POPE & TALBOT INC /DE/
10-K, 1997-03-27
PAPER MILLS
Previous: APCO ARGENTINA INC/NEW, 10-K405, 1997-03-27
Next: LOGICON INC /DE/, 11-K, 1997-03-27



<PAGE>   1
                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K



/x/   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
For the fiscal year ended December 31, 1996
                                       OR
/ /   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
For the transition period from __________ to __________.

                          Commission File Number 1-7852

                               POPE & TALBOT, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                   94-0777139
 (State or other jurisdiction              (IRS Employer Identification No.)
of incorporation or organization)

1500 SW 1st Avenue, Portland, Oregon                     97201
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code  (503) 228-9161

Securities registered pursuant to Section 12(b) of the Act:

<TABLE>
<CAPTION>
                                             Name of each Exchange
     Title of each class                     on which registered
     -------------------                     ---------------------
<S>                                          <C>
Common Shares, par value $1.00               New York Stock Exchange
Common Shares, par value $1.00               Pacific Stock Exchange
8-3/8% Debentures, Due June 1, 2013          None
</TABLE>

Securities registered pursuant to Section 12(g) of the Act:  None

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. / /

         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 aggregate market value of voting stock held by nonaffiliates of the
registrant is $192,359,825 as of March 11, 1997 ($15.25 per share).

                            13,363,779
(Number of shares of common stock outstanding as of March 11, 1997)

Part I and Part II incorporate specified information by reference from the
annual report to shareholders for the year ended December 31, 1996. Part III
incorporates specified information by reference from the proxy statement for the
annual meeting of shareholders on April 30, 1997.
<PAGE>   2
                                     PART I

ITEM 1.  BUSINESS

INTRODUCTION AND DEVELOPMENTS IN 1996

        Pope & Talbot, Inc. (the "Company") is engaged principally in the wood
products and pulp and paper products businesses. The Company's wood products
business involves the manufacture and sale of standardized and specialty lumber
and wood chips. In its pulp and paper business, the Company manufactures and
sells private label consumer tissue, bleached kraft pulp for newsprint and
writing paper, and brokers wood chips. In December 1995, the Company entered
into a definitive agreement to sell its disposable diaper business to Paragon
Trade Brands, Inc. ("Paragon"). The sale of this business was completed on
February 8, 1996 and the disposable diaper business results for 1995 and 1994
have been reflected as discontinued operations. A gain on the sale of the
discontinued diaper business was reported in the first quarter of 1996. During
1996, wood products accounted for approximately 52 percent of the Company's
revenues of $447.5 million, consumer tissue accounted for 30 percent and
bleached kraft pulp and brokered wood chips combined to account for 18 percent.

        The Company, a Delaware corporation, was originally incorporated as a
California corporation in 1940. It is the successor to a partnership formed in
San Francisco, California in 1849 that acquired its first timberlands and opened
a lumber mill in the Seattle, Washington area in 1853. Subsequently, the Company
developed a lumber business based on timberland and facilities in the U.S.
Pacific Northwest, British Columbia, Canada, and the Black Hills region of South
Dakota and Wyoming.

        Since the mid-1980s, the Company has reduced its dependency on timber
from the Pacific Northwest, where environmental concerns have sharply restricted
the availability and increased the cost of public timber. At the same time, the
Company has increased its operations in regions presently having more stable
timber supplies, namely in British Columbia and the Black Hills region of South
Dakota and Wyoming. In 1985, the Company distributed its timber and land
development properties in the State of Washington to its shareholders through
interests in a newly formed master limited partnership. In 1989, the Company
sold its Oregon sawmill, and the Company has since sold its remaining Oregon
timberlands. In 1992, the Company acquired a sawmill in Castlegar, British
Columbia and related timber cutting rights. At the end of 1995, the Company
permanently closed its Port Gamble, Washington sawmill. The Company currently
operates five sawmills with an estimated annual capacity of 549 million board
feet, of which approximately 75 percent is located in British Columbia and 25
percent in the Black Hills.

        In order to expand and broaden its sources of revenue, the Company
acquired its pulp, consumer tissue and disposable diaper businesses in the late
1970s and 1980s. The Halsey, Oregon pulp mill produces bleached kraft pulp which
is sold to a writing paper manufacturer and newsprint manufacturers in the
Pacific Northwest and on the open market. The Company's private label tissue
business manufactures towels, napkins, bathroom tissue and facial tissue from
recycled paper at two mills in the U.S. The Company sells its tissue products
under private labels to supermarkets, drugstores, mass merchandisers, food and
drug distribution companies and warehouse club stores. Up to the completion of
the previously mentioned diaper business sale in early 1996, the Company
produced private label diapers at four mills in the U.S.

        The businesses in which the Company is engaged are extremely
competitive, and a number of the Company's competitors are substantially larger
than the Company with correspondingly greater resources. In particular,
competition in the tissue products market is extremely strong in terms of price.
See "Pulp and Paper Products Business - Paper Products."

                                       2
<PAGE>   3
        Environmental regulations to which the Company is subject require the
Company from time to time to incur significant operating costs and capital
expenditures. In addition, as discussed herein, environmental concerns have in
the past materially affected the availability and cost of raw materials used in
the Company's business. See "Wood Products Business", "Pulp and Paper Products
Business" and "Environmental Matters."

WOOD PRODUCTS BUSINESS

        The Company's wood products business involves the manufacture and sale
of standardized and specialty lumber and wood chips. The Company's principal
wood products categories and the sales generated by each over the past three
years are set forth in the following table:

<TABLE>
<CAPTION>
         Classes of Wood Products                  1996         1995          1994
         ------------------------                  ----         ----          ----
                                                           (In thousands)
<S>                                              <C>          <C>           <C>     
         Lumber                                  $194,930     $194,350      $261,322
         Wood chips                                20,835       46,514        30,284
         Logs and other                            15,948       24,712        12,599
                                                 --------     --------      --------
             Total wood products sales           $231,713     $265,576      $304,205
                                                 ========     ========      ========
</TABLE>

        Although 1996 and 1995 lumber revenues were comparable, the 1996 lumber
revenues reflected 17 percent higher prices than 1995 which offset 14 percent
lower lumber sales volumes. The 1996 volume reduction related mainly to the
permanent closure of the Company's Port Gamble, Washington sawmill in 1995, and
to a lesser degree, reduced Canadian shipments. Wood chip revenues in 1996 were
$25.7 million, or 55 percent, lower than 1995 reflecting residual chip prices
which were down nearly 50 percent from 1995 levels combined with lower chip
volumes resulting from decreased lumber production. Log sales were down in 1996
due primarily to the 1995 Port Gamble mill closure. In 1995, lumber revenues
decreased $67.0 million, or 26 percent, compared with 1994. These reduced lumber
revenues were due to a combination of 13 percent lower average lumber prices and
9 percent lower sales volumes. The volume decreases related to reduced Port
Gamble sawmill operations and the Grand Forks, British Columbia sawmill
operating at one shift, down from the two-shift basis operated prior to 1995.
The 1995 wood chip revenues increased $16.2 million, or 54 percent, over 1994 as
average chip prices nearly doubled which more than offset lower chip volumes.
Log sales were higher in 1995 due mainly to the liquidation of Port Gamble log
inventories related to the fourth quarter 1995 sawmill closure.

        The Company's lumber products consist principally of boards and
dimension lumber, some of which are specialty, value-added items, such as
stress-rated lumber. Wood chips and other similar materials are obtained as a
by-product of the Company's lumber operations.

        The principal sources of raw material for the Company's wood products
operations are timber obtained through long-term cutting licenses on public
lands, logs purchased on open log markets, timber offered for sale via
competitive bidding by federal agencies, and timber purchased under long-term
contracts to cut timber on private lands.

        During 1995, the Port Gamble sawmill was either shut down or operating
on a reduced one-shift basis due to a lack of acceptably priced timber in
relation to end-product prices. Prior to the mill's closure, timber harvest
levels in the mill's operating region had been significantly reduced as a result
of environmental pressures to reduce the amount of timber available for harvest.
A strong export log market further reduced domestic log supplies in the region.
These reduced log volumes, combined with weakened lumber markets, resulted in
operating losses at Port Gamble in 1994 and 1995 and significantly
below-capacity production. With no prospect of a resolution to the timber supply
situation, the Company permanently closed the Port Gamble sawmill in the fourth
quarter of 1995. The assets of the facility were sold in the first quarter of
1996.

                                       3
<PAGE>   4
        Approximately 75 percent of the Company's current lumber capacity is
located in British Columbia, Canada and 25 percent in the Black Hills region of
South Dakota and Wyoming. In Canada, timber requirements are obtained primarily
from the Provincial Government of British Columbia under long-term timber
harvesting licenses which allow the Company to remove timber from defined areas
annually on a sustained yield basis. The Provincial Government of British
Columbia has the authority to modify prices and harvest volumes at any time.
Under the provincial stumpage pricing formula, wood costs are based on a
relationship to end- product prices. Approximately 30 percent of the Company's
Canadian log requirements are satisfied through open market log purchases. In
the Black Hills, the Company obtains its timber from various public and private
sources under long-term timber harvesting contracts in addition to buying logs
on open markets. Under these Black Hills contracts, prices are subject to
periodic adjustment based upon formulas set forth therein.

        During the early 1990s, the Company's Canadian sawmills benefited from
processing additional volumes of pine timber which had been killed by the
mountain pine beetle. This beetle kill volume was essentially harvested by the
end of 1994. As a result, Canadian timber harvest levels were reduced and
resulted in the January 1, 1995 curtailment of the Grand Forks, British Columbia
sawmill to a one-shift production basis. This Grand Forks curtailment reduced
lumber capacity by 60 million board feet annually, or approximately 8 percent of
the Company's then existing lumber capacity.

        During 1994, the Provincial Government of British Columbia's Commission
of Resources and Environment ("CORE") began reviewing the future use of the
forest resources in the province, including reserving additional forest
resources for park lands. This review was completed in 1996 and British Columbia
land use policy groups are now reviewing related recommendations. Although no
assurances can be given, management believes that in the near term, timber
supplies for the Company's Canadian sawmills should be stable. However, based
upon preliminary information, it appears that the amount of timber available to
the Company's Canadian sawmills in the longer term could face downward pressure.

        The British Columbia government has also implemented its Forest
Practices Code ("Code"). This Code communicates how companies must perform
logging activities. Due to the additional activity required by this Code to
protect the environment, the Company's logging costs increased in 1996 and will
likely continue at these higher levels. The Code could also ultimately have a
long-term impact on the Company's timber harvest volumes.

        During the first quarter of 1996, U.S. and Canadian trade negotiators
reached an agreement establishing volume quotas on Canadian softwood lumber
shipments to the U.S. The 5-year agreement took effect April 1, 1996. The quotas
specify on a company by company basis the lumber volumes which may be shipped to
the U.S. tariff-free and those volumes which may be shipped to the U.S. subject
to a $50 per thousand board foot tariff. Shipment volumes in excess of these
established quotas are subject to a $100 per thousand board foot tariff. For
purposes of determining tariff levels, the quota volumes are evaluated annually
during the April 1 through March 31 fiscal year, and are further measured on a
quarterly basis within each fiscal year. In late October 1996, the Company was
informed of its fiscal year 1996/1997 quota volumes which applied retroactively
to April 1. The Company believes its volume allocations were determined
consistently with other Canadian lumber companies. The Canadian government may
adjust company by company allocations for future fiscal year quota periods.
Since the quota agreement was enacted, domestic lumber markets have demonstrated
periods of dramatic instability, including some positive and some negative
movements. Due to this lumber market uncertainty resulting from this quota, the
Company cannot predict with certainty the impact of these quotas on the
Company's results of operations.

                                       4
<PAGE>   5
        Marketing and Distribution. The Company's lumber products are sold
primarily to wholesale distributors. Wood chips produced by the Company's
sawmills are sold to manufacturers of pulp and paper in the U.S. and Canada.
Logs not suitable for consumption in the Company's sawmills are sold to other
U.S. and Canadian forest products companies.

        Marketing of the Company's wood products is centralized in its Portland,
Oregon office. Although the Company does not have distribution facilities at the
retail level, the Company does utilize several reload facilities around the U.S.
to assist in moving the product closer to the customer. The Company sold wood
products to numerous customers during 1996, the ten largest of which accounted
for approximately 33 percent of total wood products sales. No single wood
products customer accounted for more than 10 percent of the Company's revenues
in 1996.

        Backlog. The Company maintains a minimal finished goods inventory of
wood products. At December 31, 1996, orders were approximately $9.9 million,
compared with approximately $4.7 million at December 31, 1995. This backlog
represented an order file for the Company which generally would be shipped in
two weeks to one month. The increase from 1995 to 1996 reflects both increased
lumber sales prices and higher order volume. The higher order volume is a
function of timing and poor year-end 1996 weather conditions which delayed
shipments.

        Competition. The wood products industry is highly competitive, with a
large number of companies producing products that are reasonably standardized.
There are numerous competitors of the Company that are of comparable size or
larger, none of which is believed to be dominant. The principal means of
competition in the Company's wood products business are pricing and an ability
to satisfy customer demands for various types and grades of lumber.

        For further information regarding amounts of revenue, operating profit
and loss and identifiable assets attributable to the wood products industry
segment, see Note 11 of "Notes to Consolidated Financial Statements" in the
Company's 1996 Annual Report to Shareholders.

PULP AND PAPER PRODUCTS BUSINESS

        The Company's principal pulp and paper products categories and the sales
generated by each over the last three years are set forth in the following
table:

<TABLE>
<CAPTION>
        Classes of Pulp and Paper Products                  1996         1995           1994
        ----------------------------------                  ----         ----           ----
                                                                    (In thousands)
<S>                                                        <C>          <C>           <C>     
        Tissue products                                    $133,649     $107,013      $104,885
        Bleached kraft pulp                                  72,410      124,361        77,950
        Brokered wood chips                                   9,722       27,459        15,767
                                                           --------     --------      --------
          Total pulp and paper products sales              $215,781     $258,833      $198,602
                                                           ========     ========      ========
</TABLE>

        As discussed previously, at the end of 1995 the Company entered into a
definitive agreement to sell its disposable diaper business to Paragon. The
disposable diaper business results for 1995 and 1994 were reflected as
discontinued operations. Revenues for the discontinued diaper business, which
are excluded from the table above, were $144.0 million and $157.1 million in
1995 and 1994, respectively. In 1996, the Company reported a $3.1 million net of
tax gain related to the sale of the disposable diaper business.

        In 1996, pulp and paper revenues decreased $43.1 million, or 17 percent,
from 1995 reflecting a dramatic weakening of pulp markets which more than offset
higher tissue revenues. The increase in tissue revenues in 1996 from 1995
reflected 11 percent higher prices and 12 percent higher volumes. The 1996
tissue volume improvement related mainly to

                                       5
<PAGE>   6
the late 1995 settlement of a seven-month labor strike at the Ransom,
Pennsylvania facility. The weak 1996 pulp markets resulted in a pulp price
reduction of about 35 percent compared to 1995. Pulp sales volume in 1996 was
down 7 percent from 1995 due mainly to a two-week market induced shutdown in the
first quarter of 1996 and a brief shutdown in the 1996 third quarter caused by
an equipment failure. Lower 1996 brokered wood chip revenues resulted from a
significant decrease in wood chip prices combined with lower volume. Pulp and
paper revenues increased $60.2 million, or 30 percent, from 1994 to 1995 due
mainly to improved pulp sales prices. The Company's pulp sales prices were
nearly 70 percent higher on average in 1995 than 1994. In tissue, a 17 percent
average price improvement more than offset a 13 percent drop in volume related
mainly to the 1995 labor strike at Ransom. Higher brokered wood chip revenues
reflected the significant chip price improvement from 1994 to 1995.

        1.  PAPER PRODUCTS

        The Company produces a line of private label consumer tissue products
including towels, napkins, bathroom tissue and facial tissue. These products are
sold under private and controlled labels.

        The raw material for the Company's tissue mills is wastepaper purchased
from wastepaper dealers located in the Midwest, mid-Atlantic and on the East
Coast. During 1995, wastepaper pricing was pushed to record levels by a
combination of strong pulp markets and shortages of certain wastepaper grades
caused primarily by the start-up of new recycled fiber mills in the U.S. As a
result of these pressures, the Company's wastepaper prices during 1995 doubled
over 1994 pricing. However, by year-end 1995, wastepaper prices were declining
consistent with world pulp markets. This late 1995 decline accelerated through
the first quarter and into the early second quarter of 1996 when prices leveled.
Full year 1996 prices were about half those incurred in 1995 and approximated
1994 prices. The Company believes that there will continue to be an adequate
supply of wastepaper in the foreseeable future.

        Marketing and Distribution. The Company utilizes its own sales force and
some retail consumer products brokers to sell its products to supermarkets,
drugstores, mass merchandisers, food and drug distribution companies and
warehouse club stores. The Company's products enjoy national distribution;
however, the majority are sold east of the Rocky Mountains. Sales to the
Company's ten largest paper products customers represented 77 percent of tissue
products sales in 1996. No single paper products customer accounted for 10
percent or more of total Company revenues in 1996.

        Backlog. At the end of 1996 the tissue order file was approximately $3.0
million compared to a backlog of approximately $4.2 million at December 31,
1995. The nature of the Company's tissue business is such that the time between
order receipt and the related shipment of the order is generally less than two
weeks. Due to these short lead times, order files are minimal. The lower order
backlog at year-end 1996 as compared to year-end 1995 relates to timing of order
receipts. The Company believes it carries an adequate finished goods inventory
to meet customer order requirements.

        Competition. The tissue market is extremely competitive, with
approximately 10 major producers. Of these, Kimberly-Clark Corporation, Fort
Howard Corporation, James River Corporation and Procter & Gamble Corporation are
dominant and account for approximately 65 percent of the market. Within the
tissue market, the Company estimates that the private label tissue segment
accounts for approximately 12 percent to 30 percent of the total, depending on
the product. The principal means of competition in the tissue business are
pricing, product quality and customer service. In order to effectively compete
against much larger competitors which have lower cost structures, the Company's
focus is to differentiate itself in the areas of customer service, consistent
product quality and the use of state of the art information systems.

                                       6
<PAGE>   7
        In the tissue business, the relationship between industry-wide capacity
and operating rates significantly influences tissue pricing. Tissue industry
capacity increases in the late 1980s and early 1990s resulted in capacity which
exceeded demand growth causing tissue prices to decline an average of 14 percent
from 1989 through 1993. This condition began to stabilize in 1994, and in 1995
industry-wide tissue operating rates improved to approximately 93 percent of
capacity which, combined with high 1995 industry-wide raw material costs,
generated tissue price increases for the Company at the end of 1995 of
approximately 30 percent over year-end 1994 levels. The 1995 price increases
were the first general price increases for the Company's tissue products since
1990. Tissue industry operating rates remained favorable in 1996. Additional
industry capacity increases have been announced to come on line through 1999.
These capacity increases may affect tissue pricing.

        2.  PULP PRODUCTS

        The Company owns a pulp mill at Halsey, Oregon. This mill produces
bleached kraft pulp which is sold in various forms to a writing paper
manufacturer and newsprint manufacturers in the Pacific Northwest and on the
open market. In conjunction with the fiber acquisition program for the pulp
mill, the Company brokers pulp chips for sale primarily into the export market.
The total annual capacity of the mill is 180,000 air dry metric tons; 162,000
metric tons were produced in 1996, 175,000 metric tons were produced in 1995 and
158,000 metric tons were produced in 1994.

        In order to provide additional sales flexibility and attempt to improve
margins through higher value products, the Company initiated mill modifications
totaling $41 million, which were completed in early 1994, to improve pulp
quality and expand pulp drying capabilities. These modifications were in
addition to a $24 million oxygen delignification project which reduced the use
of chlorine in the bleaching process and brought dioxin discharges into
compliance with an agreement entered into with the Oregon Department of
Environmental Quality on meeting target emission levels. These mill improvements
have allowed the Company to expand its pulp product offerings and to dry its
total pulp production, thus providing greater access to pulp markets within and
outside the Pacific Northwest, which has historically been the Company's primary
pulp market region.

        The Company has an agreement with Grays Harbor Paper L.P. ("Grays
Harbor"), under which the Company supplies pulp to the Grays Harbor writing
grade paper mill. Grays Harbor purchased approximately 100,000 metric tons,
103,000 metric tons and 89,000 metric tons of pulp from the Company in 1996,
1995 and 1994, respectively. All output from the paper mill is sold to one
customer. In the event that the paper mill's sales to its customer are adversely
impacted for any reason, sales of the Company's pulp may be adversely impacted.
A significant portion of the pulp sold to the paper mill is produced from
sawdust, which has historically been less expensive than softwood and hardwood
chips. Pricing for this pulp sold to Grays Harbor is computed using a formula
based on prices for white paper.

        Weyerhaeuser Company ("Weyerhaeuser") owns a pulp mill, which it
upgraded and expanded, located adjacent to the North Pacific Paper Company
("Norpac") newsprint manufacturing facility in Longview, Washington.
Weyerhaeuser is a part owner of Norpac. Norpac purchased 22,000 metric tons and
48,000 metric tons from the Company in 1995 and 1994, respectively. Norpac
phased out its purchases from the Company in 1995 as Weyerhaeuser completed its
upgrade and expansion project. As a result of the mill's pulp enhancements
brought about by the previously mentioned mill modifications, the Company has
been able to effectively sell the pulp volume which had previously gone to
Norpac.

        Substantially all of the Company's wood chip and sawdust requirements
for the Halsey pulp mill are satisfied through purchases by the Company from
third parties. The Company has long-term chip supply contracts with sawmills in
the Pacific Northwest.

                                       7
<PAGE>   8
        Environmental concerns over timber harvests, which caused high log costs
and led to the shutdown of the Company's Port Gamble sawmill, have also caused
higher chip costs and reduced chip availability from historic sources at the
Halsey pulp mill over the past several years. In order to provide an adequate
supply of wood fiber for the mill, the Company has expanded its capability of
using sawdust and hardwood chips, which historically have been less expensive
than softwood chips, as raw materials for a significant portion of the
production. Additionally, the Company continues to use an expanded geographic
base to maintain an adequate supply of chips for the approximately 40 to 50
percent of the pulp mill's production which remains based on softwood chips.
Environmental restrictions on timber harvests coupled with a strong pulp market
resulted in a 71 percent increase in chip prices from year-end 1994 levels to
mid 1995 levels. However, the weakening pulp market in late 1995 and early 1996
has reduced chip demand and greatly reduced chip prices from their mid 1995
highs. The Company believes there will continue to be an adequate supply of
third-party chips and sawdust for the Halsey pulp mill in the foreseeable
future.

        Marketing and Distribution. The Company utilizes its own sales force and
pulp brokers to sell its pulp products. A large majority of the Company's pulp
products are sold in the Pacific Northwest. In 1996, sales to Grays Harbor
represented 64 percent of the Company's pulp revenues and the remaining nine
largest customers accounted for an additional 23 percent of pulp revenues. Grays
Harbor accounted for 10 percent of total Company revenues in 1996.

        Backlog. The Company's pulp customers either enter into contracts for
periods of one to three years or purchase products without obligation for future
purchases. The contractual customers provide the Company with annual estimates
of their requirements, followed by periodic orders based on more definitive
information. As of December 31, 1996, the Company's backlog of orders believed
to be firm for both contractual and non-contractual customers was $17 million
compared to $16 million at December 31, 1995. The increase in total order
backlog reflects higher order volume which is partially offset by lower sales
prices. The increase in backlog volume is due to orders amounting to $5 million
from non-contractual customers at December 31, 1996, which the Company believes
are firm. At December 31, 1995, there was minimal order volume to
non-contractual customers believed to be firm as a consistent relationship with
these customers had not been established. The backlog of pulp orders at year-end
represents orders which will be filled in the first quarter of the following
year.

        Competition. The pulp industry is highly competitive, with a substantial
number of competitors having extensive financial resources, manufacturing
expertise and sales and distribution organizations, most of which are larger
than the Company, but none of which is believed to be dominant. The principal
methods of competition in the pulp market are price, quality, volume,
reliability of supply and customer service.

