WEYERHAEUSER CO
10-Q, 1997-11-07
LUMBER & WOOD PRODUCTS (NO FURNITURE)
Previous: WESTINGHOUSE ELECTRIC CORP, 8-K, 1997-11-07
Next: WILLIAMS INDUSTRIES INC, S-2/A, 1997-11-07



                  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 28, 1997 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 (253) 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




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 31, 1997 was 199,622,301 common shares ($1.25 par
value).

<PAGE>

Weyerhaeuser Company
- -2-
<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                                   
                       Index to Form 10-Q Filing
          For the Thirty-nine weeks ended September 28, 1997
                                   
                                                                  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             16-21
                                                               
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  29,  1996.   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 28, 1997 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 7, 1997

<PAGE>
Weyerhaeuser Company
- -3-
                                                                      
<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                         CONSOLIDATED EARNINGS
                         For the periods ended
               September 28, 1997 and September 29, 1996
         (Dollar amounts in millions except per share figures)
                              (Unaudited)
                                   
                                       Thirteen weeks         Thirty-nine
                                            ended             weeks ended
                                     -------------------  -------------------
                                     Sept. 28, Sept. 29,  Sept. 28, Sept. 29,
                                        1997      1996       1997      1996
                                     --------- ---------  --------- ---------
<S>                                 <C>       <C>        <C>       <C>
Net sales and revenues:                                       
 Weyerhaeuser                        $  2,582  $  2,619   $  7,656  $  7,635
 Real estate and related assets           241       233        684       708
                                     --------- ---------  --------- ---------
Net sales and revenues                  2,823     2,852      8,340     8,343
                                     --------- ---------  --------- ---------
                                                                          
Costs and expenses:                                                    
 Weyerhaeuser:                                                           
  Costs of products sold                2,018     1,982      5,967     5,745
  Depreciation, amortization and                                       
   fee stumpage                           144       149        460       437
  Selling, general and                                                    
   administrative expenses                152       175        499       522
  Research and development expenses        13        12         41        39
  Taxes other than payroll and                                         
   income taxes                            34        36        109       113
  Charge for closure or                                                    
   disposition of facilities               10        --         74        --
                                     --------- ---------  --------- ---------
                                        2,371     2,354      7,150     6,856
                                     --------- ---------  --------- ---------
                                                                          
 Real estate and related assets:                                          
  Costs and operating expenses            202       161        542       509
  Depreciation and amortization             2         3         10        12
  Selling, general and                                                    
   administrative expenses                 13        45         83       121
  Taxes other than payroll and                                           
   income taxes                             2         3          6         7
                                     --------- ---------  --------- ---------
                                          219       212        641       649
                                     --------- ---------  --------- ---------
Total costs and expenses                2,590     2,566      7,791     7,505
                                     --------- ---------  --------- ---------
                                                                           
Operating income                          233       286        549       838
                                                                           
Interest expense and other:                                               
 Weyerhaeuser:                                                              
  Interest expense incurred                66        69        204       206
  Less interest capitalized                 4         3         12        17
  Other income (expense), net               6       (17)       (10)      (41)
 Real estate and related assets:                                       
  Interest expense incurred                25        32         86       101
  Less interest capitalized                18        15         53        49
  Other income (expense), net              10         1         71        14
                                     --------- ---------  --------- ---------
Earnings before income taxes              180       187        385       570
Income taxes (Note 2)                      66        67        141       205
                                     --------- ---------  --------- ---------
Net earnings                         $    114  $    120   $    244  $    365
                                     ========= =========  ========= =========
                                                                           
Per common share (Note 1):                                                 
 Net earnings                        $    .57  $    .60   $   1.23  $   1.84
                                     ========= =========  ========= =========
 Dividends paid                      $    .40  $    .40   $   1.20  $   1.20
                                     ========= =========  ========= =========
</TABLE>

See Accompanying Notes to Financial Statements
 <PAGE>

Weyerhaeuser Company
- -4-
<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                      CONSOLIDATED BALANCE SHEET
               September 28, 1997 and December 29, 1996
                     (Dollar amounts in millions)


                                                       Sept. 28,    Dec. 29,
                                                          1997        1996
                                                      -----------  ---------
                                                      (Unaudited)         
<S>                                                  <C>          <C>      
Assets                                                                     
- ------
                                                                             
Weyerhaeuser                                                              
  Current assets:                                                          
     Cash and short-term investments (Note 1)          $     23    $     33
     Receivables, less allowances                           973         902
     Inventories (Note 3)                                   938       1,001
     Prepaid expenses                                       274         289
                                                       ---------   ---------
       Total current assets                               2,208       2,225
                                                                   
  Property and equipment (Note 4)                         6,738       7,007
  Construction in progress                                  528         417
  Timber and timberlands at cost, less fee                         
    stumpage charged to disposals                         1,005       1,073
  Other assets and deferred charges                         438         246
                                                       ---------   ---------
                                                         10,917      10,968
                                                       ---------   ---------
                                                                           
                                                                           
Real estate and related assets                                            
  Cash and short-term investments,                                         
    including restricted deposits                            20          38
  Receivables, less discounts and allowances                 71          99
  Mortgage notes held for sale                               --         334
  Mortgage loans receivable                                  67         133
  Mortgage-backed certificates and                                        
    other pledged financial instruments                     153         154
  Real estate in process of development and for sale        711         680
  Land being processed for development                      841         719
  Investments in and advances to joint ventures                           
    and limited partnerships, less reserves                 114         115
  Rental properties, less accumulated depreciation          134         150
  Other assets                                               90         206
                                                       ---------   ---------
                                                          2,201       2,628
                                                       ---------   ---------
                                                               
                                                               
     Total assets                                      $ 13,118    $ 13,596
                                                       =========   =========
</TABLE>


See Accompanying Notes to Financial Statements
<PAGE>


Weyerhaeuser Company
- -5-

<TABLE>
<CAPTION>







                                                       Sept. 28,   Dec. 29,
                                                          1997       1996
                                                      -----------  --------
                                                      (Unaudited)        
<S>                                                  <C>          <C>     
Liabilities and shareholders' interest                                   
- --------------------------------------                                     
Weyerhaeuser                                                             
  Current liabilities:                                                   
     Notes payable (Note 6)                           $     202    $     16
     Current maturities of long-term debt                    12          80
     Accounts payable (Note 1)                              654         725
     Accrued liabilities (Note 5)                           591         662
                                                      ----------   ---------
       Total current liabilities                          1,459       1,483
                                                                          
