0000106535-16-000097.txt : 20161107 0000106535-16-000097.hdr.sgml : 20161107 20161107161024 ACCESSION NUMBER: 0000106535-16-000097 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20161107 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20161107 DATE AS OF CHANGE: 20161107 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WEYERHAEUSER CO CENTRAL INDEX KEY: 0000106535 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 910470860 STATE OF INCORPORATION: WA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-04825 FILM NUMBER: 161978197 BUSINESS ADDRESS: STREET 1: 220 OCCIDENTAL AVENUE SOUTH CITY: SEATTLE STATE: WA ZIP: 98104 BUSINESS PHONE: 206-539-3000 MAIL ADDRESS: STREET 1: 220 OCCIDENTAL AVENUE SOUTH CITY: SEATTLE STATE: WA ZIP: 98104 8-K 1 form8knorpac.htm 8-K Document
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

 FORM 8-K
 
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
November 1, 2016
(Date of earliest event report)
 
 

WEYERHAEUSER COMPANY
(Exact name of registrant as specified in charter)
 
 
 
 
 
 
 
Washington
 
1-4825
 
91-0470860
(State or other jurisdiction of
incorporation or organization)
 
(Commission
File Number)
 
(IRS Employer
Identification Number)
Seattle, Washington 98104-7800
(Address of principal executive offices)
(zip code)
Registrant’s telephone number, including area code:
(206) 539-3000
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¬
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¬
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¬
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¬
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 





TABLE OF CONTENTS
 







Section 2 - Financial Information
Item 2.01. Completion of Acquisition or Disposition of Assets.
On November 1, 2016, Weyerhaeuser Company (“Weyerhaeuser” or the “Company”) completed a previously announced sale of its newsprint and printing papers business (“Printing Papers Business”), consisting of one mill in Longview, Washington and conducted through North Pacific Paper Company LLC. The Printing Papers Business was sold to NP Paper Company, LLC, a wholly owned subsidiary of One Rock Capital Partners, LLC. The press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference. The sale of the Printing Papers Business is the second of three dispositions resulting from the Company’s strategic review of its Cellulose Fibers business segment. Weyerhaeuser completed the sale of its liquid packaging board business to Nippon Paper Industries Co., Ltd. on August 31, 2016, and the Company expects to complete the previously announced sale of its cellulose fibers pulp business to International Paper Company during the fourth quarter of 2016.
Forward Looking Statements

Statements about the expected timing and completion of Weyerhaeuser’s sale of its cellulose fibers pulp business to International Paper, and any other statements in this current report on Form 8-K and in any exhibits furnished or filed herewith, other than historical facts, constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended. All forward-looking statements speak only as of the date hereof, are based on current expectations and involve a number of assumptions, risks and uncertainties that could cause the actual results to differ materially from such forward-looking statements. The Company may not be able to complete the sale of its cellulose fibers pulp business within the time described, or at all, because of a number of factors, including without limitation: the occurrence of any event, change or other circumstances that could give rise to a termination of the transaction under the terms of the Purchase Agreement with International Paper, a conformed copy of which was filed as Exhibit 2.2 to Weyerhaeuser’s Form 10-Q for the quarterly period ended June 30, 2016, and is incorporated herein by reference; the failure to obtain requisite regulatory approvals; or the failure to satisfy other closing conditions. Weyerhaeuser will not update these forward-looking statements after the date of this communication.







Section 9 - Financial Statements and Exhibits
Item 9.01. Financial Statements and Exhibits

(b) Pro Forma Financial Information
The following unaudited pro forma condensed consolidated financial information of Weyerhaeuser Company prepared in accordance with Article 11 of Regulation S-X is filed as Exhibit 99.2 hereto and is incorporated herein by reference:
The unaudited pro forma condensed consolidated statements of income of Weyerhaeuser Company for the nine months ended September 30, 2016, the year ended December 31, 2015, the year ended December 31, 2014, and the year ended December 31, 2013;
The unaudited pro forma condensed consolidated balance sheet of Weyerhaeuser Company as of September 30, 2016; and
Notes to the unaudited pro forma condensed consolidated financial information.
 

 (d) Exhibits
Exhibit
No.
  
Description
 
 
99.1
  
Press release of Weyerhaeuser Company dated November 1, 2016.
 
 
99.2
  
Unaudited pro forma condensed consolidated financial information of Weyerhaeuser Company.






SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
WEYERHAEUSER COMPANY
 
 
 
 
By
 
/s/ Jeanne M. Hillman
 
Its:
 
Vice President and Chief Accounting Officer

Date: November 7, 2016







EXHIBIT INDEX

Exhibit
No.
  
