Chart Plum Creek Legacy News Releases

Plum Creek Timber Company, Inc. Reports Results for Fourth Quarter and Full Year 2002

Jan 23, 2003

SEATTLE--(BUSINESS WIRE)--Jan. 23, 2003--Plum Creek TimberCompany, Inc. (NYSE: PCL) today announced fourth quarter earnings of$54 million, or $0.29 per diluted share, on revenues of $281 million.

Earnings for the full year 2002 were $233 million, or $1.26 perdiluted share, on revenues of $1.1 billion.

Plum Creek merged with The Timber Company on October 6, 2001. Foraccounting purposes, The Timber Company is considered the survivingentity because of the structure of the merger. Therefore, reportedfinancial results for periods prior to the merger reflect thefinancial results of The Timber Company. Full-year results for 2002reflect the performance of the combined companies and are notcomparable to the full-year results reported for 2001.

Fourth quarter earnings in 2001 were $226 million, or $1.25 perdiluted share including $183 million, or $1.01 per diluted share, ofmerger related earnings. Excluding the merger related earnings,pro-forma fourth quarter 2001 earnings were $43 million, or $0.24 perdiluted share. These adjustments to 2001 earnings are detailed in anaccompanying reconciliation.

Funds from operations were $85 million for the fourth quarter of2002 and $366 million for the full year. Funds from operations isdefined as net income plus depreciation, depletion, amortization andbasis in real estate sold. The calculation of funds from operations isdetailed in an accompanying reconciliation to reported net income. TheCompany ended the year with $246 million in cash and cash equivalents.

"Plum Creek's ability to perform well even in these difficultmarkets results from the geographic and business diversity of ourassets and the strategies that we've implemented over the last severalyears," said Rick Holley, President and CEO. "Our ability to adjustharvest levels to respond to local market conditions yields very realbenefits for our shareholders. Moreover, all of our businesses --timber, real estate, wood product manufacturing and natural resourceswere positive contributors to earnings and cash flow over the pastyear and are well positioned for the future."

Review of Operations

Operating profit in the Northern Resources segment was $26 millionin the fourth quarter compared to $23 million for the previousquarter. Harvesting activity was modestly higher in the fourth quarterdue, in part, to the easing of fire danger harvest restrictions inOregon. The Company's Northern timber prices were relatively flatcompared to those in the third quarter with a 6% increase in hardwoodsawlog prices offsetting a 2% reduction in softwood sawlog prices.Pulpwood prices were flat during the quarter. Seasonal reductions inroad maintenance expense improved operating profit approximately $1million when compared to the third quarter.

Operating profit in the Southern Resources segment was $51million, down $6 million from the third quarter's $57 million. Overallharvesting activity was flat compared to the third quarter with alower proportion of sawtimber harvested during the fourth quarter ascompared to the third quarter. Prices for sawtimber fell approximately8% in the South as poor lumber markets and extended holiday downtimeat lumber mills reduced log demand throughout the region. Pulpwoodprices in the South remained flat.

Real Estate segment revenue was $19 million, as expected, but lessthan the $38 million reported in the third quarter.

The Company's Manufacturing segment reported a $5 million loss, adecline of $8 million from the third quarter's $3 million profit.Lumber prices fell approximately 10% during the quarter due to amplesupplies of lumber in both the pine board and stud lumber markets.Medium density fiberboard (MDF) sales volumes declined and prices fellas demand slowed during the winter months.

Recent Financing Activity

On January 22, 2003 Plum Creek completed a $300 million privatedebt placement. The average maturity of the notes is 8.3 yearscarrying a weighted average interest rate of 5.6%. Proceeds from theprivate placement will be used to pay down Plum Creek's existing lineof credit.


Timber markets in 2003 are expected to be every bit as challengingas they were in the past year. There are no convincing signs of asustained upturn nor are there indications that market conditions aredeteriorating. Despite consistent demand, persistently oversuppliedlumber markets have kept log prices from advancing. As a result, theCompany expects to reduce its Southern harvest as much as 500,000tons. The reductions will come in the first quarter of the year.

There is increasing interest on both sides of the border to movetoward a negotiated agreement in the ongoing lumber dispute withCanada. Ultimately an agreement should have a positive effect on U.S.log markets. However, the extent and timing of any influence isimpossible to determine at this time.

A weaker U.S. dollar appears to have improved U.S. pulp and paperproducers' competitive position in world markets. This is good newsfor many pulpwood customers. However, worldwide demand growth for pulpand paper products has been lackluster and many pulpwood customersremain cautious. Recent wet weather in some Southern markets hasreduced access to pulpwood stands resulting in higher spot prices forpulpwood. Overall, the Company expects supply and demand in pulpwoodmarkets to remain largely in balance with some opportunity for modestprice improvement as the year progresses and world economies improve.

