WEYERHAEUSER CO
10-Q, 1995-11-03
LUMBER & WOOD PRODUCTS (NO FURNITURE)
Previous: WELLS GARDNER ELECTRONICS CORP, 10-Q, 1995-11-03
Next: WISCONSIN GAS CO, S-3/A, 1995-11-03



                                                                      
                  SECURITIES AND EXCHANGE COMMISSION
                                   
                        Washington, D.C.  20549
                               FORM 10-Q
                                   
                  
X                 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                  OF THE SECURITIES EXCHANGE ACT OF 1934
                  
                  For the thirty-nine weeks ended September 24, 1995 or
                  
                  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                  OF THE SECURITIES EXCHANGE ACT OF 1934
                  
                  For the transition period from _______ to _______
                  
                     Commission File Number 1-4825
                                   
                         WEYERHAEUSER COMPANY
     A Washington Corporation         (IRS Employer Identification
                                            No. 91-0470860)
                       Tacoma, Washington  98477
                       Telephone (206) 924-2345
                                   
      Securities registered pursuant to Section 12(b) of the Act:

                                           Name of Each Exchange on
    Title of Each Class                        Which Registered
- -------------------------------           ---------------------------
Common Shares ($1.25 par value)              Chicago Stock Exchange
                                             New York Stock Exchange
                                             Pacific Stock Exchange
                                             Tokyo Stock Exchange

Rights to Purchase Cumulative Preference     New York Stock Exchange
   Shares, Fourth Series



Indicate  by  check  mark whether the registrant  (1)  has  filed  all
reports  required to be filed by Section 13 or 15(d) of the Securities
Exchange  Act  of  1934 during the preceding 12 months  (or  for  such
shorter period that the registrant was required to file such reports),
and  (2) has been subject to such filing requirements for the past  90
days.  Yes  X   No ___.

The  number of shares outstanding of the registrant's class of  common
stock, as of October 27, 1995 was 201,710,008 common shares ($1.25 par
value).

<PAGE>
Weyerhaeuser Company
- -2-

                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                  This page intentionally left blank.
                                   
<PAGE>
Weyerhaeuser Company
- -3-
<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                                   
                       Index to Form 10-Q Filing
          For the Thirty-nine Weeks Ended September 24, 1995
                                   
                                                                 Page No.
                                                              --------------
<S>                                                          <C>             
Part I.   Financial Information

Item 1.   Financial Statements
            Consolidated Statement of Earnings                      4-5
            Consolidated Balance Sheet                              6-7
            Consolidated Statement of Cash Flows                    8-9
            Notes to Financial Statements                          10-16

Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations            17-20

Part II.  Other Information

Item 1.   Legal Proceedings                                        21-22
Item 2.   Changes in Securities                               (not applicable)
Item 3.   Defaults upon Senior Securities                     (not applicable)
Item 4.   Submission of Matters to a Vote of Security Holders (not applicable)
Item 5.   Other Information                                   (not applicable)
Item 6.   Exhibits and Reports on Form 8-K                           22

</TABLE>

The financial information included in this report has been prepared in
conformity  with  accounting practices and methods  reflected  in  the
financial  statements included in the annual report (Form 10-K)  filed
with  the  Securities  and  Exchange Commission  for  the  year  ended
December  25,  1994.   Though  not  examined  by  independent   public
accountants,  the financial information reflects, in  the  opinion  of
management,  all adjustments necessary to present a fair statement  of
results  for the interim periods indicated.  The results of operations
for  the thirty-nine week period ending September 24, 1995 should  not
be  regarded  as  necessarily indicative of the results  that  may  be
expected for the full year.

Signature

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 thereto duly authorized.

                                   WEYERHAEUSER COMPANY

                                   By /s/ K. J. Stancato
                                     ----------------------------
                                      K. J. Stancato
                                      Duly Authorized Officer and
                                      Principal Accounting Officer

November 3, 1995
<PAGE>
Weyerhaeuser Company
- -4-

                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                         CONSOLIDATED EARNINGS
          For the thirteen and thirty-nine week periods ended
               September 24, 1995 and September 25, 1994
         (Dollar amounts in millions except per share figures)
                              (Unaudited)
Thirteen weeks ended:                                    Sept. 24,   Sept. 25,
                                                           1995        1994
                                                         ---------   ---------
[S]                                                     [C]         [C]
Net sales and revenues:                                        
  Weyerhaeuser                                           $  2,895    $  2,388
  Real estate and financial services                          217         293
                                                         ---------   ---------
                                                            3,112       2,681
                                                         ---------   ---------
                                                                     
Costs and expenses:                                                 
  Weyerhaeuser:                                                     
     Costs of products sold                                 2,010       1,784
     Depreciation, amortization and fee stumpage              127         121
     Selling, general and administrative expenses             194         159
     Research and development expenses                         12          11
     Taxes other than payroll and income taxes                 29          38
                                                         ---------   ---------
                                                            2,372       2,113
                                                         ---------   ---------
                                                                             
  Real estate and financial services:                                        
     Costs and operating expenses                             160         230
     Depreciation and amortization                              8           7
     Selling, general and administrative expenses              36          35
     Taxes other than payroll and income taxes                  2           2
     Charges for impairment of long-lived assets (Note 1)     291          --
                                                         ---------    --------
                                                              497         274
                                                         ---------    --------
                                                            2,869       2,387
                                                         ---------    --------

Operating income                                              243         294
                                                                              
Interest expense and other:                                    
  Weyerhaeuser:                                                
     Interest expense incurred                                 71          60
     Less interest capitalized                                  4           8
     Other income (expense), net                              (14)         (3)
  Real estate and financial services:                          
     Interest expense incurred                                 38          37
     Less interest capitalized                                 20          19
     Other income, net                                          5           3
                                                         ---------    --------
Earnings before income taxes                                  149         224
Income Taxes (Note 2)                                          54          80
                                                         ---------    --------
Net earnings                                             $     95     $   144
                                                         =========    ========

Per common share (Note 1):                                     
  Net earnings                                           $    .47     $   .71
                                                         =========    ========

  Dividends paid                                         $    .40     $   .30
                                                         =========    ========




See Accompanying Notes to Financial Statements
<PAGE>
Weyerhaeuser Company
- -5-
<TABLE>
<CAPTION>








Thirty-nine weeks ended:                                 Sept. 24,  Sept. 25,
                                                           1995       1994
                                                         ---------  ---------
<S>                                                     <C>        <C>
Net sales and revenues:                                        
  Weyerhaeuser                                           $  8,306   $  6,826
  Real estate and financial services                          625        839
                                                         ---------  ---------
                                                            8,931      7,665
                                                         ---------  ---------

Costs and expenses:                                            
  Weyerhaeuser:                                                
     Costs of products sold                                 5,836      5,063
     Depreciation, amortization and fee stumpage              395        366
     Selling, general and administrative expenses             535        451
     Research and development expenses                         35         34
     Taxes other than payroll and income taxes                113        114
                                                         ---------  ---------
                                                            6,914      6,028
                                                         ---------  ---------
  
  Real estate and financial services:                          
     Costs and operating expenses                             461        634
     Depreciation and amortization                             26         22
     Selling, general and administrative expenses              99        118
     Taxes other than payroll and income taxes                  6          6
     Charges for impairment of long-lived assets (Note 1)     291         --
                                                         ---------  ---------
                                                              883        780
                                                         ---------  ---------
                                                            7,797      6,808
                                                         ---------  ---------
                                                               
Operating income                                            1,134        857
                                                               
Interest expense and other:                                    
  Weyerhaeuser:                                                
     Interest expense incurred                                201        176
     Less interest capitalized                                 16         26
     Other income (expense), net                              (55)       (33)
  Real estate and financial services:                          
     Interest expense incurred                                107        115
     Less interest capitalized                                 57         59
     Other income, net                                         19         12
                                                         ---------  ---------
Earnings before income taxes                                  863        630
Income taxes (Note 2)                                         315        230
                                                         ---------  ---------
Net earnings                                             $    548   $    400
                                                         =========  ========= 
                                                               
