Weyerhaeuser (WY) 8-K Weyerhaeuser Reports Third Quarter Net Earnings of $280 Million, or $1.33 per Diluted Share

Exhibit 99.2

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
CONSOLIDATED EARNINGS
          (in millions)

	REVISED(1)
	Q1						Q2							Q3						Year-to-date						Q4			Year-to-date
	March 30,			April 1,			June 29,				July 1,			Sept. 28,			Sept. 30,			Sept. 28,			Sept. 30,			Dec. 30,			Dec. 30,
	2008			2007			2008				2007			2008			2007			2008			2007			2007			2007
Net sales and revenues:
Weyerhaeuser	$	1,671		$	2,136		$	1,820			$	2,400		$	1,778		$	2,199		$	5,269		$	6,735		$	1,839		$	8,574
Real Estate		371			487			354				559			329			598			1,054			1,644			715			2,359
Total net sales and revenues		2,042			2,623			2,174				2,959			2,107			2,797			6,323			8,379			2,554			10,933
Costs and expenses:
Weyerhaeuser:
Costs of products sold		1,399			1,757			1,518				1,978			1,413			1,776			4,330			5,511			1,553			7,064
Depreciation, depletion and amortization		145			154			146				148			148			155			439			457			140			597
Selling expenses		59			70			57				69			57			61			173			200			73			273
General and administrative expenses		148			164			125				157			109			143			382			464			149			613
Research and development expenses		17			16			18				18			14			18			49			52			19			71
Charges for restructuring (2)		1			3			39				1			11			16			51			20			15			35
Charges for closure of facilities (3)		53			3			30				16			—			19			83			38			78			116
Impairment of goodwill (4)		3			22			2				—			6			1			11			23			7			30
Other operating costs (income), net (5) (6)		46			26			(16	)			33			50			5			80			64			(34	)		30
		1,871			2,215			1,919				2,420			1,808			2,194			5,598			6,829			2,000			8,829
Real Estate:
Costs and operating expenses		327			379			321				415			369			451			1,017			1,245			507			1,752
Depreciation and amortization		4			6			5				5			5			6			14			17			6			23
Selling expenses		36			41			37				45			32			45			105			131			48			179
General and administrative expenses		29			28			27				27			26			26			82			81			18			99
Other operating costs (income), net		(1	)		(4	)		(1	)			5			(4	)		(1	)		(6	)		—			(5	)		(5	)
Impairment of long-lived assets		33			—			246				12			226			23			505			35			93			128
		428			450			635				509			654			550			1,717			1,509			667			2,176
Total costs and expenses		2,299			2,665			2,554				2,929			2,462			2,744			7,315			8,338			2,667			11,005
Operating income (loss)		(257	)		(42	)		(380	)			30			(355	)		53			(992	)		41			(113	)		(72	)
Interest expense and other:
Weyerhaeuser:
Interest expense incurred(7)		(132	)		(131	)		(126	)			(178	)		(126	)		(131	)		(384	)		(440	)		(132	)		(572	)
Less: interest capitalized		24			30			21				29			11			29			56			88			30			118
Interest income and other(8)		13			20			117				25			30			20			160			65			18			83
Equity in income (loss) of affiliates		(5	)		(1	)		3				—			10			1			8			—			(5	)		(5	)
Real Estate:
Interest expense incurred		(12	)		(12	)		(14	)			(17	)		(10	)		(15	)		(36	)		(44	)		(13	)		(57	)
Less: interest capitalized		12			12			14				17			10			15			36			44			13			57
Interest income and other		1			3			—		��		1			1			2			2			6			2			8
Equity in income of unconsolidated entities(9)		—			18			1				15			14			13			15			46			3			49
Impairment and other investment related charges		(18	)		—			(57	)			(2	)		(6	)		(3	)		(81	)		(5	)		(31	)		(36	)
Loss from continuing operations before income taxes		(374	)		(103	)		(421	)			(80	)		(421	)		(16	)		(1,216	)		(199	)		(228	)		(427	)
Income taxes(10)		139			38			214				31			221			11			574			80			96			176
Loss from continuing operations		(235	)		(65	)		(207	)			(49	)		(200	)		(5	)		(642	)		(119	)		(132	)		(251	)
Earnings from discontinued operations, net of taxes (11)		87			785			111				81			480			106			678			972			69			1,041
Net earnings (loss)	$	(148	)	$	720		$	(96	)		$	32		$	280		$	101		$	36		$	853		$	(63	)	$	790
Basic net earnings (loss) per share:
Continuing operations	$	(1.11	)	$	(0.28	)	$	(0.98	)		$	(0.22	)	$	(0.94	)	$	(0.02	)	$	(3.04	)	$	(0.54	)	$	(0.63	)	$	(1.15	)
Discontinued operations		0.41			3.37			0.53				0.37			2.27			0.49			3.21			4.38			0.33			4.75
Net earnings (loss) per share	$	(0.70	)	$	3.09		$	(0.45	)		$	0.15		$	1.33		$	0.47		$	0.17		$	3.84		$	(0.30	)	$	3.60
Diluted net earnings (loss) per share:
Continuing operations	$	(1.11	)	$	(0.28	)	$	(0.98	)		$	(0.22	)	$	(0.94	)	$	(0.02	)	$	(3.04	)	$	(0.54	)	$	(0.63	)	$	(1.15	)
Discontinued operations		0.41			3.37			0.53				0.37			2.27			0.49			3.21			4.38			0.33			4.75
Net earnings (loss) per share	$	(0.70	)	$	3.09		$	(0.45	)		$	0.15		$	1.33		$	0.47		$	0.17		$	3.84		$	(0.30	)	$	3.60
Dividends paid per share	$	0.60		$	0.60		$	0.60			$	0.60		$	0.60		$	0.60		$	1.80		$	1.80		$	0.60		$	2.40
Weighted average shares outstanding (in thousands):
Basic		211,195			233,242			211,262				217,688			211,284			215,154			211,247			222,028			211,135			219,305
Diluted		211,195			233,242			211,262				217,688			211,284			215,154			211,247			222,028			211,135			219,305
Common and exchangeable shares outstanding at end of period (in thousands)		211,243			217,726			211,279				217,759			211,289			211,106			211,289			211,106			211,147			211,147