Description
 
 
99.1
  
Press release of Weyerhaeuser Company dated November 1, 2016.
 
 
99.2
  
Unaudited pro forma condensed consolidated financial information of Weyerhaeuser Company.




EX-99.1 2 a991pressreleasenorpac.htm EXHIBIT 99.1 Exhibit


Weyerhaeuser Investor Relations
Weyerhaeuser completes sale of printing papers business to an affiliate of One Rock Capital Partners

Nov 1, 2016

SEATTLE, Nov. 1, 2016 /PRNewswire/ -- Weyerhaeuser Company (NYSE: WY) today announced the completion of the sale of North Pacific Paper Company ("NORPAC"), the company's printing papers business, to an affiliate of One Rock Capital Partners, LLC.

The transaction includes the printing papers mill located in Longview, Wash.

Weyerhaeuser expects to use a substantial portion of the after-tax proceeds for the repayment of debt. Terms of the sale were not disclosed.

ABOUT WEYERHAEUSER
Weyerhaeuser Company, one of the world's largest private owners of timberlands, began operations in 1900. We own or control more than 13 million acres of timberlands, primarily 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 and cellulose fibers products. Our company is a real estate investment trust. In February 2016, we merged with Plum Creek Timber Company, Inc. In 2015, Weyerhaeuser and Plum Creek, on a combined basis, generated approximately $8.5 billion in net sales and employed nearly 14 thousand people who serve customers worldwide. We are listed on the Dow Jones World Sustainability Index. Our common stock trades on the New York Stock Exchange under the symbol WY. Learn more at www.weyerhaeuser.com.

FORWARD-LOOKING STATEMENTS
This communication contains statements concerning the company's future results and performance that are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, without limitation, the use of proceeds from the NORPAC transaction. These forward-looking statements are based on various assumptions and may not be accurate because of risks and uncertainties surrounding these assumptions. Factors listed above, as well as other factors, may cause actual results to differ significantly from these forward-looking statements. The company will not update these forward-looking statements after the date of this news release.

For more information contact:
Media  Anthony Chavez, 206-539-4406

Financial Media  Andrew Siegel, 212-355-4449

Analysts  Beth Baum, 206-539-4450
 
SOURCE Weyerhaeuser Company



EX-99.2 3 a992-cfproformafs.htm EXHIBIT 99.2 Document




WEYERHAEUSER COMPANY
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On November 8, 2015, Weyerhaeuser Company ("Company" or "Weyerhaeuser") announced that the board authorized the exploration of strategic alternatives for its Cellulose Fibers business segment. On May 1, 2016, we entered into an agreement to sell our Cellulose Fibers pulp business ("Pulp Business") to International Paper Company. The Pulp Business consists of five pulp mills located in Columbus, Mississippi; Flint River, Georgia; New Bern, North Carolina; Port Wentworth, Georgia and Grande Prairie, Alberta, and two modified fiber mills located in Columbus, Mississippi and Gdansk, Poland.
On June 15, 2016, we entered into an agreement to sell our Cellulose Fibers liquid packaging board business ("Liquid Packaging Business") to Nippon Paper Industries Co., Ltd. The Liquid Packaging Business consisted of one mill located in Longview, Washington.
On October 4, 2016, we entered into an agreement to sell our newsprint and printing papers business ("Printing Papers Business") to One Rock Capital Partners, LLC, which includes a mill located in Longview, Washington.
The sale of the Liquid Packaging Business closed on August 31, 2016. The sale of the Printing Papers Business closed on November 1, 2016. We expect the sale of the Pulp Business to close in the fourth quarter of 2016, subject to customary closing conditions, including regulatory review.
The following unaudited pro forma condensed consolidated financial information gives effect to the completion of the separation of Weyerhaeuser’s Cellulose Fibers business in the transactions described above (the “Transactions”) and are based on and should be read in conjunction with Weyerhaeuser’s historical consolidated financial statements and related notes contained in Weyerhaeuser’s Annual Report on Form 10-K for the year ended December 31, 2015 and the unaudited condensed consolidated financial statements filed in Weyerhaeuser’s Quarterly Report on Form 10-Q for the interim period ended September 30, 2016. The presentation in these pro forma condensed combined financial statements combines the effect of the sale of the Liquid Packaging Business, the Printing Papers Business and the expected sale of the Pulp Business because we believe that aggregating these related businesses, which together comprise our Cellulose Fibers business segment, is the most useful presentation for investors.
The following unaudited pro forma condensed consolidated balance sheet data gives effect to the Transactions as if they had occurred on September 30, 2016. The following summary unaudited pro forma condensed consolidated statement of earnings data gives effect to the Transactions as if they occurred on January 1, 2013, the beginning of the earliest period presented. The unaudited pro forma condensed consolidated financial information includes adjustments directly attributable to the Transactions. The pro forma adjustments are described in the accompanying notes and are based upon available information and assumptions that are factually supportable. The unaudited pro forma condensed consolidated financial information was prepared in accordance with Article 11 of Regulation S-X.
The unaudited pro forma condensed consolidated financial information is provided for informational purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the Transactions had been completed as of the dates set forth above, nor is it indicative of the future results or financial position of Weyerhaeuser.