The Company continues to receive strong interest in its realestate properties from conservation buyers, individuals, anddevelopers and continues to execute its strategy of evaluating realestate holdings to determine which properties should be positioned forsale or exchange rather than for continued use as timberlands.Anticipated real estate revenue for 2003 is expected to be between $80and $100 million.

The Company expects manufacturing results to improve somewhat asthe year progresses. Prices and volumes for each product shouldimprove in the latter part of the first quarter as customers begin topurchase for the spring and summer building season.

The Company expects 2003 earnings to be between $1.00 and $1.25per share with the first quarter contributing between $0.12 and $0.17per share.

"Looking ahead in 2003, we are planning conservatively and do notexpect meaningful near-term improvement in the economy or in ourtimber markets. Our approach in 2003 will be to further capitalize onour ability to exercise business flexibility. We have a sound balancesheet and are responding appropriately to market conditions, ready tomove quickly when markets show improvement. Our asset diversification,financial capability and strategic focus have Plum Creek wellpositioned to benefit from the opportunities that lie ahead,"concluded Rick Holley, President and CEO.

Earnings Conference Call and Supplemental Information

Plum Creek will hold a conference call today, January 23, at 5:00PM EST (2:00 PM PST). A live webcast of the conference call may beaccessed through Plum Creek's Internet site at byclicking on the "Investors" link.

Investors without internet access should dial 800/572-9852 atleast 10 minutes prior to the start, referencing Plum Creek'searnings. Those wishing to access the call from outside UnitedStates/Canada should dial 706/645-9676, also referencing Plum Creek'searnings. Replay of the call will be available for 48 hours aftercompletion of the live call and can be accessed at 800/642-1687 or706/645-9291 (international calls), using the code 7450384.

Supplemental financial information for Plum Creek operations,including statistical data, is available in the investors informationsection of Plum Creek's website at

Plum Creek is one of the largest landowners in the nation, withnearly 8.1 million acres of timberlands in every region of the UnitedStates and ten wood product manufacturing facilities in the Northwest.

More information on Plum Creek Timber Co. may be accessed at:

Forward-looking Statements

This press release contains forward-looking statements within themeaning of the Private Litigation Reform Act of 1995 as amended. Someof these forward-looking statements can be identified by the use offorward-looking words such as "believes," "expects," "may," "will,""should," "seek," "approximately," "intends," "plans," "estimates," or"anticipates," or the negative of those words or other comparableterminology. The accuracy of such statements is subject to a number ofrisks, uncertainties and assumptions including, but not limited to,the cyclical nature of the forest products industry, our ability toharvest our timber, our ability to execute our acquisition strategy,and various regulatory constraints. These risks, uncertainties andassumptions are detailed from time to time in our filings with theSecurities and Exchange Commission under the Securities Exchange Actof 1934, as amended, and the Securities Act of 1933, as amended. It islikely that if one or more of the risks materializes, or if one ormore assumptions proves to be incorrect, the current expectations ofPlum Creek and its management will not be realized. Forward-lookingstatements speak only as of the date made, and neither Plum Creek norits management undertakes any obligation to update or revise anyforward-looking statements.

                   PLUM CREEK TIMBER COMPANY, INC.                   CONSOLIDATED STATEMENT OF INCOME                             (UNAUDITED)                                                 Quarter Ended                                          ----------------------------                                          December 31,   December 31,                                             2002            2001                                          ------------   -------------                                       (In Millions, Except Per Share)Revenues:  Timber                                 $        168   $         126  Real Estate                                      19              27  Manufacturing                                    90              86  Other                                             4               1                                          ------------   -------------    Total Revenues                                281             240Costs and Expenses:  Cost of Goods Sold:    Timber                                         86              77    Real Estate                                     5              12    Manufacturing                                  92              83    Other                                           1               -                                          ------------   -------------       Total Cost of Goods Sold                   184             172  Selling, General and Administrative              22              28                                          ------------   -------------          Total Costs and Expenses                206             200                                          ------------   -------------Operating Income                                   75              40Interest Expense, net                              26              24                                          ------------   -------------Income before Income Taxes                         49              16Benefit for Income Taxes                            5             210                                          ------------   -------------Net Income                               $         54   $         226                                          ============   =============Net Income per Share - Basic             $       0.29   $        1.26                                          ============   =============Net Income per Share - Diluted           $       0.29   $        1.25                                          ============   =============Weighted average number of Shares outstanding - Basic                            184.8           179.3                                          ------------   -------------Weighted average number of Shares outstanding - Diluted                          185.3           180.6                                          ------------   -------------                   PLUM CREEK TIMBER COMPANY, INC.                   CONSOLIDATED STATEMENT OF INCOME                             (UNAUDITED)                                                   Year Ended                                          ----------------------------                                           December 31,  December 31,                                             2002            2001                                          ------------   -------------                                       (In Millions, Except Per Share)Revenues:  Timber                                 $        649   $         423  Real Estate                                      98              80  Manufacturing                                   381              86  Other                                             9               9                                          ------------   -------------    Total Revenues                              1,137             598Costs and Expenses:  Cost of Goods Sold:    Timber                                        318             188    Real Estate                                    34              20    Manufacturing                                 370              83    Other                                           2               1                                          ------------   -------------       Total Cost of Goods Sold                   724             292  Selling, General and Administrative              75              56                                          ------------   -------------          Total Costs and Expenses                799             348                                          ------------   -------------Operating Income                                  338             250Interest Expense, net                             103              54                                          ------------   -------------Income before Income Taxes                        235             196(Provision) Benefit for Income Taxes               (2)            142                                          ------------   -------------Net Income                               $        233   $         338                                          ============   =============Net Income per Share - Basic             $       1.26   $        2.61                                          ============   =============Net Income per Share - Diluted           $       1.26   $        2.58                                          ============   =============Weighted average number of Shares outstanding - Basic                            184.7           129.5                                          ------------   -------------Weighted average number of Shares outstanding - Diluted                          185.4           130.7                                          ------------   -------------                   PLUM CREEK TIMBER COMPANY, INC.                      CONSOLIDATED BALANCE SHEET                             (UNAUDITED)                                           December 31,  December 31,                                              2002           2001                                          -------------  -------------                                      (In Millions, Except Share Data)                  ASSETSCurrent Assets:  Cash and Cash Equivalents              $         246  $         193  Restricted Advance from Customer                   4              -  Accounts Receivable                               33             31  Inventories                                       58             56  Investment in Grantor Trust                       10             12  Deferred Tax Asset                                11              2  Other Current Assets                              16             12                                          -------------  -------------                                                   378            306Timber and Timberlands -  Net                    3,599          3,480Property, Plant and Equipment  -  Net              307            316Other Assets                                         5             20                                          -------------  -------------  Total Assets                           $       4,289  $       4,122                                          =============  =============               LIABILITIESCurrent Liabilities:  Current Portion of Long-Term Debt      $          33  $          34  Accounts Payable                                  25             27  Interest Payable                                  21             21  Wages Payable                                     23             21  Taxes Payable                                     11              9  Deferred Revenue                                  18             14  Liabilities Associated with Grantor   Trust                                            10             11  Other Current Liabilities                         14             12                                          -------------  -------------                                                   155            149Long-Term Debt                                   1,170          1,178Line of Credit                                     669            469Deferred Tax Liability                              44             38Other Liabilities                                   29             41                                          -------------  -------------  Total Liabilities                              2,067          1,875                                          -------------  -------------Commitments and Contingencies           STOCKHOLDERS' EQUITYPreferred Stock, $0.01 par value, authorized shares - 75 million, outstanding - none                                  -              -Common Stock, $0.01 par value, authorized shares - 300 million, outstanding - 184,861,615 at December 31, 2002 and 183,825,407 at December 31, 2001                                            2              2Additional Paid-In Capital                       2,197          2,227Retained Earnings                                   23             17Other Equity                                         -              1                                          -------------  -------------  Total Stockholders' Equity                     2,222          2,247                                          -------------  -------------  Total Liabilities and Stockholders'   Equity                                $       4,289  $       4,122                                          =============  =============                   Plum Creek Timber Company, Inc.                             (unaudited)                                              Funds From Operations                                              Fourth          Year                                              Quarter         Ended     (In millions)                             2002           2002                                            -----------    -----------Net Income                                         $54           $233Plus:  Depreciation, Depletion & Amortization            27            105  Basis of Real Estate Sold                          4             28                                            -----------    -----------Funds From Operations                              $85           $366                                            ===========    ===========                   Plum Creek Timber Company, Inc.                         Pro Forma Net Income                         Fourth Quarter 2001(unaudited)                    $ MillionsReported Fourth Quarter Income       $226    GAAP basis earningsTax Adjustment                       (216)   One time elimination of                                             The Timber Company                                             ("TTC") deferred taxes as                                             a result of converting                                              from a C-corp to a REITTTC Employee Costs                      9   Primarily severance costsExcess Profit in Inventory                   Elimination                            8   Non-cash charge created                                            by the merger transactionG-P Timber Deed Income                 16   Income from 4th Qtr. 2001                                            harvest on former TTC                                              lands that was accelerated                                            to prior periods in 2001                                             due to the merger                                             transaction                           ---------------Pro Forma Net Income                  $43                           ===============Pro Forma Basic EPS                 $0.24Pro Forma Diluted EPS               $0.24

Click Here for 4th Quarter 2002 Financial Supplements (in Excel)

Plum Creek Timber Company, Inc.
John Hobbs, 206/467-3600 or 800/858-5347

Welcome to Weyerhaeuser's new website!

You appear to be using an older browser. This website is best viewed using the latest versions of Internet Explorer, Chrome, Safari, and Firefox. If you proceed without upgrading or switching browsers, you may not experience optimal navigation or page functionality. Thank you for your interest in Weyerhaeuser and we hope you enjoy your visit.

Update my browser now