        For further information regarding amounts of revenue, operating profit
and loss and identifiable assets attributable to the pulp and paper products
industry segment, see Note 11 of "Notes to Consolidated Financial Statements" in
the Company's 1996 Annual Report to Shareholders.

ENVIRONMENTAL MATTERS

        The Company is subject to federal, state, provincial and local air,
water and land pollution control, solid and hazardous waste management, disposal
and remediation laws and regulations in all areas where it has operations.
Compliance with these laws and regulations generally requires operating costs as
well as capital expenditures. It is difficult to estimate the costs related
solely to environmental matters of many capital projects which have been
completed in the past or which may be required in the future. Changes required
to comply with

                                       8
<PAGE>   9
environmental standards will affect other areas such as facility life and
capacity, production costs, changes in raw material requirements and costs and
product value. The Environmental Protection Agency ("EPA") has published
proposed regulations which would establish standards and limitations for
non-combustion sources under the Clean Air Act and revised regulations under the
Clean Water Act. These proposals are collectively referred to as the "cluster
rules" and have been the subject of extensive discussions between the pulp and
paper industry and the EPA. The Company's primary exposure to these proposals
relates to the Company's Halsey pulp mill, and to a much lesser degree the
Company's two tissue mills. Based on preliminary evaluations of the proposed
rules, the costs of required modifications to the Company's mills could range
from $15 million to $30 million. The proposed rules could become effective in
mid 1997 with compliance required as early as the year 2000. It is estimated
that during 1996, capital expenditures for environmental controls amounted to
less than $1 million. It is expected that capital expenditures will continue
into the future and may increase over time. Based on the understanding of future
compliance standards, expenditures for such purposes, with the exception of
expenditures related to cluster rule compliance beginning in 1998, are currently
estimated to be minimal in 1997 and 1998. However, the ultimate outcome of
future compliance is uncertain due to various factors such as the interpretation
of environmental laws, potential introduction of new environmental laws and
evolving technologies.

        In response to environmental concerns in Western Oregon and Western
Washington, specifically the preservation of old-growth forests and wildlife
habitat, substantial amounts of federal timberlands have been set aside as
wilderness areas. This has affected and may continue to affect the amount and
cost of timber obtainable from public agencies in this region. Currently, the
Company's exposure in this region is the Halsey, Oregon pulp mill. The Halsey
pulp mill is affected by the decrease in timber availability since its primary
raw materials, wood chips and sawdust, are by-products of the lumber
manufacturing process. The Company believes that, based on existing wood chip
and sawdust availability both within the Willamette Valley region of Oregon and
from other sources discussed previously, wood chip and sawdust resources will be
adequate for the Company's requirements at the Halsey pulp mill in the
foreseeable future.

        In Canada during 1994, the Provincial Government of British Columbia's
Commission of Resources and Environment ("CORE") began reviewing the future use
of the forest resources in the province, including reserving additional forest
resources for park lands. This review was completed in 1996 and British Columbia
land use policy groups are now reviewing related recommendations. Although no
assurances can be given, management believes that in the near term, timber
supplies for the Company's Canadian sawmills should be stable. However, based
upon preliminary information, it appears that the amount of timber available to
the Company's Canadian sawmills in the longer term could face downward pressure.

        The British Columbia government has also implemented its Forest
Practices Code ("Code"). This Code communicates how companies must perform
logging activities. Due to the additional activity required by this Code to
protect the environment, the Company's logging costs increased in 1996 and will
likely continue at these higher levels. The Code could also ultimately have a
long-term impact on the Company's timber harvest volumes.

        In 1992, the Company was contacted by the local governmental owner of a
vacant industrial site in Oregon on which the Company previously conducted
business. The owner informed the Company that the site has been identified as
one containing creosote and coal tar, and that it plans to undertake a voluntary
cleanup effort of the site. The owner has requested that the Company participate
in the cost of the cleanup. The Company is currently participating in the
investigation stage of this site with remediation and monitoring to occur over
several years, likely beginning in 1998. Based on preliminary findings, the
Company has

                                       9
<PAGE>   10
estimated the likely total cost to all parties of remediation and monitoring to
be in the range of $5 to $12 million and that no amount within this range is
more likely an outcome than another. The company has established reserves for
environmental remediation and monitoring related to this site in an amount it
believes is probable and reasonably estimable. The Company believes it is
reasonably possible that the costs associated with the cleanup of this site may
exceed cost estimates upon which current accruals are based by amounts which may
range from insignificant up to approximately $7 million over several years. The
ultimate cost to the Company for the cleanup cannot be predicted with certainty
due to the unknown magnitude of the contamination, the varying costs of
alternative cleanup methods, the cleanup time frame possibilities, the evolving
nature of remediation technologies and governmental regulations and the
inability to determine the Company's share of multi-party obligations or the
extent to which contributions will be available from other parties. The Company
has not assumed it will bear the entire cost of remediation to the exclusion of
other known potentially responsible parties, who may be jointly and severally
liable, and probable recoveries from insurance carriers.

EMPLOYEES

        At December 31, 1996, the Company employed approximately 2,300 employees
of whom 1,900 were paid hourly and a majority of which were members of various
labor unions. Approximately 55 percent of the Company's employees were
associated with the Company's wood products business, 43 percent were associated
with the Company's pulp and paper business and 2 percent were corporate
management and administration personnel.

FOREIGN AND DOMESTIC OPERATIONS AND EXPORT SALES

        The Company's foreign manufacturing operations consist of three lumber
mills located in Canada. The Company's wood products business is heavily
dependent on foreign operations in that the three Canadian sawmills account for
approximately 75 percent of the Company's lumber capacity. See "Wood Products
Business" for discussion on a U.S. and Canada agreement establishing volume
quotas on Canadian softwood lumber shipments to the U.S. The Company's primary
exports are pulp sold to Europe and brokered wood chips sold to Japan. The
Company's export sales from the United States were $23.8 million for 1996, $26.3
million for 1995 and $18.2 million for 1994. Of the 1996 export sales, 47
percent were to Japan and 45 percent were to Europe.

        Financial information regarding the Company's domestic and foreign
operations is included in Note 11 of "Notes to Consolidated Financial
Statements" on page 29 and 30 of the Company's 1996 Annual Report to
Shareholders.

                                       10
<PAGE>   11
ITEM 2.  PROPERTIES

WOOD PRODUCTS PROPERTIES

        1.  Mills and Plants

        The following tabulation briefly states the location, character,
capacity and 1996 production of the Company's lumber mills:

<TABLE>
<CAPTION>
                                                    Estimated Annual                            1996
Location                                              Capacity (3)                          Production(3)
- --------                                              ------------                          -------------
<S>                                               <C>                                   <C>                
Spearfish, South Dakota                           110,000,000 bd. ft.(1)                108,000,000 bd. ft.
Newcastle, Wyoming                                 32,000,000 bd. ft.(1)                 32,000,000 bd. ft.
Grand Forks, British Columbia                      60,000,000 bd. ft.(2)                 51,000,000 bd. ft.
Midway, British Columbia                          145,000,000 bd. ft.(2)                143,000,000 bd. ft.
Castlegar, British Columbia                       211,000,000 bd. ft.(2)                215,000,000 bd. ft.
</TABLE>


    (1) Based on operating two shifts, five days per week for the Spearfish,
        South Dakota lumber mill and one shift, five days per week for the
        Newcastle, Wyoming lumber mill.
    (2) Based on operating two shifts, five days per week for the Midway and
        Castlegar, British Columbia mills and one shift, five days per week for
        the Grand Forks, British Columbia mill. These capacities reflect reduced
        operations resulting from timber license quota limitations.
    (3) Wood chips are produced as a result of the operation of the Company's
        lumber mills. It is estimated that the aggregate annual capacity for
        such production is 300,000 bone dry units. In 1996, 288,000 bone dry
        units were produced.

        The Company believes that its wood products manufacturing facilities are
adequate and suitable for current operations. The Company owns all of its wood
products manufacturing facilities.

PULP AND PAPER PROPERTIES

        1.  Tissue Mills

        The following table briefly states the location, character, capacity and
1996 production of the Company's tissue products manufacturing facilities:

<TABLE>
<CAPTION>
                                    Estimated Annual                    1996
Location                               Capacity(1)                   Production
- --------                               -----------                   ----------
<S>                                    <C>                           <C>        
Eau Claire, Wisconsin                  55,000 tons                   54,000 tons
Ransom, Pennsylvania(2)                55,000 tons                   49,000 tons
</TABLE>


    (1) Based on normal industry practice of operating three shifts per day,
        seven days per week, less scheduled downtime.
    (2) Ransom's below-capacity production reflects the rebuilding of the
        customer base that had eroded due to a seven-month labor strike in 1995.

        The Company believes that its tissue manufacturing facilities are
adequate and suitable for current operations. The Company owns all of its tissue
production facilities.

                                       11
<PAGE>   12
        2.  Pulp Mill

        The Company owns a bleached kraft pulp mill near Halsey, Oregon. In
1996, 162,000 air dry metric tons of pulp were produced, compared with an
estimated annual capacity of 180,000 metric tons. The Company believes that its
pulp facility is adequate and suitable for current operations.

ITEM 3.  LEGAL PROCEEDINGS

        In 1985, shareholders of the Company approved a Plan of Distribution
pursuant to which all of the Company's timber properties and development
properties and related assets and liabilities in the State of Washington were
transferred to newly-formed Pope Resources, A Delaware Limited Partnership, with
interests in the partnership distributed to the Company's shareholders on a pro
rata basis.

        The Company assigned to the assets transferred a distribution value for
federal income tax purposes based upon the public trading price of the
partnership interests at the time of distribution. The Internal Revenue Service
(IRS) has asserted that the Company owes additional federal income tax in
connection with this transaction and the Company has disputed this asserted tax
liability. The issue was argued before the U.S. Tax Court (Tax Court) during
1995. In March 1997, the Tax Court rendered a decision which will become final
when the Company and the IRS agree to the tax liability to be based upon the
Court's decision. Based on the Company's interpretation of the Tax Court's
decision, the Company believes the additional tax due in this matter, if any,
will not have a material adverse effect on the Company's financial position.
The final tax settlement, if any, will be recognized as a reduction in equity
with respect to the partnership transaction. Primarily in 1995, the Company
incurred costs defending its tax position in this case. In 1995, these defense
costs, together with related tax settlements and interest charges totaling $4.9
million, net of tax benefits of $1.4 million, were recognized as a reduction in
equity. 

        In December 1996, the IRS proposed certain adjustments pertaining to
transactions between the Company and its wholly-owned Canadian subsidiary,
resulting in the assertion that additional taxes were due for the tax years 1993
and 1994. The Company believes it has substantial defenses against this claim
and plans to vigorously defend its position. The Company believes, based upon
consultation with independent tax counsel, that any tax ultimately due in this
matter would not have a material adverse effect on the Company's financial
position, results of operations or liquidity.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

        Not applicable.

                                       12
<PAGE>   13
           EXECUTIVE OFFICERS OF THE REGISTRANT WHO ARE NOT DIRECTORS

         In addition to the executive officers who are also directors of the
Company, the following executive officers are not directors:

CARLOS M. LAMADRID, 61, Senior Vice President, Secretary, and Chief Financial
         Officer since August 1987.

ABRAM FRIESEN, 54, Vice President - Division Manager, Wood Products Division
        since February 1996.

WILLIAM G. FROHNMAYER, 58, Vice President - Division Manager, Fiber Products
        Division since August 1987.

All officers hold office at the pleasure of the Board of Directors.


                                     PART II

ITEM 5. MARKET FOR THE COMPANY'S COMMON STOCK AND RELATED SECURITY HOLDER
        MATTERS

        Pope & Talbot, Inc. common stock is traded on the New York and Pacific
stock exchanges under the symbol POP. The number of shareholders at year-end
1996 and 1995 were 1,153 and 1,243, respectively. The high and low sales prices
for the common stock on the New York Stock Exchange and the dividends paid per
common share for each quarter in the last two fiscal years are shown below:

<TABLE>
<CAPTION>
                                        Sales price per share               Cash dividends
                                          High             Low                  per share
                                          ----             ---                  ---------
<S>      <C>                           <C>              <C>                        <C>  
         1996
         1st Quarter                   $ 15-3/8         $  13-1/4                  $ .19
         2nd Quarter                     17-5/8            13-1/4                    .19
         3rd Quarter                     16-7/8            14-1/8                    .19
         4th Quarter                     16-1/8            14-7/8                    .19
                                                                                   -----
                                                                                   $ .76

         1995
         1st Quarter                   $ 16-7/8         $   15-1/8                 $ .19
         2nd Quarter                     17-7/8             15-3/8                   .19
         3rd Quarter                     17                 15-1/4                   .19
         4th Quarter                     15-5/8             12-1/2                   .19
                                                                                   -----
                                                                                   $ .76
</TABLE>

ITEM 6.  SELECTED FINANCIAL DATA

        Information required by Item 6 of Part II is presented in the table
entitled "Five Year Summary of Selected Financial Data" on page 10 of the
Company's 1996 Annual Report to Shareholders. Such information is incorporated
herein by reference.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

        The information required by Item 7 of Part II is presented on pages 11
through 17 of the Company's 1996 Annual Report to Shareholders. Such information
is incorporated herein by reference.

                                       13
<PAGE>   14
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

        The information required by Item 8 of Part II is presented on pages 18
through 31 of the Company's 1996 Annual Report to Shareholders. Such information
is incorporated herein by reference.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE

        Not applicable.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS

        The information required by Item 10 of Part III is presented on page 12
as a separate item entitled "Executive Officers of the Registrant Who are Not
Directors" in Part I of this Report on Form 10-K and on pages 2 and 3 (under the
item entitled "Certain Information Regarding Directors and Officers") of the
Company's Definitive Proxy Statement for the Annual Meeting of Shareholders on
April 30, 1997. Such information is incorporated herein by reference.

ITEM 11.  EXECUTIVE COMPENSATION

        The information required by Item 11 of Part III is presented on page 5
and pages 7 through 14 of the Company's Definitive Proxy Statement for the
Annual Meeting of Shareholders on April 30, 1997. Such information is
incorporated herein by reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The information required by Item 12 of Part III is presented on page 4
and page 6 of the Company's Definitive Proxy Statement for the Annual Meeting of
Shareholders on April 30, 1997. Such information is incorporated herein by
reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        Not applicable

                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)   (1)   Financial Statements

            The financial statements listed in the accompanying Index to
            Financial Statements and Financial Statement Schedules are filed as
            part of this annual report.

(a)   (2)   Schedules

            All schedules are omitted since the required information is not
            present or is not present in amounts sufficient to require
            submission of the related schedule, or because the information
            required is included in the financial statements and notes thereto.

(a)   (3)   Exhibits

            The following exhibits are filed as part of this annual report.

                                       14
<PAGE>   15
<TABLE>
<CAPTION>
Exhibit No.
- -----------
<S>               <C>
   2.1            Asset Purchase Agreement by and among Paragon Trade Brands,
                  Inc., PTB Acquisition Sub, Inc., Pope & Talbot, Inc. and Pope
                  & Talbot, Wis., Inc. dated December 11, 1995. (Incorporated
                  herein by reference to Exhibit 2.1 to the Company's Current
                  Report on Form 8-K filed February 8, 1996.)

   3.1            Certificate of Incorporation, as amended. (Incorporated herein
                  by reference to Exhibit 3(a) to the Company's Annual Report on
                  Form 10-K for the year ended December 31, 1992.)

   3.2            Bylaws.

   4.1            Indenture, dated June 2, 1993, between the Company and
                  Chemical Trust Company of California as Trustee with respect
                  to the Company's 8-3/8% Debentures due 2013. (Incorporated
                  herein by reference to Exhibit 4.1 to the Company's
                  registration statement on Form S-3 filed April 6, 1993.)

   4.2            Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC, Inc.;
                  ABN AMRO Bank N.V.; Continental Bank N.A.; and Wachovia Bank
                  of Georgia, National Association. (Incorporated herein by
                  reference to Exhibit 4 to the Company's Quarterly Report on
                  Form 10-Q for the quarter ended June 30, 1992.)

   4.3            Rights Agreement, dated as of April 13, 1988, between the
                  Company and The Bank of California, as rights agent.
                  (Incorporated herein by reference to Exhibit 4(e) to the
                  Company's Annual Report on Form 10-K for the year ended
                  December 31, 1992.)

   4.4            Extension Agreement, dated as of June 30, 1994, to the
                  Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC, Inc.;
                  ABN AMRO Bank N.V.; Continental Bank N.A.; and Wachovia Bank
                  of Georgia, National Association. (Incorporated herein by
                  reference to Exhibit 4.6 to the Company's Annual Report on
                  Form 10-K for the year ended December 31, 1994.)

   4.5            Modification Agreement, dated as of October 31, 1994, to the
                  Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC, Inc.;
                  ABN AMRO Bank N.V.; Continental Bank N.A.; and Wachovia Bank
                  of Georgia, National Association. (Incorporated herein by
                  reference to Exhibit 4.7 to the Company's Annual Report on
                  Form 10-K for the year ended December 31, 1994.)

   4.6            Modification Agreement, dated as of December 31, 1994, to the
                  Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC, Inc.;
                  ABN AMRO Bank N.V.; Continental Bank N.A.; and Wachovia Bank
                  of Georgia, National Association. (Incorporated herein by
                  reference to Exhibit 4.8 to the Company's Annual Report on
                  Form 10-K for the year ended December 31, 1994.)

   4.7            Extension/Modification Agreement, dated as of June 30, 1995,
                  to the Revolving Credit Agreement, dated May 6, 1992, among
                  the Company and United States National Bank of Oregon; CIBC,
                  Inc.; ABN AMRO Bank N.V.; Bank of America Illinois, fka
                  Continental Bank; and Wachovia Bank of Georgia, National
                  Association. (Incorporated herein by reference to Exhibit 4.7
                  to the Company's Quarterly Report on Form 10-Q for the quarter
                  ended June 30, 1995.)
</TABLE>

                                       15
<PAGE>   16
<TABLE>
<CAPTION>
<S>               <C>
    4.8           Modification Agreement dated as of October 16, 1995, to the
                  Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC, Inc.;
                  ABN AMRO Bank N.V.; Bank of America Illinois; and Wachovia
                  Bank of Georgia, National Association. (Incorporated herein by
                  reference to Exhibit 4.8 to the Company's Quarterly Report on
                  Form 10-Q for the quarter ended September 30, 1995.)

    4.9           Modification Agreement, dated as of January 22, 1996, to the
                  Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC, Inc.;
                  ABN AMRO Bank N.V.; Bank of America Illinois; and Wachovia
                  Bank of Georgia, National Association. (Incorporated herein by
                  reference to Exhibit 4.1 to the Company's Current Report on
                  Form 8-K filed February 8, 1996.)

    4.10          Revolving Line of Credit Agreement, dated July 25, 1996,
                  between the Company and United States National Bank of Oregon.

    4.11          Modification Agreement, dated as of November 18, 1996, to the
                  Revolving Credit Agreement, dated May 6, 1992, among the
                  Company and United States National Bank of Oregon; CIBC,
                  Inc.; ABN AMRO Bank N.V.; Bank of America Illinois; and
                  Wachovia Bank of Georgia, National Association.  

   10.1           Executive Compensation Plans and Arrangements
                  ---------------------------------------------

   10.1.1         Stock Option and Appreciation Plan. (Incorporated herein by
                  reference to Exhibit 10(a) to the Company's Annual Report on
                  Form 10-K for the year ended December 31, 1992.)

   10.1.2         Executive Incentive Plan. (Incorporated herein by reference to
                  Exhibit 10(b) to the Company's Annual Report on Form 10-K for
                  the year ended December 31, 1992.)

   10.1.3         Restricted Stock Bonus Plan. (Incorporated herein by reference
                  to Exhibit 10(c) to the Company's Annual Report on Form 10-K
                  for the year ended December 31, 1992.)

   10.1.4         Deferral Election Plan. (Incorporated herein by reference to
                  Exhibit 10(d) to the Company's Annual Report on Form 10-K for
                  the year ended December 31, 1992.)

   10.1.5         Supplemental Executive Retirement Income Plan. (Incorporated
                  herein by reference to Exhibit 10(e) to the Company's Annual
                  Report on Form 10-K for the year ended December 31, 1990.)

   10.1.6         Form of Severance Pay Agreement among the Company and certain
                  of its executive officers. (Incorporated herein by reference
                  to Exhibit 10(f) to the Company's Annual Report on Form 10-K
                  for the year ended December 31, 1990.)

   10.1.7         1996 Non-Employee Director Stock Option Plan. (Incorporated
                  herein by reference to Exhibit 10.1.7 to the Company's
                  Quarterly Report on Form 10-Q for the quarter ended March 31,
                  1996.)

   10.2           Lease agreement between the Company and Pope Resources, dated
                  December 20, 1985, for Port Gamble, Washington sawmill site.
                  (Incorporated herein by reference to Exhibit 10(g) to the
                  Company's Annual Report on Form 10-K for the year ended
                  December 31, 1990.)
</TABLE>

                                       16
<PAGE>   17
<TABLE>
<CAPTION>
<S>               <C>
   10.3           Lease agreement between the Company and Shenandoah Development
                  Group, Ltd., dated March 14, 1988, for Atlanta diaper mill
                  site as amended September 1, 1988 and August 30, 1989.
                  (Incorporated herein by reference to Exhibit 10(h) to the
                  Company's Annual Report on Form 10-K for the year ended
                  December 31, 1990.)

   10.4           Lease agreement between the Company and Shenandoah Development
                  Group, Ltd., dated July 31, 1989, for additional facilities at
                  Atlanta diaper mill as amended August 30, 1989 and February
                  1990. (Incorporated herein by reference to Exhibit 10(i) to
                  the Company's Annual Report on Form 10-K for the year ended
                  December 31, 1990.)

   10.5           Grays Harbor Paper L.P. Amended and Restated Pulp Sales Supply
                  Contract, dated September 28, 1994 (with certain confidential
                  information deleted). (Incorporated herein by reference to
                  Exhibit 10(j) to the Company's Quarterly Report on Form 10-Q
                  for the quarter ended September 30, 1994.)

   10.6           Province of British Columbia Tree Farm License No. 8, dated
                  March 1, 1995. (Incorporated herein by reference to Exhibit
                  10.6 to the Company's Quarterly Report on Form 10-Q for the
                  quarter ended September 30, 1996.)

   10.7           Province of British Columbia Tree Farm License No. 23, dated
                  March 1, 1995. (Incorporated herein by reference to Exhibit
                  10.7 to the Company's Quarterly Report on Form 10-Q for the
                  quarter ended September 30, 1996.)

   10.8           Province of British Columbia Forest License A18969, dated
                  December 1, 1993. (Incorporated herein by reference to Exhibit
                  10.8 to the Company's Quarterly Report on Form 10-Q for the
                  quarter ended September 30, 1996.)

   11.1           Statement showing computation of per share earnings.

   13.1           Portions of the annual report to shareholders for the year
                  ended December 31, 1996 which have been incorporated by
                  reference in this report.

   21.1           Listing of parents and subsidiaries.

   23.1           Consent of Arthur Andersen LLP.

   27.1           Financial Data Schedule.
</TABLE>

The undersigned registrant hereby undertakes to file with the Commission a copy
of any agreement not filed under exhibit item (4) above on the basis of the
exemption set forth in the Commission's rules and regulations.

(b)   Reports on Form 8-K

      No reports on Form 8-K were filed during the three months ended December
31, 1996.

                                       17
<PAGE>   18
                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULES


<TABLE>
<CAPTION>
                                                                                 Annual
                                                                                 Report
                                                                                   to
                                                                              Shareholders
                                                                              ------------
<S>                                                                               <C>
Report of Independent Public Accountants                                             17
Consolidated balance sheets at December 31, 1996 and 1995                            18
Consolidated statements of income for each of the three years
     in the period ended December 31, 1996                                           19
Consolidated statements of stockholders' equity for each of the
     three years in the period ended December 31, 1996                               20
Consolidated statements of cash flows for each
     of the three years in the period ended December 31, 1996                        21
Notes to consolidated financial statements                                        22-30
Supplementary information:
     Quarterly financial information (unaudited)                                     31
</TABLE>


         All schedules are omitted since the required information is not present
or is not present in amounts sufficient to require submission of the schedule,
or because the information required is included in the financial statements and
notes thereto.

