Attached files
file | filename |
---|---|
EX-4.(I) - EXHIBIT 4.(I) - WEYERHAEUSER CO | wy-123117xex4imacmillanblo.htm |
EX-32 - EXHIBIT 32 - WEYERHAEUSER CO | wy-123117xex32.htm |
EX-31 - EXHIBIT 31 - WEYERHAEUSER CO | wy-123117xex31.htm |
EX-23 - EXHIBIT 23 - WEYERHAEUSER CO | wy-123117xex23.htm |
EX-21 - EXHIBIT 21 - WEYERHAEUSER CO | wy-123117xex21.htm |
EX-10.(Z) - EXHIBIT 10.(Z) - WEYERHAEUSER CO | wy-123117xex10zdirectorrsu.htm |
EX-10.(I) - EXHIBIT 10.(I) - WEYERHAEUSER CO | wy-123117xex10iltincentive.htm |
EX-4.(J) - EXHIBIT 4.(J) - WEYERHAEUSER CO | wy-123117xex4jmacmillanblo.htm |
EX-4.(H) - EXHIBIT 4.(H) - WEYERHAEUSER CO | wy-123117xex4hwillamette83.htm |
EX-4.(G) - EXHIBIT 4.(G) - WEYERHAEUSER CO | wy-123117xex4gwillamette93.htm |
EX-4.(F) - EXHIBIT 4.(F) - WEYERHAEUSER CO | wy-123117xex4fwillamette83.htm |
10-K - 10-K - WEYERHAEUSER CO | wy-123117x10k.htm |
EXHIBIT 12
WEYERHAEUSER COMPANY AND SUBSIDIARIES
COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND
COMPUTATION OF RATIOS OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERENCE DIVIDENDS
DOLLAR AMOUNTS IN MILLIONS | |||||||||||||||
2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||
Earnings | |||||||||||||||
Consolidated pretax income from continuing operations, before equity earnings | $ | 716 | $ | 504 | $ | 353 | $ | 687 | $ | 108 | |||||
Add: fixed charges | 419 | 489 | 410 | 421 | 386 | ||||||||||
Add: distributed income from equity investments | 1 | 38 | — | 5 | (3 | ) | |||||||||
Less: capitalized interest | 9 | 8 | 7 | 13 | 17 | ||||||||||
Less: preference dividends(2) | — | 27 | 44 | 54 | 23 | ||||||||||
Total earnings | $ | 1,127 | $ | 996 | $ | 712 | $ | 1,046 | $ | 451 | |||||
Fixed charges: | |||||||||||||||
Interest and other financial charges(1) | $ | 402 | $ | 444 | $ | 353 | $ | 357 | $ | 350 | |||||
Add: interest portion of rental expense | 17 | 18 | 13 | 10 | 13 | ||||||||||
Add: preference dividends(2) | — | 27 | 44 | 54 | 23 | ||||||||||
Total fixed charges | $ | 419 | $ | 489 | $ | 410 | $ | 421 | $ | 386 | |||||
Ratio of earnings to fixed charges | 2.69 | 2.04 | 1.74 | 2.48 | 1.17 | ||||||||||
Ratio of earnings to fixed charges (excluding preference dividends) | 2.69 | 2.16 | 1.95 | 2.85 | 1.24 | ||||||||||
(1) Interest expensed and capitalized, as well as amortized premiums, discounts and capitalized expenses related to indebtedness. (2) The preference security dividend has been calculated without adjustment for income taxes as a result of the negative effective tax rate in 2013. Additionally, all preference shares were converted to common shares during 2016. |