WEYERHAEUSER CO WY

Real estate SIC 6798 - Real Estate Investment Trusts NAICS Real Estate and Rental and Leasing › Real Estate › Lessors of Real Estate derived NYSE

Last close 19.49 2026-10-23
Market cap $14.05B 2026-06-30 share count
52-week range 18.25 - 27.75

Valuation FY2025 figures against the last close

P/S2.0x
P/E43.3x
P/FCF27.5x
EV/EBITDA15.4x
Dividend yield4.3%
Diluted EPS0.45

Where the revenue comes from as reported in the latest 10-K

Revenue by geography

  • U.S.
  • Canada
  • Japan
  • Other
Revenue by geography, 4 categories over 1 years. The same figures are in the table below. FY2025 U.S., FY2025: 6B (86.9%) 87% U.S. Canada, FY2025: 543M (7.9%) 8% Canada Japan, FY2025: 271M (3.9%) 4% Japan Other, FY2025: 93M (1.3%)
Region FY2025
U.S. $6.00B
Canada $543.0M
Japan $271.0M
Other $93.0M

As the company reported it, from the “GEOGRAPHIC AREAS - Sales by Geographic Area (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $6.91B$7.12B$7.67B$10.18B$10.20B$7.53B$6.55B$7.48B$7.20B$6.37B
Cost of revenue $5.88B$5.81B$5.99B$6.56B$6.10B$5.45B$5.41B$5.59B$5.30B$4.98B
Gross profit $1.02B$1.31B$1.68B$3.62B$4.10B$2.08B$1.14B$1.88B$1.90B$1.39B
R&D $5.0M$7.0M$7.0M$6.0M$5.0M$5.0M$6.0M$8.0M$14.0M$19.0M
SG&A $453.0M$480.0M$431.0M$398.0M$396.0M$347.0M$348.0M$318.0M$310.0M$338.0M
Operating income $731.0M$685.0M$1.19B$3.08B$3.64B$1.71B$651.0M$1.39B$1.13B$822.0M
Interest expense $273.0M$269.0M$280.0M$270.0M$313.0M$351.0M$378.0M$375.0M$393.0M$431.0M
Pre-tax income $260.0M$427.0M$937.0M$2.31B$3.32B$982.0M-$213.0M$807.0M$716.0M$504.0M
Income tax $64.0M$31.0M$98.0M$425.0M$709.0M$185.0M$137.0M$59.0M$134.0M$89.0M
Net income $324.0M$396.0M$839.0M$1.88B$2.61B$797.0M-$76.0M$748.0M$582.0M$1.03B
EPS, basic 0.450.541.152.533.481.07-0.100.990.771.40
EPS, diluted 0.450.541.152.533.471.07-0.100.990.771.39
Shares, diluted (wtd. avg.) 723.6M729.0M732.2M743.0M751.0M747.9M745.9M756.8M756.7M722.4M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $464.0M$684.0M$1.16B$1.58B$2.00B$495.0M$139.0M$334.0M$824.0M$676.0M
Receivables $303.0M$306.0M$354.0M$357.0M$507.0M$450.0M$309.0M$337.0M$396.0M$390.0M
Inventory $593.0M$607.0M$566.0M$550.0M$520.0M$443.0M$416.0M$389.0M$383.0M$358.0M
Total current assets $1.65B$1.75B$2.31B$2.75B$3.13B$1.61B$1.61B$1.60B$1.72B$1.62B
Property, plant and equipment $2.42B$2.33B$2.27B$2.17B$2.06B$2.01B$1.97B$1.86B$1.62B$1.56B
Goodwill ————————$40.0M$40.0M
Total assets $16.61B$16.54B$16.98B$17.34B$17.65B$16.31B$16.41B$17.25B$18.06B$19.24B
Accounts payable $278.0M$255.0M$287.0M$247.0M$281.0M$204.0M$246.0M$222.0M$249.0M$233.0M
Short-term debt $522.0M$210.0M$0$978.0M$0$150.0M$0$500.0M$62.0M$281.0M
Total current liabilities $1.28B$977.0M$788.0M$1.74B$954.0M$950.0M$1.01B$1.94B$1.17B$1.21B
Long-term debt $5.05B$4.87B$5.07B$4.07B$5.10B$5.33B$6.15B$5.42B$5.93B$6.33B
Total liabilities $7.19B$6.82B$6.75B$6.59B$6.88B$7.58B$8.23B$8.20B$9.16B$10.06B
Retained earnings $1.43B$1.72B$2.01B$2.39B$2.13B$411.0M-$3.0M$1.09B$1.08B$1.42B
Total equity $9.43B$9.72B$10.24B$10.75B$10.77B$8.73B$8.18B$9.05B$8.90B$9.18B

