Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

WEYERHAEUSER CO WY

· Financials · Real Estate Investment Trusts

FY2025 10-K, filed 2026-02-13
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Latest reported annual revenue changed -3.1% from the prior reported annual observation.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Revenue contracted

    Latest reported annual revenue changed -3.1% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin was stable

    Operating margin changed +1.0 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • No current rule-based risk flags

    3 filing-based checks were evaluable.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Free cash flow was positive

    Latest reported free cash flow was $744M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2018-12-31.

Core trend metrics

Latest annual revenue growth
-3.1%
as of 2025-12-31
Latest annual operating margin
10.6%
as of 2025-12-31
Free cash flow
$744M
as of 2018-12-31
Debt / equity
0.54x
as of 2025-12-31
ROIC snapshot
3.9%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

0of 3 rule-based checks flagged

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-13prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Wood Products$4.96B
    71.8%
    -5.1% yoy
  • Timberlands$1.49B
    21.6%
    -1.2% yoy
  • REENR$454M
    6.6%
    +16.1% yoy

Members sum to the consolidated $6.91B for this period.

By geography
Revenue
  • United States$6B
    86.9%
    -2.5% yoy
  • Canada$543M
    7.9%
    -1.5% yoy
  • Japan$271M
    3.9%
    +5.0% yoy
  • Other countries$61M
    0.9%
    +24.5% yoy
  • South Korea$21M
    0.3%
    -12.5% yoy
  • China$11M
    0.2%
    -88.0% yoy

Members sum to the consolidated $6.91B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-31prior period 2025-06-30 from the same filingView filing
  • Wood Products$1.36B
    72.8%
    +0.2% yoy
  • Timberlands$367M
    19.7%
    -1.6% yoy
  • Strategic Land Solutions$140M
    7.5%
    -9.1% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 907 in Financials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$6.9B
84thof 3,301
top third
88thof 541
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
-3.1%
22ndof 3,135
bottom third
17thof 518
bottom third
Gross margin
gross profit ÷ revenue
14.8%
14thof 1,603
bottom third
18thof 59
bottom third
Operating margin
operating income ÷ revenue
10.6%
69thof 2,819
top third
49thof 234
middle third
Net margin
net income ÷ revenue
4.7%
57thof 3,263
middle third
32ndof 534
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
3.4%
49thof 3,577
middle third
28thof 774
bottom third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
2.7×
60thof 819
middle third
59thof 80
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.6%
80thof 2,895
top third
90thof 422
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
16 days
85thof 2,398
top third
72ndof 104
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
8.2×
14thof 1,547
bottom third
18thof 296
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.7×
59thof 2,183
middle third
75thof 673
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-1.4%
29thof 3,577
bottom third
60thof 804
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
0.8%
58thof 3,059
middle third
67thof 734
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.73×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-1.4%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
0.8%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.74×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 1 changed period
Line itemPeriodFirst reportedLatest filingChangeFilings
Interest expense
InterestExpense
fiscal year 2020-12-31$443M
10-K 2021-02-19
$351M
10-K 2023-02-17
-20.8%first · latest · 3 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260731View filing
Commitments and contingencies · 1,159 characters as filed

"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 June 30, 2026, our total accrual for future estimated remediation costs on active Superfund sites and other sites for which we are potentially responsible was approximately $ 93 million . These amounts are recorded in ""Accrued liabilities"" and ""Other liabilities"" on our Consolidated Balance Sheet ."

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 3,177 characters as filed

"NOTE 8: LONG-TERM DEBT, LINE OF CREDIT AND COMMERCIAL PAPER PROGRAM Long-term Debt In July 2026, we repaid the remaining $ 62 million and $ 60 million in principal outstanding on our 7.35 percent and 7.85 percent debentures, respectively, at maturity. During second quarter 2026, we repaid the remaining $ 250 million in principal outstanding on our 4.75 percent notes at maturity. We also amended our $ 300 million senior unsecured term loan to extend the maturity date from April 2030 to April 2031 and amended our $ 250 million senior unsecured term loan to extend the maturity date from December 2028 to April 2031 . Refinancing costs associated with each of these extensions were immaterial. During first quarter 2026, we repaid our $ 150 million 7.70 percent debentures at maturity. During first quarter 2025, we repaid our $ 139 million 8.50 percent debentures and our $ 71 million 7.95 percent debentures at maturity. We also entered into a $ 300 million senior unsecured term loan that will mature in April 2031 as a result of the aforementioned amendment. Net proceeds after fees were $ 299 million. 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 spread. Commercial Paper Program During fourth quarter 2025, we established a commercial paper program under which we may issue short-term, unsecured commercial paper notes pursuant to the exemption from regi

