WEYERHAEUSER CO
10-Q, 1996-11-04
LUMBER & WOOD PRODUCTS (NO FURNITURE)
Previous: WESTINGHOUSE ELECTRIC CORP, 8-K, 1996-11-04
Next: WILSHIRE OIL CO OF TEXAS, 10-Q, 1996-11-04




                  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 29, 1996 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
                                             
Rights to Purchase Cumulative                New York Stock Exchange
   Preference 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 28, 1996 was 198,310,951 common shares ($1.25 par
value).

<PAGE>
Weyerhaeuser Company
- -2-

                WEYERHAEUSER COMPANY AND SUBSIDIARIES
                       Index to Form 10-Q Filing
          For the Thirty-nine Weeks Ended September 29, 1996
<TABLE>
<CAPTION>
                                                                  Page No.
                                                              ----------------
<S>                                                          <C>
Part I.   Financial Information                                
                                                              
Item 1.   Financial Statements                                  
            Consolidated Statement of Earnings                        3
            Consolidated Balance Sheet                               4-5
            Consolidated Statement of Cash Flows                     6-7
            Notes to Financial Statements                            9-15
                                                                 
Item 2.   Management's Discussion and Analysis of               
          Financial Condition and Results of Operations             16-20
                                                              
Part II.  Other Information                                   
                                                              
Item 1.   Legal Proceedings                                         21-23
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                            23

</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  31,  1995.    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 29, 1996  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 4, 1996

<PAGE>
Weyerhaeuser Company
- -3-

                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                         CONSOLIDATED EARNINGS
                         For the periods ended
              September 29, 1996 and September 24, 1995
         (Dollar amounts in millions except per share figures)
                              (Unaudited)
<TABLE>
<CAPTION>
                              
                                         Thirteen weeks        Thirty-nine
                                             ended             weeks ended
                                      -------------------  -------------------  
                                      Sept. 29, Sept. 24,  Sept. 29, Sept. 24,
                                         1996       1995      1996      1995
                                      --------- ---------  --------- ---------
<S>                                  <C>       <C>        <C>       <C>
Net sales and revenues:
  Weyerhaeuser                        $  2,619  $  2,820   $  7,635  $  8,107
  Real estate and financial services       233       217        708       625
                                      --------- ---------  --------- ---------
Total net sales and revenues             2,852     3,037      8,343     8,732
                                      --------- ---------  --------- ---------
                                                                        
Costs and expenses:                                                     
  Weyerhaeuser:                                                         
     Costs of products sold              1,982     1,943      5,745     5,657
     Depreciation, amortization                                           
       and fee stumpage                    149       127        437       395
     Selling, general and                                  
       administrative expenses             175       186        522       515
     Research and development expenses      12        12         39        35
     Taxes  other than  payroll  and                       
       income taxes                         36        29        113       113
                                      --------- ---------  --------- ---------
                                         2,354     2,297      6,856     6,715
                                      --------- ---------  --------- ---------
                                                                          
  Real estate and financial services:                                     
     Costs and operating expenses          161       161        509       462
     Depreciation and amortization           3         9         12        26
     Selling, general and                                                 
       administrative expenses              45        31        121        85
     Taxes  other than  payroll  and    
       income taxes                          3         2          7         6
     Charges for impairment of long-         
       lived assets (Note 1)                --       290         --       290
                                      --------- ---------  --------- ---------
                                           212       493        649       869
                                      --------- ---------  --------- ---------
Total costs and expenses                 2,566     2,790      7,505     7,584
                                      --------- ---------  --------- ---------
                                                                          
Operating income                           286       247        838     1,148
                                                                          
Interest expense and other:                                               
  Weyerhaeuser:                                                           
     Interest expense incurred              69        71        206       201
     Less interest capitalized               3         4         17        16
     Other income (expense), net           (17)      (14)       (41)      (55)
  Real estate and financial services:                                      
     Interest expense incurred              32        38        101       107
     Less interest capitalized              15        20         49        57
     Other income (expense), net             1         1         14         5
                                      --------- ---------  --------- ---------
Earnings before income taxes               187       149        570       863
Income taxes (Note 2)                       67        54        205       315
                                      --------- ---------  --------- ---------
Net earnings                          $    120  $     95   $    365  $    548
                                      ========= =========  ========= =========
                                                                     
Per common share (Note 1):                                        
  Net earnings                        $    .60  $    .47   $   1.84  $   2.68
                                      ========= =========  ========= =========

  Dividends paid                      $    .40  $    .40   $   1.20  $   1.10
                                      ========= =========  ========= =========
</TABLE>

See Accompanying Notes to Financial Statements

<PAGE>
Weyerhaeuser Company
- -4-

                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                      CONSOLIDATED BALANCE SHEET
              September 29, 1996 and December 31, 1995
                    (Dollar amounts in millions)
                                  
<TABLE>
<CAPTION>
                                                       Sept. 29     Dec. 31,
                                                         1996         1995
                                                      -----------  ---------
                                                      (Unaudited)
<S>                                                  <C>          <C>
Assets                                                              
- ------                                                             
                                                                      
Weyerhaeuser                                                             
  Current assets:                                                         
     Cash and short-term investments (Note 1)          $     45    $     34
     Receivables, less allowances                           981         976
     Inventories (Note 3)                                   947         960
     Prepaid expenses                                       290         265
                                                       ---------   ---------
       Total current assets                               2,263       2,235
                                                                         
  Property and equipment (Note 4)                         6,585       6,717
  Construction in progress                                  727         509
  Timber and timberlands at cost, less fee                             
    stumpage charged to disposals                         1,102         666
  Other assets and deferred charges                         245         232
                                                       ---------   ---------
                                                         10,922      10,359
                                                       ---------   ---------
                                                                          
Real estate and financial services                                        
  Cash and short-term investments,                                          
    including restricted deposits                            38          50
  Receivables, less discounts and allowances                 93          92
  Mortgage notes held for sale                              438         332
  Mortgage loans receivable                                 161         155
  Investments                                                52          70
  Mortgage-backed certificates and
    other pledged financial instruments                     172         185
  Real estate in process of development and for sale,
    less reserves                                           711         776
  Land being processed for development,
    less reserves                                           680         688
  Deferred acquisition costs                                 10          84
  Investments in and advances to joint ventures
    and limited partnerships, less reserves                 115         113
  Rental properties, less accumulated depreciation          166         184
  Other assets                                              121         165
                                                       ---------   ---------
                                                          2,757       2,894
                                                       ---------   ---------
                                                           
     Total assets                                      $ 13,679    $ 13,253
                                                       =========   =========
</TABLE>

See Accompanying Notes to Financial Statements

<PAGE>
Weyerhaeuser Company
- -5-

<TABLE>
<CAPTION>




                                                       Sept. 29,    Dec. 31,
                                                          1996        1995
                                                      -----------  --------- 
                                                      (Unaudited)         
<S>                                                   <C>         <C>     
Liabilities and shareholders' interest                                       
- --------------------------------------                                        
                                                                          