PF-1




Weyerhaeuser Company
Unaudited Pro Forma Condensed Combined Statement Of Earnings
For the nine months ended September 30, 2016
 
in millions, except per-share amounts
 
 
 
 
 
 
 
Weyerhaeuser Company
nine months ended
September 30, 2016
 
Cellulose Fibers business
nine months ended
September 30, 2016
(1)
 
Weyerhaeuser Company
pro forma
nine months ended
September 30, 2016
 
Net sales
$
4,769

 
$

 
$
4,769

 
Costs of products sold
3,661

 

 
3,661

 
Gross margin
1,108

 

 
1,108

 
Selling expenses
67

 

 
67

 
General and administrative expenses
248

 

 
248

 
Research and development expenses
14

 

 
14

 
Charges for integration and restructuring, closures and impairments
141

 

 
141

 
Other operating income, net
(47
)
 

 
(47
)
 
Operating income
685

 

 
685

 
Earnings from equity affiliates
21

 

 
21

 
Interest income and other
34

 

 
34

 
Interest expense, net of capitalized interest
(323
)
 

 
(323
)
 
Earnings from continuing operations before income taxes
417

 

 
417

 
Income taxes
(64
)
 

 
(64
)
 
Net earnings from continuing operations
353

 

 
353

 
Dividends on preference shares
(22
)
 

 
(22
)
 
Net earnings from continuing operations attributable to common shareholders
$
331

 
$

 
$
331

 
Earnings from continuing operations per share attributable to common shareholders:
 
 
 
 
 
 
Basic
$
0.47

 
 
 
$
0.47

 
Diluted
$
0.46

 
 
 
$
0.46

 
Weighted average number of common shares outstanding:
 
 
 
 
 
 
Basic
708.4

 
 
 
708.4

 
Diluted
712.2

 
 
 
712.2

 
* The accompanying notes are an integral part of, and should be read together with, this unaudited pro forma condensed combined financial information.



PF-2



Weyerhaeuser Company
Unaudited Pro Forma Condensed Combined Statement Of Earnings
For the year ended December 31, 2015
 
in millions, except per-share amounts
 
 
 
 
 
 
 
Weyerhaeuser Company
year ended
December 31, 2015
 
Cellulose Fibers business
year ended
December 31, 2015
(1)
 
Weyerhaeuser Company
pro forma
year ended
December 31, 2015
 
Net sales
$
7,082

 
$
(1,860
)
 
$
5,222

 
Costs of products sold
5,694

 
(1,573
)
 
4,121

 
Gross margin
1,388

 
(287
)
 
1,101

 
Selling expenses
113

 
(14
)
 
99

 
General and administrative expenses
289

 
(30
)
 
259

 
Research and development expenses
24

 
(6
)
 
18

 
Charges for integration and restructuring, closures and impairments
25

 
(2
)
 
23

 
Other operating costs, net
18

 
26

 
44

 
Operating income
919

 
(261
)
 
658

 
Loss from equity affiliates
(105
)
 
105

 

 
Interest income and other
36

 

 
36

 
Interest expense, net of capitalized interest
(347
)
 
6

 
(341
)
 
Earnings from continuing operations before income taxes
503

 
(150
)
 
353

 
Income taxes
3

 
55

 
58

 
Net earnings from continuing operations
506

 
(95
)
 
411

 
Dividends on preference shares
(44
)
 

 
(44
)
 
Net earnings from continuing operations attributable to common shareholders
$
462

 
$
(95
)
 
$
367

 
Earnings from continuing operations per share attributable to common shareholders:
 
 
 
 
 
 
Basic
$
0.89

 
 
 
$
0.71

 
Diluted
$
0.89

 
 
 
$
0.71

 
Weighted average number of common shares outstanding:
 
 
 
 
 
 
Basic
516.4

 
 
 
516.4

 
Diluted
519.6

 
 
 
519.6

 
* The accompanying notes are an integral part of, and should be read together with, this unaudited pro forma condensed combined financial information.