Per common share (Note 1):                                     
  Net earnings                                           $   2.68   $   1.95
                                                         =========  =========
                                                               
  Dividends paid                                         $   1.10   $    .90
                                                         =========  =========





See Accompanying Notes to Financial Statements

</TABLE>

 <PAGE>
Weyerhaeuser Company
- -6-
<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                      CONSOLIDATED BALANCE SHEET
               September 24, 1995 and December 25, 1994
                     (Dollar amounts in millions)


                                                        Sept. 24,    Dec. 25,
                                                          1995         1994
                                                       ----------   --------- 
                                                       (Unaudited)
<S>                                                    <C>         <C> 
Assets                                                         
- ------                                                              
                                                                    
Weyerhaeuser                                                        
  Current assets:                                                             
     Cash and short-term investments, including                        
       restricted deposits in 1995                      $   182     $    190 
     Receivables, less allowances                         1,077          909
     Inventories (Note 3)                                   874          746
     Prepaid expenses                                       291          284
                                                        --------    ---------
       Total current assets                               2,424        2,129
                                                               
  Property and equipment (Note 4)                         6,229        6,196
  Construction in progress                                  759          603
  Timber and timberlands at cost, less fee                     
    stumpage charged to disposals                           623          610
  Other assets and deferred charges                         207          212
                                                        --------    ---------
     Total assets                                        10,242        9,750
                                                        --------    ---------
                                                                          
                                                                          
Real estate and financial services                                        
  Cash and short-term investments,                                        
    including restricted deposits                            45           73
  Receivables, less discounts and allowances                100          116
  Mortgage and construction notes and                                 
    mortgage loans receivable                               612          472
  Investments                                                75          247
  Mortgage-backed certificates and                                   
    other pledged financial instruments                     192          211
  Real estate in process of development,                             
    less reserves                                           611          668
  Land being processed for development,                              
    less reserves                                           688          738
  Deferred acquisition costs                                 89           92
  Investments in and advances to joint ventures                     
    and limited partnerships, less reserves                 234          430
  Other assets                                              450          361
                                                        --------    --------- 
     Total assets                                         3,096        3,408
                                                        --------    ---------
                                                                        
                                                                        
                                                                        
                                                        $13,338      $13,158
                                                        ========     ========







See Accompanying Notes to Financial Statements
</TABLE>

<PAGE>
Weyerhaeuser Company
- -7-

<TABLE>
<CAPTION>







                                                         Sept. 24,   Dec. 25,
                                                           1995        1994
                                                        ----------  ---------
                                                       (Unaudited)        
<S>                                                    <C>         <C>    
Liabilities and shareholders' interest                                    
                                                                          
Weyerhaeuser                                                              
  Current liabilities:                                                    
     Notes payable                                       $     7    $      6
     Current maturities of long-term debt                    432         321
     Accounts payable (Note 1)                               756         796
     Accrued liabilities (Note 5)                            654         695
                                                        ----------  --------- 
       Total current liabilities                           1,849       1,818
                                                                    
                                                                    
  Long-term debt (Note 7)                                  2,681       2,713
  Deferred income taxes                                    1,173         986
  Deferred pension and other liabilities                     508         525
  Minority interest in subsidiaries                          106         103
  Commitments and contingencies (Note 9)                      --          --
                                                        ----------  ---------
     Total liabilities                                     6,317       6,145
                                                        ----------  ---------
                                                                
                                                                
Real estate and financial services                              
  Notes payable and commercial paper                         702         416
  Collateralized mortgage obligation bonds                   166         183
  Long-term debt (Note 7)                                  1,395       1,770
  Other liabilities                                          292         354
  Commitments and contingencies (Note 9)                      --          --
                                                        ----------  ---------
     Total liabilities                                     2,555       2,723
                                                        ----------  ---------
                                                                
                                                                
                                                                
Shareholders' interest (Note 8)                                 
     Common shares:  authorized 400,000,000 shares,                  
       issued 206,072,890 shares, $1.25 par value            258        258
     Other capital                                           413        416
     Cumulative translation adjustment                       (83)      (107)
     Retained earnings                                     4,056      3,733
     Treasury common shares, at cost:                                
       4,066,962 and 455,387                                (178)       (10)
                                                        ----------  --------- 
       Total shareholders' interest                        4,466      4,290
                                                        ----------  ---------
                                                                     
                                                         $13,338    $13,158
                                                        ==========  ========

</TABLE>

<PAGE>
Weyerhaeuser Company
- -8-

<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                 CONSOLIDATED STATEMENT OF CASH FLOWS
     For the thirty-nine week periods ended September 24, 1995 and
                          September 25, 1994
                     (Dollar amounts in millions)
                              (Unaudited)
                                   
                                                              Consolidated
                                                          --------------------
                                                          Sept. 24,  Sept. 25,
                                                             1995     1994
                                                          --------- ----------
<S>                                                        <C>      <C> 
Cash flows provided by operations:                             
  Net earnings                                              $  548   $  400
  Non-cash charges to income:                                  
     Depreciation, amortization and fee stumpage               421      388
     Deferred income taxes, net                                 90       78
  Changes in working capital:                                  
     Receivables                                              (150)    (108)
     Inventories, prepaid expenses, real estate and land      (170)      (2)
     Mortgages held for sale                                  (145)     194
     Other liabilities                                         (80)     123
  (Gain) loss on disposition of assets                          17        3
  Charges for impairment of long-lived assets                  291       --
  Other                                                         24      (61)
                                                           --------- --------
Net cash provided by operations                                846    1,015
                                                           --------- --------
                                                               
Cash flows from investing in the business:                     
  Property and equipment                                      (588)    (783)
  Timber and timberlands                                       (49)     (19)
  Mortgage and investment securities acquired                  (20)     (32)
  Proceeds from sale of:                                       
     Property and equipment                                     15       35
     Business                                                   --       14
     Mortgage and investment securities                        197      131
  Other                                                         (4)      (1)
                                                           --------- --------
Net cash flows from investing in the business                 (449)    (655)
                                                           --------- --------   
                                                               
Cash flows from financing activities:                          
  Sale of debentures, notes and CMO bonds                      611      133
  Sale of industrial revenue bonds                             100      127
  Notes and commercial paper borrowings, net                  (210)    (188)
  Cash dividends on common shares                             (225)    (185)
  Payments on debentures, notes, bank credit                   
       agreements, capital leases, industrial                       
       revenue bonds and CMO bonds                            (535)    (343)
     Purchase of treasury common shares                       (188)      --
     Exercise of stock options                                  17       15
     Other                                                      (3)      (1)
                                                           --------- --------
Net cash flows from financing activities                      (433)    (442)
                                                           --------- -------- 
                                                                    
Net increase (decrease) in cash and short-term investments     (36)     (82)
Cash and short-term investments at beginning of year           263      279
                                                           --------- --------
Cash and short-term investments at end of period            $  227   $  197
                                                           ========= ========
Cash paid (received) during the period for:                    
     Interest, net of amount capitalized                    $  252   $  232
                                                           ========= ======== 
     Income taxes                                           $  171   $  132
                                                           ========= ========


See Accompanying Notes to Financial Statements
</TABLE>

<PAGE>
Weyerhaeuser Company
- -9-

<TABLE>
<CAPTION>
                                     
                                     
                                     
                                     
                                     
                              Real Estate and
       Weyerhaeuser          Financial Services
   --------------------     --------------------
   Sept. 24,  Sept. 25,     Sept. 24,  Sept. 25,
     1995       1994          1995       1994
   ---------  ---------     ---------  ---------                        
   <C>         <C>           <C>       <C> 

    $  740      $ 389         $(192)    $   11
                              
       395        366            26         22
       187         74           (97)         4
                               