          The consolidated financial statements listed in the above index are
included in the Annual Report to Shareholders of Pope & Talbot, Inc. for the
year ended December 31, 1996 are hereby incorporated by reference. With the
exception of the pages listed in the above index and the items referred to in
Items 1, 6, 7 and 8, the 1996 Annual Report to Shareholders is not to be deemed
filed as part of this report.

                                       18
<PAGE>   19
                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS




As independent public accountants, we hereby consent to the incorporation of our
report incorporated by reference in this Form 10-K into the Company's previously
filed Registration Statement Nos. 33-34996, 333-04223 and 33-64764 on Form S-8.




                                           ARTHUR ANDERSEN LLP

Portland, Oregon
   March 27, 1997

                                       19
<PAGE>   20
                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of
Portland, State of Oregon, on this 27th day of March, 1997.

                                 POPE & TALBOT, INC.

                                 BY:    \s\ Peter T. Pope
                                        --------------------------------------
                                        Peter T. Pope, Chairman of the Board
                                        and Chief Executive Officer

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

<TABLE>
<S>                                              <C>                                              <C>
                                                 Chairman of the Board and
\s\ Peter T. Pope                                Chief Executive Officer                          March 27, 1997
- ----------------------------------               ------------------------------                   --------------
Peter T. Pope

\s\ Gordon P. Andrews                            Director                                         March 27, 1997
- ----------------------------------               ------------------------------                   --------------
Gordon P. Andrews

\s\ Hamilton W. Budge                            Director                                         March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Hamilton W. Budge

\s\ Charles Crocker                              Director                                         March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Charles Crocker                                                                                   
                                                                                                  
\s\ Michael Flannery                             President and Director                           March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Michael Flannery                                                                                  
                                                                                                  
\s\ Warren E. McCain                             Director                                         March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Warren E. McCain                                                                                  
                                                                                                  
\s\ Robert Stevens Miller, Jr.                   Director                                         March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Robert Stevens Miller, Jr.                                                                        
                                                                                                  
\s\ Hugo G. L. Powell                            Director                                         March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Hugo G. L. Powell                                                                                 
                                                                                                  
\s\ Brooks Walker, Jr.                           Director                                         March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Brooks Walker, Jr.                                                                                
                                                 Senior Vice President,                      
                                                 Secretary and
\s\ Carlos M. Lamadrid                           Chief Financial Officer                          March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Carlos M. Lamadrid

\s\ Robert L. Bluhm                              Financial Controller                             March 27, 1997
- ------------------------------------------       ------------------------------                   --------------
Robert L. Bluhm
</TABLE>

                                       20

<PAGE>   1
                                                                     EXHIBIT 3.2

                                     BYLAWS

                                       OF

                               POPE & TALBOT, INC.

                                    ARTICLE I

                                  Stockholders

                  Section 1.1 Annual Meetings. An annual meeting of stockholders
shall be held for the election of directors at such date, time and place either
within or without the State of Delaware as may be designated by the Board of
Directors from time to time. Any other proper business may be transacted at the
annual meeting.

                  Section 1.2. Special Meetings. Special meetings of
stockholders may be called at any time by the Board, or by a majority of the
members of the Board, or by a committee of the Board which has been duly
designated by the Board and whose powers and authority, as provided in a
resolution of the Board or in the Bylaws, include the power to call such
meetings, but such special meetings may not be called by any other person or
persons; provided, however, that if and to the extent that any special meeting
of stockholders may be called by any other person or persons specified in any
provisions of the Certificate of Incorporation or any amendment thereto or any
certificate filed under Section 151(g) of the Delaware General Corporation Law
(or any successor thereto), then such special meeting may also be called by the
person or persons, in the manner, at the times and for the purposes so
specified. A special meeting shall be held at such date, time and place either
within or without the State of Delaware as may be stated in the notice of the
meeting.

                  Section 1.3. Notice of Meetings. Whenever stockholders are
required or permitted to take any action at a meeting, a written notice of the
meeting shall be given which shall state the place, date and hour of the
meeting, and, in the case of a special meeting, the purpose or purposes for
which the meeting is called. Unless otherwise provided by law, the written
notice of any meeting shall be given not less than ten nor more than sixty days
before the date of the meeting to each stockholder entitled to vote at such
meeting. If mailed, such notice shall be deemed to be given when deposited in
the United States mail, postage prepaid, directed to the stockholder at his
address as it appears on the records of the Corporation.

                  Section 1.4. Adjournments. Any meetings of stockholders,
annual or special, may adjourn from time to time to reconvene at the same or
some other place, and notice need not be given of any such adjourned meeting if
the time and place thereof are announced at the meeting at which the adjournment
is taken. At the adjourned meeting

                                       1
<PAGE>   2
the Corporation may transact any business which might have been transacted at
the original meeting. If the adjournment is for more than thirty days, or if
after the adjournment a new record date is fixed for the adjourned meeting, a
notice of the adjourned meeting shall be given to each stockholder of record
entitled to vote at the meeting.

                  Section 1.5. Quorum. At each meeting of stockholders, except
where otherwise provided by law, the holders of a majority of the outstanding
shares of each class of stock entitled to vote at the meeting, present in person
or represented by proxy, shall constitute a quorum. For purposes of the
foregoing, two or more classes or series of stock shall be considered a single
class if the holders thereof are entitled to vote together as a single class at
the meeting. In the absence of a quorum the stockholders so present may, by
majority vote, adjourn the meeting from time to time in the manner provided by
Section 1.4 of these Bylaws until a quorum shall attend. Shares of its own
capital stock belonging on the record date for the meeting to the Corporation or
to another corporation, if a majority of the shares entitled to vote in the
election of directors of such other corporation is held, directly or indirectly,
by the Corporation, shall neither be entitled to vote nor be counted for quorum
purposes; provided, however, that the foregoing shall not limit the right of the
Corporation to vote stock, including but not limited to its own stock, held by
it in a fiduciary capacity.

                  Section 1.6. Organization. Meetings of stockholders shall be
presided over by the Chairman of the board, or in his absence by the President,
or in his absence by a Senior Vice President, or in their absence by a Vice
President, or in the absence of the foregoing persons by a chairman designated
by the Board of Directors, or in the absence of such designation by a chairman
chosen at the meeting. The Secretary shall act as secretary of the meeting, but
in his absence the chairman of the meeting may appoint any person to act as
secretary of the meeting.

                  Section 1.7. Voting; Proxies. Each stockholder entitled to
vote at any meeting of stockholders shall be entitled to vote for each share of
stock held by him which has voting power upon the matter in question, except to
the extent that the Certificate of Incorporation provides for cumulative voting
with respect to the election of directors. Each stockholder entitled to vote at
a meeting of stockholders may authorize another person or persons to act for him
by proxy, but no such proxy shall be voted or acted upon after three years from
its date, unless the proxy provides for a longer period. A duly executed proxy
shall be irrevocable if it states that it is irrevocable and if, and only as
long as, it is coupled with an interest sufficient in law to support an
irrevocable power. A stockholder may revoke any proxy which is not irrevocable
by attending the meeting and voting in person or by filing an instrument in
writing revoking the proxy or another duly executed proxy bearing a later date
with the Secretary of the Corporation. Voting at meetings of stockholders need
not be by written ballot and need not be conducted by inspectors unless the
holders of a majority of the outstanding shares of all classes of stock entitled
to vote thereon present in person or by proxy at such meeting shall so
determine.

                                       2
<PAGE>   3
                  Section 1.8. Fixing Date for Determination of Stockholders of
Record. In order that the Corporation may determine the stockholders entitled to
notice of or to vote at any meeting of stockholders or any adjournment thereof,
or entitled to receive payment of any dividend or other distribution or
allotment of any rights, or entitled to exercise any rights in respect to any
change, conversion or exchange of stock or for the purpose of any other lawful
action, the Board of Directors may fix, in advance, a record date, which shall
not be more than sixty nor less than ten days before the date of such meeting,
nor more than sixty days prior to any other action. If no record date is fixed:
(1) the record date for determining stockholders entitled to notice of or to
vote at a meeting of stockholders shall be at the close of business on the day
next preceding the day on which notice is given, or, if notice is waived, at the
close of business on the day next preceding the day on which the meeting is
held; and (2) the record date for determining stockholders for any other purpose
shall be at the close of business on the day on which the Board adopts the
resolution relating thereto. A determination of stockholders of record entitled
to notice of or to vote at a meeting of stockholders shall apply to any
adjournment of the meeting; provided, however, that the Board may fix a new
record date for the adjourned meeting.

                  Section 1.9. List of Stockholders Entitled to Vote. The
Secretary shall prepare and make, at least ten days before every meeting of
stockholders, a complete list of the stockholders entitled to vote at the
meeting, arranged in alphabetical order, and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the examination of any stockholder, for the purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten days prior to the meeting, either at a place within the city where the
meeting is to be held, which place shall be specified in the notice of the
meeting, or, if not so specified, at the place where the meeting is to be held.
The list shall also be produced and kept at the time and place of the meeting
during the whole time thereof and may be inspected by any stockholder who is
present.

                  Section 1.10. Notice of Stockholder Business and Nominations.

                  (A) Annual Meetings of Stockholders. (1) Nominations of
persons for election to the Board of Directors of the Corporation and the
proposal of business to be considered by the stockholders may be made at an
annual meeting of the stockholders (a) pursuant to the Corporation's notice of
meeting, (b) by or at the direction of the Board of Directors or (c) by any
stockholder of the Corporation who was a stockholder of record at the time of
giving of notice provided for in this Bylaw, who is entitled to vote at the
meeting and who complies with the notice procedures set forth in this Bylaw.

                           (2) For nominations or other business to be properly
brought before an annual meeting by a stockholder pursuant to clause (c) of
paragraph (A) (1) of this Bylaw, the stockholder must have given timely notice
in conformance with the requirements of this Bylaw, thereof in writing to the
Secretary of the Corporation and such other business must otherwise be a proper
matter for stockholder action. To be timely, a stockholder's notice shall be
delivered to the Secretary at the principal executive

                                       3
<PAGE>   4
offices of the Corporation not later than the close of business on the 90th day
prior to the first anniversary of the preceding year's annual meeting; provided,
however, that in the event that the date of the annual meeting is more than 30
days before or more than 60 days after such anniversary date, notice by the
stockholder to be timely must be so delivered not later than the close of
business on the 90th day prior to such annual meeting or the 10th day following
the day on which public announcement of the date of such meeting is first made
by the Corporation. In no event shall the public announcement of an adjournment
of an annual meeting commence a new time period for the giving of a
stockholder's notice as described above. Such stockholder's notice shall set
forth (a) as to each person whom the stockholder proposes to nominate for
election or re-election as a director (i) the name, age, business address and
residence address of such person, (ii) the principal occupation or employment of
such person, (iii) the class and number of shares of the corporation which are
beneficially owned by such person, (iv) a description of all arrangements or
understandings between the stockholder and each nominee and any other person or
persons (naming such person or persons) pursuant to which the nominations are to
be made by the stockholder, and (v) any other information relating to such
person that is required to be disclosed in solicitations of proxies for election
of directors, or is otherwise required, in each case pursuant to Regulation 14A
under the Securities Exchange Act of 1934 (the "1934 Act") (including without
limitation such person's written consent to being named in the proxy statement,
if any, as a nominee and to serving as a director if elected); and (b) as to any
other business that the stockholder proposes to bring before the meeting (i) a
brief description of the business desired to be brought before the meeting, (ii)
the reasons for conducting such business at the meeting, (iii) any material
interest in such business of such stockholder and the beneficial owner, if any,
on whose behalf the proposal is made and (iv) any other information which is
required to be disclosed in solicitations of proxies on behalf of any such
business, and specifically, any such information called for by Items 4 and 5 of
Regulation 14A under the 1934 Act regarding such other business, the proponent
of such other business and any associates or persons who would be deemed
"participants" under Regulation 14A were the proponent soliciting proxies on
behalf of such other business. All such notices shall include (i) a
representation that the person sending the notice is a shareholder of record and
will remain such through the record date for the meeting, (ii) the name and
address, as they appear on the corporation's books, of such shareholder, (iii)
the class and number of the corporation's shares which are owned beneficially
and of record by such shareholder, and (iv) a representation that such
shareholder intends to appear in person or by proxy at such meeting to make the
nomination or move the consideration of other business set forth in the notice.

                           (3) Notwithstanding anything in the second sentence
of paragraph (A)(2) of this Bylaw to the contrary, in the event that the number
of directors to the Board of Directors of the Corporation is increased and there
is no public announcement by the Corporation naming all of the nominees for
director or specifying the size of the increased Board of Directors at least 70
days prior to the first anniversary of the preceding year's annual meeting, a
stockholder's notice required by this Bylaw shall also be considered timely, but
only with respect to nominees for any new positions created by

                                       4
<PAGE>   5
such increase, if it shall be delivered to the Secretary at the principal
executive offices of the Corporation not later than the close of business on the
10th day following the day on which such public announcement is first made by
the Corporation.

                  (B) Special Meetings of Stockholders. Only such business shall
be conducted at a special meeting of stockholders as shall have been brought
before the meeting pursuant to the Corporation's notice of meeting. Nominations
of persons for election to the Board of Directors may be made at a special
meeting of stockholders at which directors are to be elected pursuant to the
Corporation's notice of meeting (a) by or at the direction of the Board of
Directors or (b) provided that the Board of Directors has determined that
directors shall be elected at such meeting, by any stockholder of the
Corporation who is a stockholder of record at the time of giving of notice
provided for in this Bylaw, who shall be entitled to vote at the meeting and who
complies with the notice procedures set forth in this Bylaw. In the event the
Corporation calls a special meeting of stockholders for the purpose of electing
one or more directors to the Board of Directors, any such stockholder may
nominate a person or persons (as the case may be), for election to such
position(s) as specified in the Corporation's notice of meeting, if the
stockholder's notice required by paragraph (A)(2) of this Bylaw shall be
delivered to the Secretary at the principal executive offices of the Corporation
not later than the close of business on the 90th day prior to such special
meeting or the 10th day following the day on which public announcement is first
made on the date of the special meeting and of the nominees proposed by the
Board of Directors to be elected at such meeting. In no event shall the public
announcement of an adjournment of a special meeting commence a new time period
for the giving of a stockholder's notice as described above.

                  (C) General. (1) Only such persons who are nominated in
accordance with the procedures set forth in this Bylaw shall be eligible to
serve as directors and only such business shall be conducted at a meeting of
stockholders as shall have been brought before the meeting in accordance with
the procedures set forth in this Bylaw. Except as otherwise provided by law, the
Certificate of Incorporation or these Bylaws, the chairman
of the meeting shall refuse to acknowledge the nomination of any person or the
consideration of any business not made in compliance with the foregoing
procedures.

                           (2) For purposes of this Bylaw, "public announcement"
shall mean disclosure in a press release reported by the Dow Jones News Service,
Associated Press or comparable national news service or in a document publicly
filed by the Corporation with the Securities and Exchange Commission pursuant to
Section 13, 14 or 15(d) of the Exchange Act.

                           (3) Notwithstanding the foregoing provisions of this
Bylaw, a stockholder shall also comply with all applicable requirements of the
1934 Act and the rules and regulations thereunder with respect to the matters
set forth in this Bylaw. Nothing in this Bylaw shall be deemed to affect any
rights (i) of stockholders to request inclusion of proposals in the
Corporation's proxy statement pursuant to Rule 14a-8 under

                                       5
<PAGE>   6
the 1934 Act or (ii) of the holders of any series of Preferred Stock to elect
directors under specified circumstances.

                                   ARTICLE II

                               Board of Directors

                  Section 2.1. Powers; Number; Qualifications. The business and
affairs of the Corporation shall be managed by or under the direction of the
Board of Directors, except as may be otherwise provided by law. The authorized
number of directors shall be nine (9), and such number shall not be changed
except by a Bylaw amending this section duly adopted by the Board or duly
adopted by the Stockholders pursuant to the terms of Article SIXTH of the
Certificate of Incorporation. Directors need not be stockholders.

                  Section 2.2. Election; Term of Office; Resignation; Removal;
Vacancies. Each director shall hold office until the expiration of his term and
until his successor is elected and qualified or until his earlier resignation or
notice to the Board of Directors or to the President or the Secretary of the
Corporation. Such resignation shall take effect at the time specified therein,
and unless otherwise specified therein no acceptance of such resignation shall
be necessary to make it effective. Any director or the entire Board of Directors
may be removed, with cause, by the holders of a majority of the shares then
entitled to vote at an election of directors. Vacancies and newly created
directorships resulting from any increase in the authorized number of directors
or from any other cause may be filled by a majority of the directors then in
office, although less than a quorum, or by the sole remaining director.

                  Section 2.3. Regular Meetings. A regular annual organizational
meeting of the Board of Directors shall be held without other notice than this
Bylaw at such time as the Board of Directors may specify within twenty-four (24)
hours after, and at the same place as, the annual meeting of stockholders, for
the purpose of electing officers and conducting any other business which may
properly be considered. The Board of Directors may provide for the time and
place of other regular meetings from time to time by resolution, and no notice
need be given of such regular meetings.

                  Section 2.4. Special Meetings. Special meetings of the Board
of Directors may be held at any time or place within or without the State of
Delaware whenever called by the Chairman of the Board, by the President or by
any two directors. Notice of all special meetings of the Board shall be given to
each director by two days' service of the same by telegram, by letter, or
personally. Such notice may be waived by any director and any meeting shall be a
legal meeting without notice having been given if all the directors shall be
present thereat or if those not present shall, either before or after the
meeting, sign a written waiver of notice of, or a consent to, such meeting or
shall after the meeting sign an approval of the minutes thereof. All such
waivers, consents or approvals shall be filed with the corporate records or be
made a part of the minutes of the meeting.

                                       6
<PAGE>   7
                  Section 2.5. Telephonic Meetings Permitted. Members of the
Board of Directors, or any committee designated by the Board, may participate in
a meeting of the Board or of such committee, as the case may be, by means of
conference telephone or similar communications equipment by means of which all
persons participating in the meeting can hear each other, and participation in a
meeting pursuant to this Bylaw shall constitute presence in person at such
meeting.

                  Section 2.6. Quorum; Vote Required for Action. At all meetings
of the Board of Directors a majority of the entire Board shall constitute a
quorum for the transaction of business. The vote of a majority of the directors
present at a meeting at which a quorum is present shall be the act of the Board.
In case at any meeting of the Board a quorum shall not be present, the members
of the Board present may adjourn the meeting from time to time until a quorum
shall attend.

                  Section 2.7. Organization. Meetings of the Board of Directors
shall be presided over by the Chairman of the Board, or in his absence by the
President, or in his absence by the Vice President of Finance, or in his absence
by a Senior Vice President, or in their absence by a chairman chosen at the
meeting. The Secretary shall act as secretary of the meeting, but in his absence
the chairman of the meeting may appoint any person to act as secretary of the
meeting.

                  Section 2.8. Action by Directors Without a Meeting. Any action
required or permitted to be taken at any meeting of the Board of Directors, or
of any committee thereof, may be taken without a meeting if all members of the
Board or of such committee, as the case may be, consent thereto in writing, and
the writing or writings are filed with the minutes of proceedings of the Board
of Directors.

                  Section 2.9 Compensation of Directors. The Board of Directors
shall have the authority to fix the compensation of directors.

                                   ARTICLE III

                                   Committees

                  Section 3.1. Committees. The Board of Directors may, by
resolution passed by a majority of the whole Board, designate one or more
committees, each committee to consist of one or more of the directors of the
Corporation. The board may designate one or more directors as alternate members
of any committee, who may replace any absent or disqualified member at any
meeting of the committee. In the absence or disqualification of a member of a
committee, the member or members thereof present at any meeting and not
disqualified from voting, whether or not he or they constitute a quorum, may
unanimously appoint another member of the Board to act at the meeting in place
of any such absent or disqualified member. Any such committee, to the extent
provided in the resolution of the Board, shall have and may exercise all the
powers and authority of the Board in the management of the business and affairs
of the Corporation,

                                       7
<PAGE>   8
and may authorize the seal of the Corporation to be affixed to all papers which
may require it; but no such committee shall have power or authority in reference
to amending the Certificate of Incorporation, adopting an agreement of merger or
consolidation, recommending to the stockholders the sale, lease or exchange of
all or substantially all of the Corporation's property and assets, recommending
to the stockholders a dissolution of the Corporation or a revocation of
dissolution, removing or indemnifying directors or amending these Bylaws; and,
unless the resolution expressly so provides, no such committee shall have the
power or authority to declare a dividend or to authorize the issuance of the
stock.

                  Section 3.2. Committee Rules. Unless the Board of Directors
otherwise provides, each committee designated by the Board may adopt, amend and
repeal rules for the conduct of its business. In the absence of a provision by
the Board or a provision in the rules of such committee to the contrary, a
majority of the entire authorized number of members of such committee shall
constitute a quorum for the transaction of business, the vote of a majority of
the members present at a meeting at the time of such vote if a quorum is then
present shall be the act of such committee, and in other respects each committee
shall conduct its business in the same manner as the Board conducts its business
pursuant to Article II of these Bylaws.

                                   ARTICLE IV

                                    Officers

                  Section 4.1. Number and Term. The officers of the Corporation
shall be the Chairman of the Board, the President, a Vice President of Finance,
who shall be the chief financial officer of the Corporation and a Secretary, all
of which shall be chosen by the Board of Directors. In addition, the Board of
Directors may, but is not required to, appoint such other officers as may be
deemed expedient for the proper conduct of the business of the Corporation,
including but not limited to one or more other Executive Vice Presidents, one or
more Senior Vice Presidents, one or more Vice Presidents, a Corporate
Controller, a Treasurer, one or more Assistant Secretaries and one or more
Assistant Treasurers, each of whom shall have such authority and perform such
duties as the Board of Directors or the Chief Executive Officer may from time to
time determine. Upon action of the Board of Directors, any Vice President may be
named as an Executive Vice President or a Senior Vice President. The following
officers of the Corporation shall be elected annually at the regular or
organizational meeting of the Board of Directors held after the annual meeting
of stockholders and shall serve at the pleasure of the Board of Directors:
Chairman of the Board, President, Vice President of Finance, Secretary and such
other officers as the Board of Directors may determine. The Chairman of the
Board shall be elected from the members of the Board of Directors. If officers
are not chosen at such meeting of the Board of Directors, they shall be chosen
as soon thereafter as shall be convenient. Each officer shall hold office until
his successor shall have been duly chosen or until his removal or resignation.

                                       8
<PAGE>   9
                  Section 4.2. Removal and Resignation. Any officer chosen by
the Board of Directors may be removed at any time, with or without cause, by the
affirmative vote of a majority of all the members of the Board of Directors.

                  Any officer chosen by the Board of Directors may resign at any
time by giving written notice of said resignation to the Corporation. Unless a
different time is specified therein, such resignation shall be effective upon
its receipt by the Chairman of the Board, the President, the Secretary or the
Board of Directors.

                  Section 4.3. Vacancies. A vacancy in any office because of any
cause may be filled by the Board of Directors for the unexpired portion of the
term.

                  Section 4.4. Chairman of the Board. The Chairman of the Board
shall, when present, preside at all meetings of the stockholders and of the
Board of Directors and shall be the chief executive officer and general manager
of the Corporation. As chief executive officer he shall exercise the general
supervision of the property, affairs and business of the Corporation, shall sign
or countersign or authorize another officer to sign all certificates, contracts,
and other instruments of the Corporation as authorized by the Board of
Directors, shall make reports to the Board of Directors and the stockholders,
and shall perform all such other duties as are incident to such office or are
properly required by the Board of Directors.

                  Section 4.5. President. Subject to the provisions of Section
4.4 above, the President shall be the chief operating officer of the Corporation
and perform all such other duties as are incident to such office or are properly
required by the Board of Directors.

