE 10:
LEGAL PROCEEDINGS, COMMITMENTS AND CONTINGENCIES
11
NOTE 11:
ACCUMULATED OTHER COMPREHENSIVE LOSS
12
NOTE 12:
SHARE-BASED COMPENSATION
12
NOTE 13:
OTHER OPERATING COSTS, NET
13
NOTE 14:
INCOME TAXES
13
NOTE 15:
TIMBERLAND ACQUISITONS
13
NOTE 16:
RESTRICTED CASH
13
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR THE QUARTERS AND YEAR-TO-DATE PERIODS ENDED SEPTEMBER 30, 2024 AND 2023
NOTE 1: BASIS O F PRESENTATION
Our consolidated financial statements provide an overall view of our results of operations, financial condition and cash flows. They include our accounts and the accounts of entities we control, including majority-owned domestic and foreign subsidiaries. They do not include our intercompany transactions and accounts, which are eliminated. Throughout these Notes to Consolidated Financial Statements, unless specified otherwise, references to “Weyerhaeuser,” “the company,” “we” and “our” refer to the consolidated company.
The accompanying unaudited Consolidated Financial Statements reflect all adjustments that are, in the opinion of management, necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods presented. Except as otherwise disclosed in these Notes to Consolidated Financial Statements, such adjustments are of a normal, recurring nature. The Consolidated Financial Statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission pertaining to interim financial statements. Certain information and footnote disclosures normally included in our annual Consolidated Financial Statements have been condensed or omitted. These quarterly Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2023 . Results of operations for interim periods should not necessarily be regarded as indicative of the results that may be expected for the full year.
NOTE 2: BUSIN ESS SEGMENTS
We are principally engaged in growing and harvesting timber; maximizing the value of our acreage through the sale of higher and better use (HBU) properties; monetizing the value of surface and subsurface assets through leases and royalties; and manufacturing, distributing and selling products made from trees. Our business segments are organized based primarily on products and services which include:
● Timberlands – Logs, timber, recreational leases and other products;
● Real Estate, Energy and Natural Resources (Real Estate & ENR) – Real Estate (sales of timberlands) and ENR (rights to explore for and extract hard minerals, construction materials, natural gas production and wind and solar) and
● Wood Products – Structural lumber, oriented strand board, engineered wood products and building materials distribution.
A reconciliation of our business segment information to the respective information in the Consolidated Statement of Operations is as follows:
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Sales to unaffiliated customers:
Timberlands
$
357
$
380
$
1,153
$
1,259
Real Estate & ENR
89
105
305
286
Wood Products
1,235
1,537
3,958
4,355
1,681
2,022
5,416
5,900
Intersegment sales:
Timberlands
136
141
416
433
Total sales
1,817
2,163
5,832
6,333
Intersegment eliminations
( 136
)
( 141
)
( 416
)
( 433
)
Total
$
1,681
$
2,022
$
5,416
$
5,900
Net contribution (charge) to earnings:
Timberlands
$
57
$
78
$
218
$
302
Real Estate & ENR
51
56
170
161
Wood Products
27
277
351
590
135
411
739
1,053
Unallocated items (1)
( 53
)
( 46
)
( 183
)
( 124
)
Net contribution to earnings
82
365
556
929
Interest expense, net of capitalized interest
( 69
)
( 72
)
( 203
)
( 208
)
Earnings before income taxes
13
293
353
721
Income taxes
15
( 54
)
( 38
)
( 101
)
Net earnings
$
28
$
239
$
315
$
620
(1) 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, interest income and other.
7
NOTE 3: REVENU E RECOGNITION
A reconciliation of revenue recognized by our major products:
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Net sales to unaffiliated customers:
Timberlands segment
Delivered logs:
West
Domestic sales
$
78
$
96
$
269
$
290
Export grade sales
80
80
270
321
Subtotal West
158
176
539
611
South
149
155
453
485
North
11
11
33
35
Subtotal delivered logs sales
318
342
1,025
1,131
Stumpage and pay-as-cut timber
14
12
38
43
Recreational and other lease revenue
19
19
57
54
Other (1)
6
7
33
31
Net sales attributable to Timberlands segment
357
380
1,153
1,259
Real Estate & ENR segment
Real estate
59
79
220
198
Energy and natural resources
30
26
85
88
Net sales attributable to Real Estate & ENR segment
89
105
305
286
Wood Products segment
Structural lumber
451
570
1,414
1,658
Oriented strand board
206
284
749
707
Engineered solid section
175
216
543
600
Engineered I-joists
95
122
301
335
Softwood plywood
38
42
121
127
Medium density fiberboard
42
40
123
120
Complementary building products
158
184
475
551
Other (2)
70
79
232
257
Net sales attributable to Wood Products segment
1,235
1,537
3,958
4,355
Total net sales
$
1,681
$
2,022
$
5,416
$
5,900
(1) Other Timberlands sales include sales of seeds and seedlings from our nursery operations as well as wood chips.
(2) Other Wood Products sales include wood chips, other byproducts and third-party residual log sales from our Canadian Forestlands operations.
NOTE 4: NET EARNINGS PER SHARE AND SHARE REPURCHASES
Our basic and diluted earnings per share were:
● $ 0.04 during third quarter 2024 and $ 0.43 during year-to-date 2024;
● $ 0.33 during third quarter 2023 and $ 0.85 during year-to-date 2023.
Basic earnings per share is net earnings divided by the weighted average number of our outstanding common shares, including stock equivalent units where there is no circumstance under which those shares would not be issued. Diluted earnings per share is net earnings divided by the sum of the weighted average number of our outstanding common shares and the effect of our outstanding dilutive potential common shares.
8
QUARTER ENDED
YEAR-TO-DATE ENDED
SHARES IN THOUSANDS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Weighted average common shares outstanding – basic
727,621
731,046
728,892
732,069
Dilutive potential common shares:
Stock options
95
154
115
134
Restricted stock units
329
304
203
117
Performance share units
135
238
145
222
Total effect of outstanding dilutive potential common shares
559
696
463
473
Weighted average common shares outstanding – dilutive
728,180
731,742
729,355
732,542
We use the treasury stock method to calculate the dilutive effect of our outstanding stock options, restricted stock units and performance share units.
Potential Shares Not Included in the Computation of Diluted Earnings per Share
The following shares were not included in the computation of diluted earnings per share because they were either antidilutive or the required performance or market conditions were not met. Some or all of these shares may be dilutive potential common shares in future periods.
QUARTER ENDED
YEAR-TO-DATE ENDED
SHARES IN THOUSANDS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Stock options
607
609
607
609
Performance share units
892
612
892
612
Share Repurchase Program
On September 22, 2021, we announced that our board of directors approved a new share repurchase program (the 2021 Repurchase Program) under which we are authorized to repurchase up to $ 1 billion of outstanding shares. Concurrently, the board terminated the remaining repurchase authorization under the share repurchase program approved by the board in February 2019 (the 2019 Repurchase Program).
We repurchased 820,706 common shares for approximately $ 26 million (including transaction fees) under the 2021 Repurchase Program during third quarter 2024 and 3,962,220 common shares for approximately $ 125 million (including transaction fees) under the 2021 Share Repurchase Program during year-to-date 2024. During third quarter 2023, we repurchased 757,510 common shares for approximately $ 25 million (including transaction fees) and 3,562,944 common shares for approximately $ 110 million (including transaction fees) during year-to-date 2023 under the 2021 Repurchase Program. As of September 30, 2024, we had remaining authorization of $ 127 million for future share repurchases.
All common stock repurchases under the 2021 Repurchase Program were made in open-market transactions. We record share repurchases upon trade date as opposed to the settlement date when cash is disbursed. We record a liability for repurchases that have not yet been settled as of period end. There were 11,564 unsettled shares (less than $ 1 million) as of September 30, 2024 and 13,866 unsettled shares (approximately $ 1 million) as of December 31, 2023 .
NOTE 5: IN VENTORIES
Inventories include raw materials, work-in-process and finished goods, as well as materials and supplies.
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 30,
2024
DECEMBER 31,
2023
LIFO inventories:
Logs
$
23
$
29
Lumber, plywood, oriented strand board and fiberboard
74
77
Other products
13
12
Moving average cost or FIFO inventories:
Logs
22
49
Lumber, plywood, oriented strand board, fiberboard and engineered wood products
124
115
Other products
178
134
Materials and supplies
158
150
Total
$
592
$
566
LIFO – the last-in, first-out method – applies to major inventory products held at our U.S. locations. The moving average cost method or FIFO – the first-in, first-out method – applies to the balance of our U.S. raw material and product inventories, all material and supply inventories and all foreign inventories.
9
NOTE 6: PENSION AND OTHER PO ST-EMPLOYMENT BENEFIT PLANS
The components of net periodic benefit cost are:
PENSION
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Service cost
$
5
$
6
$
15
$
17
Interest cost
29
30
87
89
Expected return on plan assets
( 31
)
( 30
)
( 92
)
( 90
)
Amortization of actuarial loss
12
10
32
29
Amortization of prior service cost
—
—
1
1
Total net periodic benefit cost – pension
$
15
$
16
$
43
$
46
OTHER POST-EMPLOYMENT BENEFITS
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Interest cost
$
1
$
2
$
3
$
4
Amortization of actuarial loss
—
—
1
1
Amortization of prior service credit
( 1
)
—
( 1
)
( 1
)
Total net periodic benefit cost – other post-employment benefits
$
—
$
2
$
3
$
4
For the periods presented, service cost is included in “Costs of sales,” “Selling expenses,” and “General and administrative expenses” with the remaining components included in “Non-operating pension and other post-employment benefit costs” in the Consolidated Statement of Operations .
Fair Value of Pension Plan Assets and Obligations
In our year-end reporting process, we estimate the fair value of pension plan assets based upon the information available at that time. For certain assets, primarily private equity funds, the information available consists of net asset values as of an interim date, cash flows between the interim date and the end of the year and market events. We evaluate the year-end estimated fair value of pension plan assets in the second quarter of each year to incorporate final net asset values reflected in financial statements received after we have filed our Annual Report on Form 10-K. No adjustments to the fair value of assets or projected benefit obligations were necessary during second quarter 2024 .
NOTE 7: ACCRU ED LIABILITIES
Accrued liabilities were comprised of the following:
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 30,
2024
DECEMBER 31,
2023
Compensation and employee benefit costs
$
171
$
173
Current portion of lease liabilities
22
19
Customer rebates, volume discounts and deferred income
130
124
Interest
66
63
Taxes payable
47
31
Other
71
91
Total
$
507
$
501
NOTE 8: LONG-TERM DEBT AND LINE OF CREDIT
In July 2023, we repaid $ 118 million of our 7.125 percent notes at maturity.
In May 2023, we completed an offering of debt securities by issuing $ 750 million of 4.750 percent notes due in May 2026 . The net proceeds after deducting the discount, underwriting fees and issuance costs were $ 743 million.
In March 2023, we refinanced and extended our $ 1.5 billion five-year senior unsecured revolving credit facility, which expires in March 2028 . Borrowings will bear interest at a floating rate based on either the adjusted term Secured Overnight Financing Rate (SOFR) plus a spread or a mutually agreed upon base rate plus a sprea d. We had no outstanding borrowings on our credit facility as of September 30, 2024 and December 31, 2023 .
10
NOTE 9: FAIR VALUE OF FINANCIAL INSTRUMENTS
The estimated fair value and carrying value of our long-term debt consisted of the following:
SEPTEMBER 30,
2024
DECEMBER 31,
2023
DOLLAR AMOUNTS IN MILLIONS
CARRYING
VALUE
FAIR VALUE
(LEVEL 2)
CARRYING
VALUE
FAIR VALUE
(LEVEL 2)
Long-term debt (including current maturities) and line of credit:
Fixed rate
$
4,825
$
4,897
$
4,820
$
4,853
Variable rate
249
250
249
250
Total debt
$
5,074
$
5,147
$
5,069
$
5,103
To estimate the fair value of fixed rate long-term debt, we used the market approach, which is based on quoted market prices we received for the same types and issues of our debt. We believe that our variable-rate long-term debt and line of credit instruments have net carrying values that approximate their fair value with only insignificant differences. The inputs to the valuations of our long-term debt are based on market data obtained from independent sources or information derived principally from observable market data. The difference between the fair value and the carrying value represents the theoretical net premium or discount we would pay or receive to retire all debt at the measurement date.
Fair Value of Other Financial Instruments
We believe that our other financial instruments, including cash and cash equivalents, short-term investments, receivables and payables, have net carrying values that approximate their fair values with only insignificant differences. This is primarily due to the short-term nature of these instruments and the allowance for doubtful accounts.
NOTE 10: LEGAL PROCEEDINGS, C OMMITMENTS AND CONTINGENCIES
Legal Proceedings
We are party to various legal proceedings arising in the ordinary course of business. We are not currently a party to any legal proceeding that management believes could have a material adverse effect on our Consolidated Statement of Operations , Consolidated Balance Sheet or Consolidated Statement of Cash Flows .
Environmental Matters
Site Remediation
Under the federal Comprehensive Environmental Response, Compensation and Liability Act (CERCLA) – commonly known as the “Superfund” – and similar state laws, we:
● are a party to various proceedings related to the cleanup of hazardous waste sites and
● have been notified that we may be a potentially responsible party related to the cleanup of other hazardous waste sites for which proceedings have not yet been initiated.
As of September 30, 2024, our total accrual for future estimated remediation costs on active Superfund sites and other sites for which we are potentially responsible was approximately $ 80 million. These amounts are recorded in "Accrued liabilities" and "Other liabilities" on our Consolidated Balance Sheet .
11
NOTE 11: ACCUMULATED OT HER COMPREHENSIVE LOSS
Changes in amounts included in our accumulated other comprehensive loss by component are:
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Pension (1)
Balance at beginning of period
$
( 498
)
$
( 444
)
$
( 515
)
$
( 458
)
Other comprehensive loss before reclassifications
( 1
)
—
—
( 1
)
Amounts reclassified from accumulated other comprehensive loss to earnings (2)
9
9
25
24
Total other comprehensive income
8
9
25
23
Balance at end of period
$
( 490
)
$
( 435
)
$
( 490
)
$
( 435
)
Other post-employment benefits (1)
Balance at beginning of period
$
22
$
21
$
24
$
20
Other comprehensive loss before reclassifications
—
( 1
)
( 3
)
—
Amounts reclassified from accumulated other comprehensive loss to earnings (2)
( 1
)
1
—
1
Total other comprehensive (loss) income
( 1
)
—
( 3
)
1
Balance at end of period
$
21
$
21
$
21
$
21
Translation adjustments and other
Balance at beginning of period
$
184
$
198
$
198
$
191
Translation adjustments
6
( 7
)
( 8
)
—
Total other comprehensive income (loss)
6
( 7
)
( 8
)
—
Balance at end of period
190
191
190
191
Accumulated other comprehensive loss, end of period
$
( 279
)
$
( 223
)
$
( 279
)
$
( 223
)
(1) Amounts presented are net of tax.
(2) Amounts of actuarial loss and prior service (cost) credit are components of net periodic benefit cost. See Note 6: Pension and Other Post-Employment Benefit Plans .
NOTE 12: SHARE-B ASED COMPENSATION
Share-based compensation activity during year-to-date 2024 included the following:
SHARES IN THOUSANDS
GRANTED
VESTED
Restricted stock units (RSUs)
915
688
Performance share units (PSUs)
412
317
A total of 749 thousand shares of common stock were issued as a result of RSU and PSU vestings.
Restricted Stock Units
The weighted average fair value of the RSUs granted in 2024, calculated as an average of the high and low prices on grant date, was $ 32.92 . The vesting provisions for RSUs granted in 2024 were consistent with prior year grants.