      (167)      (118)           17         10
      (134)        (6)          (36)         4
        --         --          (145)       194
       (95)       195            15        (72)
        17          7            --         (4)
        --         --           291         --
        21        (28)            3        (33)
    --------   --------       -------   --------
       964        879          (118)       136
    --------   --------       -------   --------                         
                                
    
      (577)      (771)          (11)       (12)
       (49)       (19)           --         --
        --         --           (20)       (32)
                           
        15         12            --         23
        --         --            --         14
        --         --           197        131
       (41)        (7)           37          6
    --------   --------       -------   --------
      (652)      (785)          203        130
    --------   --------       -------   --------
                           
                           
       566         17            45        116
       100        127            --         --
      (411)       (66)          201       (122)
      (225)      (185)           --         --
                           
                           
      (176)       (41)         (359)      (302)
      (188)        --            --         --
        17         15            --         --
        (3)        (1)           --         --
    --------   --------      --------   --------
      (320)      (134)         (113)      (308)
    --------   --------      --------   --------
                           
        (8)       (40)          (28)       (42)
       190        192            73         87
    --------   --------      --------   --------

    $  182      $ 152         $  45      $  45
    ========   ========      ========   ========
                           
    $  204      $ 175         $  48      $  57
    ========   ========      ========   ========
    $  186      $  63         $ (15)     $  69
    ========   ========      ========   ========
</TABLE>

<PAGE>
Weyerhaeuser Company
- -10-

                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                                   
                     NOTES TO FINANCIAL STATEMENTS
     For the thirty-nine week periods ended September 24, 1995 and
                          September 25, 1994



Note 1: Summary of Significant Accounting Policies

Consolidation

The   consolidated   financial   statements   include   the   accounts   of
Weyerhaeuser   Company   and  all  of  its  majority-owned   domestic   and
foreign   subsidiaries.    Significant   intercompany   transactions    and
accounts are eliminated.

Certain   of   the   consolidated  financial  statements   and   notes   to
financial  statements  are  presented in two groupings:   (1)  Weyerhaeuser
Company  (Weyerhaeuser,  or  the company),  which  is  principally  engaged
in   the   growing   and   harvesting  of  timber  and   the   manufacture,
distribution  and  sale  of  forest  products,  and  (2)  Real  estate  and
financial  services,  which  includes  Weyerhaeuser  Real  Estate   Company
(WRECO),    which   is   involved   in   real   estate   development    and
construction,  and  Weyerhaeuser  Financial  Services,  Inc.  (WFS),  whose
principal subsidiary is Weyerhaeuser Mortgage Company (WMC).

Changes in Accounting Principles

In   1994,  the  company  implemented  Statement  of  Financial  Accounting
Standards   (SFAS)  No.  112,  "Employers'  Accounting  for  Postemployment
Benefits,"  which  requires accrual accounting be  used  for  the  cost  of
benefits  provided  to  former  or inactive  employees  who  have  not  yet
retired.    The   adoption  of  this  pronouncement,   which   required   a
cumulative  catch-up  charge  to  earnings,  did  not  have  a  significant
impact   on   the   company's  results  of  operations  or  its   financial
position.

In   1995,   the   company  implemented  SFAS  No.  114,   "Accounting   by
Creditors   for  Impairment  of  a  Loan,"  which  requires  creditors   to
measure  impairment  based on the present value  of  expected  future  cash
flows   discounted  at  the  loan's  effective  interest  rate,  and   SFAS
No.  118,  "Accounting  by  Creditors  for  Impairment  of  a  Loan--Income
Recognition  and  Disclosures,"  which  amended  SFAS  No.  114  to   allow
creditors  to  use  existing methods for recognizing interest  on  impaired
loans   and   also  requires  creditors  to  disclose  certain  information
about   how  interest  income  was  recognized  on  impaired  loans.    The
adoption  of  these  pronouncements did not have a  significant  impact  on
results of operations or financial position.

In  1994,  the  company implemented SFAS No. 115, "Accounting  for  Certain
Investments  in  Debt  and Equity Securities," which  addresses  accounting
and  reporting  for  investments in equity  securities  that  have  readily
determinable  fair  values,  and for all investments  in  debt  securities.
The  adoption  of  this  pronouncement did not have  a  significant  impact
on the company's results of operations or its financial position.

In   the  1995  third  quarter,  the  company  implemented  SFAS  No.  121,
"Accounting  for  the Impairment of Long-Lived Assets  and  for  Long-Lived
Assets   to   Be   Disposed  Of,"  which  was  issued  by   the   Financial
Accounting  Standards  Board  (FASB) in March  1995.   The  effect  of  the
implementation  of  this  pronouncement, which caused  the  revaluation  of
certain   real  estate  assets,  along  with  the  company's  decision   to
accelerate  the  disposition of some of those real  estate  assets,  was  a
charge  of  $291  million to operations in the quarter.   This  revaluation
did  not  have  a  material  impact  on  the  company's  current  financial
position or liquidity.

<PAGE>
Weyerhaeuser Company
- -11-

Prospective Accounting Changes

In  May  1995,  the  FASB  issued SFAS No. 122,  "Accounting  for  Mortgage
Servicing  Rights--an   Amendment  of  FASB  Statement   No.   65,"   which
modifies  the  treatment  of  the capitalization  of  servicing  rights  by
mortgage  banking  enterprises.  The change  constitutes  a  simplification
in  procedures,  eliminating  the separate treatment  of  servicing  rights
acquired   through   loan   origination   and   those   acquired    through
purchasing  transactions,  as  previously  required  under  SFAS  No.   65.
This   pronouncement  shall  be  applied  prospectively  in  fiscal   years
beginning  after  December  15,  1995.  The  company  believes  the  future
adoption  of  this  pronouncement by its mortgage banking  subsidiary  will
not  have  a  significant  impact on results  of  operations  or  financial
position.

Net Earnings Per Common Share

Net  earnings  per  common share are based on the weighted  average  number
of  common  shares  outstanding  during the  respective  periods.   Average
common  equivalent  shares  (stock  options)  outstanding  have  not   been
included,  as  the  computation would not be  dilutive.   Weighted  average
common   shares   outstanding   were   204,508,087   and   205,521,610   at
September 24, 1995 and September 25, 1994, respectively.

Fully   diluted  earnings-per-share  amounts  are  not  applicable  because
the effect of the conversion of the stock options is not dilutive.

Derivatives

The   company  has  only  limited  involvement  with  derivative  financial
instruments  and  does not use them for trading purposes.   They  are  used
to   manage   well-defined  interest  rate  and  foreign  exchange   risks.
These include:

 .   Foreign    exchange   contracts,   which   are   hedges   for   foreign
    denominated  accounts  receivable and payable,  have  gains  or  losses
    recognized at settlement date.

 .   Interest  rate  swaps  entered  into  with  major  banks  or  financial
    institutions  in  which the company pays a fixed rate  and  receives  a
    floating  rate  with  the  interest  payments  being  calculated  on  a
    notional  amount.   The premiums received by the company  on  the  sale
    of   these   swaps  are  treated  as  deferred  income  and   amortized
    against interest expense over the term of the agreements.

 .   Hedging   transactions   entered  into  by   the   company's   mortgage
    banking  subsidiary  to  protect  both  the  completed  loan  inventory
    and   loans  in  process  against  changes  in  interest  rates.    The
    financial   instruments  used  to  manage  interest   rate   risk   are
    forward sales commitments, interest rate futures and options.

The  company's  use  of derivatives does not have a significant  effect  on
the company's results of operations or its financial position.

Cash and Short-Term Investments

For   purposes   of   cash  flow  and  fair  value  reporting,   short-term
investments  with  original maturities of 90 days or  less  are  considered
as  cash  equivalents.  Short-term investments are stated  at  cost,  which
approximates market.

Inventories

Inventories  are  stated  at the lower of cost or  market.   Cost  includes
labor,   materials   and  production  overhead.   The  last-in,   first-out
(LIFO)  method  is  used  to cost the majority of domestic  raw  materials,
in  process  and  finished goods inventories; either the  first-in,  first-
out   (FIFO)   or   average  cost  method  is  used  to  cost   all   other
inventories.