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $562.0M$1.01B$1.43B$2.83B$3.16B$1.53B$966.0M$1.11B$1.20B$735.0M
Depreciation and amortisation $509.0M$502.0M$500.0M$480.0M$477.0M$472.0M$510.0M$486.0M$521.0M$565.0M
Stock-based compensation $43.0M$43.0M$36.0M$33.0M$30.0M$30.0M$30.0M$42.0M$40.0M$60.0M
Capital expenditure $51.0M$52.0M$57.0M$53.0M$55.0M$56.0M$57.0M$59.0M$61.0M$451.0M
Investing cash flow -$475.0M-$636.0M-$508.0M-$759.0M-$325.0M$185.0M$187.0M-$440.0M$367.0M$2.56B
Financing cash flow -$290.0M-$852.0M-$1.34B-$2.49B-$1.33B-$1.36B-$1.35B-$1.16B-$1.42B-$3.63B
Dividends paid $606.0M$684.0M$1.22B$1.62B$884.0M$381.0M$1.01B$995.0M$941.0M$932.0M
Buybacks $160.0M$154.0M$131.0M$543.0M$100.0M$0$60.0M$366.0M$0$2.00B

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-051422.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -5B 0 5B 10B 15B Revenue, FY2016: 6.4B Gross profit, FY2016: 1.4B Net income, FY2016: 1B Revenue, FY2017: 7.2B Gross profit, FY2017: 1.9B Net income, FY2017: 582M Revenue, FY2018: 7.5B Gross profit, FY2018: 1.9B Net income, FY2018: 748M Revenue, FY2019: 6.6B Gross profit, FY2019: 1.1B Net income, FY2019: -76M Revenue, FY2020: 7.5B Gross profit, FY2020: 2.1B Net income, FY2020: 797M Revenue, FY2021: 10.2B Gross profit, FY2021: 4.1B Net income, FY2021: 2.6B Revenue, FY2022: 10.2B Gross profit, FY2022: 3.6B Net income, FY2022: 1.9B Revenue, FY2023: 7.7B Gross profit, FY2023: 1.7B Net income, FY2023: 839M Revenue, FY2024: 7.1B Gross profit, FY2024: 1.3B Net income, FY2024: 396M Revenue, FY2025: 6.9B Gross profit, FY2025: 1B Net income, FY2025: 324M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $6.37B $7.20B $7.48B $6.55B $7.53B $10.20B $10.18B $7.67B $7.12B $6.91B
Gross profit $1.39B $1.90B $1.88B $1.14B $2.08B $4.10B $3.62B $1.68B $1.31B $1.02B
Net income $1.03B $582.0M $748.0M -$76.0M $797.0M $2.61B $1.88B $839.0M $396.0M $324.0M

Recent filings and events

  • Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Regulation FD disclosure Item 7.01
  • Regulation FD disclosure Item 7.01
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Results announced Item 2.02
  • Regulation FD disclosure Item 7.01
  • Regulation FD disclosure Item 7.01
  • Officer or director change Item 5.02
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 6798

TickerCompanyMarket capP/ERevenue growth
WELL WELLTOWER INC. $167.53B 170.7x 40.2%
PLD Prologis, Inc. $117.89B 35.5x 7.2%
EQIX EQUINIX INC $94.23B 69.4x 5.4%
AMT AMERICAN TOWER CORP /MA/ $88.04B 35.0x 20.8%
SPG SIMON PROPERTY GROUP INC. $68.57B 14.9x 6.7%
DLR DIGITAL REALTY TRUST, INC. $60.57B 48.1x 10.0%
PSA Public Storage $54.42B 34.4x 2.7%
O REALTY INCOME CORP $53.83B 48.6x 9.1%