PF-3



Weyerhaeuser Company
Unaudited Pro Forma Condensed Combined Statement Of Earnings
For the year ended December 31, 2014
 
in millions, except per-share amounts
 
 
 
 
 
 
 
Weyerhaeuser Company
year ended
December 31, 2014
 
Cellulose Fibers business
year ended
December 31, 2014
(1)
 
Weyerhaeuser Company
pro forma
year ended
December 31, 2014
 
Net sales
$
7,403

 
$
(1,936
)
 
$
5,467

 
Costs of products sold
5,763

 
(1,580
)
 
4,183

 
Gross margin
1,640

 
(356
)
 
1,284

 
Selling expenses
112

 
(15
)
 
97

 
General and administrative expenses
338

 
(32
)
 
306

 
Research and development expenses
27

 
(7
)
 
20

 
Charges for integration and restructuring, closures and impairments
44

 

 
44

 
Other operating income, net
(201
)
 
31

 
(170
)
 
Operating income
1,320

 
(333
)
 
987

 
Loss from equity affiliates
(1
)
 
1

 

 
Interest income and other
38

 

 
38

 
Interest expense, net of capitalized interest
(344
)
 
6

 
(338
)
 
Earnings from continuing operations before income taxes
1,013

 
(326
)
 
687

 
Income taxes
(185
)
 
114

 
(71
)
 
Net earnings from continuing operations
828

 
(212
)
 
616

 
Dividends on preference shares
(44
)
 

 
(44
)
 
Net earnings from continuing operations attributable to common shareholders
$
784

 
$
(212
)
 
$
572

 
Earnings from continuing operations per share attributable to common shareholders:
 
 
 
 
 
 
Basic
$
1.41

 
 
 
$
1.03

 
Diluted
$
1.40

 
 
 
$
1.02

 
Weighted average number of common shares outstanding:
 
 
 
 
 
 
Basic
556.7

 
 
 
556.7

 
Diluted
560.9

 
 
 
560.9

 
* The accompanying notes are an integral part of, and should be read together with, this unaudited pro forma condensed combined financial information.


PF-4



Weyerhaeuser Company
Unaudited Pro Forma Condensed Combined Statement Of Earnings
For the year ended December 31, 2013
 
in millions, except per-share amounts
 
 
 
 
 
 
 
Weyerhaeuser Company
year ended
December 31, 2013
 
Cellulose Fibers business
year ended
December 31, 2013
(1)
 
Weyerhaeuser Company
pro forma
year ended
December 31, 2013
 
Net sales
$
7,254

 
$
(1,902
)
 
$
5,352

 
Costs of products sold
5,716

 
(1,611
)
 
4,105

 
Gross margin
1,538

 
(291
)
 
1,247

 
Selling expenses
125

 
(17
)
 
108

 
General and administrative expenses
404

 
(36
)
 
368

 
Research and development expenses
33

 
(8
)
 
25

 
Charges for integration and restructuring, closures and impairments
377

 

 
377

 
Other operating income, net
(35
)
 
20

 
(15
)
 
Operating income
634

 
(250
)
 
384

 
Earnings (loss) from equity affiliates
1

 
(3
)
 
(2
)
 
Interest income and other
54

 

 
54

 
Interest expense, net of capitalized interest
(369
)
 
6

 
(363
)
 
Earnings from continuing operations before income taxes
320

 
(247
)
 
73

 
Income taxes
171

 
86

 
257

 
Net earnings from continuing operations
491

 
(161
)
 
330

 
Dividends on preference shares
(23
)
 

 
(23
)
 
Net earnings from continuing operations attributable to common shareholders
$
468

 
$
(161
)
 
$
307

 
Earnings from continuing operations per share attributable to common shareholders:
 
 
 
 
 
 
Basic
$
0.82

 
 
 
$
0.54

 
Diluted
$
0.82

 
 
 
$
0.54

 
Weighted average number of common shares outstanding:
 
 
 
 
 
 
Basic
566.3

 
 
 
566.3

 
Diluted
571.2

 
 
 
571.2

 
* The accompanying notes are an integral part of, and should be read together with, this unaudited pro forma condensed combined financial information.