Weyerhaeuser                                                               
  Current liabilities:                                                      
     Notes payable                                     $      9    $     24
     Current maturities of long-term debt                    80         125
     Accounts payable (Note 1)                              685         747
     Accrued liabilities (Note 5)                           607         707
                                                       ---------   ---------
       Total current liabilities                          1,381       1,603
                                                                            
  Long-term debt (Note 7)                                 3,661       2,983
  Deferred income taxes                                   1,285       1,196
  Deferred pension and other liabilities                    467         509
  Minority interest in subsidiaries                         112         111
  Commitments and contingencies (Note 9)                     --          --
                                                       ---------   ---------  
                                                          6,906       6,402
                                                       ---------   ---------
                                                                        
Real estate and financial services                                        
  Notes payable and commercial paper                        229         338
  Collateralized mortgage obligation bonds                  140         159
  Long-term debt (Note 7)                                 1,558       1,594
  Other liabilities                                         258         274
  Commitments and contingencies (Note 9)                     --          --
                                                       ---------   ---------
                                                          2,185       2,365
                                                       ---------   ---------
                                                                          
     Total liabilities                                    9,091       8,767
                                                                          
Shareholders' interest (Note 8)                                           
     Common shares:  authorized 400,000,000 shares,                       
       issued 206,072,890 shares, $1.25 par value           258         258
     Other capital                                          408         415
     Cumulative translation adjustment                      (89)        (90)
     Retained earnings                                    4,353       4,226
     Treasury common shares, at cost:
       7,783,876 and 7,302,878                             (342)       (323)
                                                       ---------   ---------
       Total shareholders' interest                       4,588       4,486
                                                       ---------   ---------
                                                                            
       Total liabilities and shareholders' interest    $ 13,679    $ 13,253
                                                       =========   =========
</TABLE>

<PAGE>
Weyerhaeuser Company
- -6-

                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                  CONSOLIDATED STATEMENT OF CASH FLOWS
     For the thirty-nine week periods ended September 29, 1996
                          and September 24, 1995
                      (Dollar amounts in millions)
                               (Unaudited)
<TABLE>
<CAPTION>
                                                             Consolidated
                                                          -------------------
                                                          Sept. 29, Sept. 24,
                                                            1996      1995
                                                          --------- ---------
<S>                                                      <C>       <C>
Cash flows provided by operations:                                  
  Net earnings                                            $    365   $   548
  Non-cash charges to income:                                            
     Depreciation, amortization and fee stumpage               449       421
     Deferred income taxes, net                                125        90
  Changes in working capital:                                               
     Accounts receivable                                        (6)     (150)
     Inventories, prepaid expenses, real estate and land        95      (170)
     Mortgage notes held for sale and mortgage loans                      
       receivable                                             (107)     (145)
     Other liabilities                                        (206)      (79)
  (Gain) loss on disposition of assets                           7        17
  Charges for impairment of long-lived assets                   --       290
  Other                                                        (21)       24 
                                                          --------- ---------
Net cash provided by operations                                701       846
                                                          --------- ---------
                                                                             
Cash flows from investing in the business:                                 
  Property and equipment                                      (548)     (588)
  Timber and timberlands                                       (34)      (49)
  Property and equipment and timber and timberlands                          
    from acquisitions                                         (448)       -- 
  Mortgage and investment securities acquired                   (5)      (20)
  Proceeds from sale of:                                                     
     Property and equipment (Note 10)                           64        15
     Mortgage and investment securities                        111       197
  Other                                                        (34)       (4)
                                                          --------- ---------
Net cash flows from investing in the business                 (894)     (449)
                                                          --------- ---------
                                                                           
Cash flows from financing activities:                                      
  Sale of debentures, notes and CMO bonds                        8       611
  Sale of industrial revenue bonds                              33       100
  Notes and commercial paper borrowings, net                   765      (210)
  Cash dividends on common shares                             (238)     (225)
  Payments on debentures, notes, bank credit agreements,                
     income debenture, capital leases, industrial revenue               
     bonds and CMO bonds                                      (350)     (535)
  Purchase of treasury common shares                           (45)     (188)
  Exercise of stock options                                     19        17
  Other                                                         --        (3)
                                                          --------- ---------
Net cash flows from financing activities                       192      (433) 
                                                          --------- ---------

Net increase (decrease) in cash and short-term investments      (1)      (36)
Cash and short-term investments at beginning of year            84       263   
                                                          --------- ---------
Cash and short-term investments at end of period          $     83  $    227
                                                          ========= =========
 Cash paid (received) during the period for:
     Interest, net of amount capitalized                  $    279  $    252
                                                          ========= =========
     Income taxes                                         $    137  $    171
                                                          ========= =========
</TABLE>
     
See Accompanying Notes to Financial Statements

<PAGE>
Weyerhaeuser Company
- -7-


<TABLE>
<CAPTION>


                          Real Estate and
    Weyerhaeuser         Financial Services
- --------------------    --------------------
Sept. 29,  Sept. 24,    Sept. 29,  Sept. 24,
  1996       1995         1996       1995
- ---------  ---------    ---------  ---------
<C>       <C>          <C>        <C>

$    353   $    740     $     12   $   (192)
                                    
     437        395           12         26
      89        187           36        (97)
                                      
      (4)      (167)          (2)        17
      14       (134)          81        (36)
                                     
      --         --         (107)      (145)
    (209)       (95)           3         16
      10         17           (3)        --
      --         --           --        290
      (8)        21          (13)         3
- ---------  ---------    ---------  ---------
     682        964           19       (118)
- ---------  ---------    ---------  ---------
                                          
                                           
    (541)      (577)          (7)       (11)
     (34)       (49)          --         --
                                            
    (448)        --           --         --
      --         --           (5)       (20)

      53         15           11         --
      --         --          111        197
     (53)       (41)          19         37
- ---------  ---------    ---------  ---------
  (1,023)      (652)         129        203
- ---------  ---------    ---------  ---------
                                          
                                          
       8        566           --         45
      33        100           --         --
     753       (411)          12        201
    (238)      (225)          --         --
                                          
                                           
    (178)      (176)        (172)      (359)
     (45)      (188)          --         --
      19         17           --         --
      --         (3)          --         --
- ---------  ---------    ---------  ---------
     352       (320)        (160)      (113)
- ---------  ---------    ---------  ---------
                                            
      11         (8)         (12)       (28)
      34        190           50         73
- ---------  ---------    ---------  ---------
$     45   $    182     $     38   $     45
=========  =========    =========  =========

$    229   $    204     $     50   $     48
=========  =========    =========  =========
$    154   $    186     $    (17)  $    (15)
=========  =========    =========  =========

</TABLE>

<PAGE>
Weyerhaeuser Company
- -8-

                    This page intentionally left blank.

<PAGE>
Weyerhaeuser Company
- -9-

                    WEYERHAEUSER COMPANY AND SUBSIDIARIES
                               ____________
                              
                        NOTES TO FINANCIAL STATEMENTS
For the thirty-nine week periods ended September 29, 1996 and September 24, 1995
                          

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).