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 1,488 characters as filed

A reconciliation of revenue recognized by our major products: QUARTER ENDED YEAR-TO-DATE ENDED DOLLAR AMOUNTS IN MILLIONS JUNE 2026 JUNE 2025 JUNE 2026 JUNE 2025 Net sales to unaffiliated customers: Timberlands segment Delivered logs: West Domestic sales $ 100 $ 102 $ 183 $ 200 Export grade sales 71 67 132 138 Subtotal West 171 169 315 338 South 145 154 293 306 North 9 8 23 22 Subtotal delivered logs sales 325 331 631 666 Stumpage and pay-as-cut timber 11 13 21 23 Recreational and other lease revenue 20 19 40 38 Other (1) 11 10 31 28 Net sales attributable to Timberlands segment 367 373 723 755 Strategic Land Solutions segment Real estate 91 72 160 134 Natural resources 34 26 61 45 Climate solutions 15 56 126 69 Net sales attributable to Strategic Land Solutions segment 140 154 347 248 Wood Products segment Structural lumber 591 581 1,069 1,108 Oriented strand board 180 205 347 433 Engineered solid section 181 169 336 330 Engineered I-joists 89 95 161 183 Softwood plywood 47 41 85 81 Medium density fiberboard 31 36 62 68 Complementary building products 179 155 322 280 Other (2) 62 75 142 161 Net sales attributable to Wood Products segment 1,360 1,357 2,524 2,644 Total net sales $ 1,867 $ 1,884 $ 3,594 $ 3,647 (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.

DisaggregationOfRevenueTableTextBlock

Share-based compensation · 1,430 characters as filed

NOTE 12: SHARE-B ASED COMPENSATION Share-based compensation activity during year-to-date 2026 included the following: SHARES IN THOUSANDS GRANTED VESTED Restricted stock units (RSUs) 1,184 766 Performance share units (PSUs) 622 214 A total of 712 thousand shares of common stock were issued as a result of RSU and PSU vestings, net of tax. Restricted Stock Units The weighted average fair value of the RSUs granted in 2026, calculated as an average of the high and low prices on grant date, was $ 26.84 . The vesting provisions for RSUs granted in 2026 were consistent with prior year grants. Performance Share Units The weighted average grant date fair value of PSUs granted in 2026 was $ 26.29 . The final number of shares granted in 2026 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, as well as company progress in achieving EBITDA growth targets. TSR assumes full reinvestment of dividends. In the event of negative absolute TSR, the TSR component used in the blended payout calculation is capped at 125 percent. Weighted Average Assumptions Used in Estimating the Value of Performance Share Units Granted in 2026 PERFORMANCE SHARE UNITS Performance period 2/13/2026 12/31/2028 Valuation date closing stock price $ 26.75 Risk-free rate 3.37 % 3.43 % Expected volatility 27.90 %

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 4,239 characters as filed

"NOTE 9: FAIR VALUE OF FINANCIAL INSTRUMENTS The estimated fair value and carrying value of our long-term debt consisted of the following: JUNE 30, 2026 DECEMBER 31, 2025 DOLLAR AMOUNTS IN MILLIONS CARRYING VALUE FAIR VALUE (LEVEL 2) CARRYING VALUE FAIR VALUE (LEVEL 2) Long-term debt (including current maturities), line of credit and commercial paper: Fixed rate $ 3,828 $ 3,776 $ 4,225 $ 4,242 Variable rate 1,347 1,350 1,347 1,350 Commercial paper program 250 250 Total debt $ 5,425 $ 5,376 $ 5,572 $ 5,592 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. Derivative Instruments Designated as Cash Flow Hedges Interest Rate Swap Hedging Relationship During third quarter 2025, we entered into interest rate swaps with the risk management objective of managing exposure to interest rate volatility by converting variable rate debt oblig