PF-5



Weyerhaeuser Company
 
 
 
Unaudited Pro Forma Condensed Combined Balance Sheet
 
 
 
As of September 30, 2016
 
 
 
 
 
 
 
 
 
 
in millions
Weyerhaeuser Company
 
Cellulose Fibers business (a)
 

Pro forma adjustments (b)
 
Weyerhaeuser Company
pro forma
 
 
 
ASSETS
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
769

 
$

 
$
1,728

 
$
2,497

 
Receivables, less discounts and allowances
412

 

 

 
412

 
Receivables for taxes
5

 

 

 
5

 
Inventories
368

 

 

 
368

 
Prepaid expenses and other current assets
150

 

 

 
150

 
Assets of discontinued operations
1,652

 
(1,652
)
 

 

 
Total current assets
3,356

 
(1,652
)
 
1,728

 
3,432

 
Property and equipment, less accumulated depreciation
1,476

 

 

 
1,476

 
Construction in progress
202

 

 

 
202

 
Timber and timberlands at cost, less depletion charged to disposals
14,424

 

 

 
14,424

 
Minerals and mineral rights, net
321

 

 

 
321

 
Investments in and advances to equity affiliates
73

 

 

 
73

 
Goodwill
40

 

 

 
40

 
Deferred tax assets
122

 

 

 
122

 
Other assets
317

 

 

 
317

 
Restricted financial investments held by variable interest entities
615

 

 

 
615

 
Total assets
$
20,946

 
$
(1,652
)
 
$
1,728

 
$
21,022

 
 
 
 
 
 
 
 
 
 
LIABIILITIES AND EQUITY
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$
1,981

 
$

 
$

 
$
1,981

 
Notes payable
1

 

 

 
1

 
Accounts payable
234

 

 

 
234

 
Accrued liabilities
533

 

 

 
533

 
Liabilities of discontinued operations
578

 
(578
)
 

 

 
Total current liabilities
3,327

 
(578
)
 

 
2,749

 
Long-term debt
6,329

 

 

 
6,329

 
Long-term debt (nonrecourse to the company) held by variable interest entities
511

 

 

 
511

 
Deferred pension and other postretirement benefits
875

 

 

 
875

 
Deposit from contribution of timberlands to related party
429

 

 

 
429

 
Other liabilities
285

 

 

 
285

 
Total liabilities
11,756

 
(578
)
 

 
11,178

 
Commitments and contingencies
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
Common shares
935

 

 

 
935

 
Other capital
8,264

 

 

 
8,264

 
Retained earnings
1,101

 

 
654

 
1,755

 
Cumulative other comprehensive income (loss)
(1,110
)
 

 

 
(1,110
)
 
Total equity
9,190

 

 
654

 
9,844

 
Total liabilities and equity
$
20,946

 
$
(578
)
 
$
654

 
$
21,022

 
* The accompanying notes are an integral part of, and should be read together with, this unaudited pro forma condensed combined financial information.
 

PF-6



NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

NOTE 1: BASIS OF PRO FORMA PRESENTATION

The unaudited pro forma condensed consolidated financial information of Weyerhaeuser has been prepared based on historical financial information of Weyerhaeuser and the Cellulose Fibers segment, giving effect to the Transactions. This unaudited pro forma condensed consolidated financial information is not necessarily indicative of the results of operations that would have been achieved had the Transactions actually taken place at the dates indicated, and does not purport to be indicative of future financial position or operating results. The unaudited pro forma condensed consolidated financial information should be read in conjunction with historical financial statements included in Weyerhaeuser’s Annual Report on Form 10-K for the year ended December 31, 2015 and the unaudited condensed consolidated financial statements filed in Weyerhaeuser’s Quarterly Report on Form 10-Q for the interim period ended September 30, 2016.

NOTE 2: PRO FORMA ADJUSTMENTS TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

(a)
Represents the elimination of the balances of the Cellulose Fibers business as reported in the historical Weyerhaeuser balance sheet.
(b)    Represents the estimated $1,728 million in net cash to be received by Weyerhaeuser for the Transactions and the corresponding estimated after tax net gain to be realized, comprised of the following components:    
 
Pulp
Business
Printing Papers
Business
Liquid Packaging Business
Total
Net cash proceeds from Transactions:
 
 
 
 
Cash proceeds
2,200

42

**
2,242

Transaction closing costs
(10
)
(1
)
**
(11
)
Estimated income tax obligation
(495
)

**
(495
)
 



1,736

Estimated other nonrecurring transaction costs to be incurred during fourth quarter 2016
(8
)
Total after tax cash consideration received from Transactions
1,728

Net book value of assets and liabilities of discontinued operations to be disposed
(1,074
)
Net gain after tax from Transactions reflected in retained earnings
654

 
 
 
 
 
**The sale of our Liquid Packaging Board business occurred on August 31, 2016, and the proceeds, transaction closing costs, income tax obligation, and net gain realized are already reflected in our historical balance sheet as of September 30, 2016.
NOTE 3: PRO FORMA ADJUSTMENTS TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF EARNINGS

(1)
Represents the elimination of the Cellulose Fibers business operations as reported in the historical Weyerhaeuser statement of earnings.


PF-7