Nature of Operations

The company's principal business segments, which account for the
majority of sales, earnings and the asset base, are:

 .    Timberlands and wood products, which is engaged in the management
     of 5.5 million acres of company-owned forestland in the United
     States and 18.9 million acres of forestland in Canada under long-
     term licensing arrangements and the production of a full line of
     solid wood products that are sold primarily through the company's
     own sales organizations to wholesalers, retailers and industrial
     users in North America, the Pacific Rim and Europe.
    
 .    Pulp, paper and packaging, which manufactures and sells pulp,
     newsprint, paper, paperboard and containerboard in North American,
     Pacific Rim and European markets, and packaging products for the
     domestic markets, and which operates an extensive wastepaper
     recycling system that serves company mills and worldwide markets.
    
Accounting Pronouncements Implemented

In  1995  first  quarter,  the company implemented Statement of Financial
Accounting  Standards  (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  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 requires  companies  to change their
method   of  valuing  long-lived  assets.    The   company's decision  to
accelerate  the  disposition  of  certain  real estate  assets previously
held  for  development  and  use  along with  the implementation  of this
pronouncement  resulted  in  a  $290 million charge to operations  in the
third  quarter  of 1995.  The majority of the charge was  a direct result
of   the  company's  decision  to accelerate  the  disposition  of  those
assets.   The remainder  of the charge resulted from the  application  of
those provisions  of  SFAS No. 121 relating to  the valuation  of  assets
held  for  future  use where  estimated undiscounted  future  cash  flows
from those assets did not exceed the carrying value of those assets.

The   company's   evaluation   of   each   asset   first   considered the
availability    of    appraisal   information,   then   comparable  sales
information,   and  finally  discounted  estimated  cash  flows.  Because
appraisal  information  was  very limited for the  assets evaluated,  the
majority  of the assets were valued based upon comparable sales  data  or
discounted estimated cash flows.  The discount rate considered applicable
market  conditions and risks associated with each  asset.  In those cases
where  a  discount rate was used,  it  was  20%.  Subsequent sales   have
demonstrated  that  the  valuation  assumptions   used  were  reasonable.
The  company is  continuing  with  its  original plans to dispose of most
of  the  affected assets over a  two-year  period.  The  carrying   value
of  the  affected  assets  at  September  29,  1996 and December 31, 1995
was approximately $158 million and $291 million, respectively.

<PAGE>
Weyerhaeuser Company
- -10-

Prospective Accounting Pronouncements

In   October   1995,  the  Financial  Accounting  Standards  Board (FASB)
issued SFAS  No.  123,  "Accounting for Stock-Based  Compensation," which
requires  companies  to change  what they disclose  about  their employee
stock-based   compensation  plans,  recommends  that   they  change   the
accounting  for  these plans to a fair-value  based  method  and requires
those companies  that do  not change  their accounting to  disclose  what
their  earnings  and  earnings per share  would  have  been  if they  had
changed.   This  disclosure  is  applicable for  financial statements for
fiscal  years  beginning  after  December  15,  1995.   The  company will
continue  to  account  for  these  plans using the  method  of accounting
prescribed  by  Accounting  Principles  Board  Opinion  No. 25  and  will
conform  to  the  disclosure requirements of SFAS No. 123 for the  fiscal
year 1996.

In  June  1996,  the  FASB issued SFAS No. 125, "Accounting for Transfers
and  Servicing  of  Financial Assets and Extinguishments of Liabilities,"
to   provide   accounting  and  reporting  guidance   for   transfers and
servicing  of  financial assets and extinguishments  of liabilities.  The
statement  uses  the  "financial-components  approach"  in  which,  after
a transfer of financial  assets, an entity would recognize  all financial
assets  and  services  it  controls and all  liabilities it has  incurred
and  remove  financial assets and liabilities from the balance sheet when
control is surrendered or when they are extinguished,  respectively.   It
is to be  applied to transfers  and servicing  of financial   assets  and
extinguishment of liabilities  occurring after December 31, 1996.    This
statement supersedes  several  previous  statements, including  No.  122,
"Accounting   for   Mortgage  Servicing   Rights--an  Amendment  of  FASB
Statement No. 65," which  the  company  had implemented  in  1995.    The 
company  believes  that the  future  adoption of this  statement 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   198,319,551  and   204,508,087  at 
September 29, 1996 and September 24, 1995, respectively.

Estimates

The preparation  of  financial  statements in  conformity  with generally
accepted  accounting  principles  requires management  to make  estimates
and   assumptions  that  affect  the  reported  amounts of   assets   and
liabilities and disclosure of contingent assets  and liabilities  at  the
date of the financial statements and the reported amounts of revenues and
expenses during the reporting period.  Actual results could  differ  from
those estimates.

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.
    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   company  is  exposed  to  credit-related  losses  in  the  event of
nonperformance  by  counterparties to financial instruments  but does not
expect  any  counterparties  to  fail  to  meet  their  obligations.  The
company deals only with highly rated counterparties.

<PAGE>
Weyerhaeuser Company
- -11-

The   notional  amounts  of  these  derivative financial  instruments are
$1.0  billion  and  $.9  billion at September 29,  1996  and December 31,
1995,  respectively.   These  notional amounts  do  not represent amounts
exchanged  by  the parties and thus are not a measure of  exposure to the
company  through its  use of derivatives.  The exposure  in  a derivative
contract  is  the  net difference between what each party is  required to
pay  based  on  the contractual terms against the notional amount of  the
contract,  such  as  interest  rates  or  exchange  rates.   The  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.   LIFO  inventories were
$284 million and $305 million at September 29, 1996 and December 31, 1995,
respectively.    The  balance  of  domestic  raw  material   and  product
inventories,  all  materials and supplies inventories,  and  all  foreign
inventories  are  costed  at  either  the first-in,  first-out (FIFO)  or
moving average cost methods.

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 method
at  rates  based on  estimated  service lives.   Amortization  of logging
railroads 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
the gain or loss is included in earnings.

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.   Depletion  rates  used  to  relieve  timber
inventory  are  determined  with reference  to the net carrying value  of
timber  and the  related volume  of timber estimated  to  be recoverable.
Timber  carrying  costs  are  expensed as  incurred.  The cost of  timber
harvested  is included  in  the  carrying  values  of  raw  material  and
product  inventories,  and  in   the  cost  of  products  sold  as  these
inventories are disposed of.

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  $161  million  and  $149  million  at
September  29,  1996  and December 31, 1995, 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

<PAGE>
Weyerhaeuser Company
- -12-

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 years' data
to the current format.

Weyerhaeuser Real Estate Company

Real estate  held  for  sale  is stated at  the  lower  of  cost  or fair
fair value.   The  determination  of  fair value is  based  on appraisals
and   market  pricing  of  comparable  assets  when  available,   or  the
discounted  value  of  estimated  future  cash flows from  these  assets.
Real  estate held  for  development  is  stated  at cost  to  the  extent
it does not exceed the estimated undiscounted future net cash flows.