                  Section 4.6. Absence or Disability of the Chief Executive
Officer. In the absence or disability of the Chairman of the Board, the
President shall act as the chief executive officer. The Chairman of the Board
shall at all times have on file with the Secretary his written designation of
the officer from time to time so designated by him to act as the chief executive
officer in his absence or disability and in the absence or disability of the
President. In the case of absence or inability to act of any other officer of
the Corporation and of any person herein authorized to act in his place, the
Board of Directors may from time to time delegate the powers or duties of such
officer to any other officer, or any director or other person whom it may
select.

                  Section 4.7. Vice President of Finance. The Vice President of
Finance shall be the chief financial officer of the Corporation. Such officer
shall have custody of all moneys and securities of the Corporation and shall
keep regular books of account. Such officer shall disburse the funds of the
Corporation in payment of the just demands against the Corporation, or as may be
ordered by the Board of Directors, taking proper vouchers for such
disbursements, and shall render to the Board of Directors from time to time as
may be required of such officer, an account of all transactions and of the
financial condition of the Corporation. Such officer shall perform all duties
incident to such office or which are properly required by the Board of Directors
or by the chief executive officer.

                                       9
<PAGE>   10
                  Section 4.8. Executive Vice Presidents. The Executive Vice
Presidents shall perform such duties and have such other powers as may from time
to time be assigned and conferred upon them by the Board of Directors or by the
chief executive officer.

                  Section 4.9. Senior Vice Presidents and Vice Presidents. The
Senior Vice Presidents and the Vice Presidents shall respectively perform such
duties and have such powers as may from time to time be assigned and conferred
upon them by the Board of Directors or by the chief executive officer, and shall
perform such other duties and have such other powers as may be reasonably
incident to their respective offices.

                  Section 4.10. Secretary. The Secretary shall see that notices
for all meetings are given in accordance with the provisions of these Bylaws and
as required by law, shall keep minutes of all meetings, shall have charge of the
seal and the corporate books, and shall make such reports and perform such other
duties as are incident to such office or which are properly required by the
Board of Directors or by the chief executive officer. The Assistant Secretary or
the Assistant Secretaries, in the order of their seniority, shall, in the
absence or disability of the Secretary, or in the event of such officer's
refusal to act, perform the duties and exercise the powers and discharge such
duties as may be assigned from time to time by the Board of Directors or by the
chief executive officer.

                  Section 4.11. Treasurer. The Treasurer shall, in the absence
or disability of the Vice President of Finance, or in the event of such
officer's refusal to act, perform the duties and exercise the powers of the Vice
President of Finance, and shall have such powers and discharge such duties as
may be assigned from time to time by the Board of Directors or by the chief
executive officer.

                  Section 4.12. Corporate Controller. The Corporate Controller
shall perform such duties and have such powers as may be from time to time
assigned and conferred upon him by the Board of Directors or by the chief
executive officer, and shall perform such other duties and have such other
powers as may be reasonably incident to such office.

                  Section 4.13. Subordinate Officers. The Board of Directors may
from time to time elect such subordinate officers as it may deem desirable. Each
such officer shall hold office for such period, and shall have such authority
and perform such duties, as the Board of Directors or the chief executive
officer may from time to time prescribe. The Board of Directors may authorize
any officer to appoint subordinate officers and to prescribe the powers and
duties thereof.

                  Section 4.14. Compensation. The Board of Directors shall have
power to fix the compensation of all officers and employees of the Corporation.
It may appoint one or more committees with authority to fix the compensation of
officers and employees, it

                                       10
<PAGE>   11
may authorize the chief executive officer or any officer upon whom the power of
appointing subordinate officers may have been conferred to fix the compensation
of subordinate officers, and it may authorize an individual to fix the salaries
and wages of non-officer employees. No officer shall be prevented from receiving
a salary or other compensation from the Corporation by reason of the fact that
such officer is also a director of the Corporation.

                                    ARTICLE V

                                      Stock

                  Section 5.1. Certificates. Every holder of stock in the
Corporation shall be entitled to have a certificate signed by or in the name of
the Corporation by the Chairman of the Board of Directors, or the President or a
Vice President, and by the Treasurer or an Assistant Treasurer, or the Secretary
or an Assistant Secretary, of the Corporation, certifying the number of shares
owned by him in the Corporation. If such certificate is manually signed by one
officer or manually countersigned by a transfer agent or by a registrar, any
other signature on the certificate may be a facsimile. In case any officer,
transfer agent or registrar who has signed or whose facsimile signature has been
placed upon a certificate shall have ceased to be such officer, transfer agent
or registrar before such certificate is issued, it may be issued by the
Corporation with the same effect as if he were such officer, transfer agent or
registrar at the date of issue.

                  Section 5.2. Lost, Stolen or Destroyed Stock Certificates;
Issuance of New Certificates. The Corporation may issue a new certificate of
stock in the place of any certificate theretofore issued by it, alleged to have
been lost, stolen or destroyed, and the Corporation may require the owner of the
lost, stolen or destroyed certificate, or his legal representative, to give the
Corporation a bond sufficient to indemnify it against any claim that may be made
against it on account of the alleged loss, theft or destruction of any such
certificate or the issuance of such new certificate.

                                   ARTICLE VI

                                  Miscellaneous

                  Section 6.1. Fiscal Year. The fiscal year of the Corporation
shall be determined by the Board of Directors.

                  Section 6.2. Seal. The Corporation may have a corporate seal
which shall have the name of the Corporation inscribed thereon and shall be in
such form as may be approved from time to time by the Board of Directors. The
corporate seal may be used by causing it or a facsimile thereof to be impressed
or affixed or in any other manner reproduced.

                                       11
<PAGE>   12
                  Section 6.3. Waiver of Notice of Meetings of Stockholders,
Directors and Committees. Whenever notice is required to be given by law or
under any provision or the Certificate of Incorporation or these Bylaws, a
written waiver thereof, signed by the person entitled to notice, whether before
or after the time stated therein, shall be deemed equivalent to notice.
Attendance of a person at a meeting shall constitute a waiver of notice of such
meeting, except when the person attends a meeting for the express purpose of
objecting, at the beginning of the meeting, to the transaction of any business
because the meeting is not lawfully called or convened. Neither the business to
be transacted at, nor the purpose of, any regular or special meeting of the
stockholders, directors, or members of a committee of directors need be
specified in any written waiver of notice.

                  Section 6.4. Indemnification of Directors, Officers and
                               Employees.

                  (a) The Corporation shall indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the Corporation) by
reason of the fact that he is or was a director, officer, employee or agent of
the Corporation, or is or was serving at the request of the Corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise or as a member of any committee or similar
body, against expenses (including attorneys' fees), judgments, fines and amounts
paid in settlement actually and reasonably incurred by him in connection with
such action, suit or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Corporation and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit or proceeding by judgment, order, settlement, conviction, or upon a
plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in or not opposed to the best interests of the
Corporation, and, with respect to any criminal action or proceeding, that he had
reasonable cause to believe that his conduct was unlawful.

                  (b) The Corporation shall indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action or suit by or in the right of the Corporation to procure a
judgment in its favor by reason of the fact that he is or was a director,
officer, employee or agent of the Corporation, or is or was serving at the
request of the Corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise, or as a
member of any committee or similar body, against expenses (including attorneys'
fees) actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interest of the
Corporation, except that no indemnification shall be made in respect of any
claim, issue or matter as to which such person shall have been adjudged to be
liable for negligence or misconduct in the performance of his duty to the
Corporation unless and only to the extent that the Court of Chancery or the
court in which

                                       12
<PAGE>   13
such action or suit was brought shall determine upon application that, despite
the adjudication of liability but in view of all the circumstances of the case,
such person is fairly and reasonably entitled to indemnity for such expenses
which the Court of Chancery or such other court shall deem proper.

                  (c) Any indemnification under Section 6.4(a) or Section 6.4(b)
of the Bylaws (unless ordered by a court) shall be made by the Corporation only
as authorized in the specific case upon a determination that indemnification of
the director, officer, employee or agent is proper in the circumstances because
he has met the applicable standard of conduct set forth in Sections 6.4(a) and
6.4(b) of the Bylaws. Such determination shall be made (i) by the Board by a
majority vote of a quorum consisting of directors who were not parties to such
action, suit or proceeding, or (ii) if such a quorum is not obtainable, or, even
if obtainable, a quorum of disinterested directors so directs, by independent
legal counsel in a written opinion, or (iii) by the stockholders.

                  (d) Notwithstanding the other provisions of this Section, to
the extent that a director, officer, employee or agent of the Corporation has
been successful on the merits or otherwise in defense of any action, suit or
proceeding referred to in Section 6.4(a) or Section 6.4(b) of the Bylaws, or in
defense of any claim, issue or matter therein, he shall be indemnified against
expenses (including attorneys' fees) actually and reasonably incurred by him in
connection therewith.

                  (e) Expenses incurred in defending a civil or criminal action,
suit or proceeding may be paid by the Corporation in advance of the final
disposition of such action, suit or proceeding as authorized by the Board in the
specific case upon receipt of an undertaking by or on behalf of the director,
officer, employee or agent to repay such amount unless it shall ultimately be
determined that he is entitled to be indemnified by the Corporation as
authorized in this Section.

                  (f) The indemnification provided by this Section shall not be
deemed exclusive and is declared expressly to be nonexclusive of any other
rights to which those seeking indemnification may be entitled under any Bylaws,
agreement, vote of stockholders or disinterested directors or otherwise, both as
to action in his official capacity and as to action in another capacity while
holding such office, and shall continue as to a person who has ceased to be a
director, officer, employee or agent and shall inure to the benefit of the
heirs, executors and administrators of such a person.

                  (g) Upon resolution passed by the Board, the Corporation may
purchase and maintain insurance on behalf of any person who is or was a
director, officer, employee or agent of the Corporation, or is or was serving at
the request of the Corporation as a director, officer, employee or agent of
another corporation as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other enterprise or as a
member of any committee or similar body against any liability asserted against
him and incurred by him in any such capacity, or arising out of his status as
such,

                                       13
<PAGE>   14
whether or not the Corporation would have the power to indemnify him against
such liability under the provisions of this Section.

                  (h) For the purposes of this Section, references to "the
Corporation" include in addition to the resulting corporation any constituent
corporation (including any constituent of a constituent) absorbed in a
consolidation or merger which, if its separate existence had continued, would
have had power and authority to indemnify its directors, officers and employees
or agents, so that any person who is or was a director, officer, employee or
agent of such constituent corporation or is or was serving at the request of
such constituent corporation as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust or other enterprise or as
a member of any committee or similar body shall stand in the same position under
the provisions of this Section with respect to the resulting or surviving
corporation as he would have with respect to such constituent corporation if its
separate existence had continued.

                  (i) To assure indemnification under this Section of all such
persons who are determined by the Corporation or otherwise to be or to have been
"fiduciaries" of any employee benefit plan of the corporation which may exist
from time to time, references to "other enterprises" shall be deemed to include
such an employee benefit plan, including, without limitation, any plan of the
Corporation which is governed by the Act of Congress entitled "Employee
Retirement Income Security Act of 1974," as amended from time to time; the
corporation shall be deemed to have requested a person to serve an employee
benefit plan where the performance by such person of his duties to the
Corporation also imposes duties on, or otherwise involves services by, such
person to the plan or participants or beneficiaries of the plan; excise taxes
assessed on a person with respect to an employee benefit plan pursuant to such
Act of Congress shall be deemed "fines"; and action taken or omitted by a person
with respect to an employee benefit plan in the performance of such person's
duties for a purpose reasonably believed by such person to be in the interest of
the participants and beneficiaries of the plan shall be deemed to be for a
purpose which is not opposed to the best interests of the Corporation.

                  Section 6.5. Interested Directors; Quorum. No contract or
transaction between the Corporation and one or more of its directors or
officers, or between the Corporation and any other corporation, partnership,
association or other organization in which one or more of its directors or
officers are directors or officers, or have financial interest, shall be void or
voidable solely for this reason, or solely because the director or officer is
present at or participates in the meeting of the Board of Directors or committee
thereof which authorizes the contract or transaction, or solely because his or
their votes are counted for such purpose, if: (1) the material facts as to his
relationship or interest and as to the contract or transaction are disclosed or
are known to the Board or the committee, and the Board or committee in good
faith authorizes the contract or transaction by the affirmative votes of a
majority of the disinterested directors, even though the disinterested directors
be less than a quorum; or (2) the material facts as to his relationship or
interest and as to the contract or transaction are disclosed or are known to the
stockholders entitled to vote thereon, and the contract or transaction is
specifically

                                       14
<PAGE>   15
approved in good faith by vote of the stockholders; or (3) the contract or
transaction is fair as to the Corporation as of the time it is authorized,
approved or ratified, by the Board, a committee thereof or the stockholders.
Common or interested directors may be counted in determining the presence of a
quorum at a meeting of the Board or of a committee which authorizes the contract
or transaction.

                  Section 6.6. Representation of Shares in Other Corporations.
Shares of other corporations standing in the name of this Corporation may be
voted or represented and all incidents thereto may be exercised on behalf of the
Corporation by the Chairman of the Board, the President, the Executive Vice
President(s) or any Vice President and the Treasurer or the Secretary or an
Assistant Secretary.

                  Section 6.7. Authorized Signatures. All written instruments
shall be binding upon the Corporation if signed on its behalf by any two of the
following officers of the Corporation: the Chairman of the Board, the Vice
Chairman, the President, the Executive Vice President(s), the Senior Vice
President(s) and the Vice Presidents.

                  Section 6.8. Form of Records. Any records maintained by the
Corporation in the regular course of its business, including its stock ledger,
books of account and minute books, may be kept on, or be in the form of, punch
cards, magnetic tape, photographs, microphotographs or any other information
storage device, provided that the records so kept can be converted into clearly
legible form within a reasonable time. The Corporation shall so convert any
records so kept upon the request of any person entitled to inspect the same.

                  Section 6.9. Amendment of Bylaws. These Bylaws may be amended
or repealed, and new Bylaws adopted, by the Board of Directors, but the
stockholders entitled to vote may adopt additional Bylaws and may amend or
repeal any Bylaw whether or not adopted by them, provided that such stockholder
action is approved by the affirmative vote of the holders of not less than
two-thirds of the total voting power of all outstanding shares of stock of the
Corporation entitled to vote in the election of directors, considered for
purposes of this Section as one class.

                                       15

<PAGE>   1
                                                                    EXHIBIT 4.10

                                 PROMISSORY NOTE


$10,000,000.00           Portland, Oregon           Dated as of:  July 25, 1996

POPE & TALBOT, INC.                                                ("BORROWER")

UNITED STATES NATIONAL BANK OF OREGON                                ("LENDER")

1. PROMISE TO PAY. For value received Borrower promises to pay to Lender or
order at its Oregon Commercial Loan Servicing Center the unpaid principal
balance of this note, with interest thereon at the rate specified in this Note.

2. TYPE OF CREDIT. This note is given to evidence Borrower's obligation to repay
all sums which Lender may from time to time advance to Borrower ("Advances")
under a revolving line of credit. No advances shall be made which create a
maximum principal amount outstanding at any one time under this note which
exceeds $10,000,000 ("Maximum Amount"). However, Advances hereunder may be
borrowed, repaid and reborrowed, and the aggregate Advances loaned hereunder
from time to time may exceed such maximum amount.

3. OPTIONAL ADVANCES. Each new Advance and extension of the Maturity Date for
any existing Advance shall be made by Lender in its sole discretion and at its
sole option. Lender is under no obligation and has not committed to make any
Advance hereunder. Lender may, at any time for any reason, (i) decline to make
any requested Advance or to extend the Maturity Date for an existing Advance, or
(ii) permanently terminate the availability of Advances on this note.

4. INTEREST RATE.

(a) Subject to Section 7, each Advance hereunder shall bear interest at the
Borrowing Rate agreed upon between Lender and Borrower. The Borrowing Rate for
any Interest Period is the fixed rate per annum (computed on the basis of a
360-day year and the actual number of days elapsed) quoted by Lender to Borrower
for an Advance for such Interest Period, based on such factors as Lender in its
sole discretion determines to be relevant, and is not necessarily the lowest
rate of interest which Lender collects from any borrower or class of borrowers.
"Interest Period" means, as to any Advance, a period of up to 30 days as
selected by Borrower, commencing on the date the Borrowing Rate becomes
applicable thereto; provided however, that (i) the first and last day of each
Interest Period shall be business days; and (ii) no Interest Period shall be
selected which would extend beyond 364 days from date of note. The maturity date
("Maturity Date") for each Advance shall be the last day of the applicable
Interest Period.

(b) Whenever Borrower wishes to request a new Advance or a new Maturity Date for
an outstanding Advance, Borrower shall submit a request to Lender for a
Borrowing Rate quote. Each such request shall be given by the person(s)
authorized in Section 10 of this note and shall specify the proposed effective
date, amount, Interest Period and Maturity Date of the Advance, and whether
Borrower is requesting a new Advance or a new Maturity Date for an outstanding
Advance. If Lender is willing to make the Advance, Lender shall promptly quote
to Borrower the applicable Borrowing Rate. Within 60 minutes of receiving a
Borrowing Rate quotation, Borrower may request an Advance at the Borrowing Rate
in the amount and for the Interest Period specified in its request for a
Borrowing Rate quote, which request shall be irrevocable.

(c) Upon payment of all or any portion of any Advance on a date other than the
Maturity Date, including without limitation acceleration under Section 7,
Borrower shall pay to Lender on demand such amount as Lender reasonably
determines is equivalent to all direct or indirect losses, expenses,
liabilities, or reductions in yield to Lender resulting therefrom, whether
incurred in connection with liquidation or reemployment of funds or otherwise.

5. COMPUTATION OF INTEREST. All interest on this note will be computed at the
applicable rate based on a 360-day year and applies to the actual number of days
elapsed.

                                     Page 1
<PAGE>   2
6. PAYMENT SCHEDULE.

(a) PRINCIPAL. The principal balance of each Advance shall be paid (i) on the
Maturity Date for such Advance, unless Lender in its sole discretion agrees to
establish a new Borrowing Rate and Maturity Date for such Advance and (ii) on
demand ("Final Maturity Date").

(b) INTEREST. All accrued interest on each Advance shall be paid on the last day
of each Interest Period and on the Final Maturity Date.

7. DEFAULT.

(a) Without prejudice to Lender's right to decline to make any requested
Advance, each of the following shall be an event of default: (i) Borrower fails
to make any payment when due; (ii) Borrower fails to perform or comply with any
term, covenant or obligation in this note or in any other agreement or loan
Borrower has with Lender; (iii) Borrower defaults under any loan, extension of
credit, security agreement, purchase or sales agreement, or any other agreement,
in favor of any other creditor or person that may materially affect any of
Borrower's property or Borrower's ability to repay this note or perform
Borrower's obligations under this note or any related documents; (iv) any
representation or statement made or furnished to Lender by Borrower or on
Borrower's behalf is false or misleading in any material respect; (v) Borrower
becomes insolvent, a receiver is appointed for any part of Borrower's property,
Borrower makes an assignment for the benefit of creditors, or any proceeding is
commenced either by Borrower or against borrower under any bankruptcy or
insolvency laws; (vi) any creditor tries to take any of Borrower's property on
or in which Lender has a lien or security interest. This includes a garnishment
of any of Borrower's accounts with Lender; (vii) any material adverse change in
Borrower's financial condition or management or Lender in good faith deems
itself insecure.

(b) Upon the occurrence of an event of default, Lender may declare the entire
unpaid principal balance on this note and all accrued unpaid interest
immediately due and payable, without notice. Upon default, including failure to
pay upon the Final Maturity Date, Lender, at its option, may also, if permitted
under applicable law, increase the interest rate on this note to a rate equal to
the Lender's prime rate plus 2%. Lender's prime rate is the rate of interest
which Lender from time to time establishes as its prime rate and is not, for
example, the lowest rate of interest which Lender collects from any borrower or
class of borrowers. When Lender's prime rate is applicable, the interest rate
hereunder shall be adjusted without notice effective on the day Lender's prime
rate changes, but in no event shall the rate of interest be higher than allowed
by law.

8. LATE CHARGE. If any payment of principal or interest is 5 or more days past
due, Borrower will be charged a late charge of 5% of the delinquent payment.

9. EVIDENCE OF PRINCIPAL BALANCE; PAYMENT ON DEMAND. Holder's records shall, at
any time, be conclusive evidence of the unpaid principal balance and interest
owing on this note. Not withstanding any other provisions of this note, in the
event holder makes Advances hereunder which result in an unpaid principal
balance on this note which at any time exceeds the Maximum Amount, Borrower
agrees that all such Advances, with interest, shall be payable on demand.

                                     Page 2
<PAGE>   3
10. REQUESTS FOR ADVANCES.

(a) Any Advance may be made upon the request (either in writing or orally and
promptly confirmed in writing) of any one of the following person(s) and any
person or persons otherwise authorized to execute and deliver promissory notes
to Lender on behalf of Borrower.

                  Norene DeLance
                  Dennis Bunday
                  Carlos Lamadrid

(b) All advances shall be disbursed by deposit directly to Borrower's account
number 179-0012-296 at the SW 2nd & Columbia Branch of Lender.

(c) Borrower agrees that Lender shall have no obligation to verify the identity
of any person making any request pursuant to this Section 10, and Borrower
assumes all risks of the validity and authorization of such requests. In
consideration of Lender agreeing, at its sole discretion, to make Advances upon
such requests, Borrower promises to pay holder, in accordance with the
provisions of this note, the principal balance together with interest thereon
and other sums due hereunder, although any Advances may have been requested by a
person or persons not authorized to do so.

11. NOTICES. Any notice hereunder may be given by ordinary mail, postage paid
and addressed to Borrower at the last known address of Borrower as shown on
holder's records. If Borrower consists of more than one person, notification of
any of said persons shall be complete notification of all. Notice may be given
either before or reasonably soon after the effective date of the change.

12. ATTORNEY FEES. Whether or not litigation or arbitration is commenced,
Borrower promises to pay all costs of collecting overdue amounts. Without
limiting the foregoing, in the event that holder consults an attorney regarding
the enforcement of any of its rights under this note or any document securing
the same, or if this note is placed in the hands of an attorney for collection
or if suit or litigation is brought to enforce this note or any document
securing the same, Borrower promises to pay all costs thereof including such
additional sums as the court or arbitrator(s) may adjudge reasonable as attorney
fees, including without limitation, costs and attorney fees incurred in any
appellate court, in any proceeding under the bankruptcy code, or in any
receivership and post-judgment attorney fees incurred in enforcing any judgment.

13. WAIVERS; CONSENT. Each party hereto, whether maker, co-maker, guarantor or
otherwise, waives diligence, demand, presentment for payment, notice of
non-payment, protest and notice of protest and waives all defenses based on
suretyship or impairment of collateral. Without notice to Borrower and without
diminishing or affecting Lender's rights or Borrower's obligations hereunder,
Lender may deal in any manner with any person who at any time is liable for, or
provides any real or personal property collateral for, any indebtedness of
Borrower to Lender, including the indebtedness evidenced by this note. Without
limiting the foregoing, Lender may, in its sole discretion: (a) make secured or
unsecured loans to Borrower and agree to any number of waivers, modifications,
extensions and renewals of any length of such loans, including the loan
evidenced by this note; (b) impair, release (with or without substitution of new
collateral), fail to perfect a security interest in, fail to preserve the value
of, fail to dispose of in accordance with applicable law, any collateral
provided by any person; (c) sue, fail to sue, agree not to sue, release, and
settle or compromise with, any person.

14. ARBITRATION.

(a) Either lender or Borrower may require that all disputes, claims,
counterclaims and defenses, including those based on or arising from any alleged
tort ("Claims") relating in any way to this note or any transaction of which
this note is a part (the "Loan"), be settled by binding arbitration in
accordance with the Commercial Arbitration Rules of the American Arbitration
Association and Title 9 of the U.S. Code. All Claims will be subject to the
statutes of limitation applicable if they were litigated. This provision is void
if the Loan, at the time of the proposed submission to arbitration, is secured
by real property located outside of Oregon or Washington, or if the effect of
the

                                     Page 3
<PAGE>   4
arbitration procedure (as opposed to any Claims of Borrower) would be to
materially impair Lender's ability to realize on any collateral securing the
Loan.