                                                                          
  Long-term debt (Note 7)                                 3,275       3,546
  Deferred income taxes                                   1,366       1,324
  Deferred pension and other liabilities                    505         493
  Minority interest in subsidiaries                         119         113
  Commitments and contingencies (Note 9)                     --          --
                                                      ----------   ---------
                                                          6,724       6,959
                                                      ----------   ---------
                                                                         
Real estate and related assets                                            
  Notes payable and commercial paper                        332         245
  Long-term debt (Note 7)                                 1,152       1,537
  Other liabilities                                         267         251
  Commitments and contingencies (Note 9)                     --          --
                                                      ----------   ---------
                                                          1,751       2,033
                                                      ----------   ---------
     Total liabilities                                    8,475       8,992
                                                      ----------   ---------
Shareholders' interest (Note 8)                                          
     Common shares:  authorized 400,000,000 shares,                        
       issued 206,072,890 shares, $1.25 par value           258         258
     Other capital                                          398         407
     Cumulative translation adjustment                     (105)        (93)
     Retained earnings                                    4,378       4,372
     Treasury common shares, at cost:  6,517,032 and                      
       7,736,601                                           (286)       (340)
                                                      ----------   ---------
       Total shareholders' interest                       4,643       4,604
                                                      ----------   ---------
       Total liabilities and shareholders' interest   $  13,118    $ 13,596
                                                      ==========   =========
</TABLE>

<PAGE>


Weyerhaeuser Company
- -6-

<TABLE>
<CAPTION>
                 WEYERHAEUSER COMPANY AND SUBSIDIARIES
                             ____________
                 CONSOLIDATED STATEMENT OF CASH FLOWS
     For the thirty-nine week periods ended September 28, 1997 and
                          September 29, 1996
                     (Dollar amounts in millions)
                              (Unaudited)
                                   
                                                              Consolidated
                                                           -------------------
                                                           Sept. 28, Sept. 29,
                                                              1997     1996
                                                           --------- ---------
<S>                                                       <C>       <C>
Cash provided by (used for) operations:                                       
 Net earnings                                              $   244   $   365
 Non-cash charges to income:                                           
  Depreciation, amortization and fee stumpage                  470       449
  Deferred income taxes, net                                    70       125
  Charge for closure or disposition of facilities               74        --
 Decrease (increase) in working capital:                                   
  Accounts receivable                                          (72)       (6)
  Inventories, prepaid expenses, real estate and land          (90)       95
  Mortgage notes held for sale and mortgage loans                         
   receivable                                                  (67)     (107)
  Accounts payable and accrued liabilities                     (89)     (206)
 Loss on disposition of assets                                   7         7
 (Gain) on disposition of businesses                           (58)       --
 Other                                                          54       (21)
                                                           --------- ---------
Cash provided by (used for) operations                         543       701
                                                           --------- ---------
                                                                     
Cash provided by (used for) investing activities:                             
 Property and equipment                                       (417)     (548)
 Timber and timberlands                                        (34)      (34)
 Interest in a joint venture                                  (190)       --
 Property  and equipment and timber and timberlands                      
  from acquisitions                                             --      (448)
 Proceeds from sale of:                                                 
  Property and equipment                                        33        64
  Mortgage and investment securities                            29       111
  Businesses                                                   269        --
 Intercompany advances                                          --        --
 Other                                                          13       (39)
                                                           --------- --------- 
Cash provided by (used for) investing activities              (297)     (894)
                                                           --------- ---------
                                                                             
Cash provided by (used for) financing activities:                      
 Issuances of debt                                             508         8
 Sale of industrial revenue bonds                               38        33
 Notes and commercial paper borrowings, net                   (384)      765
 Cash dividends on common shares                              (238)     (238)
 Payments on debt                                             (240)     (350)
 Purchase of treasury common shares                            (16)      (45)
 Exercise of stock options                                      61        19
 Other                                                          (3)       --
                                                           --------- ---------
Cash provided by (used for) financing activities              (274)      192
                                                           --------- ---------

Net increase (decrease) in cash and short-term investments     (28)       (1)
Cash and short-term investments at beginning of year            71        84
                                                           --------- ---------
Cash and short-term investments at end of period           $    43   $    83
                                                           ========= =========
Cash paid (received) during the period for:                             
     Interest, net of amount capitalized                   $   259   $   279
                                                           ========= =========
     Income taxes                                          $    30   $   137
                                                           ========= =========
See Accompanying Notes to Financial Statements
</TABLE>

<PAGE>
Weyerhaeuser Company
- -7-

<TABLE>
<CAPTION>
                                     
                                     
                                     
                                     
                                     
                       Real Estate and
    Weyerhaeuser        Related Assets
 -------------------  -------------------
 Sept. 28, Sept. 29,  Sept. 28, Sept. 29,
   1997      1996        1997      1996
 --------- ---------  --------- ---------
<S>       <S>        <S>       <S>                    

 $   192   $   353    $    52   $    12
                                      
     460       437         10        12
      51        89         19        36
      74        --         --        --
                           
     (77)       (4)         5        (2)
      63        14       (153)       81

      --        --        (67)     (107)
    (135)     (209)        46         3
      13        10         (6)       (3)
     (13)       --        (45)       --
      58        (8)        (4)      (13)
 --------- ---------  --------- ---------
     686       682       (143)       19
 --------- ---------  --------- ---------                           
                                      
                                                            
    (415)     (541)        (2)       (7)
     (34)      (34)        --        --
    (190)       --         --        -- 

      --      (448)        --        --
                           
      19        53         14        11
      --        --         29       111
      77        --        192        --
     198       (24)      (198)       24
      (2)      (29)        15       (10)
 --------- ---------  --------- ---------
    (347)   (1,023)        50       129
 --------- ---------  --------- ---------
                           
                           
     495         8         13        --
      38        33         --        --
    (605)      753        221        12
    (238)     (238)        --        --
     (81)     (178)      (159)     (172)
     (16)      (45)        --        --
      61        19         --        --
      (3)       --         --        --
 --------- ---------  --------- ---------
    (349)      352         75      (160)
 --------- ---------  --------- ---------
                           
     (10)       11        (18)      (12)
      33        34         38        50
 --------- ---------  --------- ---------
 $    23   $    45    $    20   $    38
 ========= =========  ========= =========
                           
 $   225   $   229    $    34   $    50
 ========= =========  ========= =========
 $    68   $   154    $   (38)  $   (17)
 ========= =========  ========= =========

</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 28, 1997 and September 29, 1996



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
(or  the  company),  principally engaged in the growing and  harvesting  of
timber  and  the  manufacture, distribution and sale  of  forest  products,
and  (2)  Real  estate  and  related assets, principally  engaged  in  real
estate   development  and  construction  and  other  real  estate   related
activities.