Prior  to  its  implementation of SFAS No. 121, the company  recorded its 
inventory, assets held for development and for sale, at the lower of cost
or net realizable value.  Net realizable value was determined based  upon
the  estimated  selling  price in  the ordinary course of  business  less
estimated   costs   of  completion  to   include  holding   costs  during
construction  and  costs  of  disposal.   If carrying  cost exceeded  net
realizable value, a valuation allowance was provided.

Weyerhaeuser Financial Services

The   company's   financial  services  businesses  are   engaged   in the
mortgage  banking  industry, hold mortgage-backed certificates  and other
financial    instruments   pledged   as   collateral  for  collateralized
mortgage obligation (CMO) bonds, and also offer insurance services.

The  company's  mortgage  banking business  was servicing  mortgage loans
which  had  an  aggregate principal balance of approximately $4.5 billion
at September 29, 1996.

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).

Mortgage-backed certificates  are  carried at  par value adjusted for any
unamortized  discount or  premium.   Management's intent is to hold these 
certificates until maturity.

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

<PAGE>
Weyerhaeuser Company
- -13-

Note 2: Income Taxes

<TABLE>
<CAPTION>

Provisions for income taxes include the following:    Thirty-nine Weeks Ended
                                                      -----------------------
                                                       Sept. 29,   Sept. 24,
Dollar amounts in millions                                1996        1995
                                                       ---------   ---------
<S>                                                   <C>         <C>
Federal:
  Current                                              $    42     $   114
  Deferred                                                 124          74
                                                       ---------   ---------
                                                           166         188
                                                       ---------   ---------
State:
  Current                                                    6          21
  Deferred                                                   7           6
                                                       ---------   ---------
                                                            13          27
                                                       ---------   ---------
Foreign:
  Current                                                   32          90
  Deferred                                                  (6)         10
                                                       ---------   ---------
                                                            26         100
                                                       ---------   ---------

Total                                                  $   205     $   315
                                                       =========   =========
</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 29, 1996 and  September 24, 1995,  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 rates
for   the  thirty-nine  week   periods   ended  September 29,  1996   and
September 24, 1995 are 36.0% and 36.5%, respectively.

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,
restructuring reserves, and pension and retiree health care liabilities.

Note 3: Inventories

<TABLE>
<CAPTION>
                                                       Sept. 29,   Dec. 31,
Dollar amounts in millions                                1996       1995
                                                       ---------  ---------
<S>                                                  <C>         <C>

Logs and chips                                         $    92    $   173
Lumber, plywood and panels                                 138        135
Pulp, newsprint and paper                                  210        158
Containerboard, paperboard and packaging                   101        107
Other products                                             122        117
Materials and supplies                                     284        270
                                                       ---------  ---------
                                                       $   947    $   960
                                                       =========  =========
</TABLE>

<PAGE>
Weyerhaeuser Company
- -14-

Note 4: Property and Equipment
<TABLE>
<CAPTION>
                                                       Sept. 29,   Dec. 31,
Dollar amounts in millions                                1996       1995
                                                       ---------  ---------
<S>                                                   <C>        <C>
Property and equipment, at cost:
  Land                                                 $    163   $    167
  Buildings and improvements                              1,604      1,582
  Machinery and equipment                                 9,325      9,253
  Rail and truck roads and other                            602        615
                                                       ---------  ---------
                                                         11,694     11,617
                                                                      
Less allowance for depreciation                                            
  and amortization                                        5,109      4,900
                                                       ---------  ---------
                                                       $  6,585   $  6,717
                                                       =========  =========
</TABLE>

Note 5: Accrued Liabilities

<TABLE>
<CAPTION>
                                                       Sept. 29,   Dec. 31,
Dollar amounts in millions                                1996       1995
                                                       ---------  ---------
<S>                                                   <C>        <C>
Payroll - wages and salaries, incentive awards,
  retirement and vacation pay                          $    232   $    265
Taxes - social security and real
  and personal property                                      68         50
Interest                                                     42         82
Accrued income taxes                                         79        117
Other                                                       186        193
                                                       ---------  ---------
                                                       $    607   $    707
                                                       =========  =========
</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 $375 million and  $725 million,
all  of  which  could  be availed of by  the  company, WRECO  and WMC  at
at September 29, 1996 and December 31, 1995, respectively.  No portion of
these  lines  has  been  availed  of  by the  company, WRECO  or  WMC  at
September  29,  1996  and  December  31,  1995.   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
$230  million  at September 29, 1996 and  December  31, 1995.  Borrowings
against these lines were $61 million and $115 million as of September 29,
1996 and December 31, 1995, respectively.

Note 7: Long-Term Debt

At  September 29, 1996 and  December  31, 1995,  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 of 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 29, 1996 or December 31, 1995.

WMC  entered  into  an   evergreen   credit  commitment  in  1990.     At
September 29, 1996, no portion of this commitment was availed of by  WMC,
while at December 31, 1995, WMC had $35 million outstanding.

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 note
as of July 1, 1998, to a five-year term loan payable  in  equal quarterly

<PAGE>
Weyerhaeuser Company
- -15-

installments.  At September 29, 1996,  no funds were  drawn by WMC  under
this  agreement,  while  at  December  31,  1995,  WMC  had  $20  million
outstanding.

WFS  entered  into  a  credit  facility  agreement  in  1992,  which  was
subsequently amended in May 1994 and provides for:  (1) borrowings  of up
to  $450  million  and  $525  million  at  September  29,  1996   and  at
December  31, 1995 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  facility.  $375 million and $450  million  were outstanding under
this facility at September 29, 1996 and December 31, 1995, 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>
                                                Sept. 29,   Dec. 31,
Dollar amounts in millions                        1996        1995
                                                ---------  ---------
<S>                                            <C>        <C>
Weyerhaeuser                                    $  1,006   $    252
Real estate and financial services                   378        263


</TABLE>
<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  were 6,302,177 shares  at
September 29, 1996 and 5,972,195 shares at December 31, 1995.

Note 9: Commitments and Contingencies

The  company's   capital  expenditures,   excluding   acquisitions,  have
averaged  $869  million  in  recent   years,  but  are   expected  to  be
approximately $900  million in 1996; however, the  1996 expenditure level
could  be  increased or decreased  as a  consequence  of  future 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.

Note 10:    Proceeds From Sale of Property and Equipment

During the quarter, the company sold its Klamath Falls, Oregon hardboard,
particleboard,  and   plywood  manufacturing operations; 600,000 acres of
predominantly   pine  timberlands;  and  its  nursery  and  seed  orchard
facilities.   The  gain  on  this  transaction  was  not  material to the
company's pre-tax income.  Proceeds from the  sale  of the  property  and
equipment in this transaction amounted to $33  million.   The timberlands
portion of  this transaction  involved a  like-kind  exchange  for  other
timberlands, primarily  the  remaining 50 percent  of private  commercial
timberlands in southeastern Louisiana and southern Mississippi previously
owned by Cavenham Forest Industries.  The first phase of that transaction
took place in the second quarter.