(b) If arbitration occurs and each party's Claim is less than $100,000, one
neutral arbitrator will decide all issues; if any party's Claim is $100,000 or
more, three neutral arbitrators will decide all issues. All arbitrators will be
active Oregon State Bar members in good standing. All arbitration hearings will
be held in Portland, Oregon. In addition to all other powers, the arbitrator(s)
shall have the exclusive right to determine all issues of arbitrability.
Judgment on any arbitration award may be entered in any court with jurisdiction.

(c) If either party institutes any judicial proceeding relating to the Loan,
such action shall not be a waiver of the right to submit any Claim to
arbitration. In addition, each has the right before, during and after any
arbitration to exercise any number of the following remedies, in any order or
concurrently: (i) setoff; (ii) self-help repossession; (iii) judicial or
non-judicial foreclosure against real or personal property collateral; and (iv)
provisional remedies, including injunction, appointment of receiver, attachment,
claim and delivery and replevin.

15. GOVERNING LAW. This note shall be governed by and construed and enforced in
accordance with the laws of the State of Oregon without regard to conflicts of
law principles; provided, however, that to the extent that Lender has greater
rights or remedies under Federal law, this provision shall not be deemed to
deprive Lender of such rights and remedies as may be available under Federal
law.

16. DISCLOSURE. UNDER OREGON LAW, MOST AGREEMENTS, PROMISES AND COMMITMENTS MADE
BY LENDERS AFTER OCTOBER 3, 1989 CONCERNING LOANS AND OTHER CREDIT EXTENSIONS
WHICH ARE NOT FOR PERSONAL, FAMILY OR HOUSEHOLD PURPOSES OR SECURED SOLELY BY
THE BORROWER'S RESIDENCE MUST BE IN WRITING, EXPRESS CONSIDERATION AND BE SIGNED
BY THE LENDER TO BE ENFORCEABLE.



Borrower hereby acknowledges receipt of a completed copy of this document.

         POPE & TALBOT, INC.

         By: /s/ Dennis Bunday
            ----------------------------------
         Title: Treasurer
         Date:  July 25, 1996




For valuable consideration, Lender agrees to the terms of the arbitration
provision set forth in this note.

                                 UNITED STATES NATIONAL BANK OF OREGON

                                 By: /s/ Janice T. Thede
                                    -------------------------------------------
                                 Title:  Vice President
                                 Date:   July 25, 1996

                                     Page 4

<PAGE>   1
                                                                EXHIBIT 4.11

                             MODIFICATION AGREEMENT

        This modification agreement is dated as of November 18, 1996, and is
among POPE & TALBOT, INC., a Delaware corporation (the "Borrower"), UNITED
STATES NATIONAL BANK OF OREGON ("U.S. Bank"), CIBC INC. ("CIBC"), ABN AMRO BANK
N.V. ("ABN"), BANK OF AMERICA ILLINOIS ("BofA"), and WACHOVIA BANK OF GEORGIA,
N.A. ("Wachovia").

                                    Recitals

        A.      U.S. Bank, CIBC, ABN, BofA, and Wachovia (individually a "Bank"
and collectively the "Banks") and the Borrower are parties to a credit
agreement dated as of May 6, 1992, as modified (the "Credit Agreement"). All of
the capitalized terms used in this modification agreement (this "Agreement")
are defined by the Credit Agreement.

        B.      The Borrower and the Banks desire to enter into this Agreement
to consent to the reorganization of the business structure of the Borrower's
Canadian subsidiaries.

        NOW, THEREFORE, for value, the Borrower and the Banks agree that:

1.      Consent to Formation of New Subsidiary.  The Banks consent to the
        formation and organization by the Borrower of a new Canadian subsidiary
        of the Borrower to be named Pope & Talbot International, Ltd.
        ("International"), on the condition that the Borrower acquires and holds
        at all times all of the issued and outstanding securities (including
        stock, warrants, debentures, similar financial assets, and all related
        entitlements) of International.

2.      Creation and Perfection of New Security Interest.  The Borrower promises
        and agrees to promptly pledge 66% (or the maximum number of shares that
        may be pledged without the pledge being deemed to be dividend income to
        the Borrower under Section 956 of the Internal Revenue Code) of the
        International securities that the Borrower now owns or hereafter
        acquires to the Banks as collateral for payment and performance of the
        Borrower's obligations under the Credit Agreement. No inference should
        be drawn from this consent that the Banks consent to (a) the formation
        and/or organization of any other subsidiaries or (b) any transfer by
        International of the securities of Pope & Talbot, Ltd. ("Ltd."), to any
        third party. The Borrower promises that it will cause International to
        promise to U.S. Bank, in its capacity as administrative agent for Banks
        (the "Agent"), in writing that International will not pledge or
        otherwise transfer the securities or assets of Ltd. to any third party.

3.      Consent to Transfer of Securities.  The Banks consent to the transfer by
        the Borrower to International of all of the issued and outstanding
        securities of Ltd. when and if International becomes the Borrower's
        wholly-owned direct subsidiary.

4.      Percentage Required to Release Collateral.  It is agreed that the
        consent of 100% of the Banks (rather than merely the majority) is
        required to terminate the Bank's security interest in collateral or to
        release or otherwise transfer any material or essential part of or
        interest in the collateral heretofore or hereafter provided by the
        Borrower or any of its

                                      -1-
<PAGE>   2
        subsidiaries as security for payment and performance of the Borrower's
        obligations to the Banks under the Credit Agreement.

5.      Release of Old Security Interest.  The Banks instruct the Agent to
        release the existing pledge of the Ltd. securities to the Banks as
        collateral for payment and performance of the Borrower's obligations
        under the Credit Agreement when the transfer has been completed and when
        the Borrower has pledged the International securities to the Banks as
        provided for in section 2 above.

6.      Miscellaneous.  The parties agree to issue any additional documents and
        instruments reasonably necessary to effectuate the objectives of this
        Agreement. The Loan Documents will continue in full force and effect as
        modified by this Agreement. This Agreement may be signed in one or more
        counterparts but all such counterparts will constitute but one
        agreement. The Borrower will reimburse the Agent for the reasonable
        out-of-pocket costs and expenses incurred by the Agent in preparing this
        Agreement.

7.      Effective Date.  This Agreement will become effective only when the
        Agent has received by facsimile the signature page signed by the
        Borrower and the signature page(s) signed by all of the Banks.

        If the Borrower or a Bank delivers a facsimile of its signature, such
        delivery will constitute the promise of such person to deliver
        sufficient copies of the manually signed signature page for distribution
        to each other party to the Credit Agreement.

POPE & TALBOT, INC.                             UNITED STATES NATIONAL BANK
                                                OR OREGON, Agent

By /s/ C. Lamadrid                              By /s/ Janice T. Thede
   ------------------------                        --------------------------
   Carlos M. Lamadrid                              Janice T. Thede
   Chief Financial Officer                         Vice President

                                      -2-
<PAGE>   3
UNITED STATES NATIONAL BANK
OF OREGON

By  /s/ Janice T. Thede
    --------------------------
    Janice T. Thede
    Vice President


CIBC INC.                                     ABN AMRO BANK N.V.

By  /s/ R.A. Mendoza                          By  ABN AMRO NORTH AMERICA, INC.,
    --------------------------                    its agent
    Ray Mendoza
    Vice President                            By  /s/ David McGinnis
                                                  -----------------------------
                                                  David McGinnis
                                                  Vice President and Director


BANK OF AMERICA ILLINOIS                      WACHOVIA BANK OF GEORGIA,
                                              NATIONAL ASSOCIATION

By  /s/ Michael J. Balok                      By  /s/ William F. Hamlet
    ---------------------------                   -----------------------------
    Michael J. Balok                              William F. Hamlet
    Managing Director                             Senior Vice President

                                      -3-

<PAGE>   1
                                                                    EXHIBIT 11.1



                      POPE & TALBOT, INC. AND SUBSIDIARIES
                    Statement Showing Calculation of Average
                     Common Shares Outstanding and Earnings
                            Per Average Common Share
                  Years Ended December 31, 1996, 1995 and 1994


<TABLE>
<CAPTION>
                                                      1996              1995              1994(1)
                                                      ----              ----              ----   
<S>                                                <C>              <C>                <C>
          Weighted average number of
             common shares outstanding              13,363,779        13,363,520        13,109,640

          Weighted average of common stock
             equivalent shares attributable
             to convertible debentures                      --                --           249,258

          Application of the "treasury stock"
             method to the stock option plan            13,924             3,903           108,755
                                                    -----------      ------------       -----------

              Total common and common
                  equivalent shares,
                  assuming full dilution            13,377,703        13,367,423        13,467,653
                                                    ===========      ============       ===========

          Net income (loss)                         $ 3,909,000      $(24,838,000)      $15,897,000

          Add: interest on convertible
               debentures, net of
               applicable income taxes                    --                --              244,000
                                                    -----------      ------------       -----------

          Net income (loss), assuming
             full dilution                          $ 3,909,000      $(24,838,000)      $16,141,000
                                                    ===========      ============       ===========

          Net income (loss) per common share,
             assuming full dilution                 $      .29      $      (1.86)      $      1.20
                                                    ===========      ============       ===========
</TABLE>


(1) The 1994 calculation reflects the February 1994 month-end conversion of
    convertible debentures to 1.5 million shares of common stock. Net income per
    common share, assuming full dilution in 1994 has not been reported in the
    Consolidated Statements of Income as threshold of 3 percent dilution has not
    been met.


The computation of primary net income per common share is not included because
the computation can be clearly determined from the material contained in this
report.

<PAGE>   1
                                                                    EXHIBIT 13.1

                  FIVE YEAR SUMMARY OF SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
Pope & Talbot, Inc. and Subsidiaries
Years ended December 31 (Dollars in thousands except per share)  1996          1995            1994           1993         1992
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>           <C>            <C>            <C>           <C>        
OPERATIONS
Revenues                                                     $   447,494   $   524,409    $   502,807    $   458,799   $   404,830
Depreciation and amortization                                     31,440        45,066         39,061         29,303        28,564
Interest expense, net                                              8,792        13,784          9,322          8,714         5,622
Income (loss) from continuing operations                             799       (13,796)        15,952         10,770        (7,507)
Income (loss) from discontinued operations                         3,110       (11,042)           (55)        10,805         5,255
Cumulative effect of accounting changes                               --            --             --           (562)           --
                                                             ---------------------------------------------------------------------

Net income (loss)                                            $     3,909   $   (24,838)   $    15,897    $    21,013   $    (2,252)
                                                             =====================================================================

Effective tax rate                                                    52%          (32)%           40%            41%           (9)%

PER COMMON SHARE
Income (loss) from continuing operations - primary           $       .06   $     (1.03)   $      1.21    $       .92   $      (.63)
Income (loss) from continuing operations - fully diluted             .06         (1.03)          1.20            .85          (.63)
Income (loss) from discontinued operations - primary                 .23          (.83)            --            .93           .44
Income (loss) from discontinued operations - fully diluted           .23          (.83)            --            .86           .44
Effect of accounting changes - primary                                --            --             --           (.05)           --
Effect of accounting changes - fully diluted                          --            --             --           (.04)           --
Cash dividends                                                       .76           .76            .76            .76           .76
Stockholders' equity                                               13.71         14.19          17.08          15.73         14.85

YEAR-END COMMON SHARES OUTSTANDING, NET OF TREASURY STOCK     13,363,779    13,363,779     13,362,729     11,715,798    11,610,664

FINANCIAL POSITION (at December 31)
Current assets                                               $   164,502   $   207,252    $   223,050    $   169,897   $   138,288
Properties, net                                                  201,666       225,760        282,827        269,200       222,500
Deferred income tax assets, net                                   21,871        16,531             --             --            --
Other assets                                                      19,890        22,684         33,507         16,724         8,893
                                                             ---------------------------------------------------------------------
                                                             $   407,929   $   472,227    $   539,384    $   455,821   $   369,681
                                                             =====================================================================

Current liabilities                                          $    87,067   $   113,495    $   103,576    $   101,162   $    79,668
Long-term obligations                                             29,608        30,526         28,777         27,803        24,227
Long-term debt                                                   108,026       138,514        177,471        134,599        89,500
Deferred income tax liabilities, net                                  --            --          1,365          7,936         3,892
Stockholders' equity                                             183,228       189,692        228,195        184,321       172,394
                                                             ---------------------------------------------------------------------
                                                             $   407,929   $   472,227    $   539,384    $   455,821   $   369,681
                                                             =====================================================================
CASH FLOW
Operating activities:
    Net income (loss)                                        $     3,909   $   (24,838)   $    15,897    $    21,013   $    (2,252)
    Depreciation and amortization                                 31,440        45,066         39,061         29,303        28,564
    Other (gains) losses, net                                     (1,852)           --        (13,845)            --         1,589
    Gain on disposal of discontinued operations                   (5,604)           --             --             --            --
    Cumulative effect of accounting changes                           --            --             --            562            --
    Working capital and other                                    (16,479)       29,519        (51,686)       (13,990)       10,833
                                                             ---------------------------------------------------------------------
       Cash provided by (used for) operating activities           11,414        49,747        (10,573)        36,888        38,734

Investing activities:
    Capital expenditures                                          (7,180)      (27,777)       (55,582)       (82,585)      (32,276)
    Acquisition of sawmill                                            --            --             --             --       (19,417)
    Proceeds from disposal of discontinued operations             50,500            --             --             --            --
    Proceeds from sale of Paragon common stock                    14,902            --             --             --            --
    Proceeds from sale of other properties                         2,359         1,004            722          1,156         1,158
    Cash provided by restructuring activities                         --            --             --             --        11,480
                                                             ---------------------------------------------------------------------
       Cash provided by (used for) investing activities           60,581       (26,773)       (54,860)       (81,429)      (39,055)

Financing activities:
    Net increase (decrease) in borrowings                        (43,457)      (16,428)        91,899         51,017         9,483
    Change in restricted bond funds                                   --        15,458        (15,458)            --            --
    Partnership transaction tax settlement costs                      --        (4,884)            --             --            --
    Cash dividends                                               (10,156)      (10,156)        (9,855)        (8,871)       (8,821)
    Other                                                             --            15          1,926          1,819           229
                                                             ---------------------------------------------------------------------
       Cash provided by (used for) financing activities          (53,613)      (15,995)        68,512         43,965           891
                                                             ---------------------------------------------------------------------

Increase (decrease) in cash and cash equivalents             $    18,382   $     6,979    $     3,079    $      (576)  $       570
                                                             =====================================================================
</TABLE>

                                       10
<PAGE>   2
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND FINANCIAL
CONDITION

POPE & TALBOT, INC. AND SUBSIDIARIES

OVERVIEW

         Solid operating profits in the wood products segment more than offset a
loss in the pulp and paper segment resulting in a return to profitability in
1996 after incurring the largest loss in the Company's history in 1995. Total
1996 net income was $3.9 million, or $.29 per share, compared to a 1995 net loss
of $24.8 million, or $1.86 per share, and 1994 net income of $15.9 million, or
$1.21 per share. In the first quarter of 1996, the Company completed the sale of
its disposable diaper business to Paragon Trade Brands, Inc. (Paragon) and
reported an after tax gain on this sale of $3.1 million, or $.23 per share. This
transaction was reflected as a gain on disposal of discontinued operations in
the Consolidated Statements of Income. Pope & Talbot's income from continuing
operations was $0.8 million, or $.06 per share, in 1996 compared to the
corresponding 1995 loss of $13.8 million, or $1.03 per share, and 1994's income
of $15.9 million, or $1.21 per share. The Company's discontinued diaper business
incurred a loss of $11.0 million, or $.83 per share, in 1995 after essentially
breaking even in 1994.

         In 1996, a relatively strong housing market, and to a lesser extent,
lumber market uncertainties surrounding an implemented lumber quota arrangement
between the United States and Canada combined to increase the Company's lumber
prices by 17 percent. This strong lumber market more than offset the impact of
lower lumber shipments and poor residual chip prices. Lumber shipments declined
due mainly to the permanent closure of the Company's Port Gamble, Washington
sawmill in late 1995. Declining pulp prices resulted in the lower chip prices
during 1996. The Company's tissue business returned to profitability in 1996,
following four years of losses, reflecting higher sales prices and shipments. In
addition, lower labor costs and improved operating efficiencies resulting from
the late-1995 labor strike settlement at the Company's Ransom, Pennsylvania
tissue mill helped tissue profitability. After generating strong earnings in
1995, the Company's pulp business incurred a loss in 1996 as the dramatic
weakening of world pulp markets, which began at the end of 1995, continued
throughout 1996. Lower chip prices in 1996 benefited the Company's pulp
business; however, the Company produces more residual chips in its lumber
business than it consumes in the pulp business, so on balance, declining chip
prices were detrimental to the Company's operating results.

         Revenues in 1996 decreased to $447.5 million from the 1995 record sales
of $524.4 million. Higher tissue and lumber prices and increased tissue
shipments were more than offset by lower pulp and wood chip sales prices and
reduced lumber volumes resulting in the lower 1996 revenues.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's primary source of internally generated cash is operating
income before depreciation and the principal external source of cash is debt
financing. Cash was also generated in 1996 from the sale of the Company's
disposable diaper business. In 1996, the Company generated $35.3 million from
operating income before depreciation and amortization and $65.4 million from the
diaper business sale, including the associated sales of Paragon common stock.
During the year, total long-term and short-term debt declined $43.5 million.
This debt reduction resulted in a year-end 1996 long-term debt to total
capitalization ratio of 37 percent compared to 42 percent at the end of 1995.
The current ratio at December 31, 1996 was 1.9 to 1, essentially unchanged from
the end of year 1995 ratio of 1.8 to 1.

         At the end of 1995, the Company reached an agreement to sell its diaper
business to Paragon. The sale was completed on February 8, 1996. The sale
included essentially all of the Company's diaper assets, except receivables.
Total consideration for the sale was $63.5 million comprised of $50.5 million
cash and Paragon common stock for the remainder. During the first quarter of
1996, Paragon exercised an option to repurchase 227,719 shares from the Company
resulting in proceeds of $4.8 million. The remaining shares were held by the
Company until the fourth quarter of 1996 at which time the remaining stock was
sold to Paragon for $10.1 million. The proceeds received were used primarily to
pay down bank debt. See Note 9 of Notes to Consolidated Financial Statements for
further discussion of the sale of the diaper business.

         Cash generated from operations was $11.4 million in 1996. Operating
income before non-cash charges for depreciation and amortization generated cash
of $35.3 million in 1996. Reductions of accounts payable used cash

                                       11
<PAGE>   3
of $11.8 million due mainly to the payment of discontinued diaper business
liabilities combined with payment timing changes. Income taxes payable were $2.7
million lower due mainly to the timing of recognition and payment of Canadian
taxes. Collections of accounts receivables related primarily to the discontinued
diaper operations generated cash of $13.6 million. Inventories increased $12.1
million due mainly to a buildup of log inventories resulting from log purchase
opportunities in Canada combined with higher lumber inventories caused by poor
year-end weather conditions which delayed shipments. Net deferred income tax
assets increased $4.8 million resulting in a reconciling item in cash generated
from operations as the income tax benefit recognized was not realized as cash.

         Cash provided by operations, combined with the proceeds related to the
disposable diaper sale, was used to pay dividends of $10.2 million, reduce total
short- and long-term debt by $43.5 million and finance capital expenditures of
$7.2 million. Scheduled long-term debt repayments were $0.5 million in 1996 and
are anticipated to remain at $0.5 million in 1997. Capital spending was reduced
to $7.2 million in 1996 from $27.8 million in 1995 and $55.6 million in 1994.
During 1993 and 1994, the Company spent record amounts upgrading and modernizing
its facilities and completing necessary pollution control projects. With the
projects completed in 1993 and 1994, the only significant project during 1995
was the completion of a project to improve the quality of the recycled pulp at
the Eau Claire, Wisconsin tissue facility. This project was started in 1994 and
was financed almost entirely from the $18.8 million Eau Claire solid waste
disposal revenue bond proceeds. All other 1995 capital expenditures and all of
1996 capital expenditures were undertaken to sustain existing operations. There
were no significant capital projects in process at year-end and to complete
existing projects in 1997 will require about $2 million. The Company's
facilities are suitable for existing operations and 1997 capital projects will
be primarily to sustain existing operations with a limited number of relatively
small, high-return projects. Capital spending in 1997, which is currently
projected to approximate $15 million, will be funded with internally generated
cash and supplemented, if necessary, with borrowings on the Company's lines of
credit.

         Concurrent with the diaper business sale in February 1996, the
Company's amount available under its revolving-credit agreement was reduced from
$100 million to $75 million. Of this $75 million available revolving credit, $30
million was outstanding at December 31, 1996, leaving an unused balance of $45
million. The Company's $30 million year-end 1996 outstanding balance was
borrowed in July 1996 and then paid to Pope & Talbot, Ltd., a wholly-owned
Canadian subsidiary, to satisfy a portion of its intercompany account. Pope &
Talbot, Ltd. has invested this $30 million in short-term cash equivalents which
effectively cannot be used for current operations or debt reduction as doing so
could result in substantial adverse tax consequences. After considering this
additional $30 million third quarter 1996 borrowing and the related cash
equivalent balance, the Company has effectively paid down $73.5 million of debt
in 1996. At December 31, 1996, the Company also had a $10 million uncommitted
credit line which is used primarily to facilitate cash management activities.
This uncommitted credit line had no balance outstanding at year-end 1996.

         The impact of fluctuations in foreign currency exchange rates has not
had, and is not expected to have, a significant effect on the Company's
liquidity or results of operations.

RESULTS OF OPERATIONS
WOOD PRODUCTS

         The Company's wood products business, which comprised 52 percent of
1996 consolidated revenues, generated an operating profit of $22.9 million in
1996. These 1996 profits compare to 1995 and 1994 earnings of $2.7 million and
$55.2 million, respectively. The 1994 lumber results represented the second most
profitable year in the history of the Company's lumber business. In addition to
the $55.2 million of 1994 earnings, income of $13.8 million was recognized
representing the return by the U.S. government of a duty paid in 1993 and 1992
to the government for Canadian lumber sold in the U.S. 

         Wood Products 1996 revenues of $231.7 million compared to sales of
$265.6 million and $304.2 million in 1995 and 1994, respectively. The revenue
reduction in 1996 relative to 1995 reflected lower lumber and residual wood chip
volumes and significantly reduced wood chip prices which more than offset higher
lumber prices. The 1995 decrease in sales from 1994 related to lower sales
prices and volumes.

                                       12

<PAGE>   4
         During 1994, relatively good housing markets and constrained lumber
supplies resulting from environmental restrictions on Pacific Northwest timber
harvests led to generally strong lumber prices. Although 1995 housing starts of
1.35 million were only slightly lower than 1994, a strong pulp market pushed
residual wood chip prices to record levels which increased lumber production
resulting in downward pressure on lumber pricing. Lumber prices in 1995 were 13
percent below 1994 levels. After difficult winter weather conditions across the
U.S. limited upward movement of lumber sales prices early in 1996, a fairly
strong housing market helped lumber prices climb steadily over the balance of
the year resulting in 17 percent higher lumber prices in 1996 than those
realized in 1995. Although lumber prices improved in 1996, the market for the
sawmill residual wood chips in the Pacific Northwest and British Columbia has
fallen dramatically since the end of 1995 reflecting weak pulp markets. The
residual chip market moved up steadily during 1995 to peak levels in the last
half of 1995; however, with the falling pulp markets, chip prices have fallen
sharply from their peaks. The Company's 1996 chip prices were down nearly 50
percent from those obtained in 1995. Lumber shipments of 535 million board feet
in 1996 were 14 percent below the 1995 lumber sales volume of 624 million board
feet and compared to 1994 lumber shipments of 686 million board feet. These
year-to-year volume reductions relate mainly to the permanent closure of the
Company's Port Gamble sawmill in 1995, and to a lesser degree, reduced Canadian
shipments. The Company's 1996 lumber production was essentially at capacity.

