Income Statement

Revenue

-32%

-8%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Apr-2007	Jul-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	431	555	665	771	800	793	792	796	785	803	790	829	833	793	799	584	596	528	443	435	424	422	416	409	416	414	430	414	444	444	437	434	0	0	0	402	0	0	0	384	87	173	260	344	339	333	340	369	370	373	367	338	343	345	344	341	354	383	410	431	435	421	405	393	387	379	374	375	377	376	374	366	356	357	354	535	529	515	506	313	307	294	282	270	264	269	274	280	281	278	275	269	268	267	269	0
Revenue	14 983 N/A	16 063 +7%	17 201 +7%	18 521 +8%	19 144 +3%	19 152 +0%	19 446 +2%	19 249 -1%	20 146 +5%	20 919 +4%	21 391 +2%	21 411 +0%	22 276 +4%	22 238 0%	22 014 -1%	18 845 -14%	21 265 +13%	20 467 -4%	19 589 -4%	13 473 -31%	16 816 +25%	14 880 -12%	13 094 -12%	10 933 -17%	10 270 -6%	9 513 -7%	8 852 -7%	8 100 -8%	7 333 -9%	6 550 -11%	5 850 -11%	5 068 -13%	5 536 +9%	5 786 +5%	5 893 +2%	5 954 +1%	6 093 +2%	6 062 -1%	6 117 +1%	6 216 +2%	6 288 +1%	6 471 +3%	6 674 +3%	5 989 -10%	6 250 +4%	6 331 +1%	6 416 +1%	7 254 +13%	7 235 0%	7 325 +1%	7 383 +1%	5 489 -26%	6 947 +27%	6 328 -9%	5 768 -9%	5 246 -9%	5 371 +2%	5 681 +6%	6 035 +6%	6 365 +5%	6 653 +5%	6 806 +2%	6 969 +2%	7 196 +3%	7 368 +2%	7 625 +3%	7 663 +0%	7 476 -2%	7 254 -3%	6 881 -5%	6 642 -3%	6 554 -1%	6 639 +1%	6 578 -1%	7 017 +7%	7 532 +7%	8 310 +10%	9 823 +18%	10 058 +2%	10 201 +1%	10 807 +6%	10 636 -2%	10 567 -1%	10 184 -4%	8 953 -12%	7 977 -11%	7 723 -3%	7 674 -1%	7 589 -1%	7 531 -1%	7 190 -5%	7 124 -1%	7 091 0%	7 036 -1%	7 072 +1%	6 905 -2%
Gross Profit
Cost of Revenue	(11 778)	(12 690)	(13 665)	(14 537)	(15 067)	(15 158)	(15 227)	(15 002)	(15 671)	(15 891)	(16 036)	(16 133)	(16 619)	(16 784)	(16 877)	(14 363)	(16 538)	(15 969)	(15 304)	(10 370)	(13 208)	(11 838)	(10 466)	(8 810)	(8 339)	(7 797)	(7 370)	(7 508)	(6 396)	(5 672)	(4 909)	(4 317)	(4 756)	(4 963)	(5 141)	(4 831)	(4 906)	(4 935)	(5 025)	(5 120)	(5 233)	(5 406)	(5 547)	(4 993)	(5 075)	(5 012)	(5 067)	(5 716)	(5 705)	(5 751)	(5 776)	(4 183)	(5 395)	(4 953)	(4 522)	(4 153)	(4 231)	(4 445)	(4 700)	(4 980)	(5 149)	(5 214)	(5 260)	(5 298)	(5 374)	(5 485)	(5 563)	(5 592)	(5 566)	(5 509)	(5 456)	(5 412)	(5 472)	(5 365)	(5 356)	(5 447)	(5 495)	(5 795)	(5 994)	(6 103)	(6 320)	(6 526)	(6 631)	(6 564)	(6 429)	(6 168)	(5 994)	(5 992)	(5 921)	(5 928)	(5 839)	(5 811)	(5 798)	(5 822)	(5 904)	(5 880)