<PAGE>
Weyerhaeuser Company
- -16-


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

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

                               Thirteen Weeks Ended   Thirty-nine Weeks Ended
                               ---------------------  -----------------------
                                Sept. 29,  Sept. 24,    Sept. 29,  Sept. 24,
Dollar amounts in millions         1996       1995         1996       1995
                                ---------  ---------    ---------  ---------
<S>                             <C>        <C>          <C>        <C> 
Net sales and revenues:
  Timberlands and wood products  $ 1,437    $ 1,263      $ 3,921    $ 3,721
  Pulp, paper and packaging        1,130      1,497        3,548      4,197
  Real estate                        177        169          555        488
  Financial services                  56         48          153        137
  Corporate and other                 52         60          166        189
                                ---------  ---------    ---------  ---------
                                 $ 2,852    $ 3,037      $ 8,343    $ 8,732
                                =========  =========    =========  =========
                                                                        
Earnings before interest expense                                        
  and income taxes:                                                     
  Timberlands and wood products  $   210    $   196      $   579    $   625
  Pulp, paper and packaging           79        364          276        877
  Real estate (1)                      4       (236)          13       (239)
  Financial services (1) (2)           1        (57)           8        (50)
  Corporate and other               (41)        (51)        (117)      (165)
                                ---------  ---------    ---------  ---------
                                 $  253     $   216      $   759    $ 1,048
                                =========  =========    =========  =========
</TABLE>

(1)  1995 third quarter  and year-to-date results include pre-tax charges
     of  $232  million  and  $58  million  for  real estate and financial 
     services, respectively, to dispose of certain real estate assets.
                                                                        
(2)  Includes net interest  expense of $17 million and  $18 millions  for
     for thirteen weeks and  $52 million and $50  million for thirty-nine
     weeks related to the financial services businesses.
  
Consolidated Results

Net  earnings for  the 1996 third  quarter were $120 million, or 60 cents
per common share  compared with $95 million, or 47 cents per common share
in the 1995 third quarter.

The third quarter results reflected strong lumber prices in both domestic
and Japanese markets and improving pulp prices.   The higher volumes  and
lower operating costs helped offset continuing  weak pricing in paper and
packaging products.

The  previous  year's earnings  were impacted  by an after-tax  charge of
$184  million, or 90 cents per common share.   The company's  decision to
accelerate the  disposition of certain real estate assets previously held
for  development  and  use, along  with 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," resulted in the charge  to operations.  The majority  of the  charge
was a direct result of the company's  decision to  accelerate disposition
of those assets in the 1995 third  quarter.  The remainder  of the charge
resulted from  the application  of  those  provisions  of  SFAS  No.  121
relating to the valuation of assets  held for  future use where estimated
undiscounted  future  cash  flows from those  assets  did not  exceed the
carrying value of those assets.

<PAGE>
Weyerhaeuser Company
- -17-

Consolidated  net  sales  and  revenues  in  the   current  quarter  were
$2.9  billion,  down  6 percent  from the  $3 billion  recorded  for  the
comparable  quarter of  1995.   This variance is the net of:  (1) a sales
decrease  of  $370 million in the pulp, paper and packaging segment, with
material  unfavorable  price  variances  in  pulp,   corrugated  shipping
containers,  paper  and  recycled  products  offset by  favorable  volume
variances  in  the  packaging  business due to  the acquisition  of  nine
facilities  in late 1995, and in the recycling business  which added nine
centers in 1995; (2) a sales increase of $200  million in the timberlands
and  wood  products  segment  where  lumber   registered  favorable price
variances  along  with  some  volume increases in  lumber,  plywood,  and
composite panels.

Net  income through  thirty-nine  weeks was  $365 million, or  $1.84  per
common  share compared to $548 million, or $2.68 per common share  in the
same  period  of 1995.   Net sales  and revenues  year-to-date  were $8.3
billion, which is down 4 percent from the $8.7 billion  recorded in 1995.

Timberlands and Wood Products

Operating   earnings  for  the   quarter in  the   timberlands  and  wood
products segment  were $210 million, an  increase of 7 percent  over  the
$196 million reported in  the 1995 third quarter.   Principal  drivers in
this increase were improved operating efficiencies, higher lumber prices,
and  increased  shipment  volumes  in lumber  and oriented  strand board.
Third  party sales and total production volumes for the major products in
this  segment  for  the  thirteen  weeks   and  thirty-nine  weeks  ended
September 29, 1996 and September 24, 1995, respectively, are  as follows:

<TABLE>
<CAPTION>
                                         Thirteen Weeks    Thirty-nine Weeks
                                             Ended               Ended
                                      ------------------- -------------------
                                      Sept. 29, Sept. 24, Sept. 29, Sept. 24,
                                        1996      1995      1996      1995
                                      --------- --------- --------- ---------
<S>                                  <C>       <C>       <C>       <C>   
Third party sales volumes (millions):                                       
  Raw materials--cubic feet                 145       129       423       397
  Softwood lumber--board feet             1,327     1,238     3,574     3,394
  Softwood plywood and                                                    
   veneer--square feet (3/8")               590       606     1,664     1,734
  Composite panels--square feet (3/4")      147       173       471       478
  Oriented strand board--                                                  
   square feet (3/8")                       549       511     1,544     1,458
  Hardboard--square feet (7/16")             48        55       155       144
  Hardwood lumber--board feet                83        69       264       203
  Engineered wood products--lineal feet      34        41        88       100
  Hardwood doors (thousands)                179       155       493       485
                                                                              
Total production volumes (millions):                                         
  Logs--cubic feet                          233       225       681       676
  Softwood lumber--board feet               955       835     2,770     2,586
  Softwood plywood and                                                      
   veneer--square feet (3/8")               318       320       964       949
  Composite panels--square feet (3/4")      123       149       415       429
  Oriented strand board--
   square feet (3/8")                       452       408     1,297     1,221
  Hardboard--square feet (7/16")             20        31        86        92
  Hardwood lumber--board feet                78        67       251       191
  Hardwood doors (thousands)                173       161       485       485

</TABLE>

<PAGE>
Weyerhaeuser Company
- -18-

Pulp, Paper and Packaging

The  pulp, paper and  packaging segment  operating earnings  this quarter
were $79 million, significantly lower than the $364 million earned in the
comparable quarter last year, but  an improvement  over  the $35  million
reported  in  1996  second quarter.   The  decline in profitability  from
the previous year is attributed to lower pricing across all product lines
in  the  segment, somewhat  tempered by  ongoing  efficiencies  and  cost
containment, and the increased  packaging  and recycling  volume from the
acquired plants.