<PAGE>
Weyerhaeuser Company
- -12-

Property and Equipment

The  company's  property  accounts are maintained on  an  individual  asset
basis.   Betterments  and  replacements of  major  units  are  capitalized.
Maintenance,    repairs    and    minor    replacements    are    expensed.
Depreciation  is  provided  generally  on  the  straight-line  or  unit-of-
production   methods   at   rates  based  on   estimated   service   lives.
Amortization  of  logging  rail and truck roads is  provided  generally  as
timber  is  harvested  and  is based upon rates determined  with  reference
to the volume of timber estimated to be removed over such facilities.

The  cost  and  related  depreciation  of  property  sold  or  retired   is
removed  from  the  property  and allowance for depreciation  accounts  and
gain or loss is recorded.

Timber and Timberlands

Timber  and  timberlands  are carried at cost  less  fee  stumpage  charged
to  disposals.   Fee  stumpage  is  the cost  of  standing  timber  and  is
charged  to  fee  timber  disposals as fee timber  is  harvested,  lost  as
the  result  of  casualty  or  sold.  Stumpage rates  are  determined  with
reference  to  the  cost  of  timber  and  the  related  volume  of  timber
estimated  to  be  recoverable.   Timber carrying  costs  are  expensed  as
incurred.

Accounts Payable

The  company's  banking  system provides for  the  daily  replenishment  of
major  bank  accounts  as  checks are presented.  Accordingly,  there  were
negative   book  cash  balances  of  $128  million  and  $151  million   at
September  24,  1995  and December 25, 1994, respectively.   Such  balances
result  from  outstanding checks that had not yet been  paid  by  the  bank
and   are  reflected  in  accounts  payable  in  the  consolidated  balance
sheets.

Income Taxes

Deferred  income  taxes  are  provided  to  reflect  temporary  differences
between  the  financial  and  tax bases of  assets  and  liabilities  using
presently enacted tax rates and laws.

Pension Plans

The  company  has  pension  plans covering  most  of  its  employees.   The
U.S.  plan  covering  salaried employees provides  pension  benefits  based
on  the  employee's  highest monthly earnings for  five  consecutive  years
during  the  final  ten  years before retirement.   Plans  covering  hourly
employees  generally  provide  benefits of stated  amounts  for  each  year
of   service.    Contributions  to  U.S.  plans  are   based   on   funding
standards  established  by  the  Employee Retirement  Income  Security  Act
of 1974 (ERISA).

Postretirement Benefits Other Than Pensions

In   addition   to   providing  pension  benefits,  the  company   provides
certain   health  care  and  life  insurance  benefits  for  some   retired
employees  and  accrues  the expected future cost  of  these  benefits  for
its   current   eligible  retirees  and  some  employees.    All   of   the
company's   salaried  employees  and  some  hourly  employees  may   become
eligible for these benefits when they retire.

Reclassifications

Certain   reclassifications  have  been  made  to  conform  prior  periods'
data to the current format.


<PAGE>
Weyerhaeuser Company
- -13-

WRECO

WRECO  recognizes  income  from the sales of single  family  housing  units
when  construction  has  been completed, required  down  payments  received
and  title  has  passed to the customer.  Income from the sales  of  multi-
family,  commercial  properties, developed lots  and  undeveloped  land  is
recognized  when  required  down payments are  received  and  other  income
recognition criteria are satisfied.

Real  estate  is  stated  at  the  lower  of  cost  or  fair  value.    The
determination  of  fair  value  is based on market  pricing  of  comparable
assets  when  available,  or  the present value  of  expected  future  cash
flows   from   these   assets.   Changes  in  future   market   conditions,
interest  rates  and  company plans may affect  estimates  of  fair  value.
Land,  land  development  and  construction  costs,  including  capitalized
carrying  costs,  are  accumulated and allocated  to  individual  units  in
proportion to relative sales value.

WFS

WMC  and  its  subsidiaries are primarily engaged in the  mortgage  banking
industry and also offer insurance services.

 .   Mortgage  notes  held  for sale are stated at  the  lower  of  cost  or
    market,   which  is  computed  by  the  aggregate  method   (unrealized
    losses  are  offset  by  unrealized gains).  Hedging  transactions  are
    entered  into  to  protect  the  inventory  value  from  increases   in
    interest  rates.   Hedge  positions  are  also  used  to  protect   the
    pipeline   of   loan   applications  in  process  from   increases   in
    interest   rates.   Hedging  gains  and  losses  realized  during   the
    commitment  and  warehousing  period are  deferred  to  the  extent  of
    unrealized gains on the related mortgage loans held for sale.

 .   The  costs  associated  with purchasing mortgage servicing  rights  are
    deferred.   Excess  service fees result from loan sales  in  which  WMC
    retains  the  loan  servicing  rights and  are  based  on  the  present
    value  of  future  servicing  revenue  less  a  normal  servicing  fee,
    based upon the estimated remaining life of the loans sold.

The   Mortgage  Securities  Corporations  were  formed  for   the   limited
purpose   of   issuing  collateralized  mortgage  obligation   bonds   (CMO
bonds)  secured  by  Government National Mortgage Association  and  Federal
National  Mortgage  Association  certificates.   The  CMO  bonds  are   the
sole   obligation  of  the  issuer,  and  neither  the  company   nor   any
affiliated   company  has  guaranteed  or  is  otherwise   obligated   with
respect to the CMO bonds.

 .   The  mortgage-backed  certificates are carried at  par  value  adjusted
    for   any   unamortized  discount  or  premium.   These  discounts   or
    premiums   are   amortized  using  a  method  that   approximates   the
    effective   interest   method   over  the   estimated   life   of   the
    underlying mortgage loans.

 .   CMO  bonds  are  carried at unamortized cost.  Discounts  and  premiums
    are   amortized   using  a  method  that  approximates  the   effective
    interest method over their estimated life.

<PAGE>
Weyerhaeuser Company
- -14-

Note 2: Income Taxes
<TABLE>
<CAPTION>

Provisions for income taxes include the following:       Thirty-nine Weeks
                                                               Ended
                                                        --------------------
                                                        Sept. 24,  Sept. 25,
Dollar amounts in millions                                 1995       1994  
                                                        ---------  ---------
<S>                                                    <C>        <C>
Federal:                                                                 
  Current                                               $   114    $    81
  Deferred                                                   74         61
                                                        --------   --------
                                                            188        142
                                                        --------   --------
                                                               
State:                                                         
  Current                                                    21         17
  Deferred                                                    6          4
                                                        --------   --------
                                                             27         21
                                                        --------   --------
                                                               
Foreign:                                                       
  Current                                                    90         54
  Deferred                                                   10         13
                                                        --------   --------
                                                            100         67
                                                        --------   --------
                                                               
Total                                                   $   315    $   230
                                                        ========   ========
</TABLE>

Income  tax  provisions for interim periods are  based on the  current
best estimate of the effective tax rate expected to be applicable  for
the  full  year.   The  effective tax rate  reflects  anticipated  tax
credits, foreign taxes and other tax planning alternatives.

For  the periods ended September 24, 1995 and September 25, 1994,  the
company's  provision for income taxes as a percent of earnings  before
income  taxes  is  greater  than the 35% federal  statutory  rate  due
principally  to the effect of state income taxes.  The  effective  tax
rate  for  the thirty-nine week periods ended September 24,  1995  and
September 25, 1994 was 36.5%.

Deferred taxes are provided for the temporary differences between the
financial and tax bases of assets and liabilities, applying presently
enacted tax rates and laws.  The major sources of these temporary
differences include depreciable and depletable assets, real estate,
and pension and retiree health care liabilities.