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 5.3 million acres of company-owned and .2 million acres of
    leased forestland in the United States and 23.7 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   1996,   the   Financial  Accounting  Standards  Board  (FASB)   issued
Statement   of   Financial   Accounting   Standards   (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  and  SFAS  No.  127,  "Deferral  of   the
Effective  Date  of  Certain Provisions of FASB  Statement  No.  125 --  an
amendment  of  FASB Statement No. 125," which deferred  for  one  year  the
effective  date  of  certain provisions.  The company's  adoption  of  SFAS
No.  125  in  1997  did not, and the subsequent adoption of  SFAS  No.  127
will   not,  have  a  significant  impact  on  results  of  operations   or
financial position.

In  1996,  the  American Institute of Certified Public  Accountants  issued
Statement   of  Position  96-1,  "Environmental  Remediation  Liabilities."
This   statement,   which  provides  guidance  on   the   recognition   and
disclosure  of  environmental liabilities, is effective  for  fiscal  years
beginning  after  December 15, 1996.  The adoption  of  this  statement  in
1997  did  not  have  a  significant impact on  the  company's  results  of
operations or financial position.

Prospective Accounting Pronouncements

In 1997 first quarter, the FASB issued the following statements:

 .   SFAS  No.  128,  "Earnings  per Share," which  supersedes  APB  Opinion
    No.   15,   "Earnings  per  Share,"  and  is  effective  for  financial
    statements   issued   after   December  15,   1997.    This   statement
    replaces  the  presentation of primary earnings per  share  (EPS)  with
    a   presentation  of  basic  EPS,  which  excludes  dilution   and   is
    computed  by  dividing  income  available  to  common  stockholders  by
    the  weighted  average  number of common  shares  outstanding  for  the
    period.   Diluted  EPS, which is computed similarly  to  fully  diluted
    EPS   pursuant   to  APB  Opinion  No.  15,  reflects   the   potential
    
<PAGE> 
    
Weyerhaeuser Company 
- -10-
    
    
    dilution  that  would  occur  if  securities  or  other  contracts   to
    issue  common  stock  were exercised or converted to  common  stock  or
    resulted  in  the  issuance of common stock that would  then  share  in
    the earnings of the entity.

    If   SFAS   No.  128  were  implemented  for  the  current  year,   the
    reported EPS would be as follows:

<TABLE>
<CAPTION>
                                  Thirteen weeks      Thirty-nine weeks
                                       ended                ended
                                -------------------  -------------------
                                Sept. 28, Sept. 29,  Sept. 28, Sept. 29,
                                   1997      1996       1997      1996
                                --------- ---------  --------- ---------
   <S>                         <C>       <C>        <C>       <C>       
    Basic earnings per share    $    .57  $    .60   $   1.23  $   1.84
    Diluted earnings per share  $    .57  $    .60   $   1.22  $   1.83

</TABLE>

    Options  to  purchase  1,216,400  shares  at  $45.94  per   share,
    4,700  shares  at $47.13 per share, and 1,178,400  at  $48.13  per
    share  were  outstanding during the thirty-nine week period  ended
    September  29,  1996.   These options were  not  included  in  the
    computation  of  diluted EPS for that period  because  the  option
    exercise  prices  were greater than the average  market  price  of
    common shares during the period.

 .   SFAS No. 129, "Disclosure of Information about Capital Structure,"
    which  is  effective for financial statements for  periods  ending
    after  December  15, 1997, continues the existing requirements  to
    disclose  the  pertinent rights and privileges of  all  securities
    other  than  common  stock, but expands the  number  of  companies
    subject  to  portions of its requirements.  The company's  current
    capital structure will not require any additional disclosures as a
    result of this pronouncement.

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  198,755,580  and  198,319,551   at
September 28, 1997, and September 29, 1996, 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.

<PAGE>
Weyerhaeuser Company
- -11-


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.

The  notional  amounts of these derivative financial  instruments  are
$492 million and $807 million at September 28, 1997, and December  29,
1996,  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
$231  million  and  $296 million at September 28, 1997,  and  December
29,  1996,  respectively.  The balance of domestic  raw  material  and
product  inventories, all materials and supplies inventories, and  all
foreign inventories is costed at either the first-in, first-out (FIFO)
or moving average cost methods.  Had the FIFO method been used to cost
all  inventories, the amounts at which product inventories are  stated
would have been $231 million and $239 million greater at September 28,
1997, and December 29, 1996, respectively.

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 costs 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 $116 million  and  $164  million  at
September  28,  1997,  and  December  29,  1996,  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.


<PAGE>
Weyerhaeuser Company
- -12-


Pension Plans

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

Postretirement Benefits Other Than Pensions

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

Reclassifications

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

Real Estate and Related Assets

With  the  sale  of the mortgage banking business in the  1997  second
quarter, the financial services segment is no longer material  to  the
results  of  the company.  Beginning with the 1997 third quarter,  the
remaining  real  estate  activities in financial  services  have  been
combined  with real estate into one segment entitled real  estate  and
related assets.

Real  estate  held for sale is stated at the lower  of  cost  or  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,  in  which
case, it is carried at fair value.

Mortgage  notes  held for sale that were outstanding at  December  29,
1996 were stated at the lower of cost or market, which was computed by
the  aggregate  method  (unrealized losses were offset  by  unrealized
gains).   As  a  result of the sale of the company's mortgage  banking
business  during the year, there were no mortgage notes held for  sale
outstanding at September 28, 1997.

Mortgage-backed  certificates are carried at par value,  adjusted  for
any  unamortized  discount or premium.  These certificates  and  other
financial instruments are pledged as collateral for the collateralized
mortgage  obligation (CMO) bonds and are held by  banks  as  trustees.
Principal  and  interest collections are used  to  meet  the  interest
payments  and reduce the outstanding principal balance of  the  bonds.
Related  CMO  bonds are the obligation of the issuer, and neither  the
company  nor  any  affiliated company has guaranteed or  is  otherwise
obligated with respect to the bonds.