Gross Profit	3 205 N/A	3 373 +5%	3 536 +5%	3 984 +13%	4 077 +2%	3 994 -2%	4 219 +6%	4 247 +1%	4 475 +5%	5 028 +12%	5 355 +7%	5 278 -1%	5 657 +7%	5 454 -4%	5 137 -6%	4 482 -13%	4 727 +5%	4 498 -5%	4 285 -5%	3 103 -28%	3 608 +16%	3 042 -16%	2 628 -14%	2 123 -19%	1 931 -9%	1 716 -11%	1 482 -14%	592 -60%	937 +58%	878 -6%	941 +7%	751 -20%	780 +4%	823 +6%	752 -9%	1 123 +49%	1 187 +6%	1 127 -5%	1 092 -3%	1 096 +0%	1 055 -4%	1 065 +1%	1 127 +6%	996 -12%	1 175 +18%	1 319 +12%	1 349 +2%	1 538 +14%	1 530 -1%	1 574 +3%	1 607 +2%	1 306 -19%	1 552 +19%	1 375 -11%	1 246 -9%	1 093 -12%	1 140 +4%	1 236 +8%	1 335 +8%	1 385 +4%	1 504 +9%	1 592 +6%	1 709 +7%	1 898 +11%	1 994 +5%	2 140 +7%	2 100 -2%	1 884 -10%	1 688 -10%	1 372 -19%	1 186 -14%	1 142 -4%	1 167 +2%	1 213 +4%	1 661 +37%	2 085 +26%	2 815 +35%	4 028 +43%	4 064 +1%	4 098 +1%	4 487 +9%	4 110 -8%	3 936 -4%	3 620 -8%	2 524 -30%	1 809 -28%	1 729 -4%	1 682 -3%	1 668 -1%	1 603 -4%	1 351 -16%	1 313 -3%	1 293 -2%	1 214 -6%	1 168 -4%	1 025 -12%
Operating Income
Operating Expenses	(2 357)	(2 490)	(2 667)	(2 754)	(2 911)	(2 728)	(2 796)	(2 834)	(2 896)	(3 170)	(2 818)	(2 757)	(2 850)	(2 714)	(2 980)	(2 455)	(2 872)	(2 808)	(2 707)	(1 916)	(2 021)	(1 896)	(1 725)	(1 876)	(1 780)	(1 655)	(1 602)	(1 064)	(1 491)	(1 392)	(1 290)	(673)	(541)	(416)	(272)	(622)	(637)	(622)	(598)	(578)	(549)	(557)	(575)	(477)	(455)	(437)	(425)	(523)	(381)	(368)	(325)	(416)	(407)	(386)	(381)	(352)	(377)	(396)	(416)	(435)	(453)	(503)	(673)	(711)	(701)	(675)	(506)	(466)	(479)	(451)	(385)	(398)	(381)	(374)	(455)	(462)	(471)	(497)	(511)	(538)	(538)	(546)	(538)	(529)	(542)	(546)	(553)	(555)	(574)	(578)	(589)	(590)	(588)	(589)	(576)	(578)
Selling, General & Administrative	(1 338)	(1 421)	(1 515)	(1 617)	(1 682)	(1 677)	(1 727)	(1 745)	(1 791)	(1 810)	(1 806)	(1 635)	(1 773)	(1 720)	(1 690)	(1 476)	(1 623)	(1 626)	(1 606)	(1 274)	(1 546)	(1 439)	(1 312)	(1 164)	(1 120)	(1 073)	(1 025)	(996)	(848)	(755)	(678)	(681)	(676)	(685)	(699)	(586)	(650)	(620)	(582)	(601)	(530)	(540)	(573)	(498)	(486)	(471)	(445)	(529)	(507)	(495)	(466)	(403)	(425)	(397)	(375)	(351)	(369)	(398)	(421)	(427)	(434)	(416)	(411)	(397)	(389)	(394)	(395)	(406)	(415)	(413)	(420)	(432)	(418)	(419)	(432)	(430)	(444)	(461)	(465)	(491)	(496)	(502)	(504)	(491)	(499)	(504)	(509)	(518)	(537)	(545)	(560)	(568)	(568)	(567)	(553)	(545)
Research & Development	(54)	(53)	(53)	(52)	(52)	(51)	(50)	(51)	(51)	(52)	(55)	(55)	(57)	(56)	(61)	(61)	(63)	(66)	(71)	(69)	(69)	(72)	(67)	(71)	(72)	(72)	(68)	(66)	(60)	(57)	(53)	(51)	(46)	(39)	(37)	(34)	(33)	(32)	(31)	(30)	(30)	(31)	(32)	(32)	(32)	(32)	(32)	(33)	(33)	(32)	(29)	(20)	(23)	(21)	(20)	(18)	(20)	(19)	(20)	(19)	(18)	(18)	(17)	(14)	(12)	(10)	(8)	(8)	(7)	(7)	(6)	(6)	(10)	(10)	(10)	(5)	(5)	(4)	(4)	(5)	(5)	(6)	(6)	(6)	(7)	(6)	(7)	(7)	(6)	(8)	(7)	(7)	(7)	(5)	(6)	(5)