Third  party sales and total production volumes for the major products in
this  segment  for   the  thirteen  weeks   and  thirty-nine weeks  ended
September 29, 1996  and September 24, 1995, respectively, are as follows:

<TABLE>
<CAPTION>
                                        Thirteen Weeks      Thirty-nine Weeks
                                            Ended                 Ended
                                      -------------------  -------------------
                                      Sept. 29, Sept. 24,  Sept. 29, Sept. 24,
                                         1996      1995      1996      1995
                                      --------- ---------  --------- ---------
<S>                                  <C>       <C>        <C>       <C>
Third party sales volumes (thousands):
  Pulp--air-dry metric tons                479       536      1,404     1,559
  Newsprint--metric tons                   150       163        454       493
  Paper--tons                              248       242        740       761
  Paperboard--tons                          58        55        160       171
  Containerboard--tons                     108        58        255       192
  Packaging--MSF                        10,905     8,471     31,793    25,157
  Recycling--tons                          514       390      1,473     1,009

Total production volumes (thousands):
  Pulp--air-dry metric tons                549       561      1,510     1,607
  Newsprint--metric tons                   165       165        460       499
  Paper--tons                              262       259        763       784
  Paperboard--tons                          55        53        156       170
  Containerboard--tons                     597       598      1,759     1,794
  Packaging--MSF                        11,498     8,840     33,444    26,377
  Recycling--tons                          884       683      2,567     1,921

</TABLE>

Real Estate and Financial Services

The  company's  real  estate and  financial  services segments  earned  a
combined  $5  million during  the current quarter compared to a  loss  of
$293 million in the  same period a year ago.   The 1995 loss  included  a
$290  million  charge to operations.   The majority  of the charge was  a
direct  result of the company's decision to accelerate the disposition of
certain real estate assets  previously held for development and use.  The
remainder of the charge resulted from the application of those provisions
of SFAS No. 121 relating to the valuation of  assets  held for future use
where estimated undiscounted future cash  flows from those assets did not
exceed the carrying value of those assets.

Costs and Expenses

There were no material differences  in Weyerhaeuser's costs  and expenses
or interest expense incurred from the third quarter of 1995 to 1996.

Weyerhaeuser's cost of products sold, as a percentage of sales,  rose  to
76  percent  in  the  current quarter compared to  69 percent in the same
quarter  last year which  was a result of  the dramatic increase in pulp,
paper and packaging pricing in 1995.   This has started to correct itself
in the current business cycle.

Inventories continue to come down from their cyclical high at the  end of
the  first quarter  of  1996,  and  turnover rates are  lower than  those
experienced  in the peak  of the  1995 pulp, paper and  packaging segment
business cycle.

The  significant difference in costs and expenses for the real estate and
financial services segments between the  two periods  was the revaluation
of real estate assets  in 1995 described  above.   Selling,  general  and
administrative expenses increased in  both the  current quarter  and year
to date,  compared to the  previous year, as a  result of  the  company's
mortgage banking business opening  additional branch offices during 1996.

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 29, 1996  and
September 24, 1995 was significant in relation to operating earnings.

<PAGE>
Weyerhaeuser Company
- -19-

Liquidity and Capital Resources

General

Earnings before interest expense  and income taxes plus  non-cash charges
for   the  thirty-nine  week   periods   ended  September  29, 1996   and
September 24, 1995 were $741 million  and $769 million, respectively, for
the  timberlands  and wood products  segment,  and $535 million  and $1.1
billion, 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.

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.

Operations

On a consolidated basis, net cash provided by operations in the  thirty-
nine week period of 1996  was $701 million  compared to  $846 million in
the  same  period  of  1995.  Net earnings provided by Weyerhaeuser were
$353 million,  down $387 million  from the $740 million provided in  the
same period  a year ago due  primarily to  the  decline of prices in the
pulp, paper and packaging markets in the current year.

The  real estate and  financial services  segments  provided  $12 million
from net earnings in 1996 compared to a net loss of $192 million in 1995.
The  1995  net  loss   included  a  $184  million  after-tax   charge  to
operations  as  a  result  of  the company's  decision to accelerate  the
disposition   of   certain   real  estate  assets  previously  held   for
development  and  use   and  the  application  of  those   provisions  of
SFAS No.  121 relating to  the  valuation of assets  held for  future use
where estimated  undiscounted future cash flows from those assets did not
exceed  the  carrying  value of those assets.  This  1995 charge included
in net earnings and  a related $93 million use of funds in deferred taxes 
are offset by the $290 million charge as a non-cash source of funds.

1996  year-to-date  shows  minimal  change  in  accounts  receivable  and
inventories  compared to  1995 year-to-date,  where significant increases
were  the  result  of  strong  pulp,  paper and  packaging markets.   The
increase  in  use of  funds for other liabilities  in 1996 over  1995  is
related, primarily, to reductions in payroll, interest and taxes payable.

Investing

Capital   expenditures  for  1996   year-to-date   were   $582   million,
excluding  acquisitions, compared to $637 million in the same period last
year.   Acquisitions of timber and  timberlands and  two sawmills  in the
southern  U.S. totaled $448 million in the first three quarters  of 1996.
The 1996 spending  by segment, excluding  acquisitions  was: $288 million
for timberlands  and wood products;  $263 million  for  pulp,  paper  and
packaging;  and $31 million for  other segments.   The  company currently
anticipates capital expenditures,  excluding acquisitions, to approximate
$900 million  for  the  year.   However,  this  expenditure  level  could
increase or decrease as a consequence of future economic conditions.

Proceeds  from  the  sale  of  the  property  and  equipment  include $33
million received for production facilities and logging equipment in   the
sale  of  the  company's  Klamath  Falls  manufacturing  and  timberlands
operations.    The  timberlands  portion  of  this  transaction  involved
like-kind  exchanges of other timberlands  as described in Note 10 of the
Notes to Financial Statements included in this filing.

<PAGE>
Weyerhaeuser Company
- -20-

The  company's financial services  segment  provided  $111 million during
1996  from the  sale of capitalized  servicing rights and adjustable rate
mortgages  compared to  $197 million  due  principally  to  the  sale  of
adjustable rate mortgages in the same period of 1995.

The cash needed to meet these and other company needs was generated from
internal cash flow and short-term borrowing.

Financing

During the first three quarters of 1996, the company paid $238 million in
cash  dividends compared to $225 million in the prior year.  The increase
from year  to year is attributable  to the quarterly dividend rate  being
raised  from 30 cents  to 40 cents effective  with  the second quarter of
1995, resulting in an annualized rate of $1.60 per common share.

The company  repurchased $45 million of common shares in the  first three
quarters  of 1996  as a part  of the 10 million share repurchase program,
which  commenced in  the  second  quarter  of 1995,  bringing  the  total
acquired  to  9.6  million shares at  September 29,  1996.  The company's
board of directors  has authorized  an increase of one  million shares in
the share  repurchase  program to  11 million  shares  to  offset  shares
issued in conjunction with a recent acquisition.