<TABLE>
Note 3: Inventories
<CAPTION>
                                                        Sept. 24,   Dec. 25,
Dollar amounts in millions                                1995        1994
                                                        ---------  ---------
<S>                                                    <C>          <C>
Logs and chips                                           $  137      $ 108
Lumber, plywood and panels                                  113        115
Pulp, newsprint and paper                                   116         88
Containerboard, paperboard and containers                   101         56
Other products                                              135        112
Materials and supplies                                      272        267
                                                        ---------  ---------
                                                         $  874     $  746
                                                        =========  ========= 
</TABLE>
<PAGE>
Weyerhaeuser Company
- -15-
<TABLE>
Note 4: Property and Equipment
<CAPTION>

                                                        Sept. 24,   Dec. 25,
Dollar amounts in millions                                1995        1994
                                                        ---------   -------- 
                                                               
<S>                                                    <C>         <C>
Property and equipment, at cost:                               
  Land                                                  $    164    $   159
  Buildings and improvements                               1,535      1,509
  Machinery and equipment                                  8,774      8,557
  Rail and truck roads and other                             618        628
                                                        ---------   --------
                                                          11,091     10,853
                                                               
Less allowance for depreciation                                
  and amortization                                         4,862      4,657
                                                        ---------   --------
                                                        $  6,229    $ 6,196
                                                        =========   ========
</TABLE>
<TABLE>
Note 5: Accrued Liabilities
<CAPTION>
                                                         Sept. 24,  Dec. 25,
Dollar amounts in millions                                 1995       1994
                                                         ---------  --------
<S>                                                     <C>        <C>
Payroll - wages and salaries, incentive awards,                  
  retirement and vacation pay                            $   235    $   217
Taxes - social security and real                               
  and personal property                                       62         63
Interest                                                      48         67
Income taxes                                                  85        105
Other                                                        224        243
                                                         ---------  --------
                                                         $   654    $   695
                                                         =========  ========
</TABLE>

Note 6: Short-Term Debt

The  company  has  short-term  bank  credit  lines  that  provide  for
borrowings  of up to the total amount of $725 million,  all  of  which
could  be availed by the company, WRECO and WMC at September 24,  1995
and December 25, 1994.

No portion of these lines has been availed of by the company, WRECO or
WMC  at September 24, 1995 or December 25, 1994.  None of the entities
referred to herein is a guarantor of the borrowings of the others.

WMC has short-term special credit lines that provide for borrowings of
up  to  $245  million  at  September 24,  1995  and  $235  million  at
December  25, 1994.  Borrowings against these lines were $136  million
and  $85  million  as  of September 24, 1995 and  December  25,  1994,
respectively.

<PAGE>
Weyerhaeuser Company
- -16-
Note 7: Long-Term Debt

At  September 24, 1995 and December 25, 1994, the company's  lines  of
credit  include  a five-year competitive advance and revolving  credit
facility  agreement entered into in July 1994 with a  group  of  banks
that   provides  for  borrowings  of  up  to  the  total   amount   of
$1.55  billion,  all of which can be availed of by  the  company,  and
$1  billion, which can be availed by WMC.  Borrowings are at LIBOR  or
other  such interest rates as mutually agreed to between the  borrower
and lending banks.

No  portion of this line has been availed of by the company or WMC  at
September 24, 1995 or December 25, 1994.

At  September  24,  1995 and December 25, 1994, WMC  had  $15  million
outstanding  against  a one-year evergreen credit  commitment  entered
into in 1990.

WMC  has  a  revolving credit agreement with a bank  to  provide  for:
(1) borrowings of up to $35 million for two years at prime rate, LIBOR
or  such other rate as may be agreed upon by WMC and the banks; (2)  a
commitment fee based on the unused credit; and (3) conversion  of  the
notes  as  of July 1, 1997, to a five-year term loan payable in  equal
quarterly installments.  At September 24, 1995 and December 25,  1994,
$10 million and $20 million, respectively, were outstanding under this
agreement.

During  1994,  WFS  amended a three-year term loan facility  that  was
entered  into  in 1992 which provides for:  (1) borrowings  of  up  to
$525  million and $405 million at September 24, 1995 and December  25,
1994, respectively, at LIBOR or other such rates as may be agreed upon
by  WFS  and the banks; and (2) a commitment fee on the unused portion
of  the credit.  $525 million and $405 million were outstanding  under
this   facility  at  September  24,  1995  and  December   25,   1994,
respectively.

To  the extent that these credit commitments expire more than one year
after  the  balance  sheet date and are unused,  an  equal  amount  of
commercial  paper  is  classifiable as  long-term  debt.   Amounts  so
classified are:

<TABLE>
<CAPTION>

                                                Sept. 24,   Dec. 25,
Dollar amounts in millions                        1995        1994
                                                ---------   --------
<S>                                             <C>         <C>
Weyerhaeuser                                     $   --      $  411
Real estate and financial services                  344         429
</TABLE>

Total  interest  costs  incurred by WRECO  are  capitalized  and  will
ultimately be accounted for as an element of operating costs.

The company's compensating balance agreements were not significant.

Note 8: Shareholders' Interest

Common  shares  reserved for stock option plans and for conversion  of
issued  and  outstanding  convertible  subordinated  debentures   were
6,105,000  shares  at  September 24,  1995  and  5,688,000  shares  at
December 25, 1994.

Note 9: Commitments and Contingencies

The company's capital expenditures have averaged about $855 million in
recent  years  but are expected to be approximately  $1.1  billion  in
1995;  however,  the  1995 expenditure level  could  be  increased  or
decreased as a consequence of changes in economic conditions.

The  company is a party to legal proceedings and environmental matters
generally  incidental to its business.  Although the final outcome  of
any  legal  proceeding or environmental matter is subject to  a  great
many  variables and cannot be predicted with any degree of  certainty,
the  company  presently believes that the ultimate  outcome  resulting
from these proceedings and matters would not have a material effect on
the  company's  current financial position, liquidity  or  results  of
operations;  however,  in  any  given  future  reporting  period  such
proceedings  or  matters could have a material effect  on  results  of
operations.
<PAGE>
Weyerhaeuser Company
- -17-

                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
           Management's Discussion and Analysis of Financial
                  Condition and Results of Operations

<TABLE>
Net sales and revenues and earnings before interest expense and income
taxes by segment are:

<CAPTION>

                                      Thirteen Weeks         Thirty-nine
                                          Ended              Weeks Ended
                                   --------------------  --------------------
                                   Sept. 24,  Sept. 25,  Sept. 24,  Sept. 25,
Dollar amounts in millions           1995       1994       1995       1994
                                   ---------  ---------  ---------  --------- 
<S>                                <C>       <C>         <C>        <C>
Net sales and revenues:                                         
  Timberlands and wood products     $ 1,263   $ 1,279     $ 3,721    $ 3,710
  Pulp, paper and packaging           1,573     1,054       4,397      2,952
  Real estate                           169       243         488        682
  Financial services                     48        50         137        157
  Corporate and other                    59        55         188        164
                                   ---------  ---------   --------   --------
                                    $ 3,112   $ 2,681     $ 8,931    $ 7,665
                                   =========  =========   ========   ========
                                     
Earnings before interest expense and                            
 income taxes:
  Timberlands and wood products      $  196    $  246     $   625    $   772
  Pulp, paper and packaging             364        64         877         99
  Real estate(1)                       (236)        2        (239)         6
  Financial services(1) (2)             (57)        2         (50)         9
  Corporate and other                   (51)      (38)       (165)      (106)
                                    --------   --------  ---------   ---------
                                     $  216    $  276     $ 1,048    $   780
                                    ========   ========  =========   ========= 

(1) 1995  third  quarter and  year-to-date results include charges of
    $233 million and $58 million for Real estate and Financial services,
    respectively, for the implementation of Statement of Financial Accounting
    Standards No. 121, "Accounting for the Impairment of Long-Lived Assets
    and for Long-Lived Assets to Be Disposed Of."

(2) Includes interest expense of $18 million and $18 million for thirteen
    weeks and $50 million and $56 million for thirty-nine weeks related to
    the financial services businesses.