<PAGE>
Weyerhaeuser Company
- -13-



<TABLE>
<CAPTION>

Note 2:  Income Taxes


Provisions for income taxes include the following:

                                                     Thirty-nine weeks ended
                                                     -----------------------
                                                       Sept. 28,  Sept. 29,
Dollar amounts in millions                                1997       1996
                                                     -----------  ----------    
<S>                                                 <C>          <C>    
Federal:                                                                
  Current                                            $      39    $    42
  Deferred                                                  71        124
                                                     -----------  ----------
                                                           110        166
                                                     -----------  ----------
State:                                                         
  Current                                                    3          6
  Deferred                                                   3          7
                                                     -----------  ----------
                                                             6         13
                                                     -----------  ----------
Foreign:                                                       
  Current                                                   29         32
  Deferred                                                  (4)        (6)
                                                     -----------  ----------
                                                            25         26
                                                     -----------  ----------

Total                                                $     141    $   205
                                                     ===========  ==========
</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 28, 1997, and September 29, 1996, the
company's  provision for income taxes as a percent of earnings  before
income taxes is greater than the 35 percent federal statutory rate due
principally  to the effect of state income taxes.  The  effective  tax
rates  for the thirty-nine week periods ended September 28, 1997,  and
September 29, 1996, were 36.5 percent and 36 percent, 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. 28,  Dec. 29,
Dollar amounts in millions                                1997      1996
                                                       ---------  --------
<S>                                                   <C>        <C>    
Logs and chips                                         $     75   $    120
Lumber, plywood and panels                                  154        148
Pulp, newsprint and paper                                   181        202
Containerboard, paperboard and packaging                     98        108
Other products                                              150        146
Materials and supplies                                      280        277
                                                       ---------  ---------
                                                       $    938   $  1,001
                                                       =========  =========
</TABLE>

<PAGE>

Weyerhaeuser Company
- -14-




Note 4: Property and Equipment
<TABLE>
<CAPTION>

                                                       Sept. 28,  Dec. 29,
Dollar amounts in millions                                1997      1996
                                                       ---------  --------
<S>                                                   <C>        <C>      
Property and equipment, at cost:                                        
  Land                                                 $    160   $   158
  Buildings and improvements                              1,677     1,686
  Machinery and equipment                                 9,711     9,713
  Rail and truck roads and other                            597       596
                                                       ---------  --------
                                                         12,145    12,153
                                                               
Less allowance for depreciation                                
  and amortization                                        5,407     5,146
                                                       ---------  --------
                                                       $  6,738   $ 7,007
                                                       =========  ========
</TABLE>



Note 5: Accrued Liabilities

<TABLE>
<CAPTION>
                                                         Sept. 28,  Dec. 29,
Dollar amounts in millions                                  1997      1996
                                                         ---------  --------
<S>                                                     <C>        <C>      
Payroll - wages and salaries, incentive awards,                          
  retirement and vacation pay                            $    256   $   279 
Taxes - social security and real and personal property         63        57
Interest                                                       46        79
Income taxes                                                   47        51
Other                                                         179       196
                                                         ---------  --------
                                                         $    591   $   662
                                                         =========  ========
</TABLE>

Note 6: Short-Term Debt

Debt

The company's short-term debt at September 28, 1997 was $202 million
which included a $190 million bank loan.

Lines of Credit

The  company  has  short-term  bank  credit  lines  that  provide  for
borrowings of up to the total amount of $352.5 million, all  of  which
could  be  availed  of  by  the company and Weyerhaeuser  Real  Estate
Company  (WRECO) at September 28, 1997, and borrowings of  up  to  the
total amount of $375 million, all of which could be availed of by  the
company, WRECO and Weyerhaeuser Mortgage Company (WMC) at December 29,
1996.  No portion of these lines has been availed of by the company or
WRECO  at September 28, 1997, and none were availed of by the company,
WRECO  or WMC at December 29, 1996.  None of the entities referred  to
herein is a guarantor of the borrowings of the others.

At  December 29, 1996, WMC had $54 million outstanding against  short-
term  special  credit  lines that provided for  borrowings  of  up  to
$230 million.

Note 7: Long-Term Debt

Debt

Included in the company's long-term debt is a $300 million
6.95 percent debenture issued during the current quarter and due in
the year 2017.

Lines of Credit

The  company's lines of credit include a five-year competitive advance
and  revolving credit facility agreement entered into in 1994  with  a
group  of banks that provides for borrowings of up to the total amount
of $1.1 billion, all of which is available to the company.  Borrowings

<PAGE>

Weyerhaeuser Company
- -15-




are  at  LIBOR  or  other such interest rates as  mutually  agreed  to
between the borrower and lending banks.

At  December 29, 1996, WMC had $25 million outstanding against a  one-
year evergreen credit commitment of $35 million entered into in 1990.

Weyerhaeuser   Financial  Services,  Inc.  (WFS),   a   wholly   owned
subsidiary,  has  a  revolving/term  credit  facility  agreement  that
provides  for:  (1) borrowings of up to $350 million and $450  million
at  September 28, 1997, and December 29, 1996, respectively, at  LIBOR
or  other  such rates as may be agreed upon by WFS and the banks;  and
(2)  a  commitment  fee on the unused portion of the credit  facility.
$330 million and $355 million were outstanding under this facility  at
September 28, 1997, and December 29, 1996, respectively.

At December 29, 1996, WMC had 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 installments.

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

<TABLE>
<CAPTION>

                                                Sept. 28,  Dec. 29,
Dollar amounts in millions                        1997       1996
                                                ---------  --------
<S>                                            <C>        <C>           
Weyerhaeuser                                    $  284     $   889
Real estate and related assets                      --         248

</TABLE>

No portion of these lines has been availed of by the company, WRECO or
WFS  at  September 28, 1997, and none was availed of by  the  company,
WRECO, WMC or WFS at December 29, 1996, except as noted.

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 5,689,082 shares at
September 28, 1997, and 6,243,102 shares at December 29, 1996.