Depreciation & Amortization	(938)	(1 034)	(1 114)	(1 225)	(1 283)	(1 286)	(1 304)	(1 276)	(1 311)	(1 316)	(1 310)	(1 248)	(1 279)	(1 282)	(1 289)	(960)	(1 214)	(1 126)	(1 043)	(664)	(895)	(813)	(732)	(620)	(607)	(605)	(597)	0	(573)	(551)	(533)	0	0	0	0	(64)	(16)	(29)	(41)	0	(49)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	(27)	18	15	140	106	286	285	238	257	8	353	181	259	344	60	42	28	10	13	91	489	428	386	(21)	19	95	88	(2)	(10)	(29)	(26)	59	181	308	464	62	64	59	56	53	60	14	30	53	63	66	52	39	159	159	170	7	41	32	14	17	12	21	25	11	(1)	(69)	(245)	(300)	(300)	(271)	(103)	(52)	(57)	(31)	41	40	47	55	(13)	(27)	(22)	(32)	(42)	(42)	(37)	(38)	(28)	(32)	(36)	(36)	(37)	(30)	(33)	(25)	(21)	(15)	(13)	(17)	(17)	(28)
Operating Income	848 N/A	883 +4%	869 -2%	1 230 +42%	1 166 -5%	1 266 +9%	1 423 +12%	1 413 -1%	1 579 +12%	1 858 +18%	2 537 +37%	2 521 -1%	2 807 +11%	2 740 -2%	2 157 -21%	2 027 -6%	1 855 -8%	1 690 -9%	1 578 -7%	1 187 -25%	1 587 +34%	1 146 -28%	903 -21%	247 -73%	151 -39%	61 -60%	(120) N/A	(472) -293%	(554) -17%	(514) +7%	(349) +32%	78 N/A	239 +206%	407 +70%	480 +18%	501 +4%	550 +10%	505 -8%	494 -2%	518 +5%	506 -2%	508 +0%	552 +9%	519 -6%	720 +39%	882 +23%	924 +5%	1 015 +10%	1 149 +13%	1 206 +5%	1 282 +6%	890 -31%	1 145 +29%	989 -14%	865 -13%	741 -14%	763 +3%	840 +10%	919 +9%	950 +3%	1 051 +11%	1 089 +4%	1 036 -5%	1 187 +15%	1 293 +9%	1 465 +13%	1 594 +9%	1 418 -11%	1 209 -15%	921 -24%	801 -13%	744 -7%	786 +6%	839 +7%	1 206 +44%	1 623 +35%	2 344 +44%	3 531 +51%	3 553 +1%	3 560 +0%	3 949 +11%	3 564 -10%	3 398 -5%	3 091 -9%	1 982 -36%	1 263 -36%	1 176 -7%	1 127 -4%	1 094 -3%	1 025 -6%	762 -26%	723 -5%	705 -2%	625 -11%	592 -5%	447 -24%
Pre-Tax Income
Interest Income Expense	(415)	(553)	(668)	(692)	(784)	(771)	(766)	(732)	(762)	(763)	(742)	(681)	(766)	(736)	(742)	(307)	(531)	(459)	(376)	(272)	(343)	(347)	(318)	(229)	(348)	(338)	(349)	(96)	(358)	(335)	(338)	(318)	(311)	(404)	(400)	(309)	(380)	(335)	(352)	(342)	(335)	(312)	(285)	(290)	(298)	(290)	(299)	(321)	(324)	(308)	(331)	(328)	(348)	(356)	(360)	(352)	(318)	(348)	(341)	(360)	(385)	(378)	(370)	(352)	(342)	(330)	(329)	(312)	(317)	(321)	(325)	(338)	(342)	(346)	(344)	(537)	(525)	(515)	(504)	(303)	(295)	(279)	(256)	(235)	(218)	(206)	(205)	(203)	(201)	(205)	(210)	(215)	(226)	(229)	(210)	(251)