</TABLE>
Results of Operations

Consolidated  third  quarter net sales were $3.1 billion,  16  percent
over  the  $2.7  billion reported in the same quarter  of  1994.   Net
earnings  for  the current quarter were $95 million, or 47  cents  per
common  share, compared to $144 million or 71 cents per  common  share
reported  in  the  1994  third quarter.  The current  quarter  results
include an after-tax charge of $184.5 million, or 90 cents per  common
share,  for  the  implementation of Statement of Financial  Accounting
Standards (SFAS) No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to Be Disposed Of."

1995 thirty-nine week consolidated sales were $8.9 billion, which is a
17  percent  increase over the $7.7 billion in the  same  period  last
year.   Net  earnings  for  the  1995  thirty-nine  week  period  were
$548  million,  or  $2.68 per common share, for a 37 percent  increase
over the $400 million earnings and $1.95 per common share reported  in
1994.

The  timberlands and wood products segment reported operating earnings
of  $196  million  for the current quarter, up from the  $188  million
reported  last  quarter, but less than the $246 million  in  operating
earnings  in the same quarter a year ago.  Year-to-date, this  segment
has  earned  $625  million,  compared  to  last  year's  earnings   of
$772 million.  Log exports for the quarter were lower than in both the
preceding quarter and the same quarter a year ago, while the  domestic
markets experienced some gains this quarter over previous quarters due
to  an  improvement  in the housing market and a  stronger  wood  chip
market.

<PAGE>
Weyerhaeuser Company
- -18-
Third  party sales and total production volumes for the major products
in this segment were as follows:
<TABLE>
                                     Thirteen Weeks Ended     Year-to-date
                                     --------------------  --------------------
                                     Sept. 24,  Sept. 25,  Sept. 24,  Sept. 25,
                                       1995       1994       1995       1994
                                     ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C> 
Third party sales volumes                                     
(millions):
  Raw materials--cubic feet              136        134       404        421
  Softwood lumber--board feet          1,262      1,167     3,452      3,266
  Softwood plywood and veneer--
     square feet (3/8")                  701        744     1,999      2,009
  Composite panels--square feet (3/4")   173        165       478        497
  Oriented strand board--   
    square feet (3/8")                   453        464     1,335      1,358
  Hardboard--square feet (7/16")          55         43       143        126
  Hardwood lumber--board feet             69         66       203        189
  Hardwood doors (thousands)             155        160       485        458
                                                              
Total production volumes                                          
(millions):
  Logs--cubic feet                       225        161       676        493
  Softwood lumber--board feet            835        787     2,586      2,415
  Softwood plywood and veneer--       
    square feet (3/8")                   320        313       949        938    
  Composite panels--square feet (3/4")   149        149       429        448
  Oriented strand board--     
    square feet (3/8")                   408        387     1,221      1,169    
  Hardboard--square feet (7/16")          31         30        92         93
  Hardwood lumber--board feet             67         57       191        170
  Hardwood doors (thousands)             161        160       485        447
</TABLE>
Strong  earnings  performances  continued  in  the  pulp,  paper   and
packaging segment with operating earnings of $364 million on sales  of
$1.6  billion in the quarter compared to earnings of $64  million  and
sales  of $1.1 billion reported in the same quarter of 1994.  Year-to-
date,  this  segment  reported $877 million of operating  earnings  in
contrast  to  the  $99 million earned in the same  period  last  year.
Sales  for  the  thirty-nine week period were $4.4 billion,  nearly  a
50  percent increase over the 1994 year-to-date performance.  Compared
to   the  year  ago  quarter,  all  businesses  in  the  segment   are
experiencing  strong  pricing.  When compared  with  the  1995  second
quarter,  market  pulp continues to improve while some  of  the  other
businesses   slowed,  primarily  the  recycling  business   which   is
experiencing  weaker prices and the packaging business  where  volumes
have weakened in line with general industry trends.

Third  party sales and total production volumes for the major products
in this segment were as follows:
<TABLE>
                                Thirteen Weeks Ended     Year-to-date
                                --------------------  --------------------
                                Sept. 24,  Sept. 25,  Sept. 24,  Sept. 25,
                                  1995       1994       1995       1994
                                ---------  ---------  ---------  ---------
<S>                             <C>        <C>        <C>        <C> 
Third party sales volumes                                     
(thousands):
  Pulp--air-dry metric tons          628       517      1,827     1,564
  Newsprint--metric tons             163       154        493       472
  Paper--tons                        242       255        761       756
  Paperboard--tons                    55        54        171       155
  Containerboard--tons                58        58        192       188
  Packaging--MSF                   8,471     8,934     25,157    25,954
  Recycling--tons                    390       252      1,009       715
                                                              
Total production volumes                                      
(thousands):
  Pulp--air-dry metric tons          561       522      1,607     1,550
  Newsprint--metric tons             165       162        499       480
  Paper--tons                        259       251        784       754
  Paperboard--tons                    53        44        170       147
  Containerboard--tons               598       593      1,794     1,755
  Packaging--MSF                   8,840     9,352     26,377    27,122
  Recycling--tons                    683       518      1,921     1,506
</TABLE>
<PAGE>
Weyerhaeuser Company
- -19-

The  company's  real estate and financial services segments  posted  a
combined   loss   of   $293  million  during  the   current   quarter.
$291  million  of  this loss came from two related actions:   (1)  the
implementation of SFAS No. 121, which required the company  to  change
its  method  of  valuing  long-lived assets,  and  (2)  the  company's
decision  to  accelerate the disposition of some of the affected  real
estate  assets.  Before these actions, these segments reported a  loss
of  $2  million compared to a $4 million profit in the same quarter  a
year  ago.   The  real estate segment results have  been  impacted  by
decreased  single family closings.  Falling interest rates during  the
quarter  have  increased  loan originations in  the  mortgage  banking
business and contributed to earnings; however, the seasonality of home
sales and higher interest rates in the first quarter have resulted  in
year-to-date earnings equaling the 1994 first half results.

The  increase  in  the company's cost of products  sold  in  both  the
thirteen and thirty-nine week periods, compared to the same periods  a
year  ago, is in line with higher sales activity, principally  in  the
pulp,  paper  and  packaging segment.  The  increase  in  depreciation
expense  in  the thirty-nine week period, when compared to  the  prior
year,  is  the  result of the completion and start-up of several  mill
modernization  projects in the pulp, paper and  packaging  segment  in
late 1994.

Excluding  the  SFAS  No.  121 charges,  the  decrease  in  costs  and
operating expenses of the real estate and financial services  segments
are  in  line  with the reduced sales activities in those segments  in
both the thirteen and thirty-nine week periods.

Other  income  (expense)  is  an aggregation  of  both  recurring  and
occasional  non-operating income and expense items and, as  a  result,
fluctuates  from period to period.  No individual income (or  expense)
item for the thirteen and thirty-nine week periods ended September 24,
1995  and  September  25,  1994 was significant  in  relation  to  net
earnings.

Liquidity and Capital Resources

The  long-term  debt level was relatively unchanged during  the  third
quarter.  Year-to-date, it has increased by a net $79 million from the
sale  of $100 million of industrial revenue bonds and $566 million  of
debentures  and other debt which is partially offset by  the  call  of
$150  million of 9 3/8 percent debentures, retirement of $411  million
of  commercial paper and a $26 million reduction of other  debt.   The
1995  year-to-date  increase in net working capital  of  $264  million
consists primarily of increases in receivables and inventories due  to
increased  business  activity and increases in  accounts  payable  and
accrued  liabilities, partially offset by an increase in  the  current
maturities of long-term debt.

The  year-to-date change in cash provided by operations  in  the  real
estate  and  financial services segments from 1994  to  1995  was  due
primarily to origination activity exceeding sales of mortgages in  the
company's  mortgage  banking  business.   The  non-cash  charges   for
impairment of long-lived assets are reflected on the balance sheet  as
reductions  of real estate held for development, land being  processed
for   development  and  investments  in  joint  ventures  and  limited
partnerships.  Notes payable and commercial paper borrowings increased
during  the  year for payment of long-term debt and the  financing  of
construction  activity  in  the real estate  segment  and  to  reflect
reclassification of long-term debt in the financial services segment.