Note 9: Commitments and Contingencies

The  company's  capital  expenditures,  excluding  acquisitions,  have
averaged  about $912 million in recent years, but are expected  to  be
approximately  $750 million in 1997; however, that  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.






<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:

<TABLE>
<CAPTION>

                                       Thirteen weeks         Thirty-nine
                                            ended             weeks ended
                                     -------------------  -------------------
                                     Sept. 28, Sept. 29,  Sept. 28, Sept. 29,
Dollar amounts in millions              1997      1996       1997      1996
                                     --------- ---------  --------- ---------
<S>                                 <C>       <C>        <C>       <C>      
Net sales and revenues:                                        
  Timberlands and wood products      $  1,389  $  1,437   $  4,145  $  3,921
  Pulp, paper and packaging             1,160     1,130      3,410     3,548
  Real estate and related assets (5)      241       233        684       708
  Corporate and other                      33        52        101       166
                                     --------- ---------  --------- ---------
                                     $  2,823  $  2,852   $  8,340  $  8,343
                                     ========= =========  ========= =========
                                                                          
Earnings  before  interest  expense                                      
 and  income taxes:                                                      
  Timberlands and wood products (1)  $    172  $    210   $    554  $    579
  Pulp, paper and packaging (2)            97        79         76       276
  Real estate and
    related assets (3) (4) (5)             24         5         80        21
  Corporate and other (6)                 (52)      (41)      (134)     (117)
                                     --------- ---------  --------- ---------
                                     $    241  $    253   $    576  $    759
                                     ========= =========  ========= =========
</TABLE>

(1) 1997  third  quarter and  year-to-date results include charges of
    $10 million and $25 million,  respectively,  associated with  the
    closures  of  the  Philadelphia,  MS  and  Plymouth, NC,  plywood
    facilities.
(2) 1997 year-to-date results include special  items  of  $28 million
    which is  the net of a $49 million  charge for the consolidation,
    closure or disposition  of certain  recycling  facilities and the
    closure of the Longview,  WA  corrugated medium  machine in prior
    quarters  and a  gain of  $21 million  on  the  sale of Saskatoon
    Chemicals, Ltd. during the current quarter.
(3) 1997  year-to-date results  include  a  gain  of $45 million from
    the sale of the company's  wholly  owned subsidiary, Weyerhaeuser
    Mortgage Company.
(4) Includes  net  interest  expense of $7 million and $17 million for
    thirteen weeks and  $33 million  and  $52 million for  thirty-nine
    weeks related to the financial services businesses.
(5) With  the sale of the mortgage banking business in the 1997 second
    quarter, the financial services  segment  is no longer material to
    the results of the company.  Beginning with   the  third   quarter 
    of 1997, financial services, consisting principally of real estate
    related assets, has been combined with real estate into one segment.
(6) 1997  year-to-date  results  include pretax  income  of $10 million
    which is the net effect of interest income from a favorable federal
    income  tax  decision  and  the loss incurred in the sale of Shemin
    Nurseries.


Consolidated Results

Consolidated net earnings for the third quarter were $114 million,  or
57  cents per common share, compared with $120 million or 60 cents per
common  share, in the same quarter last year.  Included  in  the  1997
quarterly results was a net after-tax gain of $7 million, or  4  cents
per  common share, from the gain on the sale of the company's chemical
business  in  Saskatoon,  SK, Canada, offset  in  part  by  the  costs
associated  with the planned closure of the Philadelphia,  MS  plywood
facility.   These  transactions are a part of  the  company's  ongoing
effort  to  narrow its focus and upgrade the quality of the assets  of
its core businesses.

Net  sales  and revenues for the quarter were $2.8 billion, equivalent
to  the  $2.9 billion reported in the comparable quarter a  year  ago.
Global  economic growth continues to drive increasing demand for  pulp
and paper products and improved market prices for most pulp, paper and
packaging  products.   The  performance of  the  timberland  and  wood
products businesses, however, has been hurt by a weak Japanese housing
market.  This slowdown in the Japanese market could continue to affect
results into next year.

Year-to-date  earnings were $244 million, or $1.23 per  common  share,
compared  to  the $365 million and $1.84 per common share  reported  a
year  earlier.   1997 results include a net gain  of  $1  million,  or
1  cent per common share for the effect of special items year-to-date.
In  addition  to the special items recognized in the current  quarter,
1997  results  included  losses from restructuring  in  the  recycling
business,  the closure of a corrugated medium machine, the closure  of

<PAGE>

Weyerhaeuser Company
- -17-



another  plywood mill and the sale of the wholesale nursery  business,
offset  by  a  gain  on  the  sale of the company's  mortgage  banking
business  and  interest  income from a favorable  federal  income  tax
decision.

Net  sales for the first nine months were $8.3 billion, unchanged from
the same period last year.


Timberlands and Wood Products

Operating  earnings in the timberlands and wood products  segment  for
the  quarter,  including  a  $10 million charge  associated  with  the
plywood  mill closure, were $172 million.  Excluding the  charge,  the
segment  reported  operating earnings of $182  million  compared  with
$210 million in the 1996 third quarter.

The segment had net sales of $1.4 billion in the quarter, equaling the
same  period  a year earlier and down slightly from the  $1.5  billion
reported in the current year's second quarter.  In addition to  weaker
lumber  and  log sales to Japan as a result of slower housing  starts,
lower   domestic  structural  panel  prices  affected  the   segment's
performance.

During the quarter, the company completed the purchase of a 51 percent
interest  in an existing New Zealand joint venture.  The company  paid
$190  million  for  timber, land and related assets  and  net  working
capital  at closing.  The forested area of the joint venture  consists
of   148,000  acres  of  Crown  Forest  License  cutting  rights   and
approximately  45,000 acres of freehold land.   The  company  will  be
responsible for the management and marketing activities of  the  joint
venture.   RII  New  Zealand  Forests I Inc.  continues  to  hold  the
remaining 49 percent interest in the joint venture.