Weyerhaeuser's  long-term debt  as a percentage  of  shareholders' equity
increased  in 1996  compared to  1995,  due  principally  to  acquisition
activity,  with a significant part of it used to fund the  acquisition of
southern  timberlands,  two   sawmills   and  related   working  capital.
Commercial  paper borrowings,  which ar e classified as  long-term  debt,
increased  by $753 million in 1996.  This increase less debt  payments of
$178 million,  principally  medium  term  notes  and a  fixed  rate note,
accounts   for  the  increase  of  $633  million  in  long-term  debt  at
September  29,  1996.   The  1995  sales  of  debentures  and  industrial
revenue bonds  and related payments  on debentures  and other debt and  a
reduction in  commercial paper  were a result of  replacing maturing  and
higher   cost  debt,   on   an  accelerated  basis,   with  lower  priced
instruments.

The  combined  real estate  and  financial services  segments  used funds
provided  by  the  sale  of  some  commercial  real  estate   properties,
impaired  assets,   capitalized  servicing  rights  and  adjustable  rate
mortgages to reduce  commercial paper  and long-term debt by $160 million
in the  first nine months of 1996.    In the same period  of 1995,  these
segments  increased  commercial  paper  and  other  borrowings  and  sold
mortgage  and  investment securities  to finance  construction  activity,
fund mortgage loan originations, and pay down higher cost long-term debt.

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.  Both  the company and  the  government
appealed the decision.  On August  2, 1996,  the Court of Appeals for the
Federal Circuit issued its opinion on  the remaining timber casualty loss
issues, ruling in favor of  the  company on  both  the  company's  appeal
and the government's  appeal.  The government did not seek a rehearing of
the decision,  but has requested  an  extension  of  the  time to request
review by the United States Supreme Court.

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.   The  remaining defendant provided
first layer excess coverage during a three year period.  That defendant's
liability on groups of sites is being tried in phases. Two trials against
the remaining defendant, affecting  nine sites, began in October 1994 and
February 1996  and  resulted  in  verdicts assigning 100 percent clean-up
responsibility to the defendant on three sites, partial responsibility on
three  others  and  a  finding of no liability as to the remaining three.
The trial court has ruled that the primary policy has been  exhausted and
imposed an obligation on the remaining defendant to provide  a defense on
one of the sites, a ruling that may be  expanded to include other  sites.
Trial for the remaining 16 sites has been set for June 1997.

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 contested  LRAPA's issuance  of the  Revised Draft NOV.   On 
June 18,  1996,  the company  and LRAPA entered  into a  Stipulated Final
Order (SFO) to resolve all past and ongoing alleged PSD issues, contested
matters   and  alleged  violations  associated  with  extended  hours  of
operation at the  Springfield particleboard facility.   In exchange for a
full  resolution of  all past and ongoing contested matters,  the company
agreed to pay  a total civil penalty  of $19.5  thousand, of  which  $7.5
thousand was paid  directly to LRAPA.   The remaining  $12 thousand civil
penalty  was  suspended.     The  company  also  agreed  to  implement  a
Supplemental Environmental Project  (SEP)  consisting  of  the funding of
the preparation of a nitrogen oxides (NOx) emission  inventory  for  Lane
County.    The  emission  inventory   will  be  conducted  by  an outside
environmental consultant at a cost not to exceed $40 thousand.

The company conducted a review of its  10 pulp and  paper  facilities  to
evaluate  the facilities' compliance with  federal PSD regulations.   The
results  of the reviews were  disclosed to seven state  agencies and  the
Environmental  Protection  Agency  (EPA)  during 1994 and 1995.   At  the
Cosmopolis, Washington, Columbus, Mississippi, and Flint  River, Georgia,
facilities,  the state  regulatory  agencies  agreed  with  the company's
conclusions regarding the status of  each facility.   For  the Cosmopolis
facility, the Washington Department of Ecology agreed the changes made at
the facility did  not require  PSD review.    For  the Columbus and Flint
River facilities, the states concluded the original PSD permits issued to
the facilities require updating.  The  company will update emissions data
for  the  Columbus  and  Flint  River  facilities  as part of the Title V
permitting process.  No penalties were assessed for the issues identified
at Columbus and Flint River.  Agreements resolving the alleged PSD issues
have  been reached  with the states  of Washington,  Oklahoma  and  North
Carolina,  as noted below.    No issues were  identified at the company's
Rothschild, Wisconsin, facility.  In April  1995,   EPA Region X issued a
NOV to the company and to  North  Pacific  Paper  Corporation (NORPAC), a
joint venture in which the company has an 80  percent ownership interest.
The NOV addresses alleged PSD violations at NORPAC's Longview, Washington,
newsprint  manufacturing facility.   A settlement  resolving  alleged PSD
issues at  the Longview/NORPAC complex  was reached  with  the  State  of

<PAGE>
Weyerhaeuser Company
- -22-

Washington on January 26, 1996. On November 14, 1995, the company entered
into  a settlement  with the  State of  Oklahoma to  resolve alleged  PSD
violations   at   the   company's  Valliant,   Oklahoma,   containerboard
manufacturing facility.  The company also entered into Special  Orders by
Consent with the State of North Carolina to resolve alleged PSD issues at
the New Bern, North Carolina, pulp mill and the Plymouth, North Carolina,
pulp and paper complex.  No decision has been made by the  LRAPA  or  the
Oregon Department of Environmental  Quality (DEQ) concerning alleged  PSD
and   permit   violations   at   the   company's   Springfield,   Oregon,
containerboard manufacturing facility.

The Washington  State Department of  Ecology investigated  the accidental
release  of  chlorine,  chlorine  dioxide and  noncondensable  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 noncondensable  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.  On September 25,
1996,   the  company  learned  that the  EPA has  commenced a preliminary
criminal investigation of the incident.  

The  Washington  State  Department of Ecology  has issued  a $10 thousand
penalty  to the  company  because of  three accidental chlorine  releases
which  occurred at the company's pulp mill in Longview on March 18, 1996.
The EPA is also investigating.

On April 9, 1993, the company entered into a SFO with the DEQ for alleged
air  emissions in  excess  of permit levels  and PSD noncompliance at the
company's   North   Bend,   Oregon,   containerboard   facility.  The SFO
established a compliance schedule for installing control  technology.   A
Supplemental SFO assessed a $247 thousand initial penalty  and a $500 per
day stipulated penalty until compliance was demonstrated. On November 15,
1995, DEQ issued a letter, indicating that the company had  satisfied the
requirements of the SFO and Supplemental SFO.  No further  penalties were
assessed against the company.   Termination of the  SFO will  occur after
issuance of  the federal   air   operating   permit to  the   North  Bend
containerboard facility.  The North Bend containerboard facility received
its federal air operating permit on July 1, 1996.

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, as orally amended on February 1, 1996, the
geographical  boundaries of  the class were amended to run from below the
Columbus mill's wastewater discharge pipe to just above the confluence of
the Black Warrior River and the Tennessee  Tombigbee Waterway.  The class
is estimated to range from approximately 1,000 to 1,500 members.  In late
July, 1996,   the  company  reached  an  agreement  to  settle  both  the
Mississippi  action  and  the  Alabama  action  fo r $2.5  million.   The
agreement is subject to the approval of the  court in the Alabama action.