The  company  paid $225 million in cash dividends in the  first  three
quarters of 1995 compared to $185 million in the same period of  1994.
This increase reflects the raising of the company's quarterly dividend
from 30 cents to 40 cents effective with the second quarter of 1995.

Capital  expenditures for 1995 year-to-date amounted to  $637  million
compared  to  $802  million  in the same period  of  1994.   The  1995
expenditures  by  segment were $260 million by  timberlands  and  wood
products,  $346 million for pulp, paper and packaging and $31  million
by  other  segments.   Expenditures in the pulp, paper  and  packaging
segment  were  significantly lower than the $605 million spent  during
the  same  period in 1994, reflecting the completion of the  company's
modernization  projects at Longview, Washington  and  Plymouth,  North
Carolina.   The company currently anticipates capital expenditures  in
1995 to approximate $1.1 billion.

The  cash  needed to meet these and other company needs was  generated
principally from internal cash flow.

Earnings  before  interest  expense and  income  taxes  plus  non-cash
charges for the thirty-nine week periods ended September 24, 1995  and
September  25,  1994 were $769 million and $905 million, respectively,
for  the  timberlands and wood products segment, and $1.1 billion  and
$313 million, respectively, for the pulp, paper and packaging segment.

The  company  is committed to the maintenance of a sound, conservative
capital  structure.  This commitment is based upon two considerations:
the obligation to protect the underlying interests of its shareholders
and  lenders and the desire to have access, at all times, to all major
financial markets.

<PAGE>
Weyerhaeuser Company
- -20-
The  important elements of the policy governing the company's  capital
structure are as follows:

 .   To view separately the capital structures of Weyerhaeuser Company,
    Weyerhaeuser  Real  Estate  Company  and  Weyerhaeuser   Financial
    Services, Inc. given the very different nature of their assets and
    business  activities.   The amount of debt and  equity  associated
    with the capital structure of each will reflect the basic earnings
    capacity, real value and unique liquidity characteristics  of  the
    assets dedicated to that business.

 .   The  combination of maturing short-term debt and the structure  of
    long-term  debt will be managed judiciously to minimize  liquidity
    risk.

Accounting Pronouncements

In  the  1995  third quarter, the company implemented  SFAS  No.  121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets  to  Be  Disposed  Of,"  which  was  issued  by  the  Financial
Accounting  Standards Board (FASB) in March 1995.  The effect  of  the
implementation of this pronouncement, which caused the revaluation  of
certain  real  estate  assets, along with the  company's  decision  to
accelerate the disposition of some of those real estate assets, was  a
charge of $291 million to operations in the quarter.  This revaluation
did  not  have  a  material impact on the company's current  financial
position or liquidity.

In  May  1995, the FASB issued SFAS No. 122, "Accounting for  Mortgage
Servicing Rights--an  Amendment  of  FASB  Statement  No.  65,"  which
modifies  the treatment of the capitalization of servicing  rights  by
mortgage banking enterprises.  The change constitutes a simplification
in  procedures, eliminating the separate treatment of servicing rights
acquired   through   loan  origination  and  those  acquired   through
purchasing  transactions, as previously required under  SFAS  No.  65.
This  pronouncement  shall be applied prospectively  in  fiscal  years
beginning  after December 15, 1995.  The company believes  the  future
adoption of this pronouncement by its mortgage banking subsidiary will
not  have  a significant impact on results of operations or  financial
position.

Other Items

 .   The  company  has embarked on a new series of business improvement
    plans which targets $600 million in pre-tax operating improvements
    measured in 1994 prices and costs by year-end 1997.  This exceeds,
    by $200 million, the original goal of $400 million.

 .   In  April  1995,  the  company announced that  it  is  in  private
    discussions   with   potential  financial  investors   about   the
    possibility of forming a joint-venture partnership that would make
    investments  in timberlands and related assets around  the  world.
    The  size  of  the  venture,  of which  the  company  would  be  a
    50 percent owner, would depend upon the specific investments made,
    but  could ultimately reach $1.5 billion over time.  The company's
    contribution to the joint venture would be U. S. timberlands  with
    a  market value of approximately $260 million and cash, while  the
    investors  group  would  provide cash contributions  of  an  equal
    amount.

 .   The   ten  million  share  repurchase  program  announced  at  the
    company's  1995 annual meeting has been initiated and 4.3  million
    shares were purchased in the second and third quarters.

Contingencies

The  company is a party to legal proceedings and environmental matters
generally  incidental to its business.  Although the final outcome  of
any  legal  proceeding or environmental matter is subject to  a  great
many  variables and cannot be predicted with any degree of  certainty,
the  company  presently believes that the ultimate  outcome  resulting
from these proceedings and matters would not have a material effect on
the  company's  current financial position, liquidity  or  results  of
operations;  however,  in  any  given  future  reporting  period  such
proceedings  or  matters could have a material effect  on  results  of
operations.
<PAGE>
Weyerhaeuser Company
- -21-
Part II.    Other Information

Item 1. Legal Proceedings

Trial  began in May 1992 in a federal income tax refund case that  the
company  filed  in July 1989 in the United States Claims  Court.   The
complaint  seeks  a refund of federal income taxes  that  the  company
contends  it  overpaid in 1977 through 1983.  The alleged overpayments
are  the result of the disallowance of certain timber casualty  losses
and  certain  deductions claimed by the company  arising  from  export
transactions.   The refund sought was approximately $29 million,  plus
statutory  interest from the dates of the alleged  overpayments.   The
company   settled  the  portion  of  the  case  relating   to   export
transactions  and received a tax refund of approximately $10  million,
plus  statutory interest.  In September 1994, the United States  Court
of  Federal Claims issued an opinion on the casualty loss issues which
will   result   in  the  allowance  of  additional  tax   refunds   of
approximately  $2 million, plus statutory interest.  The  company  has
appealed the decision.

On  March 6, 1992, the company filed a complaint in the Superior Court
for  King  County, Washington against a number of insurance companies.
The   complaint  seeks  a  declaratory  judgment  that  the  insurance
companies  named  as  defendants are obligated  under  the  terms  and
conditions  of the policies sold by them to the company to defend  the
company  and to pay, on the company's behalf, certain claims  asserted
against  the  company.   The  claims relate to  alleged  environmental
damage  to third-party sites and to some of the company's own property
to  which allegedly toxic material was delivered or on which allegedly
toxic  material  was  placed in the past.  Since  December  1992,  the
company  has agreed to settlements with all but one of the defendants.
In  July  1993, the trial court dismissed fourteen of the  thirty-five
sites  named  in  the  complaint.  In May 1994, the  Washington  State
Supreme  Court  reversed the trial court's dismissal of  those  sites.
Trial  on  two  sites  against the sole remaining defendant  began  in
October  1994 and resulted in a jury verdict which awarded damages  to
the  company  with  respect to one of the  sites.   Trial  on  several
additional sites is set for February 1996.

The  company  received  from  the Lane  County,  Oregon  Regional  Air
Pollution Control Authority (LRAPA) a draft Notice of Violation  which
seeks  penalties  for alleged Prevention of Significant  Deterioration
(PSD)  violations  at the company's Springfield, Oregon  particleboard
operations.   LRAPA  informed the company in July 1995  that  it  will
withdraw  its draft Notice of Violation (NOV) and will not seek  fines
or  penalties.  On September 15, 1995, however, LRAPA issued a revised
draft  NOV (the Revised Draft NOV), which alleged that the Springfield
particleboard facility had violated a condition of its Air Contaminant
Discharge Permit (ACDP).  The allegations in the Revised Draft NOV are
based  upon the same facts and circumstances relied upon by  LRAPA  in
the prior draft NOV.