Third  party sales and total production volumes for the major products
in  this  segment for the thirteen weeks and thirty-nine  weeks  ended
September  28,  1997,  and September 29, 1996,  respectively,  are  as
follows:

<TABLE>
<CAPTION>
                                       Thirteen weeks      Thirty-nine weeks
                                            ended                ended
                                     -------------------  -------------------
Third party sales volumes            Sept. 28, Sept. 29,  Sept. 28, Sept. 29,
 (millions)                             1997      1996      1997       1996
- ---------------------------          --------- ---------  --------- ---------
<S>                                 <C>       <C>        <C>       <C>        

 Raw materials--cubic feet                148       145        444       423
 Softwood lumber--board feet            1,249     1,327      3,705     3,574
 Softwood plywood and                                                       
  veneer--square feet (3/8")              536       590      1,581     1,664
 Composite panels--square feet (3/4")     135       147        426       471
 Oriented strand board--square                                             
  feet (3/8")                             650       549      1,844     1,544
 Hardwood lumber--board feet               90        83        277       264
 Engineered wood products--                                                
  lineal feet                              39        34        105        88
 Hardwood doors (thousands)               197       179        544       493
                                                                         
Total production volumes                                                 
 (millions)                                                              
- ---------------------------                                                 

 Logs--cubic feet                         241       221        733       664
 Softwood lumber--board feet            1,016       955      3,039     2,770
 Softwood plywood and                                                      
  veneer--square feet (3/8")              291       318        858       964
 Composite panels--square feet (3/4")     120       123        369       415
 Oriented strand board--square                                              
  feet (3/8")                             523       426      1,519     1,231
 Hardwood lumber--board feet               92        78        267       251
 Hardwood doors (thousands)               191       173        555       485

</TABLE>

Pulp, Paper and Packaging

The  quarter's  operating earnings in the pulp,  paper  and  packaging
segment  were $97 million, including the $21 million gain on the  sale
of Saskatoon Chemicals, Ltd.  Excluding the gain, the segment reported
operating  earnings  of $76 million, 4 percent  off  the  $79  million
reported  in the third quarter of 1996, but up significantly from  the
$22 million reported in the 1997 second quarter.  The improvement that
began  late  in the second quarter following implementation  of  price
increases in pulp, paper and newsprint has continued during the  third
quarter.

Net  sales  for  the quarter were $1.2 billion, up slightly  from  the
$1.1  billion reported both in the same quarter last year and the 1997
second quarter.

<PAGE>

Weyerhaeuser Company
- -18-



Third  party sales and total production volumes for the major products
in  this  segment for the thirteen weeks and thirty-nine  weeks  ended
September  28,  1997,  and September 29, 1996,  respectively,  are  as
follows:
<TABLE>
<CAPTION>
         
                                       Thirteen weeks      Thirty-nine weeks
                                            ended                ended
                                     -------------------  -------------------
Third party sales volumes            Sept. 28, Sept. 29,  Sept. 28, Sept. 29,
 (thousands)                            1997      1996       1997      1996
- --------------------------           --------- ---------  --------- ---------
<S>                                 <C>       <C>        <C>       <C>
       
 Pulp--air-dry metric tons                494       479      1,463     1,404
 Newsprint--metric tons                   166       150        499       454
 Paper--tons                              291       248        873       740
 Paperboard--tons                          62        58        177       160
 Containerboard--tons                      86       108        289       255
 Packaging--MSF                        11,180    10,905     33,773    31,793
 Recycling--tons                          538       514      1,668     1,473
                                                                           
Total production volumes                                                   
 (thousands)                                                               
- --------------------------                                                     
 Pulp--air-dry metric tons                520       549      1,519     1,510
 Newsprint--metric tons                   180       165        526       460
 Paper--tons                              283       262        840       763
 Paperboard--tons                          64        55        173       156
 Containerboard--tons                     595       597      1,785     1,759
 Packaging--MSF                        11,666    11,498     35,286    33,444
 Recycling--tons                          864       884      2,717     2,567
</TABLE>

Real Estate and Related Assets

With  the  sale  of the mortgage banking business in the  1997  second
quarter, the financial services segment is no longer material  to  the
results  of  the company.  Beginning with the 1997 third quarter,  the
remaining  real  estate  activities in financial  services  have  been
combined  with real estate into one segment entitled real  estate  and
related assets.

This  segment's  operating  earnings  for  the  current  quarter  were
$24  million  compared to $5 million for the same  period  last  year.
This  increase reflects the strong housing markets in the area  served
by the company's real estate businesses.


Costs and Expenses

Weyerhaeuser's cost of products sold for the quarter as a percent of
net sales was 78 percent in the current quarter, up from the 1996
third quarter and the 77 percent reported in the 1997 second quarter.

Depreciation, amortization and fee stumpage were down marginally for
the quarter and up 5 percent year-to-date over 1996 as new or acquired
facilities were added and optimization, expansion, modernization or
upgrade projects were completed at existing facilities.  Non-cash
charges to income related to closure or disposition of facilities were
$10 million for the quarter and $74 million year-to-date.

Total costs and expenses for the real estate and related assets
segment were relatively even from period to period.  An increase in
costs and operating expenses corresponds with the increase in revenues
from the sale of a large commercial real estate project in the
quarter.  Reduced selling, general and administrative costs in the
quarter, when compared to the prior year, are due to the sale of the
mortgage banking business.

Other income (expense) is an aggregation of both recurring and
occasional income or expense items and, as a result, fluctuates from
period to period.  An individual income item significant in relation
to net earnings in the third quarter was the gain of $21 million on
the sale of Saskatoon Chemicals, Ltd.  In addition, year-to-date items
of significance were the gain of $45 million from the sale of the
mortgage banking business in the real estate and related assets
segment and the $10 million net income effect of interest income from
a favorable federal income tax decision and the loss incurred in the
sale of the wholesale nursery business.

There were no significant individual items in the comparable periods
of 1996.


<PAGE>
Weyerhaeuser Company
- -19-



Liquidity and Capital Resources

General

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

Weyerhaeuser's net cash provided by operations was $686 million in the
first  nine  months of 1997 compared to $682 million provided  in  the
same  period of 1996.  For the current year, funds were provided  from
net  income of $192 million along with $460 million from depreciation,
amortization and fee stumpage and $74 million of non-cash charges  for
the closure or disposition of facilities.

Working  capital,  net  of  the effects of  the  sale  of  businesses,
increased by $149 million year-to-date; however, there was a reduction
of  $38  million for the quarter.  Material uses of funds year-to-date
were  an  increase  of  $77 million in accounts receivable,  primarily
trade  receivables,  and a net decrease of $135  million  in  accounts
payable,  primarily  trade payables, and accrued  liabilities.   Funds
were  sourced,  in part, by a $63 million decrease in  inventories  as
logs  and  chips  and all pulp, paper, and packaging inventories  were
down  from year-end levels, while wood products inventories  were  up.
The  annualized product inventory turnover rate was 12.6 turns in  the
quarter, up slightly from 12.5 turns in the second quarter of 1997 and
up significantly from 10.8 turns in the third quarter of 1996.