On June 20, 1996,  the Wisconsin Department of  Natural Resources  (WDNR)
issued  a NOV for  alleged air  violations  at the Marshfield, Wisconsin,
wood products manufacturing facility. No penalty was assessed in the NOV.
Since the WDNR lacks an administrative mechanism to  assess penalties for
alleged regulatory non-compliance, it referred the NOV to  the  Wisconsin
Department of  Justice for  enforcement  action  on July  2,  1996.   The
Wisconsin Department of Justice has accepted the referral.

On  October  2, 1996,  the  WDNR  conducted an inspection of  a  building
demolition project at the company's Marshfield, Wisconsin facility.   The
WDNR noted several potential non-compliance issues in the  work performed
by  the asbestos abatement subcontractor retained for the project.   Upon
learning  of  the  issues  observed  by  WDNR,  Weyerhaeuser  removed the
asbestos abatement subcontractor from the plantsite.   The WDNR  and  EPA 
Region V are currently reviewing the work performed to  evaluate  whether
an enforcement action should be  brought against the  asbestos  abatement
subcontractor, the general contractor, and/or the company.

<PAGE>
Weyerhaeuser Company
- -23-

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  reports  on  Form  8-K  dated  February  14,
     April  24,  July  17,  July  26,  and  October  15,  1996  reporting
     information under Item 5, Other Events.
   
   


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-29-1996
<PERIOD-END>                               SEP-29-1996
<CASH>                                              83
<SECURITIES>                                         0
<RECEIVABLES>                                     1074<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                        947
<CURRENT-ASSETS>                                  2263
<PP&E>                                            6585<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   13679
<CURRENT-LIABILITIES>                             1381
<BONDS>                                           5359
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                        4330
<TOTAL-LIABILITY-AND-EQUITY>                     13679
<SALES>                                           8343
<TOTAL-REVENUES>                                  8343
<CGS>                                             6254
<TOTAL-COSTS>                                     6254
<OTHER-EXPENSES>                                   569
<LOSS-PROVISION>                                     4
<INTEREST-EXPENSE>                                 241
<INCOME-PRETAX>                                    570
<INCOME-TAX>                                       205
<INCOME-CONTINUING>                                365
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       365
<EPS-PRIMARY>                                     1.84
<EPS-DILUTED>                                     1.84
<FN>
<F1>Receivables are stated net of allowances and Property, Plant and Equipment
is stated net of accumulated depreciation.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<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>                                           8732
<TOTAL-REVENUES>                                  8732
<CGS>                                             6119
<TOTAL-COSTS>                                     6119
<OTHER-EXPENSES>                                   830
<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>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               JUN-25-1995
<CASH>                                             291
<SECURITIES>                                         0
<RECEIVABLES>                                     1152<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                        830
<CURRENT-ASSETS>                                   408
<PP&E>                                            6209<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   13587
<CURRENT-LIABILITIES>                             1878
<BONDS>                                           4443
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                        4256
<TOTAL-LIABILITY-AND-EQUITY>                     13587
<SALES>                                           5695
<TOTAL-REVENUES>                                  5695
<CGS>                                             4015
<TOTAL-COSTS>                                     4015
<OTHER-EXPENSES>                                   374
<LOSS-PROVISION>                                     3
<INTEREST-EXPENSE>                                 150
<INCOME-PRETAX>                                    714
<INCOME-TAX>                                       261
<INCOME-CONTINUING>                                453
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       453
<EPS-PRIMARY>                                     2.21
<EPS-DILUTED>                                     2.21
<FN>
<F1>Receivables are stated net of allowances and Property, Plant and Equipment
is stated net of accumulated depreciation.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               MAR-26-1995
<CASH>                                             531
<SECURITIES>                                         0
<RECEIVABLES>                                     1053<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                        870
<CURRENT-ASSETS>                                  2620
<PP&E>                                            6134<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   13619
<CURRENT-LIABILITIES>                             1818
<BONDS>                                           4670
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                        4175
<TOTAL-LIABILITY-AND-EQUITY>                     13619
<SALES>                                           2686
<TOTAL-REVENUES>                                  2686
<CGS>                                             1882
<TOTAL-COSTS>                                     1882
<OTHER-EXPENSES>                                   183
<LOSS-PROVISION>                                     1
<INTEREST-EXPENSE>                                  73
<INCOME-PRETAX>                                    328
<INCOME-TAX>                                       121
<INCOME-CONTINUING>                                207
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       207
<EPS-PRIMARY>                                     1.00
<EPS-DILUTED>                                     1.00
<FN>
<F1>Receivables are stated net of allowances and Property, Plant and Equipment
is stated net of accumulated depreciation.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-25-1994
<PERIOD-END>                               DEC-25-1994
<CASH>                                             263
<SECURITIES>                                         0
<RECEIVABLES>                                     1039<F1>
<ALLOWANCES>                                        14
<INVENTORY>                                        746
<CURRENT-ASSETS>                                  2129
<PP&E>                                           10853<F1>
<DEPRECIATION>                                    4657
<TOTAL-ASSETS>                                   13158
<CURRENT-LIABILITIES>                             1818
<BONDS>                                           4666
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                        4032
<TOTAL-LIABILITY-AND-EQUITY>                     13158
<SALES>                                          10398
<TOTAL-REVENUES>                                 10398
<CGS>                                             7670
<TOTAL-COSTS>                                     7670
<OTHER-EXPENSES>                                   694
<LOSS-PROVISION>                                     6
<INTEREST-EXPENSE>                                 277
<INCOME-PRETAX>                                    920
<INCOME-TAX>                                       331
<INCOME-CONTINUING>                                589
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       589
<EPS-PRIMARY>                                     2.86
<EPS-DILUTED>                                     2.86
<FN>
<F1>For year end, Receivables and Property, Plant and Equipment are
stated at gross.
</FN>
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1000000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-25-1994
<PERIOD-END>                               SEP-25-1994
<CASH>                                             197
<SECURITIES>                                         0
<RECEIVABLES>                                     1008<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                        745
<CURRENT-ASSETS>                                  2100
<PP&E>                                            5764<F1>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   12947
<CURRENT-LIABILITIES>                             1420
<BONDS>                                           5106
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                        3928
<TOTAL-LIABILITY-AND-EQUITY>                     12947
<SALES>                                           7665
<TOTAL-REVENUES>                                  7665
<CGS>                                             5696
<TOTAL-COSTS>                                     5696
<OTHER-EXPENSES>                                   509
<LOSS-PROVISION>                                     9
<INTEREST-EXPENSE>                                 206
<INCOME-PRETAX>                                    630
<INCOME-TAX>                                       230
<INCOME-CONTINUING>                                400
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       400
<EPS-PRIMARY>                                     1.95
<EPS-DILUTED>                                     1.95
<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