The  company has undertaken a review of its ten major pulp  and  paper
facilities   to   evaluate  the  facilities'   compliance   with   PSD
regulations, and has disclosed the potential of PSD compliance  issues
to seven state agencies and the Environmental Protection Agency (EPA).
The  company  is  currently  working  with  the  states  to  negotiate
settlements for the alleged violations.  In April 1995, EPA  Region  X
issued a Notice of Violation to the company and to North Pacific Paper
Corporation  (NORPAC), a joint venture in which  the  company  has  an
80  percent  ownership  interest.  The Notice of  Violation  addresses
alleged  PSD  violations  at NORPAC's Longview,  Washington  newsprint
manufacturing facility.  In accordance with instructions from EPA, the
company and the Washington State Department of Ecology are working  to
resolve  the  issues  raised in the Notice of Violation.   A  proposed
settlement  with the State of Washington that resolves all PSD  issues
at  the Longview/NORPAC complex is currently pending.  The company  is
also  negotiating with the State of Oklahoma regarding the  resolution
of   alleged  PSD  violations  at  the  company's  Valliant,  Oklahoma
containerboard manufacturing facility.  A proposed settlement with the
State  of  Oklahoma  that  resolves all PSD  issues  at  the  Valliant
containerboard  facility is currently pending.  The  company  is  also
negotiating with the State of North Carolina regarding the  resolution
of  alleged  PSD violations at the company's New Bern, North  Carolina
and Plymouth, North Carolina manufacturing facilities.

The Washington State Department of Ecology investigated the accidental
release  of chlorine, chlorine dioxide and non-condensable  gasses  in
July  1994  at  the  company's pulp mill in  Longview,  and  issued  a
$10  thousand  penalty  for the chlorine release  and  a  $5  thousand
penalty for the non-condensable gasses release which have been paid by
the  company.   In  June 1995, EPA issued an Administrative  Complaint
against the company, seeking penalties of $225 thousand and alleging a
failure  to  timely  report  the chlorine release.   The  company  has
appealed.


<PAGE>
Weyerhaeuser Company
- -22-
Part II.    Other Information

Item 1. Legal Proceedings - continued

On  April  9, 1993, the company entered into a Stipulated Final  Order
(SFO)  with the Oregon Department of Environmental Quality for alleged
air  emissions in excess of permit levels and PSD noncompliance at the
company's  North  Bend,  Oregon  containerboard  facility.   The   SFO
establishes  a compliance schedule for installing control  technology.
A  supplemental  SFO assessed upfront penalties of $247  thousand  and
penalties of $500 per day until compliance is demonstrated.   The  SFO
required  demonstrated compliance by December 1993  and  a  historical
evaluation  of  the facility's PSD status.  The company  submitted  an
initial  PSD  review to the state in December 1993.  A revised  report
was delivered to the state in March 1995.

On  November 2, 1992, an action was filed against the company  in  the
Circuit  Court  for  the  First Judicial  District  of  Hinds  County,
Mississippi,  on  behalf  of a purported class  of  riparian  property
owners in Mississippi and Alabama whose properties are located on  the
Tennessee  Tombigbee Waterway, Aliceville Lake, Cedar  Creek  and  the
Magoway  Creek.   The complaint seeks $1 billion in  compensatory  and
punitive  damages for diminution in property value, personal  injuries
and mental anguish allegedly resulting from the discharge of purported
hazardous  substances, including dioxins and furans, by the  company's
pulp  and  paper  mill  in  Columbus,  Mississippi,  and  the  alleged
fraudulent  concealments of such discharge.  The complaint also  seeks
an injunction prohibiting future releases and the removal of hazardous
substances  allegedly released in the past.  On  August  20,  1993,  a
companion action was filed in Greene County, Alabama, on behalf  of  a
similar  purported class of riparian owners with essentially the  same
claims  as the Mississippi case.  By order dated April 5, 1995,  venue
of  the Alabama action was transferred to Sumter County, Alabama.   On
January 20, 1995, the court in the Alabama action certified a class of
all  persons  who, as of the date the action commenced, were  riparian
owners,  lessees and licensees of properties located on the  Tennessee
Tombigbee  Waterway in Greene, Sumter, Pickens and  Marengo  counties,
Alabama,  and Lowndes and Noxubee counties, Mississippi, to  determine
whether  the  company  is  liable to the  members  of  the  class  for
compensatory  and/or punitive damages and to determine the  amount  of
punitive  damages, if any, to be awarded to the class as a whole.   By
order  dated April 12, 1995, the geographical boundaries of the  class
were  amended  to  run  from  below  the  Columbus  mill's  wastewater
discharge  pipe to the point where the Black Warrior River  joins  the
Tennessee  Tombigbee Waterway.  The class is estimated to  range  from
approximately 1,000 to 1,500 members.  Neither the Mississippi  action
nor the Alabama action is presently scheduled for trial.

The  company  was  sued in the United States District  Court  for  the
District  of  Alaska by two corporations with which  the  company  had
entered  into  financing arrangements, a marketing  agreement,  and  a
technical  assistance agreement.  The plaintiffs claimed  the  company
breached  contractual  and common law duties by allegedly  failing  to
adequately  market and ship the plaintiffs' products,  misrepresenting
its  marketing  and shipping capabilities, and acting to  further  its
interests  at  the plaintiffs' expense.  The plaintiffs in  the  First
Amended  Complaint,  filed in May 1992, sought an unstated  amount  of
damages  described  as  more than $50 million in compensatory  damages
plus  not  less than $75 million in punitive damages.  The  claim  for
punitive damages was dismissed by the trial court.  In March  1994,  a
jury  returned  a  verdict  against the company  awarding  damages  of
$1.2 million and the case was subsequently settled.

The  company  is also a party to various proceedings relating  to  the
clean-up   of   hazardous   waste  sites   under   the   Comprehensive
Environmental Response Compensation and Liability Act, commonly  known
as  "Superfund," and similar state laws.  The EPA and/or various state
agencies  have  notified  the company that it  may  be  a  potentially
responsible  party with respect to other hazardous waste sites  as  to
which  no  proceedings have been instituted against the company.   The
company   is  also  a  party  to  other  legal  proceedings  generally
incidental to its business.  Although the final outcome of  any  legal
proceeding  is  subject  to  a  great many  variables  and  cannot  be
predicted with any degree of certainty, the company presently believes
that  any  ultimate  outcome  resulting  from  the  legal  proceedings
discussed  herein, or all of them combined, would not have a  material
effect  on  the  company's current financial  position,  liquidity  or
results  of operations; however, in any given future reporting period,
such  legal  proceedings could have a material effect  on  results  of
operations.

Item 6. Exhibits and Reports on Form 8-K

(a) Not applicable.

(b) The registrant filed a report on Form 8-K dated August 16, 1995,
    reporting information under Item 5, Other Events.

<PAGE>
Weyerhaeuser Company
- -23-

                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                  This page intentionally left blank.



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-24-1995
<CASH>                                             227
<SECURITIES>                                         0
<RECEIVABLES>                                     1177<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                        874
<CURRENT-ASSETS>                                  2424
<PP&E>                                            6229<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   13338
<CURRENT-LIABILITIES>                             1849
<BONDS>                                           4242
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                        4208
<TOTAL-LIABILITY-AND-EQUITY>                     13338
<SALES>                                           8931
<TOTAL-REVENUES>                                  8931
<CGS>                                             6297
<TOTAL-COSTS>                                     6297
<OTHER-EXPENSES>                                   831
<LOSS-PROVISION>                                     5
<INTEREST-EXPENSE>                                 235
<INCOME-PRETAX>                                    863
<INCOME-TAX>                                       315
<INCOME-CONTINUING>                                548
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       548
<EPS-PRIMARY>                                     2.68
<EPS-DILUTED>                                     2.68
<FN>
<F1>Receivables are stated net of allowances and Property, Plant and
Equipment is stated net of accumulated depreciation.
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission