XNYS
WY
Market cap18bUSD
Jul 18, Last price
25.31USD
1D
-1.44%
1Q
-1.94%
Jan 2017
-15.89%
Name
Weyerhaeuser Co
Chart & Performance
Profile
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control approximately 11 million acres of timberlands 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 products in North America. Our company is a real estate investment trust. In 2020, we generated $7.5 billion in net sales and employed approximately 9,400 people who serve customers worldwide. We are listed on the Dow Jones Sustainability North America Index. Our common stock trades on the New York Stock Exchange under the symbol WY.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 7,124,000 -7.17% | 7,674,000 -24.65% | 10,184,000 -0.17% | |||||||
Cost of revenue | 6,386,000 | 6,517,000 | 7,061,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 738,000 | 1,157,000 | 3,123,000 | |||||||
NOPBT Margin | 10.36% | 15.08% | 30.67% | |||||||
Operating Taxes | 31,000 | 98,000 | 425,000 | |||||||
Tax Rate | 4.20% | 8.47% | 13.61% | |||||||
NOPAT | 707,000 | 1,059,000 | 2,698,000 | |||||||
Net income | 396,000 -52.80% | 839,000 -55.37% | 1,880,000 -27.89% | |||||||
Dividends | (684,000) | (1,216,000) | (1,617,000) | |||||||
Dividend yield | 3.33% | 4.78% | 7.02% | |||||||
Proceeds from repurchase of equity | (154,000) | (131,000) | (527,000) | |||||||
BB yield | 0.75% | 0.51% | 2.29% | |||||||
Debt | ||||||||||
Debt current | 239,000 | 19,000 | 982,000 | |||||||
Long-term debt | 4,895,000 | 5,088,000 | 4,093,000 | |||||||
Deferred revenue | 132,000 | |||||||||
Other long-term liabilities | 946,000 | 809,000 | 552,000 | |||||||
Net debt | 4,450,000 | 3,943,000 | 3,502,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,008,000 | 1,433,000 | 2,832,000 | |||||||
CAPEX | (667,000) | (290,000) | (763,000) | |||||||
Cash from investing activities | (636,000) | (508,000) | (759,000) | |||||||
Cash from financing activities | (852,000) | (1,342,000) | (2,491,000) | |||||||
FCF | 679,000 | 923,000 | 2,497,000 | |||||||
Balance | ||||||||||
Cash | 684,000 | 1,164,000 | 1,581,000 | |||||||
Long term investments | (8,000) | |||||||||
Excess cash | 327,800 | 780,300 | 1,063,800 | |||||||
Stockholders' equity | 2,221,000 | 2,628,000 | 9,037,000 | |||||||
Invested Capital | 15,444,200 | 15,352,700 | 15,399,200 | |||||||
ROIC | 4.59% | 6.89% | 17.70% | |||||||
ROCE | 4.67% | 7.14% | 18.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 728,957 | 732,222 | 742,953 | |||||||
Price | 28.15 -19.04% | 34.77 12.16% | 31.00 -24.72% | |||||||
Market cap | 20,520,140 -19.40% | 25,459,359 10.54% | 23,031,543 -25.53% | |||||||
EV | 24,970,140 | 29,402,359 | 32,512,543 | |||||||
EBITDA | 1,240,000 | 1,657,000 | 3,603,000 | |||||||
EV/EBITDA | 20.14 | 17.74 | 9.02 | |||||||
Interest | 269,000 | 280,000 | 270,000 | |||||||
Interest/NOPBT | 36.45% | 24.20% | 8.65% |