         During 1995, the Port Gamble sawmill was either shut down or operating
on a reduced one-shift basis due to a lack of acceptably priced logs in relation
to end-product prices. Environmental pressures have restricted timber harvest
levels in the Port Gamble operating region in recent years. A strong log export
market further reduced domestic log supplies in this region. These reduced log
supplies resulted in significantly curtailed operations during 1994 and 1995
which, combined with weakened lumber markets, produced losses at Port Gamble. In
the fourth quarter of 1995, with no prospect of resolution to the timber supply
situation, the Company permanently closed the Port Gamble sawmill. The mill,
which had an annual capacity of 150 million board feet, produced 87 million
board feet in 1994 and 53 million board feet in 1995. The sawmill equipment was
dismantled and sold in the first quarter of 1996 resulting in a pre-tax gain of
$2.1 million.

         Following several years of accelerated timber harvest levels at the
Company's Canadian operations to remove mountain pine beetle damaged trees,
timber harvest levels under the Canadian timber harvesting licenses declined in
early 1995 to more normal levels. With the return to more normal wood supply
levels in Canada, the Company reduced its Grand Forks, British Columbia sawmill
to a one-shift basis in January 1995, effectively reducing lumber capacity by 60
million board feet.

         During the first quarter of 1996, U.S. and Canadian trade negotiators
reached an agreement establishing volume quotas on Canadian softwood lumber
shipments to the U.S. The 5-year agreement took effect April 1, 1996. The quotas
specify on a company by company basis the lumber volumes which may be shipped to
the U.S. tariff-free and those volumes which may be shipped to the U.S. subject
to a $50 per thousand board foot tariff. Shipment volumes in excess of these
established quotas are subject to a $100 per thousand board foot tariff. For
purposes of determining tariff levels, the quota volumes are evaluated annually
during the April 1 through March 31 fiscal year, and are further measured on a
quarterly basis within each fiscal year. In late October 1996, the Company was
informed of its fiscal year 1996/1997 quota volumes which applied retroactively
to April 1. The Company believes its volume allocations were determined
consistently with other Canadian lumber companies. The Canadian government may
adjust company by company allocations for future fiscal year quota periods.
Since the quota agreement was enacted, domestic lumber markets have demonstrated
periods of dramatic instability, including some positive and some negative
movements. Due to this lumber market uncertainty resulting from this quota, the
Company cannot predict with certainty the impact of these quotas on the
Company's results of operations. Approximately 75 percent of the Company's
current lumber capacity is located in British Columbia, Canada.

         During 1994, the provincial government of British Columbia's Commission
of Resources and Environment (CORE) began reviewing the future use of the forest
resources in the province, including reserving additional forest resources for
park lands. This review was completed


                                       13
<PAGE>   5
in 1996 and British Columbia land use policy groups are now reviewing related
recommendations. Although no assurances can be given, management believes that
in the near term, timber supplies for the Company's Canadian sawmills should be
stable. However, based upon preliminary information, it appears that the amount
of timber available to the Company's Canadian sawmills in the longer term could
face downward pressure.

         The British Columbia government has also implemented its Forest
Practices Code (Code). This Code communicates how companies must perform logging
activities. Due to the additional logging activity requirements of this Code,
the Company's logging costs increased in 1996 and will likely continue at these
higher levels. The Code could also ultimately have a long-term impact on the
Company's timber harvest volumes.

PULP AND PAPER PRODUCTS

         The pulp and paper segment, which produces market pulp and private
label tissue, generated 48 percent of 1996 revenues. The pulp and paper segment
has incurred five consecutive years of losses, although the losses in 1996 and
1995 were significantly lower than the losses in the preceding three years. Pulp
and paper operating losses were $4.6 million in 1996, $1.5 million in 1995 and
$23.1 million in 1994. Following four years of losses, pulp operations returned
to profitability in 1995 on sharply improved pulp prices; however, the pulp
market fell dramatically in late 1995 and early 1996 resulting in a loss for the
operations in 1996. The Company's tissue operations were profitable in 1996
after reporting progressively larger losses during the 1992 through 1995 period.

         Pulp and paper revenues in 1996 of $215.8 million compared to sales of
$258.8 million in 1995 and 1994 sales of $198.6 million. The 17 percent sales
reduction from 1995 to 1996 reflected significantly lower pulp revenues which
offset higher tissue revenues. Substantially lower pulp prices and decreased
brokered wood chip sales, caused by lower chip prices and volumes, more than
offset increased tissue prices and volumes resulting in the reduced revenues.
Increased pulp revenues in 1995 compared to 1994 resulted from higher pulp
selling prices. Tissue revenues in 1995 remained essentially unchanged from 1994
as volume lost resulting from a labor strike at Ransom was offset by higher
selling prices.

         The Company's market pulp business comprised 18 percent of total
Company revenues in 1996. Pulp pricing in 1996 was weak reflecting rapid price
reductions which began in the fourth quarter of 1995 and continued in 1996. The
late 1995, early 1996 price declines followed a period of improving prices which
began in 1994 and continued until the 1995 fourth quarter. The Company currently
sells approximately 40 to 50 percent of its pulp production into domestic and
foreign markets at pricing based on market prices for various grades of pulp.
The remaining pulp production is sold to the Grays Harbor Paper Company (Grays
Harbor), with pricing tied to a formula based on white paper prices. During
1994, white paper prices did not increase as rapidly as market pulp pricing;
however, during 1995 these paper prices increased so that by the end of 1995 the
pricing obtained for the pulp sold under this pricing arrangement was higher
than comparable market pulp prices. In 1996, pulp pricing under the Grays Harbor
contract fell, but not as rapidly as the declines in market pulp. However, by
the end of 1996, Grays Harbor and market pulp pricing had become more
comparable. The Company's pulp prices were 25 percent higher in 1994 than 1993
and 1995 prices averaged 70 percent higher than those realized in 1994. Pulp
prices realized in 1996 were about 35 percent lower than 1995 prices. In 1994,
due to a lack of adequate drying capacity and depressed pulp prices, the
Company's pulp mill operated at about 88 percent of capacity which compared to
essentially full capacity in 1995 except for a one-week shutdown at the end of
the year to align production with demand. During 1996, the pulp mill operated at
90 percent of capacity due to a two-week market induced shutdown in the first
quarter and a brief shutdown in the third quarter caused by an equipment
failure.

         Over several years leading up to 1996, environmental restrictions on
timber harvests in the Pacific Northwest have resulted in reduced chip
availability. During 1995, this supply restriction, combined with the strong
pulp market, resulted in record-high residual chip prices. At the end of 1995
and continuing in 1996, reduced demand for chips resulting from the weakened
pulp market caused chip prices to fall significantly. Overall, chip costs were
about 35 percent lower in 1996 than 1995, while 1995 chip costs were 42 percent
higher than 1994. In order to maintain an

                                       14
<PAGE>   6
adequate supply of wood fiber to the mill, the Company began in 1994 to use
sawdust as a raw material for a portion of its pulp production. During 1996, 47
percent of pulp production came from sawdust. Sawdust has historically been in
greater supply and less expensive than the wood chips normally used as the
primary raw material for the pulp mill.

         The Company's tissue business, which comprised 30 percent of total 1996
revenues, was profitable during each quarter of 1996 after incurring increasing
losses in each of the past four years. Tissue losses in 1992 through 1994
related mainly to poor industry pricing caused by late 1980's and early 1990's
capacity increases. The 1995 loss was primarily the result of a seven-month
labor strike at the Company's Ransom tissue mill, and to a lesser extent, high
wastepaper costs. As the industry over-capacity condition stabilized in 1995 and
combined with high 1995 industry-wide raw material costs, tissue pricing began
to improve. As a result, 1995 reflected the first general price increase for the
Company's tissue products since 1990. Company tissue prices in 1995 were 17
percent higher than 1994 prices. Overall, 1996 prices were 11 percent better
than 1995 prices; however, during 1996 prices declined from beginning of year
averages reflecting the Company's response to the early second quarter 6 to 8
percent average tissue price reductions implemented by Procter & Gamble and
Kimberly-Clark. Tissue pricing has been fairly stable since these mid-1996 price
reductions were implemented.

         The primary raw material component for the Company's tissue is
wastepaper. Wastepaper prices generally follow the pricing trends of world pulp
markets. With the combination of strong pulp markets in 1995 and shortages of
certain wastepaper grades caused primarily by the start-up of new recycled fiber
mills in the U.S., wastepaper pricing was pushed to record levels in 1995. As a
result of these pressures, 1995 wastepaper prices doubled over 1994 levels,
although by year-end 1995 wastepaper prices began to decline consistent with
world pulp markets. This late 1995 decline accelerated through the first quarter
and into the early second quarter of 1996 when prices leveled. Full year 1996
prices were about half those incurred in 1995 and approximated 1994 prices.

         The historical losses in tissue resulted not only from the poor tissue
pricing, but also due to a high cost structure at the Company's Ransom tissue
mill. To reduce these losses, in 1995 the Company implemented a labor contract
having a revised, lower cost structure for Ransom. The union employees rejected
this contract and were on strike for seven months in 1995 over this contract
implementation. In December 1995, the union employees accepted a revised, lower
cost contract proposal by the Company. The losses caused by the strike, which
were a significant reason for the 1995 tissue loss, included costs for operating
the mill with temporary workers and salaried employees and higher shipping and
packaging costs, all of which were necessary to supply some of the Company's
East Coast customers. During the time since the strike settlement, the Company
has rebuilt business that was lost as a result of the strike. Due to implemented
labor contract modifications related mainly to employee benefit reductions and
work rule changes, Ransom labor costs and operating efficiencies improved in
1996 relative to 1995. After operating at only 53 percent of capacity during
1995 because of the strike, the Ransom facility increased production to
approximately 88 percent of capacity for all of 1996 and production approached
95 percent of capacity in the 1996 fourth quarter. Ransom's tissue mill
represents approximately 50 percent of the Company's tissue capacity. The
Company's other tissue mill at Eau Claire, Wisconsin operated at capacity during
1995 and 1996. Due to the effect of the 1995 Ransom labor strike, tissue sales
volumes fell 13 percent from 1994 to 1995, but rebounded 12 percent in 1996
compared to 1995.

DISCONTINUED DIAPER OPERATIONS

         In December 1995, the Company entered into a definitive agreement to
sell its disposable diaper business to Paragon. The sale was completed on
February 8, 1996. Results of the disposable diaper operations for 1995 and 1994
are reflected in the Consolidated Statements of Income as losses from
discontinued operations. In 1996, the Company reported an after-tax gain on the
disposal of the discontinued disposable diaper business of $3.1 million, or $.23
per share. See Note 9 of Notes to Consolidated Financial Statements for further
discussion of the sale of the diaper business. 

                                       15

<PAGE>   7
OTHER MATTERS
ENVIRONMENTAL

         Pope & Talbot, consistent with its competitors, is subject to extensive
regulation by various federal, state, provincial and local agencies concerning
compliance with environmental control statutes and regulations. These
regulations impose limitations on the discharge of materials into the
environment, as well as require the Company to obtain and operate in compliance
with the conditions of permits and other governmental authorizations.

         The Environmental Protection Agency (EPA) has published proposed
regulations which would establish standards and limitations for non-combustion
sources under the Clean Air Act and revised regulations under the Clean Water
Act. These proposals are collectively referred to as the "cluster rules" and
have been the subject of extensive discussions between the pulp and paper
industry and the EPA. The Company's primary exposure to these proposals relate
to the Company's Halsey, Oregon pulp mill, and to a much lesser degree the
Company's two tissue mills. Based on preliminary evaluations of the proposed
rules, the costs of modifications to the Company's mills could range from $15
million to $30 million. The proposed rules could become effective in mid 1997
with compliance required as early as the year 2000.

         In 1992, the Company was contacted by the local governmental owner of a
vacant industrial site in Oregon on which the Company previously conducted
business. The owner informed the Company that the site has been identified as
one containing creosote and coal tar, and that it plans to undertake a voluntary
cleanup effort of the site. The owner has requested that the Company participate
in the cost of the cleanup. The Company is currently participating in the
investigation stage of this site with remediation and monitoring to occur over
several years, likely beginning in 1998. Based on preliminary findings, the
Company has estimated the likely total cost of remediation and monitoring to be
in the range of $5 to $12 million. The ultimate cost to the Company for the
cleanup cannot be predicted with certainty due to the unknown magnitude of the
contamination, the varying costs of alternative cleanup methods, the cleanup
time frame possibilities, the evolving nature of remediation technologies and
governmental regulations and the inability to determine the Company's share of
multi-party obligations or the extent to which contributions will be available
from other parties. The Company has established reserves for environmental
remediation and monitoring related to this site in an amount it believes is
probable and reasonably estimable. The Company has not assumed it will bear the
entire cost of remediation to the exclusion of other known potentially
responsible parties (PRPs) who may be jointly and severally liable. The ability
of other PRPs to participate has been taken into account based generally on the
parties' financial condition and probable contribution. Anticipated recoveries
from insurance carriers have been recorded to the extent their receipt is deemed
probable and amounts are reasonably estimable.

NET DEFERRED INCOME TAX ASSETS

         The net deferred income tax assets at December 31, 1996 totaled $27.3
million. The temporary differences that give rise to deferred income taxes are
shown in Note 7 to the Consolidated Financial Statements. The primary deferred
tax asset relates to net operating loss carryforwards for U.S. federal tax
purposes. At December 31, 1996, the Company had available $85.5 million of such
U.S. federal tax loss carryforwards related to U.S. federal tax losses in 1994,
1995 and 1996. Of these U.S. federal tax carryforwards, $30.2 million expire in
2009, $48.9 million expire in 2010 and $6.4 million expire in 2011. In order to
utilize the U.S. net operating loss carryforwards, the Company will have to
generate $85.5 million of U.S. taxable income from 1997 through 2011, or an
average of about $5.7 million per year. As of December 31, 1996, the Company
also has Alternative Minimum Tax (AMT) credit carryforwards of $1.1 million to
be applied against regular tax. The AMT credits can be carried forward
indefinitely.

         Management believes that the Company will have sufficient future U.S.
taxable income to make it more likely than not that the U.S. net operating loss
deferred tax asset will be realized. In making this assessment, management
considered the net U.S. tax losses generated in 1994, 1995 and 1996 as
aberrations. The negative results in 1994 and 1995 included significant losses
from both the Port Gamble sawmill, which was permanently closed in 1995, and the
discontinued disposable diaper business. Also, in the Company's tissue business,
poor industry pricing, record high wastepaper costs and a seven-month labor
strike at the Company's Ransom tissue mill combined to result in

                                       16
<PAGE>   8
large tissue losses during the 1994 and 1995 periods. Throughout 1995 industry
tissue pricing improved and remained relatively strong during 1996. At the end
of 1995 and early 1996, wastepaper costs returned to lower historical levels.
Additionally, the labor strike at Ransom was settled at the end of 1995
resulting in a more competitive labor contract. As a result of these tissue
business improvements, the Company's tissue operations were profitable in 1996.
The 1996 U.S. taxable loss incurred related to the losses suffered in the
Company's pulp operations caused by a worldwide pulp market slump. The worldwide
pulp market has historically been highly cyclical.

         Also, there are certain tax planning strategies that could be employed
to utilize a net operating loss carryforward that would otherwise expire if
income generated by ordinary and recurring operations were not sufficient. Some
of the strategies that would be most feasible are sale and leaseback of
facilities and change in the method of tax depreciation.

FACTORS THAT MAY AFFECT FUTURE RESULTS

         Statements in this report or in other Company communications, such as
press releases, may relate to future events or the Company's future performance
and such statements are forward-looking statements. Such forward-looking
statements are based on present information the Company has related to its
existing business circumstances. Investors are cautioned that such
forward-looking statements are subject to an inherent risk that actual results
may differ materially from such forward-looking statements. Factors that may
result in such variances include, but are not limited to, changes in commodity
prices and other economic conditions, actions by competitors, changing weather
conditions and natural phenomena, actions by government authorities,
uncertainties associated with legal proceedings and future decisions by
management in response to changing conditions. Such factors are discussed in
this Company Annual Report included in its Form 10-K as well as in Company
Reports filed on Form 10-Q.


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of Pope & Talbot, Inc.:

We have audited the accompanying consolidated balance sheets of Pope & Talbot,
Inc. (a Delaware corporation) and subsidiaries as of December 31, 1996 and 1995,
and the related consolidated statements of income, stockholders' equity and cash
flows for each of the three years in the period ended December 31, 1996. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

         We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Pope & Talbot, Inc.
and subsidiaries as of December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting principles.

                               Arthur Andersen LLP

Portland, Oregon,
January 17, 1997

                                       17
<PAGE>   9
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
Pope & Talbot, Inc. and Subsidiaries
December 31 (Dollars in thousands except per share)                                    1996                1995
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                <C>                 <C>
ASSETS
Current assets:
    Cash and cash equivalents                                                      $     32,208        $     13,826
    Accounts receivable (Note 4)                                                         39,170              52,931
    Inventories (Notes 1, 2, 4 and 9)                                                    81,036              68,710
    Prepaid expenses (Note 7)                                                            12,088              15,616
    Discontinued operations assets held for sale (Note 9)                                     -              56,169
                                                                                   ------------        ------------
       Total current assets                                                             164,502             207,252

Properties (Notes 1, 3 and 9):
    Plant and equipment                                                                 458,281             447,577
    Accumulated depreciation                                                           (266,862)           (232,199)
                                                                                   ------------        ------------
                                                                                        191,419             215,378
    Land and timber cutting rights                                                       10,247              10,382
                                                                                   ------------        ------------
       Total properties                                                                 201,666             225,760

Other assets:
    Deferred income tax assets, net (Notes 1 and 7)                                      21,871              16,531
    Goodwill, net of amortization                                                         3,863               4,029
    Other                                                                                16,027              18,655
                                                                                   ------------        ------------
       Total other assets                                                                41,761              39,215
                                                                                   ------------        ------------
                                                                                   $    407,929        $    472,227
                                                                                   ============        ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Notes payable (Note 4)                                                         $     30,000        $     43,000
    Current portion of long-term debt (Note 4)                                              488                 457
    Accounts payable                                                                     16,379              26,860
    Accrued payroll and related taxes                                                    17,510              19,459
    Other accrued liabilities                                                            21,326              19,688
    Income taxes (Notes 1 and 7)                                                          1,364               4,031
                                                                                   ------------        ------------
       Total current liabilities                                                         87,067             113,495

Reforestation (Note 1)                                                                   16,721              16,617

Postretirement benefits (Note 6)                                                         12,887              13,909

Long-term debt, net of current portion (Note 4)                                         108,026             138,514

Commitments and contingencies (Note 10)                                                       -                   -

Stockholders' equity (Notes 1, 4, 5 and 7):
    Preferred stock, $10 par value, 1,500,000 shares authorized,
       none issued                                                                            -                   -
    Common stock, $1 par value, 20,000,000 shares authorized,
       13,971,605 issued                                                                 13,972              13,972
    Additional paid-in capital                                                           35,976              35,976
    Retained earnings                                                                   150,563             156,810
    Cumulative translation adjustments                                                   (6,172)             (5,955)
    Common stock held in treasury, at cost                                              (11,111)            (11,111)
                                                                                   ------------        ------------
       Total stockholders' equity                                                       183,228             189,692
                                                                                   ------------        ------------
                                                                                   $    407,929        $    472,227
                                                                                   ============        ============
</TABLE>

The accompanying notes are an integral part of these consolidated balance
sheets.

                                       18
<PAGE>   10
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
Pope & Talbot, Inc. and Subsidiaries
Years ended December 31 (Thousands except per share)    1996            1995          1994
- ----------------------------------------------------------------------------------------------
<S>                                                    <C>           <C>             <C>      
Revenues (Note 9)                                      $447,494      $ 524,409       $ 502,807

Costs and expenses (Note 9):
    Cost of sales                                       419,585        510,663         457,737
    Selling, general and administrative                  18,475         21,309          22,842
    Interest, net (Notes 1 and 4)                         8,792         13,784           9,322
                                                       ---------------------------------------
                                                        446,852        545,756         489,901

Other gains (losses) (Notes 8 and 9)                      1,852             --          13,845
                                                       ---------------------------------------

Income (loss) before income taxes and
    discontinued operations                               2,494        (21,347)         26,751
Income tax provision (benefit) (Note 7)                   1,695         (7,551)         10,799
                                                       ---------------------------------------

Income (loss) from continuing operations                    799        (13,796)         15,952

Discontinued operations (Note 9):
    Loss from discontinued operations (net of
       tax benefit of $3,949 and $34 for 1995
       and 1994, respectively)                               --        (11,042)            (55)
    Gain on disposal of discontinued operations
       (net of applicable income taxes of $2,494)         3,110             --              --
                                                       ---------------------------------------

Net income (loss)                                      $  3,909      $ (24,838)      $  15,897
                                                       =======================================


Income (loss) per common share (Note 1):

    Income (loss) from continuing operations           $    .06      $   (1.03)      $    1.21
    Income (loss) from discontinued operations              .23           (.83)             --
                                                       ---------------------------------------

       Net income (loss)                               $    .29      $   (1.86)      $    1.21
                                                       =======================================
</TABLE>

The accompanying notes are an integral part of these consolidated statements.

                                       19
<PAGE>   11
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
Pope & Talbot, Inc. and Subsidiaries                                                        
                                                                                                
                                                                                                Additional             Cumulative
Years ended December 31                          Common stock         Treasury stock             paid-in    Retained   translation
(Dollars in thousands except per share)       Shares     Amounts   Shares       Amounts          capital    earnings   adjustments
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>          <C>       <C>         <C>               <C>       <C>           <C>     
Balance at December 31, 1993                12,429,352   $12,429   (713,554)   $(12,662)         $ 3,370   $185,762      $(4,578)

Net income                                          --        --         --          --               --     15,897           --
Convertible debenture conversion             1,542,253     1,543         --          --           37,100         --           --
Purchase of treasury stock                          --        --     (1,946)        (63)              --         --           --
Issuance of shares under stock plans                --        --    106,624       1,601              388         --           --
Cash dividends ($.76 per share)                     --        --         --          --               --     (9,855)          --
Change in translation adjustment                    --        --         --          --               --         --       (2,737)
                                            ------------------------------------------------------------------------------------
Balance at December 31, 1994                13,971,605    13,972   (608,876)    (11,124)          40,858    191,804       (7,315)
                                            ------------------------------------------------------------------------------------
                                                                                                 
Net loss                                            --        --         --          --               --    (24,838)          --
Issuance of shares under stock plans                --        --      1,050          13                2         --           --
Cash dividends ($.76 per share)                     --        --         --          --               --    (10,156)          --
Change in translation adjustment                    --        --         --          --               --         --        1,360
Partnership transaction tax settlement                                                           
  costs (Note 7)                                    --        --         --          --           (4,884)        --           --
                                            ------------------------------------------------------------------------------------
Balance at December 31, 1995                13,971,605    13,972   (607,826)    (11,111)          35,976    156,810       (5,955)
                                            ------------------------------------------------------------------------------------
                                                                                                 
Net income                                          --        --         --          --               --      3,909           --
Cash dividends ($.76 per share)                     --        --         --          --               --    (10,156)          --
Change in translation adjustment                    --        --         --          --               --         --         (217)
                                            ------------------------------------------------------------------------------------
Balance at December 31, 1996                13,971,605   $13,972   (607,826)   $(11,111)         $35,976   $150,563      $(6,172)
                                            ====================================================================================
</TABLE>

The accompanying notes are an integral part of these consolidated statements.

                                       20
<PAGE>   12
CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
Pope & Talbot, Inc. and Subsidiaries
Years ended December 31 (Thousands)                                    1996           1995           1994
- -----------------------------------------------------------------------------------------------------------
<S>                                                                  <C>            <C>            <C>
Cash flow from operating activities:
    Net income (loss)                                                $  3,909       $(24,838)      $ 15,897
    Adjustments to reconcile net income (loss)
       to net cash provided by (used for) operating activities:
          Depreciation and amortization                                31,440         45,066         39,061
          Other (gains) losses (Notes 8 and 9)                         (1,852)            --        (13,845)
          Gain on disposal of discontinued operations (Note 9)         (5,604)            --             --
          Changes in assets and liabilities:
              Increase (decrease) in:
                 Accounts payable                                     (11,820)        (9,876)           508
                 Accrued payroll and related taxes                     (1,893)        (1,615)         2,738
                 Other accrued liabilities                                521          3,450           (637)
                 Income taxes                                          (2,667)        (4,569)        (9,222)
                 Reforestation                                            176          1,042          1,010
                 Postretirement benefits                                  462            268            837
                 Deferred income taxes                                 (4,812)       (15,912)        (9,140)
              Decrease (increase) in:
                 Receivables                                           13,611         18,546         (1,592)
                 Inventories                                          (12,080)        40,872        (32,136)
                 Deposits on timber purchase contracts                  1,092            (15)        (2,154)
                 Prepaid expenses                                         208         (1,169)           106
                 Other assets                                             723         (1,503)        (2,004)
                                                                     --------------------------------------

       Net cash provided by (used for) operating activities            11,414         49,747        (10,573)

Cash flow from investing activities:
    Capital expenditures                                               (7,180)       (27,777)       (55,582)
    Proceeds from disposal of discontinued operations (Note 9)         50,500             --             --
    Proceeds from sale of Paragon Trade Brands, Inc. 
       common stock (Note 9)                                           14,902             --             --
    Proceeds from sale of other properties                              2,359          1,004            722
                                                                     --------------------------------------
       Net cash provided by (used for) investing activities            60,581        (26,773)       (54,860)

Cash flow from financing activities:
    Net increase (decrease) in short-term borrowings                  (13,000)        23,000          9,000
    Proceeds from issuance of long-term debt                               --             --         83,800
    Reduction of long-term debt, including current portion            (30,457)       (39,428)          (901)
    Change in restricted bond funds (Note 4)                               --         15,458        (15,458)
    Partnership transaction tax settlement costs (Note 7)                  --         (4,884)            --
    Proceeds from issuance of treasury stock, net                          --             15          1,926
    Cash dividends                                                    (10,156)       (10,156)        (9,855)
                                                                     --------------------------------------

       Net cash provided by (used for) financing activities           (53,613)       (15,995)        68,512
                                                                     --------------------------------------

Increase in cash and cash equivalents                                  18,382          6,979          3,079

Cash and cash equivalents at beginning of period                       13,826          6,847          3,768
                                                                     --------------------------------------
Cash and cash equivalents at end of period                           $ 32,208       $ 13,826       $  6,847
                                                                     ======================================
</TABLE>

The accompanying notes are an integral part of these consolidated statements.

                                       21

<PAGE>   13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Pope & Talbot, Inc. and Subsidiaries
December 31, 1996, 1995 and 1994


1.  ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

         The accompanying consolidated financial statements include the accounts
of Pope & Talbot, Inc. and Subsidiaries (the Company), after eliminating
intercompany transactions and balances.

         All assets and liabilities of the Company's Canadian subsidiary are
translated into United States dollars at the period-end exchange rate. Revenues
and expenses are translated at the average exchange rate for the year.
Translation gains and losses are reflected in stockholders' equity as cumulative
translation adjustments. Net gains and losses on foreign currency transactions,
which are not significant, are reflected in net income (loss).

INVENTORIES

         Inventories are stated at the lower of cost or market. For portions of
lumber and raw material inventories, cost has been determined on the last-in,
first-out method. For remaining inventories, cost has been determined using the
first-in, first-out and average- cost methods. Inventory costs include the cost
of materials, labor and plant overhead.

PLANT AND EQUIPMENT

         Plant and equipment is carried at cost and includes expenditures for
new facilities and those expenditures which substantially increase the useful
lives of existing plant and equipment. Costs of maintenance and repairs are
charged to expense as incurred. Upon sale or retirement, the related cost and
accumulated depreciation are removed from the accounts, with the resultant gain
or loss included in income.

         Depreciation is computed using the straight-line method over the useful
lives of respective assets. The estimated useful lives of the principal items of
plant and equipment range from 3 to 20 years.

         The Company capitalizes interest on borrowed funds during the
construction period of major capital projects. Interest capitalized is
determined by applying the Company's effective interest rate to the accumulated
capital costs during the construction period of a project. Total net interest
costs incurred were $8,792,000, $14,040,000 and $10,257,000 for 1996, 1995 and
1994, respectively. There was no interest capitalized in 1996. Interest
capitalized was $256,000 in 1995 and $935,000 in 1994. Capitalized interest is
amortized over the depreciable life of related assets.

         The Company evaluates recoverability of long-lived assets, including
goodwill, using projections of related future cash flows. Realization of these
assets is dependent on generating sufficient future cash flows to recover the
asset's carrying value. Although realization is not assured, management believes
current long-lived asset carrying values will be recovered. These assets may
become impaired in the future, however, if estimates of future cash flows are
reduced.

INTEREST

         Interest in the Consolidated Statements of Income is shown net of
interest income and, as mentioned previously, capitalized interest. Interest
income was $1,367,000 in 1996, $1,740,000 in 1995 and $1,760,000 in 1994.

TIMBER RESOURCES

         In the United States, the Company obtains its timber from various
public and private sources under timber harvesting contracts. Additionally, logs
are purchased on open log markets. Liabilities for timber removed under
harvesting contracts are not recorded until the timber is cut, as the Company
generally does not incur a direct liability for, or ownership of, this timber
until it has been harvested. The total volume committed under contract at
December 31, 1996, and the 1997 planned contract harvest are 269,966 thousand
board feet and 68,622 thousand board feet, respectively. The Company's best
estimate of its total commitment at current contract rates under these contracts
is approximately $66,706,000. The Company evaluates the realizability of
harvesting contracts based on the estimated total cost applied to such harvests
and the projected values to be realized from sales of the converted product.

         In Canada, the Company primarily obtains its timber from the Provincial
Government of British Columbia under timber harvesting licenses. The cost
assigned to these timber licenses is amortized over 50 years on a straight-line
basis. The Company also purchases logs in Canada on open log markets.

         The Canadian timber harvesting licenses allow, but do not require, the
Company to remove timber from defined areas annually on a sustained yield basis.
Future allowable harvests may be adjusted if the Company does not remove timber
over a five year period in accordance with the grants. As in the United States,
liabilities for the cost of

                                       22
<PAGE>   14
timber removed are not recorded until the timber is cut as the Company does not
incur a direct liability for, or ownership of, this timber until it has been
harvested.

GOODWILL

         The goodwill contained in the Consolidated Balance Sheets relates to
the 1980 purchase of the Company's Eau Claire, Wisconsin facilities. This amount
is being amortized on a straight-line basis over 40 years.

REFORESTATION

         Under the Canadian timber harvesting licenses mentioned previously, the
Company is responsible for the reforestation of the land from which timber is
harvested. A substantial portion of the costs incurred to reforest do not occur
until 10 to 15 years after the timber is harvested. The Company accrues for the
total projected cost of reforestation as the timber is removed. Actual
expenditures for reforestation are applied against this accrual when they are
made.

INCOME TAXES

         The Company accounts for income taxes using the liability method and
deferred taxes are determined based on the estimated future tax effects of
differences between the financial statement and tax bases of assets and 
liabilities given the provisions of the enacted tax laws. The principal 
temporary differences are related to depreciation, net operating loss 
carryforwards, various tax credits, reforestation and postretirement benefits.

         Undistributed earnings of the Company's Canadian subsidiary totaled
$131,619,000 on December 31, 1996, which, under existing law, will not be
subject to United States tax until distributed as dividends. Since the earnings
have been, and are intended to be, reinvested in Canadian operations, no
provision has been made for any United States taxes that may be applicable
thereto. Furthermore, any taxes paid to the Canadian Government on those
earnings may be used in whole or in part, as credits against the United States
tax on any dividends distributed from such earnings. It is not practicable to
estimate the amount of unrecognized deferred United States taxes on these
undistributed earnings.

STATEMENTS OF CASH FLOWS

         The Company classifies as cash and cash equivalents, unrestricted cash
on deposit in banks plus all investments having original maturities of 90 days
or less. Carrying amounts of any such investments approximate fair values. The
effect of exchange rate changes on cash balances held in foreign currencies is
not significant. Non-cash transactions have been excluded from the accompanying
Consolidated Statements of Cash Flows. Total cash expenditures for interest, net
of capitalized interest, were $10,921,000, $14,898,000 and $11,465,000 for 1996,
1995 and 1994, respectively. Total cash expenditures for income taxes were
$11,881,000 for 1996, $5,925,000 for 1995 and $26,484,000 for 1994.

PER SHARE INFORMATION

         Per share information is based on the weighted average number of common
shares outstanding during each year. The weighted average number of shares used
to calculate net income (loss) per common share was 13,364,000 in both 1996 and
1995 and 13,110,000 in 1994.

ENVIRONMENTAL MATTERS

         The Company recognizes a liability for environmental remediation costs
when it believes it is probable a liability has been incurred and the amount can
be reasonably estimated. The liabilities are based on currently available
information and reflect the participation of other potentially responsible
parties depending on the parties' financial condition and probable contribution.
The accruals are recorded at undiscounted amounts and are reflected as other
accrued liabilities in the accompanying Consolidated Balance Sheets. Recoveries
of environmental remediation costs from insurance carriers are recorded as
assets at such time as their receipt is deemed probable and the amounts are
reasonably estimable.

USE OF 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 these estimates.

2.  INVENTORIES

<TABLE>
<CAPTION>
(Thousands)                              1996             1995
- ---------------------------------------------------------------
<S>                                    <C>              <C>    
Lumber                                 $13,546          $ 8,720
Tissue and tissue products              10,140           13,407
Pulp                                     5,897            5,272
Logs                                    33,218           23,195
Pulp and paper raw material              6,140            8,023
Chemicals and supplies                   9,996            9,341
Other                                    2,099              752
                                       -------         --------
                                       $81,036          $68,710
                                       =======          =======
</TABLE>

        The portion of lumber and raw materials inventories determined using the
last-in, first-out (LIFO) method aggregated $4,633,000 and $6,120,000 at
December 31, 1996 and 1995, respectively. The cost of these LIFO

                                       23
<PAGE>   15
inventories valued at the lower of average cost or market, which approximates
current cost, at December 31, 1996 and 1995, was $6,716,000 and $10,437,000,
respectively.

3.  PROPERTIES

<TABLE>
<CAPTION>
(Thousands)                                        1996           1995
- -------------------------------------------------------------------------
<S>                                              <C>             <C>     
Plant and equipment:
     Mills, plants and improvements              $ 85,245        $ 83,679
     Equipment                                    350,550         342,928
     Mobile equipment                              18,553          18,629
     Construction in progress                       3,933           2,341
                                                 --------        --------
                                                 $458,281        $447,577
                                                 ========        ========

Land and timber cutting rights:
     Land                                        $  5,810        $  5,787
     Canadian timber cutting rights                 4,437           4,595
                                                 --------         -------
                                                 $ 10,247        $ 10,382
                                                 ========        ========
</TABLE>

4.  DEBT

<TABLE>
<CAPTION>
(Thousands)                                                       1996         1995
- -------------------------------------------------------------------------------------
<S>                                                             <C>          <C>     
8.375% debentures, due 2013                                     $ 75,000     $ 75,000
State of Oregon Small Scale Energy Loan Program
     (SELP) note payable, secured by related properties,
     6.55%, payable monthly through 2013                          14,714       15,171
City of Eau Claire note payable, variable interest rate
     (4.3% at December 31, 1996), due 2014                        18,800       18,800
Revolving-credit agreement, variable
     interest rate (6.4% at December 31, 1996)                    30,000       73,000
                                                                --------     --------
         Total debt                                              138,514      181,971
Less current debt                                                 30,488       43,457
                                                                --------     --------
         Long-term debt                                         $108,026     $138,514
                                                                ========     ========
</TABLE>

        The Company has a revolving-credit agreement with a group of five banks,
secured by inventories and accounts receivable. The agreement provides
$75,000,000 of revolving credit until 1998. The interest rate associated with
this agreement is based, at the option of the Company, on the Interbank (LIBOR)
rate plus a variable margin ranging from 7/16 percent to 3/4 percent or the
greater of the banks' prime rate during the revolving period or the Federal
Funds rate plus 1/2 percent. A commitment fee of 1/4 percent per year on the
total loan commitment plus 1/10 percent per year of the unused portion is paid
quarterly. The Company plans to renegotiate its revolving-credit agreement
during 1997; however, no assurances can be given regarding the likely outcome of
such negotiations. Without successful renegotiation, the full outstanding
balance on the revolving-credit agreement will be due in 1998.

        The Company also has an unsecured $10,000,000 short-term line of credit
agreement with a domestic bank, with interest based on a negotiated rate. This
line of credit is used primarily to facilitate the Company's cash management
activities. As of December 31, 1996, there was no balance outstanding under this
agreement. There are no commitment fees or compensating balance requirements
associated with this line of credit.

        The various loan agreements contain, among other things, certain
requirements as to maintenance of working capital and interest coverage, sale of
assets, incurrence of debt and restrictions as to the payment of cash dividends.
The revolving-credit agreement also limits the Company's annual capital
expenditures and investments. The payment of dividends from retained earnings
under all agreements was limited to $9,000,000 at December 31, 1996.

        Excluding repayments of the revolving-credit agreement, the annual
maturities of long-term debt for the five years subsequent to December 31, 1996
are: 1997 - $488,000; 1998 - $521,000; 1999 - $556,000; 2000 - $594,000 and 2001
- - $634,000.

        The fair value of the 8 3/8 percent debentures at December 31, 1996 was
estimated to be $71,000,000 based upon rates currently available for debt with
similar terms. The Company's carrying value of other long-term debt approximates
its fair value.

        During the fourth quarter of 1994, the City of Eau Claire, Wisconsin
issued tax-exempt, adjustable rate, solid waste disposal revenue bonds. The
bonds were issued to finance a wastepaper pulping improvement project at the
Company's Eau Claire, Wisconsin tissue facility. Upon sale of the bonds, the
City of Eau Claire loaned $18,800,000 to the Company. At December 31, 1994, the
unexpended proceeds from the loan were maintained in a trust account restricted
as to use for construction of the project. In 1995, the project was completed
and all restricted trust funds were expended.

        During the first quarter of 1994, the Company initiated an underwritten
call for the redemption of all of the Company's $40,000,000, 6 percent
convertible subordinated debentures. As a result of this underwritten call, the
Company issued 1,542,253 shares of previously unissued common stock to satisfy
the $40,000,000 debt obligation. This issuance of common shares resulted in an
increase in stockholders' equity of $38,643,000 ($40,000,000 less transaction
fees and unamortized debt issuance costs). This non-cash transaction has been
excluded from the accompanying Consolidated Statements of Cash Flows.

5.       STOCK OPTION AND BONUS PLANS

         The Company has a stock option and appreciation plan (Option Plan) for
officers and key employees. This plan is administered by the Human Resources
Committee of the Board of Directors. The Committee is composed of outside
Directors who are not eligible for awards. Additionally, in 1996 the Company
implemented a non-employee director

                                       24
<PAGE>   16
stock option plan (Director Plan). At December 31, 1996, 325,302 shares were
available for future grants under these plans.

         The Option Plan provides for granting both incentive stock options and
non-qualified stock options to purchase shares of the Company's common stock at
prices not less than 85 percent of fair market value on the date of grant.
Options are exercisable as stated in each individual grant; however, no option
may extend beyond ten years from the date of grant.

         The Director Plan provides for automatic option grants at designated
intervals to non-employee directors over their period of continued service on
the Board of Directors. Such options are granted at 100 percent of fair market
value on the date of grant. Options are immediately exercisable and have a
ten-year term.

         The Company accounts for these plans following the guidance of APB
Opinion No. 25, under which no compensation cost has been recognized. SFAS No.
123, "Accounting for Stock-Based Compensation", was issued in 1995 and became
effective in 1996 and, if fully adopted, changes the methods for recognition of
costs on plans similar to those of the Company. Adoption of SFAS No. 123 is
optional for stock option cost recognition; however, proforma disclosures are
required as if the Company had adopted the cost recognition requirements under
SFAS No. 123. Accordingly, the following disclosures are provided in accordance
with SFAS No. 123.

         A summary of the status of the Company's Option Plan and Director Plan
at December 31, 1996, 1995 and 1994 and changes during the years then ended in
the number of shares (Shares) and the weighted average exercise price (Price) is
presented below:

<TABLE>
<CAPTION>
                                                          1996                    1995                    1994
                                                  -----------------       ------------------      -------------------
(Shares in thousands)                             Shares      Price       Shares       Price      Shares        Price
- ---------------------                             ------      -----       ------       -----      ------        -----
<S>                                                <C>           <C>       <C>         <C>       <C>         <C>
Outstanding at beginning of year                     864         $19         704       $20        750        $19
Granted                                              190          15         193        16         99         30
Exercised                                              -           -          (1)       15       (107)        19
Canceled                                            (138)         19         (32)       20        (38)        20
                                                    ----                     ---                 ----
Outstanding at end of year                           916          18         864        19        704         20
                                                    ====                     ===                 ====
Exercisable at year-end                              458                     356                  223
                                                    ====                     ===                  ===

Weighted average fair value
  of options granted during year                   $4.58                   $5.51
                                                   =====                   =====
</TABLE>


         The fair value of options granted in 1996 and 1995 is estimated on the
date of grant using the Black-Scholes option-pricing model with the following
assumptions used for grants in 1996 and 1995, respectively: risk-free interest
rates of 5.5 and 7.6 percent; dividend yields of 4.0 and 3.6 percent; expected
volatility of 38 percent for 1996 and 1995 and expected lives of 6 years for
1996 and 1995.

         The following table summarizes information about stock options
outstanding at December 31, 1996:

<TABLE>
<CAPTION>
                                                                Range of exercise prices
                                                          ---------------------------------------
(Shares in thousands)                                     $15 to $23       $23 to $30       Total
- ---------------------                                     ----------       ----------       -----
<S>                                                          <C>                <C>          <C>
Options outstanding:

    Number outstanding                                       793                123          916
    Remaining contractual life in years                      6.5                5.5          6.4
    Weighted average exercise price                          $17                $28          $18

Options exercisable:

    Number exercisable                                       380                 78          458
    Weighted average exercise price                          $18                $27          $19
</TABLE>

         Had compensation cost for the Company's 1996 and 1995 grants for
stock-based compensation plans been determined consistent with SFAS No. 123, the
Company's net income (loss) and net income (loss) per share would have
approximated the following proforma amounts:

<TABLE>
<CAPTION>
(Thousands, except per share)                                               1996         1995
- -----------------------------                                               ----         ----
<S>      <C>                                       <C>                      <C>         <C>      
Net income (loss):                                 As reported              $3,909      $(24,838)
                                                   Proforma                  3,387       (25,476)
              
Net income (loss) per share:                       As reported              $  .29      $  (1.86)
                                                   Proforma                    .25         (1.91)
</TABLE>


         The effects of applying SFAS No. 123 in this proforma disclosure are
not necessarily indicative of what can be expected in future years. SFAS No. 123
does not apply to awards prior to 1995.

         The Company has followed the practice of using treasury stock to
fulfill its obligations under its stock option plans. When stock is issued
pursuant to a stock option plan, the difference between the cost of treasury
stock issued and the exercise price of the option is credited to additional
paid-in capital.

6.      PENSION AND OTHER POSTRETIREMENT PLANS

PENSION PLANS

        Substantially all of the Company's employees participate in
noncontributory defined-benefit pension plans. These include plans which are
administered by the Company and multi-employer plans administered by various
unions.

        Certain union employees are covered under multi-employer union pension
plans. Contributions to these plans are based upon negotiated hourly rates. It
is not possible to determine the amount of accumulated benefits or net assets
available for benefits that apply solely to Company employees covered by these
plans.

        All other Company participating employees are covered by noncontributory
defined-benefit pension plans administered by the Company. The pension benefit
for salaried employees is based on years of service and the five highest out of
the last ten years of compensation. Pension benefits for employees covered under
hourly plans are generally based on each employee's years of service.

                                       25
<PAGE>   17
        The Company's funding policy regarding all of its Company administered
plans is to make contributions to the plans that are between the minimum amounts
required by the Employee Retirement Income Security Act (ERISA) and the maximum
amounts deductible under current income tax regulations.

         Net periodic pension cost for 1996, 1995 and 1994 was composed of the
following:

<TABLE>
<CAPTION>
(Thousands)                                              1996           1995         1994
- -------------------------------------------------------------------------------------------
<S>                                                     <C>           <C>           <C>    
Company administered plans:
     Service cost - benefits earned
         by employees during the period                 $ 1,761       $ 2,079       $ 2,362
     Interest cost on projected benefit obligation        3,778         3,602         3,287
     Actual earnings from plan assets                    (8,253)       (7,273)       (2,062)
     Deferral of earnings (loss) from plan assets         3,679         3,277        (1,827)
     Net amortization and deferral                          (76)          (28)           (8)
     Curtailment gains                                     (489)         (691)           --
                                                        -----------------------------------
         Net periodic pension cost for
              Company administered plans                    400           966         1,752

Contributions to multi-employer plans                     3,714         3,984         4,288
                                                        -----------------------------------

     Total net periodic pension cost                    $ 4,114       $ 4,950       $ 6,040
                                                        ===================================
</TABLE>

        The following table sets forth the funded status of the Company
administered plans and the amounts recognized as an asset or liability in the
accompanying Consolidated Balance Sheets at December 31, 1996 and 1995:


<TABLE>
<CAPTION>
(Thousands)                                           1996                               1995
- ----------------------------------------------------------------------------------------------------------
                                         Plans having      Plans having     Plans having      Plans having
                                            assets in       accumulated        assets in       accumulated
                                            excess of       benefits in        excess of       benefits in
                                          accumulated         excess of      accumulated         excess of
                                             benefits            assets         benefits            assets
- ----------------------------------------------------------------------------------------------------------
<S>                                        <C>               <C>              <C>               <C>        
Accumulated benefit obligation:

     Vested portion                        $  (30,153)       $  (16,603)      $  (26,707)       $  (17,188)
     Nonvested portion                           (889)             (957)            (635)           (1,088)
                                           ---------------------------------------------------------------
                                              (31,042)          (17,560)         (27,342)          (18,276)

Effect of projected future
     compensation levels                       (5,281)             (332)          (5,303)             (352)
                                           ---------------------------------------------------------------

Projected benefit obligation                  (36,323)          (17,892)         (32,645)          (18,628)

Plan assets at fair market value               42,629            15,602           36,231            15,428
                                           ---------------------------------------------------------------

Plan assets in excess of (less than)
     projected benefit obligation               6,306            (2,290)           3,586            (3,200)

Unrecognized net (gain) loss                   (6,022)              202           (3,584)            1,121

Unrecognized prior service                        (40)            1,103             (164)            1,300

Balance of unrecorded transition
     asset from initial application of
     SFAS No. 87                                 (573)              (11)            (639)              (84)
                                           ---------------------------------------------------------------

Accrued pension liability                  $     (329)       $     (996)      $     (801)       $     (863)
                                           ===============================================================
</TABLE>

        Substantially all of the pension plans' assets are invested in common
stock, fixed-income securities, cash and cash equivalents. The discount rate,
rate of increase in future compensation levels and expected long-term rate of
return on plan assets used in determining the actuarial present value of the
projected benefit obligation were 7.5 percent, 5 percent and 9 percent,
respectively, for both 1996 and 1995.

        The Company has granted some former employees pension benefits which
supplement the normal Company plan. These benefits are unfunded, general
obligations of the Company. The cost associated with these grants was $75,000 in
1996, $78,000 in 1995 and $234,000 in 1994.