Non-Reccuring Items	(104)	(145)	(126)	(167)	(189)	(175)	(222)	(226)	(190)	(166)	(123)	(16)	(47)	(41)	(51)	(241)	(738)	(757)	(759)	288	(156)	(202)	(235)	(496)	(535)	(821)	(1 036)	(2 241)	(1 959)	(1 696)	(1 402)	(534)	(308)	(222)	(245)	(110)	46	52	25	81	(42)	15	45	93	55	5	12	(374)	(452)	(418)	(404)	125	59	19	(2)	(50)	(111)	(131)	(134)	(134)	(65)	(195)	(202)	(57)	(53)	92	100	(227)	(714)	(710)	(726)	(558)	193	179	94	(67)	175	189	326	78	(202)	(203)	(232)	(502)	(18)	(27)	(35)	58	52	74	60	(39)	(37)	(52)	(3)	284
Total Other Income	63	70	78	0	67	67	56	0	47	47	46	0	73	77	216	0	223	223	100	0	71	78	54	0	25	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14	14	24	37	48	12	(6)	(35)	(62)	(64)	(69)	(70)	(72)	(63)	(66)	(64)	(61)	(310)	(304)	(298)	(37)	(289)	(280)	(276)	(19)	(26)	(36)	(43)	(49)	(248)	(249)	(249)	(45)	(47)	(45)	(43)	(42)	(50)	(59)	(68)	(220)
Pre-Tax Income	392 N/A	255 -35%	153 -40%	371 +142%	260 -30%	387 +49%	491 +27%	455 -7%	674 +48%	976 +45%	1 718 +76%	1 824 +6%	2 067 +13%	2 040 -1%	1 580 -23%	1 479 -6%	809 -45%	697 -14%	543 -22%	1 203 +122%	1 159 -4%	675 -42%	404 -40%	(478) N/A	(707) -48%	(1 098) -55%	(1 505) -37%	(2 809) -87%	(2 871) -2%	(2 545) +11%	(2 089) +18%	(774) +63%	(380) +51%	(219) +42%	(165) +25%	82 N/A	216 +163%	222 +3%	167 -25%	257 +54%	129 -50%	211 +64%	312 +48%	322 +3%	477 +48%	597 +25%	637 +7%	320 -50%	373 +17%	480 +29%	547 +14%	687 +26%	856 +25%	652 -24%	503 -23%	353 -30%	348 -1%	385 +11%	481 +25%	504 +5%	613 +22%	510 -17%	429 -16%	716 +67%	834 +16%	1 158 +39%	1 295 +12%	807 -38%	115 -86%	(176) N/A	(314) -78%	(213) +32%	327 N/A	368 +13%	658 +79%	982 +49%	1 705 +74%	2 925 +72%	3 099 +6%	3 316 +7%	3 426 +3%	3 046 -11%	2 867 -6%	2 305 -20%	1 498 -35%	781 -48%	687 -12%	937 +36%	898 -4%	849 -5%	569 -33%	427 -25%	392 -8%	285 -27%	311 +9%	260 -16%
Net Income
Tax Provision	(115)	(77)	(53)	(130)	(92)	(134)	(169)	(152)	(227)	(329)	(580)	(609)	(695)	(737)	(563)	(530)	(293)	(160)	(127)	(358)	(341)	(217)	(119)	179	281	463	672	900	937	755	499	249	60	24	1 087	1 192	1 174	1 182	258	62	133	112	(5)	(10)	(64)	(83)	(94)	171	160	137	122	(71)	(144)	(84)	(1)	58	56	24	(42)	(89)	(102)	(105)	(56)	(82)	(88)	(119)	(131)	(59)	75	177	159	137	36	(61)	(167)	(185)	(377)	(641)	(616)	(709)	(729)	(589)	(582)	(425)	(238)	(79)	(56)	(98)	(96)	(104)	(35)	(31)	(27)	(6)	20	64
Income from Continuing Operations	277	178	100	241	168	253	322	303	447	647	1 138	1 215	1 372	1 303	1 017	949	516	537	416	845	818	458	285	(299)	(426)	(635)	(833)	(1 909)	(1 934)	(1 790)	(1 590)	(525)	(320)	(195)	922	1 274	1 390	1 404	425	319	262	323	307	312	413	514	543	491	533	617	669	616	712	568	502	411	404	409	439	415	511	405	373	634	746	1 039	1 164	748	190	1	(155)	(76)	363	307	491	797	1 328	2 284	2 483	2 607	2 697	2 457	2 285	1 880	1 260	702	631	839	802	745	534	396	365	279	331	324
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	51	6	59	64	66	62	19	19	23	19	9	4	(2)	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	277 N/A	178 -36%	100 -44%	241 +141%	157 -35%	242 +54%	311 +29%	277 -11%	452 +63%	664 +47%	1 176 +77%	1 283 +9%	1 401 +9%	1 452 +4%	1 143 -21%	733 -36%	(82) N/A	(204) -149%	(265) -30%	453 N/A	1 749 +286%	1 483 -15%	1 360 -8%	790 -42%	(78) N/A	(206) -164%	(27) +87%	(1 176) -4 256%	(1 292) -10%	(1 302) -1%	(1 582) -22%	(545) +66%	(302) +45%	(181) +40%	935 N/A	1 281 +37%	1 401 +9%	1 396 0%	437 -69%	331 -24%	273 -18%	347 +27%	307 -12%	385 +25%	488 +27%	600 +23%	640 +7%	540 -16%	579 +7%	663 +15%	1 659 +150%	1 782 +7%	1 689 -5%	1 542 -9%	569 -63%	462 -19%	442 -4%	466 +5%	513 +10%	1 005 +96%	1 092 +9%	959 -12%	862 -10%	582 -32%	694 +19%	987 +42%	1 112 +13%	748 -33%	190 -75%	1 -99%	(155) N/A	(76) +51%	363 N/A	307 -15%	491 +60%	797 +62%	1 328 +67%	2 284 +72%	2 483 +9%	2 607 +5%	2 697 +3%	2 457 -9%	2 285 -7%	1 880 -18%	1 260 -33%	702 -44%	631 -10%	839 +33%	802 -4%	745 -7%	534 -28%	396 -26%	365 -8%	279 -24%	331 +19%	324 -2%
EPS (Diluted)	0.48 N/A	0.31 -35%	0.17 -45%	0.43 +153%	0.29 -33%	0.44 +52%	0.56 +27%	0.48 -14%	0.78 +63%	1.09 +40%	1.88 +72%	2.12 +13%	2.23 +5%	2.31 +4%	1.82 -21%	1.17 -36%	-0.13 N/A	-0.32 -146%	-0.41 -28%	0.72 N/A	2.93 +307%	2.67 -9%	2.47 -7%	1.41 -43%	-0.14 N/A	-0.38 -171%	-0.05 +87%	-2.18 -4 260%	-2.39 -10%	-2.41 -1%	-2.92 -21%	-1.01 +65%	-0.56 +45%	-0.34 +39%	2.93 N/A	3.99 +36%	2.59 -35%	2.57 -1%	0.79 -69%	0.61 -23%	0.49 -20%	0.64 +31%	0.58 -9%	0.71 +22%	0.87 +23%	1.07 +23%	1.08 +1%	0.94 -13%	0.98 +4%	1.12 +14%	3.09 +176%	3.17 +3%	3.23 +2%	2.96 -8%	1.1 -63%	0.88 -20%	0.68 -23%	0.62 -9%	0.68 +10%	1.39 +104%	1.44 +4%	1.26 -12%	1.13 -10%	0.76 -33%	0.91 +20%	1.29 +42%	1.46 +13%	0.99 -32%	0.25 -75%	0 N/A	-0.21 N/A	-0.1 +52%	0.48 N/A	0.41 -15%	0.66 +61%	1.07 +62%	1.78 +66%	3.05 +71%	3.31 +9%	3.47 +5%	3.59 +3%	3.28 -9%	3.08 -6%	2.53 -18%	1.71 -32%	0.95 -44%	0.86 -9%	1.15 +34%	1.1 -4%	1.02 -7%	0.73 -28%	0.54 -26%	0.5 -7%	0.38 -24%	0.46 +21%	0.45 -2%

Income Statement Balance Sheet Cash Flow Statement

Weyerhaeuser Co
F:WHC

Income Statement

Earnings Waterfall
Weyerhaeuser Co

Income Statement
Weyerhaeuser Co

See Also

Company

Help

Tools

Stocks

Weyerhaeuser Co F:WHC

Income Statement

Earnings Waterfall Weyerhaeuser Co

Income Statement Weyerhaeuser Co

See Also

Company

Help

Tools

Stocks

Weyerhaeuser Co
F:WHC

Earnings Waterfall
Weyerhaeuser Co

Income Statement
Weyerhaeuser Co