Performance Share Units
The weighted average grant date fair value of PSUs granted in 2024 was $ 37.90 . The final number of shares granted in 2024 will vest between a range of 0 percent to 150 percent of each grant's target, depending upon actual company total shareholder return (TSR) compared against the TSR of an industry peer group. TSR assumes full reinvestment of dividends. PSUs granted in 2024 will vest at a maximum of 100 percent of target value in the event of negative absolute company TSR.
Weighted Average Assumptions Used in Estimating the Value of Performance Share Units Granted in 2024
PERFORMANCE SHARE UNITS
Performance period
2/09/2024 – 12/31/2026
Valuation date closing stock price
$ 33.28
Risk-free rate
4.19 % – 4.27 %
Expected volatility
21.50 % – 27.60 %
12
NOTE 13: OTHER OPERAT ING COSTS, NET
Other operating costs, net were comprised of the following:
QUARTER ENDED
YEAR-TO-DATE ENDED
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 2024
SEPTEMBER 2023
SEPTEMBER 2024
SEPTEMBER 2023
Environmental remediation charges
$
2
$
1
$
8
$
14
Litigation expense, net
12
9
30
11
Product remediation recovery
—
—
( 25
)
—
Research and development expenses
1
2
5
5
Restructuring, impairments and other charges
10
—
10
—
Other, net
3
8
13
20
Total other operating costs, net
$
28
$
20
$
41
$
50
Asset Impairment
During third quarter 2024, we recorded a $ 10 million noncash impairment charge related to the indefinite curtailment of our New Bern lumber mill. The loss was attributable to our Wood Products segment and was recorded within “Other operating costs, net” in our Consolidated Statement of Operations .
NOTE 14: INCOME TAXES
As a real estate investment trust (REIT), we generally are not subject to federal corporate income taxes on REIT taxable income that is distributed to shareholders. We are required to pay corporate income taxes on earnings of our Taxable REIT Subsidiaries (TRSs), which include our Wood Products segment and a portion of our Timberlands and Real Estate & ENR segments.
The quarterly provision for income taxes is based on our current estimate of the annual effective tax rate and is adjusted for discrete taxable events that have occurr ed during the year. Our 2024 estimated annual effective tax rate, excluding discrete items, differs from the U.S. federal statutory tax rate of 21 percent p rimarily due to state and foreign income taxes and tax benefits associated with our nontaxable REIT earnings.
N OTE 15: TIMBERLAND ACQUISITIONS
On July 25, 2024, we announced acquisitions totaling 84 thousand acres of Alabama timberlands for $ 244 million. The first transaction was completed on May 30, 2024 and was comprised of 13 thousand acres for $ 48 million. We recorded $ 47 million of timberland assets in "Timber and timberlands at cost, less depletion" and $ 1 million of related assets in "Property and equipment, net" on our Consolidated Balance Sheet . The second transaction was completed o n August 28, 2024 and was comprised of 32 thousand acres for $ 82 million. We recorded $ 81 million of timberland assets in "Timber and timberlands at cost, less depletion" and $ 1 million of related assets in "Property and equipment, net" on our Consolidated Balance Sheet . The third transaction was completed on October 9, 2024 and was comprised of 39 thousand acres for $ 114 million.
On July 19, 2023, we completed the purchase of 22 thousand acres of Mississippi timberlands for $ 60 million. We recorded $ 59 million of timberland assets in "Timber and timberlands at cost, less depletion" and $ 1 million of related assets in "Property and equipment, net" on our Consolidated Balance Sheet .
NOTE 16: RESTRICTED CASH
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported on our Consolidated Balance Sheet that sum to the total of the amounts shown in the Consolidated Statement of Cash Flows :
DOLLAR AMOUNTS IN MILLIONS
SEPTEMBER 30,
2024
SEPTEMBER 30,
2023
Cash and cash equivalents
$
877
$
1,173
Restricted cash included in other assets (1)
22
—
Total cash, cash equivalents and restricted cash
$
899
$
1,173
(1) Amounts included in restricted cash as of September 30, 2024 are comprised of proceeds held by a qualified intermediary that were subsequently reinvested in timber and timberlands through a like-kind exchange transaction.
13
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.