For  the  same  period of 1996, the majority of the net  $199  million
working   capital  increase  was  attributable  to  a   reduction   of
$209 million in accounts payable and accrued liabilities.

Year-to-date  earnings before interest expense and income  taxes  plus
non-cash  charges for the timberlands and wood products  segment  were
$733  million, relatively unchanged from $741 million  in  1996.   The
pulp,  paper  and  packaging  segment  had  $344  million,  down  from
$535 million a year earlier as a result of lower earnings.

The  net cash used by operations in the real estate and related assets
segment  year-to-date  was $143 million.  Cash  was  provided  by  net
income of $52 million, including a $45 million gain on the sale of the
mortgage banking business.  Increased working capital needs used  cash
of  $169  million  including outlays of $153 million for  real  estate
purchases and development and a net $67 million for mortgages held for
sale,  as  originations exceeded sales.  This was offset in part  from
cash  provided  by  a  $46 million increase in  accounts  payable  and
accrued liabilities.


Investing

Capital  expenditures,  excluding acquisitions,  for  the  first  nine
months  were $451 million compared to $582 million in the same  period
of  1996.  Acquisition of southern U.S. timber and timberlands and two
sawmills  accounted for spending of $448 million in  1996.   The  1997
year-to-date spending by segment was $202 million for timberlands  and
wood  products, $235 million for the pulp, paper and packaging segment
and $14 million for other segments.  The company currently anticipates
capital   expenditures,   excluding   acquisitions,   to   approximate
$750  million  for  the year.  However, this expenditure  level  could
increase or decrease as a consequence of future economic conditions.

During the third quarter, the company expended $190 million to acquire
51 percent of a forestry joint venture in New Zealand.

<PAGE>

Weyerhaeuser Company
- -20-


The  cash  needed to meet these and other company needs was  generated
from  internal  cash flow, issuance of debt, sale  of  businesses  and
short-term borrowing.

Proceeds  from sale of businesses totaled $269 million  in  the  first
nine months of 1997, with $65 million in the current quarter from  the
sale  of  the Saskatoon chemical business.  $192 million was  received
from  the  sale of the mortgage banking business and $12 million  from
the sale of the wholesale nursery business in prior quarters.



Financing

During  the  first nine months of 1997, Weyerhaeuser  decreased  total
debt  by  $153  million.   This was the  net  of  debt  repayments  of
$81  million and reduction in commercial paper of $605 million  offset
by $533 million in new borrowings.

During  the  quarter, the company issued $300 million of 6.95  percent
20  year  debentures for general corporate purposes,  entered  into  a
$190  million  short-term note to finance the New Zealand  acquisition
and paid down $522 million of its commercial debt.

The  company's  total debt to equity ratio at the end of  the  current
quarter  was 36.7 percent, down from the second quarter's 37.3 percent
and 37.9 percent at December 1996.

The  net  increase in debt for the comparable period of 1996 was  due,
primarily, to issuances of $761 million in debt and commercial  paper,
offset, in part, by debt payments of $178 million.

In  the  real estate and related assets segment, financing  activities
provided a net $75 million made up of increases in commercial paper of
$221  million  and  other  debt  of $13 million  to  support  property
purchases  and construction activity offset, in part, by debt  paydown
of $159 million.

In  the  first  nine months of both 1997 and 1996,  the  company  paid
$238 million in cash dividends.

Year-to-date  1997,  the company repurchased  $16  million  of  common
shares  as  a  part  of the 11 million share repurchase  program.   No
shares  were  repurchased in the current quarter.  In the  first  nine
months of 1996, $45 million was used to repurchase shares.


Subsequent Events

In October 1997, the company issued additional 6.95 percent debentures
in  the amount of $300 million which will be due August 1, 2027.   The
net  proceeds  to be received by the company from the  sale  of  these
debentures  will be added to the company's general funds and  will  be
used  for  general  corporate  purposes,  including  working  capital,
capital  expenditures and reduction of the company's commercial  paper
backed by a long-term credit agreement.

In  November  1997,  the company entered into a new  revolving  credit
facility  agreement  and  a 364-day lines of  credit  agreement.   The
$400  million five-year revolving credit facility agreement, available
to   the   company,  replaces  the  existing  $1.1  billion  five-year
competitive  advance and revolving credit facility  agreement  entered
into in 1994.  The 364-day lines of credit agreement, available to the
company and WRECO, provides for borrowings of up to $400 million.   It
replaces  existing short-term bank lines of credit that  provided  for
borrowings up to the amount of $327.5 million at September 28, 1997.

Other Items

During the quarter, the company and Nippon Paper Industries Co.,  Ltd.
announced  the  signing of a memorandum of understanding restructuring
their  North Pacific Paper Corporation (NORPAC) joint venture.   Under
the  agreement, the company and Nippon Paper each will own 50  percent
of NORPAC.  The company currently owns 80 percent of the joint venture
with   Nippon  Paper  holding  the  remaining  20  percent   interest.
Marketing responsibilities are unchanged.  The agreement is subject to
several  contingencies, including approvals by the respective  boards.
The  company expects this transaction to have a material effect on its
cash flow in the quarter in which it closes.

<PAGE>
Weyerhaeuser Company
- -21-


Weyerhaeuser,   like   all  other  companies   using   computers   and
microprocessors, is faced with the task of addressing  the  Year  2000
problem over the next two years.  The Year 2000 challenge arises  from
the  nearly universal practice in the computer industry of  using  two
digits  rather than four digits to designate the calendar year  (e.g.,
DD/MM/YY).  This can lead to incorrect results when computer  software
performs  arithmetic  operations, comparisons or  data  field  sorting
involving  years  later  than 1999.  The company  has  embarked  on  a
comprehensive approach to identify where this problem may occur in its
information  technology,  manufacturing and facilities  systems.   The
company  plans to modify or replace its affected systems in  a  manner
that will minimize any detrimental effects on operations.  While it is
not  possible, at present, to quantify the overall cost of this  work,
the  company  presently believes that the ultimate  outcome  resulting
from  this  work  will  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 costs could have  a
material effect on results of operations.