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 1,468 characters as filed

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 Strategic Land Solutions 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 occurred during the year. Our 2026 estimated annual effective tax rate, excluding discrete items, differs from the U.S. federal statutory tax rate of 21 percent primarily due to state and foreign income taxes and tax benefits associated with our nontaxable REIT earnings. Tax Legislation On July 4, 2025, H.R. 1, commonly known as the One Big, Beautiful Bill Act (the OBBBA), was enacted. The OBBBA contained significant changes to corporate taxation, including accelerated deductions for capital spending, expensing of research and development costs and increased deductibility of interest expense. Additionally, effective for taxable years beginning after December 31, 2025, the value of TRS securities that a REIT may hold increased from 20 percent to 25 percent of the value of the REITs total assets. We do not expect a material impact to our 2026 financial statements due to the enactment of the OBBBA.

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Pensions and post-retirement benefits · 1,817 characters as filed

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 JUNE 2026 JUNE 2025 JUNE 2026 JUNE 2025 Service cost $ 5 $ 5 $ 9 $ 9 Interest cost 24 30 47 60 Expected return on plan assets ( 23 ) ( 26 ) ( 45 ) ( 52 ) Amortization of actuarial loss 12 14 24 28 Amortization of prior service cost 1 1 1 1 Total net periodic benefit cost pension $ 19 $ 24 $ 36 $ 46 OTHER POST-EMPLOYMENT BENEFITS QUARTER ENDED YEAR-TO-DATE ENDED DOLLAR AMOUNTS IN MILLIONS JUNE 2026 JUNE 2025 JUNE 2026 JUNE 2025 Interest cost $ 1 $ 1 $ 2 $ 2 Amortization of prior service credit ( 1 ) ( 1 ) ( 1 ) ( 1 ) Total net periodic benefit cost other post-employment benefits $ $ $ 1 $ 1 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 our 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 pensio

PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 1,517 characters as filed

NOTE 3: REVENU E RECOGNITION A reconciliation of revenue recognized by our major products: QUARTER ENDED YEAR-TO-DATE ENDED DOLLAR AMOUNTS IN MILLIONS JUNE 2026 JUNE 2025 JUNE 2026 JUNE 2025 Net sales to unaffiliated customers: Timberlands segment Delivered logs: West Domestic sales $ 100 $ 102 $ 183 $ 200 Export grade sales 71 67 132 138 Subtotal West 171 169 315 338 South 145 154 293 306 North 9 8 23 22 Subtotal delivered logs sales 325 331 631 666 Stumpage and pay-as-cut timber 11 13 21 23 Recreational and other lease revenue 20 19 40 38 Other (1) 11 10 31 28 Net sales attributable to Timberlands segment 367 373 723 755 Strategic Land Solutions segment Real estate 91 72 160 134 Natural resources 34 26 61 45 Climate solutions 15 56 126 69 Net sales attributable to Strategic Land Solutions segment 140 154 347 248 Wood Products segment Structural lumber 591 581 1,069 1,108 Oriented strand board 180 205 347 433 Engineered solid section 181 169 336 330 Engineered I-joists 89 95 161 183 Softwood plywood 47 41 85 81 Medium density fiberboard 31 36 62 68 Complementary building products 179 155 322 280 Other (2) 62 75 142 161 Net sales attributable to Wood Products segment 1,360 1,357 2,524 2,644 Total net sales $ 1,867 $ 1,884 $ 3,594 $ 3,647 (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 Forest

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 5,120 characters as filed

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; Strategic Land Solutions Real Estate (sales of timberlands), Natural Resources (rights to explore for and extract hard minerals, construction materials and natural gas production) and Climate Solutions (conservation, mitigation banking, renewable energy, forest carbon and carbon capture and sequestration). 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 our Consolidated Statement of Operations is as follows: DOLLAR AMOUNTS IN MILLIONS TIMBERLANDS STRATEGIC LAND SOLUTIONS WOOD PRODUCTS UNALLOCATED ITEMS AND INTERSEGMENT ELIMINATIONS CONSOLIDATED QUARTER ENDED JUNE 2026 Net sales to unaffiliated customers $ 367 $ 140 $ 1,360 $ $ 1,867 Intersegment sales 151 ( 151 ) Total 518 140 1,360 ( 151 ) 1,867 Costs of sales 434 38 1,223 ( 139 ) 1,556 Gross margin 84 102 137 ( 12 ) 311 Selling expenses 1 23 24 General and administrative expenses 24 8

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.