OTHER POSTRETIREMENT PLANS

        The Company sponsors postretirement medical and life insurance plans for
certain salaried and nonsalaried employees and eligible spouses and dependents
of the employees. The medical plans pay a stated percentage of covered medical 
expenses incurred after deducting co-payments made once a stated deductible has 
been met. The life insurance plans pay a defined benefit. The Company's funding 
policy for these plans is to not make contributions to the plans prior to the 
actual incurrence of costs under the plans.

        Net periodic cost in 1996, 1995 and 1994 for these plans was composed of
the following:

<TABLE>
<CAPTION>
(Thousands)                                          1996        1995        1994
- -----------------------------------------------------------------------------------
<S>                                                <C>           <C>         <C>   
Service cost - benefits attributed
     to service during the period                  $   414       $ 417       $  493

Interest cost on accumulated
     benefit obligation                                938         899          851

Net amortization and deferral                          (55)       (113)          --

Curtailment gains                                   (1,484)       (385)          --
                                                   --------------------------------

Net periodic cost (benefit) of postretirement
     medical and life insurance plans              $  (187)      $ 818       $1,344
                                                   ================================
</TABLE>

        The following table reconciles the plans' funded status to the accrued
postretirement medical and life insurance cost liability in the accompanying
Consolidated Balance Sheets at December 31, 1996 and 1995:


<TABLE>
<CAPTION>
(Thousands)                                      1996              1995
- -----------------------------------------------------------------------
<S>                                           <C>               <C>    
Accumulated benefit obligation:
     Retirees                                 $ 4,089           $ 2,015
     Other fully eligible participants          2,614             2,936
     Other active participants                  6,745             7,608
                                              -------------------------
                                               13,448            12,559
Unrecognized actuarial gain (loss)               (732)            1,065
Unrecognized prior service                        171               285
                                              -------------------------
Accrued postretirement medical and
     life insurance cost liability            $12,887           $13,909
                                              =========================
</TABLE>

        For measurement purposes, 9 percent and 9.5 percent rates of increase
were assumed for health care costs in 1996 and 1995, respectively. The rate is
assumed to decline in 1/2 percent decrements every year until it reaches 5
percent in 2004 where it will remain thereafter. A 1 percent increase in the
assumed health care cost trend rates would increase the accumulated
postretirement benefit obligation by $1,551,000 at December 31, 1996. The effect
of this 1 percent increase on the service and interest cost components of the
net periodic cost of postretirement medical and life insurance plans would be

                                       26
<PAGE>   18
an increase of $188,000 in 1996. The discount rate used in determining the
accumulated benefit obligation was 7.5 percent in 1996 and 1995.

CURTAILMENT GAINS

The pension and other postretirement plans included curtailment gains in 1996
related to the disposition of the Company's disposable diaper business (see Note
9). The 1995 curtailment gains related to cost reduction efforts including the
permanent closure of the Company's Port Gamble sawmill.

7.  INCOME TAXES

        The income tax provision (benefit) consists of the following components:

<TABLE>
<CAPTION>
(Thousands)                   Current           Deferred            Total
- -------------------------------------------------------------------------
<S>                          <C>                <C>               <C>     
1996
     Federal                 $(1,146)           $ (6,889)         $(8,035)
     State                       106                 130              236
     Canada                   10,044                (550)           9,494
                             --------------------------------------------
                             $ 9,004            $ (7,309)         $ 1,695
                             ============================================

1995
     Federal                 $     -            $ (9,479)         $(9,479)
     State                         -              (1,011)          (1,011)
     Canada                    2,986                 (47)           2,939
                             --------------------------------------------
                             $ 2,986            $(10,537)         $(7,551)
                             =============================================

1994
     Federal                 $(2,357)           $ (6,792)         $(9,149)
     State                         -              (1,076)          (1,076)
     Canada                   22,334              (1,310)          21,024
                             --------------------------------------------
                             $19,977            $ (9,178)         $10,799
                             ============================================
</TABLE>

         The income tax provision (benefit) was different from the amount
computed by applying the United States statutory federal income tax rate as
follows:

<TABLE>
<CAPTION>
(Thousands)                                              1996       1995      1994
- ------------------------------------------------------------------------------------
<S>                                                   <C>        <C>        <C>      
Income (loss) before income taxes and
     discontinued operations:
         United States                                $(14,608)  $(28,176)  $(26,889)
         Canada                                         17,102      6,829     53,640
                                                      ------------------------------
                                                      $  2,494   $(21,347)  $ 26,751
                                                      ==============================

United States:
     U.S. statutory federal income tax                $ (5,113)  $ (9,862)  $ (9,411)
     State income and franchise taxes,
         net of federal income tax benefit                 153       (208)      (699)
     Jurisdictional settlements                         (2,614)         -          -
     Other items, net                                     (225)      (420)      (115)
                                                      ------------------------------
                                                        (7,799)   (10,490)   (10,225)

Canada:
     U.S. statutory federal income tax                   5,986      2,390     18,774
     Effect of Canadian tax rate different
         from U.S.                                         636        264      1,792
     Non-deductible interest                                 -        299        373
     Jurisdictional settlements                          2,818          -          -
     Other items, net                                       54        (14)        85
                                                      ------------------------------
                                                         9,494      2,939     21,024
                                                      ------------------------------
                                                      $  1,695   $ (7,551)  $ 10,799
                                                      ==============================
</TABLE>

         In prior years the Company was required to compute its current federal
income tax liability under the Alternative Minimum Tax (AMT) methodology as it
resulted in a greater tax payable when compared to that computed using the
standard tax system. Additional amounts paid under the AMT system can be carried
forward indefinitely as credits to be applied against regular tax. AMT
carryforwards at December 31, 1996 were $1,059,000. At December 31, 1996, the
Company had available $85,547,000 of net operating loss carryforwards for U.S.
federal tax purposes, expiring beginning in 2009. The tax effect of these
credits and net operating loss carryforwards are reflected as deferred tax
assets. Realization of these assets is dependent on generating sufficient U.S.
taxable income prior to expiration of the loss carryforwards. Although
realization is not assured, management believes it is more likely than not that
these deferred tax assets will be realized. The amount of the deferred tax asset
considered realizable, however, could be reduced in the future if estimates of
future taxable income during the carryforward period are reduced.

         Deferred taxes are determined based on the estimated future tax effects
of differences between the financial statement and tax bases of assets and
liabilities given the provisions of the enacted tax laws. The net deferred tax
asset is comprised of the following:

<TABLE>
<CAPTION>
(Thousands)                                               1996            1995               1994
- --------------------------------------------------------------------------------------------------
<S>                                                    <C>             <C>                <C>     
Current deferred taxes:
     Gross assets                                      $  5,447        $  5,959           $  7,932
     Gross liabilities                                        -               -                  -
                                                       -------------------------------------------
         Total current deferred taxes                     5,447           5,959              7,932

Noncurrent deferred taxes:
     Gross assets                                        49,477          46,560             27,250
     Gross liabilities                                  (27,606)        (30,029)           (28,615)
                                                        ------------------------------------------
         Total noncurrent deferred taxes                 21,871          16,531             (1,365)
                                                        ------------------------------------------

Net deferred tax asset                                 $ 27,318       $  22,490           $  6,567
                                                       ===========================================
</TABLE>

         The Company's valuation allowance against deferred tax assets at
December 31, 1996 and 1995 was $6,372,000 and $5,183,000, respectively, an
increase of $1,189,000. These amounts relate to certain state net operating loss
carryforwards and tax credits the Company believes will not be realized in the
future. The valuation allowance was not significant at December 31, 1994.

         The tax effect of significant temporary differences representing
deferred tax assets and liabilities are as follows:

<TABLE>
<CAPTION>
(Thousands)                                            1996           1995          1994
- ----------------------------------------------------------------------------------------
<S>                                                 <C>           <C>           <C>     
Postretirement benefits                             $  4,653      $  5,089      $  4,998
Reforestation                                          5,017         4,970         4,599
Vacation pay                                           1,890         2,034         2,247
Depreciation                                         (24,644)      (27,107)      (26,722)
AMT and other tax credits                              6,501         4,991         3,803
Net operating loss carryforwards                      32,260        29,200        10,700
Other, net (including valuation
  allowance)                                           1,641         3,313         6,942
                                                    ------------------------------------
     Net deferred tax asset                         $ 27,318      $ 22,490      $  6,567
                                                    ====================================
</TABLE>

                                       27
<PAGE>   19
        In 1985, the stockholders of the Company approved a Plan of Distribution
pursuant to which all of the Company's timber properties and development
properties and related assets and liabilities in the State of Washington were
transferred to newly-formed Pope Resources, A Delaware Limited Partnership (the
Partnership). The transfer resulted in $10,266,000 of taxes currently payable in
1985, which was charged to stockholders' equity.

        The distribution value for federal income tax purposes that was assigned
to the assets transferred to the Partnership has been challenged by the Internal
Revenue Service (IRS). In January 1993, the Company petitioned the United States
Tax Court (Tax Court) in order to resolve the disputed value of the
distribution. The issue was argued before the Tax Court during the third quarter
1995 and follow-up legal briefs were then filed into December 1995. The Tax
Court has not yet rendered a final decision in the case. Primarily in 1995, the
Company incurred costs defending its tax position in this case. In 1995, these
defense costs, together with related tax settlements and interest charges
totaling $4,884,000, net of tax benefits of $1,374,000, were recognized as a
reduction in additional paid-in capital with respect to the Partnership
transaction. The Company believes, based upon consultation with independent tax
counsel, that the additional tax due in this matter, if any, will not have a
material adverse effect on the Company's financial position or liquidity.

        In December 1996, the IRS proposed certain adjustments pertaining to
transactions between the Company and its wholly-owned Canadian subsidiary,
resulting in the assertion that additional taxes were due for the tax years 1993
and 1994. The Company believes it has substantial defenses against this claim
and plans to vigorously defend its position. The Company believes, based upon
consultation with independent tax counsel, that any tax ultimately due in this
matter would not have a material adverse effect on the Company's financial
position, results of operations or liquidity.

8.  OTHER GAINS AND LOSSES

PARAGON COMMON STOCK SALE

         A pre-tax gain of $1,852,000 was recognized on the fourth quarter 1996
sale of Paragon Trade Brands, Inc. (Paragon) common stock. This transaction is
discussed more fully in Note 9.

COUNTERVAILING DUTY REFUND

         During 1992, the United States Government imposed a 6.51 percent duty
on Canadian lumber sold in the United States. After numerous studies and
appeals, the United States Government concluded there was no basis for this duty
and during 1994 terminated the duty and announced that all amounts paid under
the duty would be refunded with interest. In 1994, the Company recorded the
$13,845,000 of anticipated refunds of duty amounts paid in 1992 and 1993 as
other gains (losses) in the Consolidated Statements of Income.

9. DISCONTINUED OPERATIONS

On December 11, 1995, the Company entered into a definitive agreement to sell
its disposable diaper business (Business) to Paragon. The sale was completed on
February 8, 1996. The Company sold substantially all the operating assets of the
Business, primarily properties and inventory, to Paragon for $50,500,000 in cash
and shares of unregistered Paragon common stock having a value at the time the
transaction was closed of approximately $13,050,000. In the first quarter of
1996, pursuant to a stockholders' agreement between the Company and Paragon,
Paragon exercised an option to repurchase 227,719 shares from the Company
resulting in proceeds to the Company of $4,819,000. The remaining shares were
sold to Paragon in the fourth quarter of 1996 resulting in proceeds of
$10,083,000 to the Company. A pre-tax gain of $1,852,000 on the sale of this
Paragon common stock is included in other gains (losses) in the Consolidated
Statements of Income. The pre-tax gain on disposition of the Business of
$5,604,000 has been accounted for as discontinued operations and includes
closing costs associated with the transaction and a provision of $372,000 for
operating losses during the phase-out period.

         Operating results of the Business for 1995 until the December 11, 1995
sale agreement date are shown separately in the Consolidated Statements of
Income as loss from discontinued operations, net of tax. The Consolidated
Statements of Income have also been restated for 1994 to reflect disposable
diaper operating results as discontinued operations. Disposable diaper sales of
$144,000,000 in 1995 and $157,066,000 in 1994 were excluded from revenues in the
Consolidated Statements of Income.

         The net book value of the Company's disposable diaper assets at
December 31, 1995 have been shown as discontinued operations assets held for
sale in the Consolidated Balance Sheets and include inventories of $17,810,000
and plant and equipment of $38,359,000 (net of $47,640,000 accumulated
depreciation).

                                       28
<PAGE>   20
10.      LEGAL MATTERS AND 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 or liquidity;
however, in any given future reporting period such proceedings or matters could
have a material effect on results of operations.

         In 1992, the Company was contacted by the local governmental owner of a
vacant industrial site in Oregon on which the Company previously conducted
business. The owner informed the Company that the site has been identified as
one containing creosote and coal tar, and that it plans to undertake a voluntary
cleanup effort of the site. The owner has requested that the Company participate
in the cost of the cleanup. The Company is currently participating in the
investigation stage of this site with remediation and monitoring to occur over
several years, likely beginning in 1998. Based on preliminary findings, the
Company has estimated the likely cost of remediation and monitoring to be in the
range of $5 to $12 million and that no amount within the range is more likely an
outcome than another. The ultimate cost to the Company for site remediation and
monitoring cannot be predicted with certainty due to the unknown magnitude of
the contamination, the varying costs of alternative cleanup methods, the cleanup
time frame possibilities, the evolving nature of remediation technologies and
governmental regulations and the inability to determine the company's share of
multi-party obligations or the extent to which contributions will be available
from other parties. The Company has established reserves for environmental
remediation and monitoring related to this site in an amount it believes is
probable and reasonably estimable. The Company has not assumed it will bear the
entire cost of remediation to the exclusion of other known potentially
responsible parties (PRPs) who may be jointly and severally liable. The ability
of other PRPs to participate has been taken into account based generally on the
parties' financial condition and probable contribution. Certain recoveries from
insurance carriers have been recorded as their receipt is deemed probable and
amounts are reasonably estimable.

11.   INFORMATION ABOUT THE COMPANY'S OPERATIONS IN DIFFERENT INDUSTRIES AND
      GEOGRAPHIC AREAS

<TABLE>
<CAPTION>
By Industry
(Thousands)                                                   1996        1995         1994
- -------------------------------------------------------------------------------------------
<S>                                                       <C>         <C>          <C>     
REVENUES:
     Wood products                                        $231,713    $265,576     $304,205
     Pulp and paper products                               215,781     258,833      198,602
                                                          ---------------------------------
                                                          $447,494    $524,409     $502,807
                                                          =================================
OPERATING PROFIT (LOSS):
     Before other gains (losses):
         Wood products                                    $ 22,943    $  2,681     $ 55,224
         Pulp and paper products                            (4,569)     (1,508)     (23,064)
                                                          ---------------------------------
                                                            18,374       1,173       32,160
     Other gains (losses):
         Wood products                                           -           -       13,845

     Operating profit (loss):
         Wood products                                      22,943       2,681       69,069
         Pulp and paper products                            (4,569)     (1,508)     (23,064)
                                                          ----------------------------------
                                                            18,374       1,173       46,005

Other gains (losses)                                         1,852           -            -
Interest expense, net                                       (8,792)    (13,784)      (9,322)
General corporate expense                                   (8,940)     (8,736)      (9,932)
                                                          ----------------------------------
Income (loss) from continuing
     operations, before taxes                             $  2,494    $(21,347)    $ 26,751
                                                          =================================
IDENTIFIABLE ASSETS:
     Wood products                                        $123,145    $111,879     $173,458
     Pulp and paper products                               215,131     316,600      327,454
     Corporate                                              69,653      43,748       38,472
                                                          ---------------------------------
                                                          $407,929    $472,227     $539,384
                                                          =================================
CAPITAL EXPENDITURES:
     Wood products                                        $  3,550    $  3,419     $ 14,141
     Pulp and paper products                                 3,630      24,358       41,441
                                                          ---------------------------------
                                                          $  7,180    $ 27,777     $ 55,582
                                                          =================================
DEPRECIATION AND AMORTIZATION:
     Wood products                                        $  8,451    $  8,775     $  7,822
     Pulp and paper products                                22,236      35,291       30,200
     Corporate                                                 753       1,000        1,039
                                                          ---------------------------------
                                                          $ 31,440    $ 45,066     $ 39,061
                                                          =================================
</TABLE>

                                       29
<PAGE>   21
<TABLE>
<CAPTION>
By Geographic Area
(Thousands)                                                   1996        1995         1994
- -------------------------------------------------------------------------------------------
<S>                                                       <C>         <C>          <C>     
REVENUES:
     United States                                        $278,647    $352,035     $300,351
     Canada                                                168,847     172,374      202,456
                                                          ---------------------------------
                                                          $447,494    $524,409     $502,807
                                                          =================================
OPERATING PROFIT (LOSS):
     Before other gains (losses):
         United States                                    $ (3,566)   $(11,806)    $(19,403)
         Canada                                             21,940      12,979       51,563
                                                          ---------------------------------
                                                            18,374       1,173       32,160
     Other gains (losses):
         Canada                                                  -           -       13,845

     Operating profit (loss):
         United States                                      (3,566)    (11,806)     (19,403)
         Canada                                             21,940      12,979       65,408
                                                          ---------------------------------
                                                            18,374       1,173       46,005

Other gains (losses)                                         1,852           -            -
Interest expense, net                                       (8,792)    (13,784)      (9,322)
General corporate expense                                   (8,940)     (8,736)      (9,932)
                                                          ----------------------------------
Income (loss) from continuing
     operations, before taxes                             $  2,494    $(21,347)    $ 26,751
                                                          =================================
IDENTIFIABLE ASSETS:
     United States operations                             $252,808    $354,389     $410,990
     Canada operations                                      85,468      74,090       89,922
     Corporate                                              69,653      43,748       38,472
                                                          ---------------------------------
                                                          $407,929    $472,227     $539,384
                                                          =================================
</TABLE>

NOTES:

A.    The Company operates principally in two industries:

       1)  Wood Products: manufactures standardized and specialty lumber and
           wood chips in the United States and Canada. Lumber products are sold
           mainly to wholesalers and wood chips are sold to manufacturers of
           pulp and paper primarily in the United States and Canada.

       2)  Pulp and paper products: manufactures bleached kraft pulp and a full
           line of private label consumer tissue products in the United States.
           Pulp is sold in the United States Pacific Northwest to writing paper
           and newsprint manufacturers and is exported to European and Asian
           paper producers. One pulp customer represented 64 percent of 1996
           pulp revenues and 10 percent of total Company revenues. Tissue
           products are sold to supermarkets, drug stores, mass merchandisers,
           food and drug distribution companies and warehouse club stores
           nationally, although most sales are east of the Rocky Mountains. The
           Company also brokers wood chips for sale domestically and
           internationally.

B.    Operating profit (loss) is total revenue less directly identifiable costs
      and expenses. In computing operating profit (loss), none of the following
      items have been included: general corporate expenses, non-operating other
      gains (losses), net interest expense, income taxes and discontinued
      operations.

C.    Identifiable assets are those assets of the Company that are identified
      with the operations in each industry or geographic area.

D.    Identifiable assets, capital expenditures and depreciation and
      amortization includes assets, expenditures and expenses related to assets
      from discontinued operations in both the information provided by industry
      segment and geographic area for 1995 and 1994.

                                       30
<PAGE>   22
QUARTERLY FINANCIAL INFORMATION

The following quarterly information is unaudited, but includes all adjustments
which management considers necessary for a fair presentation of such
information. For interim quarterly statements, the income tax provision
(benefit) is estimated using the best available information for projected
results for the entire year. The 1995 fourth quarter results include year-end
adjustments to certain accruals and valuation reserves approximating $3,200,000,
net of tax.


<TABLE>
<CAPTION>
                                                                     Quarter
                                       ------------------------------------------------------------------------ 
(Thousands except per share)             First          Second           Third          Fourth            Year
- ---------------------------------------------------------------------------------------------------------------
<S>                                    <C>             <C>             <C>             <C>             <C>      
1996
Revenues                               $ 110,682       $ 110,567       $ 112,366       $ 113,879       $ 447,494
Gross profit                               2,746           6,963           9,099           9,101          27,909
Income (loss) from
  continuing operations                   (2,765)            662           1,137           1,765             799
Gain on disposal of
  discontinued operations                  3,110              --              --              --           3,110
                                       -------------------------------------------------------------------------
Net income                             $     345       $     662       $   1,137       $   1,765       $   3,909
                                       =========================================================================
Income (loss) per common share:
    Income (loss) from continuing
      operations                       $    (.20)      $     .05       $     .08       $     .13       $     .06
    Gain on disposal of
      discontinued operations                .23              --              --              --             .23
                                       -------------------------------------------------------------------------
       Net income                      $     .03       $     .05       $     .08       $     .13       $     .29
                                       =========================================================================
                                       
1995
Revenues                               $ 133,837       $ 124,491       $ 131,773       $ 134,308       $ 524,409
Gross profit (loss)                        7,146          (2,108)          3,598           5,110          13,746
Loss from continuing
  operations                              (1,043)         (6,323)         (3,380)         (3,050)        (13,796)
Loss from discontinued
  operations                                (191)         (2,688)         (3,265)         (4,898)        (11,042)
                                       -------------------------------------------------------------------------
Net loss                               $  (1,234)      $  (9,011)      $  (6,645)      $  (7,948)      $ (24,838)
                                       =========================================================================
Loss per common share:
    Loss from continuing
      operations                       $    (.08)      $    (.48)      $    (.25)      $    (.22)      $   (1.03)
    Loss from discontinued
      operations                            (.01)           (.20)           (.24)           (.38)           (.83)
                                       -------------------------------------------------------------------------
       Net loss                        $    (.09)      $    (.68)      $    (.49)      $    (.60)      $   (1.86)
                                       =========================================================================
</TABLE>

                                       31


<PAGE>   1
                                                                    EXHIBIT 21.1

              Subsidiaries of Pope & Talbot, Inc. (the registrant)


<TABLE>
<CAPTION>
                                                                      State or Other
                                                                      Jurisdiction of
Name of Corporation                                                   Incorporation
- -------------------                                                   -------------
<S>                                                                   <C>
(1)    Pope & Talbot International Ltd.                               British Columbia

(2)    Pope & Talbot Ltd., a subsidiary of
       Pope & Talbot International Ltd.                               British Columbia

(3)    Pope & Talbot FSC, Inc.                                        Oregon

(4)    Pope & Talbot Wis., Inc.                                       Delaware

(5)    Penn Timber, Inc.                                              Oregon

(6)    Pope & Talbot Relocation Services, Inc.                        Oregon
</TABLE>


All subsidiaries of the registrant do business under the name of the
corporation.

<PAGE>   1
                                                                    EXHIBIT 23.1


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS




As independent public accountants, we hereby consent to the incorporation of our
report incorporated by reference in this Form 10-K into the Company's previously
filed Registration Statement Nos. 33-34996, 333-04223 and 33-64764 on Form S-8.






                                         ARTHUR ANDERSEN LLP

Portland, Oregon
         March 27, 1997

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE POPE &
TALBOT, INC. AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR
ENDED DECEMBER 31, 1996, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          32,208
<SECURITIES>                                         0
<RECEIVABLES>                                   39,170
<ALLOWANCES>                                         0
<INVENTORY>                                     81,036
<CURRENT-ASSETS>                               164,502
<PP&E>                                         468,528
<DEPRECIATION>                                 266,862
<TOTAL-ASSETS>                                 407,929
<CURRENT-LIABILITIES>                           87,067
<BONDS>                                        108,026
                                0
                                          0
<COMMON>                                        13,972
<OTHER-SE>                                     169,256
<TOTAL-LIABILITY-AND-EQUITY>                   407,929
<SALES>                                        447,494
<TOTAL-REVENUES>                               447,494
<CGS>                                          419,585
<TOTAL-COSTS>                                  419,585
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               8,792
<INCOME-PRETAX>                                  2,494
<INCOME-TAX>                                     1,695
<INCOME-CONTINUING>                                799
<DISCONTINUED>                                   3,110
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,909
<EPS-PRIMARY>                                      .29
<EPS-DILUTED>                                      .29
        

</TABLE>


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