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.

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 contended that the company overpaid federal income taxes  in
1977  through  1983.   The  alleged  overpayments  resulted  from  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 (successor  to  the
United  States  Claims Court) issued an opinion on the  casualty  loss
issues  which resulted 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 United
States Supreme Court denied the government's request for certiorari on
January  21,  1997.  On October 23, 1997, the United States  Court  of
Federal  Claims entered a judgment in favor of the company for  refund
of  taxes  in  the amount of $9 million plus statutory interest.   The
company  has  received  a partial refund of $7  million  in  tax  plus
statutory interest.

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  sought  a  declaratory  judgment  that  the  insurance
companies  were  obligated to defend the company and to  pay,  on  the
company's  behalf,  certain claims relating to  alleged  environmental
damage  from toxic substances to sites owned by third parties and  the
company.  The company subsequently 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  three  phases.   Two
trials against the remaining defendant, affecting nine sites, began in
October 1994 and February 1996, respectively, 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 remaining  issue  to  be
determined  by the trial court is what, if any, credit will  be  given
for  settlement  payments  received by  the  other  defendants.   With
respect to the remaining sites, a voluntary dismissal was taken  on  6
sites, and the defendant's offer of judgment on the final 10 sites was
accepted in June 1997.

The  company  conducted  a  review of its  10  major  pulp  and  paper
facilities  to  evaluate  the  facilities'  compliance  with   federal
Prevention  of  Significant  Deterioration  (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 Notice of Violation (NOV)  to  the
company and to North Pacific Paper Corporation

<PAGE>
Weyerhaeuser Company
- -22-


PART II


Item 1.  Legal Proceedings - Continued
- --------------------------------------

(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 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   Lane  County  Oregon
Regional  Air Pollution Control Authority concerning alleged  PSD  and
permit violations at the company's Springfield, Oregon, containerboard
manufacturing facility.

The Washington Department of Ecology 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,
which has been paid.  The EPA is also investigating.

The  Washington  Department  of  Ecology  has  issued  a  NOV  and   a
$40  thousand  penalty because of an accidental spill of an  estimated
8,700 gallons of crude sulfate turpentine on January 27, 1997, at  the
company's  pulp  and paper operations in Longview.  The  EPA  is  also
investigating.

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.   The  NOV  was referred to the Wisconsin Department  of  Justice
(WDOJ)   for   enforcement  action  on  July  2,   1996.    Settlement
negotiations  with WDNR and WDOJ are ongoing.  The company  expects  a
stipulated judgment and order resolving all issues will be executed on
or before August 31, 1997.

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,  the  company
removed the asbestos abatement subcontractor from the plantsite.   The
WDNR  and  EPA Region V are 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.

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 sought $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  sought
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  for
$2.5  million.  On May 8, 1997, after a fairness hearing, the  Alabama
court entered an order approving the settlement of the class action.

In  November 1996, an action was filed against the company in Superior
Court  for King County, Washington, on behalf of a purported class  of
all individuals and entities that own property in the United States on
which  exterior hardboard siding manufactured by the company has  been
installed since 1980.  The action alleges the company has manufactured
and  distributed  defective hardboard siding and has breached  express
warranties  and consumer protection statutes in its sale of  hardboard
siding.   The action seeks compensatory damages, including prejudgment
interest, and seeks damages for the cost of replacing siding that rots
subsequent to the entry of any judgment.  In January 1997,  an  action
was filed, also in Superior

<PAGE>
Weyerhaeuser Company
- -23-


PART II


Item 1.  Legal Proceedings - Continued
- --------------------------------------

Court  for King County, Washington, on behalf of a purported class  of
all  individuals,  proprietorships,  partnerships,  corporations,  and
other   business  entities  in  the  United  States  on  whose  homes,
condominiums,  apartment complexes or commercial  buildings  hardboard
siding  manufactured  by the company has been installed.   The  action
alleges the company has breached express and implied warranties in its
sale of hardboard siding and also has violated the Consumer Protection
Act of the State of Washington.  The action seeks damages, prejudgment
interest,  costs  and reasonable attorney fees.   The  company   is  a
defendant  in  approximately twenty-one other hardboard siding  cases,
two  of  which purport to be class actions on behalf of purchasers  of
single-   or  multi-family  residences  that  contain  the   company's
hardboard siding, one in Nebraska and one in Iowa.

On  August  7,  1997,  the company entered  a  plea  of  guilty  to  a
misdemeanor  violation of the Migratory Bird Treaty Act  in  the  U.S.
District  Court,  Western  District of  Washington,  at  Tacoma.   The
misdemeanor violation involved the accidental poisoning of a hawk  and
an  owl  in  the  course  of starling pest control  at  the  company's
Longview,  Washington pulp mill.  The company and  the  Department  of
Justice  agreed to a disposition of the misdemeanor which involved  an
undertaking  by  the  company to conduct a starling  control  research
project at its Longview mill.

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  January  22,
    February  24, April 15, May 23, June 19, July 1, July 9,  July  11,
    July  17,  September 4, and October 15, 1997, reporting information
    under Item 5, Other Events.



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-28-1997
<PERIOD-END>                               SEP-28-1997
<CASH>                                              43
<SECURITIES>                                         0
<RECEIVABLES>                                    1,044<F1>
<ALLOWANCES>                                         0
<INVENTORY>                                        938
<CURRENT-ASSETS>                                 2,208
<PP&E>                                           6,738<F2>
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  13,118
<CURRENT-LIABILITIES>                            1,459
<BONDS>                                          4,427
<COMMON>                                           258
                                0
                                          0
<OTHER-SE>                                       4,385
<TOTAL-LIABILITY-AND-EQUITY>                    13,118
<SALES>                                          8,340
<TOTAL-REVENUES>                                 8,340
<CGS>                                            6,509
<TOTAL-COSTS>                                    6,509
<OTHER-EXPENSES>                                   659
<LOSS-PROVISION>                                     5
<INTEREST-EXPENSE>                                 225
<INCOME-PRETAX>                                    385
<INCOME-TAX>                                       141
<INCOME-CONTINUING>                                244
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       244
<EPS-PRIMARY>                                     1.23
<EPS-DILUTED>                                     1.23
<FN>
<F1>Receivables are stated net of allowances.
<F2>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