PRELIMINARY RESULTS — SUBJECT TO AUDIT

1

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
FOOTNOTES TO CONSOLIDATED EARNINGS
          (in millions)

(1)	First quarter 2007 results were revised to reflect an adjustment to reduce the net gain on the Domtar Transaction by $35 million after-tax. This adjustment is included in discontinued operations.
(2)	See detail of restructuring charges by segment on page 4.
(3)	See detail of closure charges by segment on page 4.
(4)	The first quarter of 2007 includes a charge of $22 million for the impairment of goodwill associated with Canadian Wood Products distribution facilities. Goodwill impairment charges recognized in the third and fourth quarters of 2007 and the first and second quarters of 2008 were associated with U.S. Wood Products distribution facilities. Third quarter of 2008 includes a charge of $6 million for the impairment of goodwill associated with the Trus Joist® Commercial division.
(5)	Includes net foreign exchange gains (losses), primarily from fluctuations in Canadian and New Zealand exchange rates:

														Year-to-date							Year-to-date
Q1 2008			Q1 2007		Q2 2008		Q2 2007		Q3 2008			Q3 2007		Q3 2008			Q3 2007		Q4 2007		Q4 2007
$	(11	)	$	7	$	3	$	29	$	(13	)	$	2	$	(21	)	$	39	$	6	$	45

(6) (a) The first quarter of 2008 includes charges of $18 million related to OSB litigation and $17 million for a change in accounting for our environmental remediation reserves.

(b)	The second quarter of 2008 includes a gain of $52 million related to changes in postretirement benefit plans for salaried employees and a gain of $7 million on sale of properties.
(c)	The third quarter of 2008 includes charges of $31 million for asset impairments related to Wood Products facilities. These charges were partially offset by a $13 million reduction in the reserve for hardboard siding claims.
(d)	The first, second, and third quarters of 2008 include charges of $5 million, $23 million, and $19 million respectively, for the impairment of previously capitalized interest on Real Estate assets.
(e)	The first, second, and fourth quarters of 2007 include charges of $34 million, $12 million, and $6 million, respectively, for asset impairments related to Wood Products facilities.
(f)	The second quarter of 2007 includes a $40 million charge for legal settlements and a contract termination and $6 million in additional charges related to the sale of Canadian Wood Products distribution facilities.
(g)	The third quarter of 2007 includes gains of $9 million on the sale of previously closed facility sites, a $4 million charge for a legal settlement and charges of $13 million to transition to a new IT service provider.
(h)	The fourth quarter of 2007 includes a charge of $10 million for storm-related casualty losses, a gain of $27 million on the sale of an export facility, and gains of $12 million on sales of operations including our New Zealand joint venture.

(7)	The second quarter of 2007 includes a $42 million charge related to the early extinguishment of debt.
(8)	The second quarter of 2008 includes an estimated pre-tax gain of $101 million from the restructuring of our investments in Uruguay.
(9)	The third quarter of 2008 includes $12 million of income from a commercial partnership investment.
(10)	(a) The second quarter of 2008 includes a $14 million tax benefit related to the release of FIN 48 tax liabilities.

 (b) The fourth quarter of 2007 includes a one-time tax benefit of $22 million related to a reduction in the Canadian federal income tax rate.

(11)

Discontinued operations include the net operating results of the Containerboard, Packaging and Recycling business and our Australian operations for all periods presented. Discontinued operations for the first quarter of 2007 also include the net operating results of the Fine Paper business and related assets.

Results of discontinued operations exclude certain general corporate overhead costs that have been allocated to and are included in contribution to earnings for the operating segments. Discontinued operations also include an allocation of net pension and postretirement income or expense. Discontinued operations related to Containerboard, Packaging and Recycling do not include any allocation of interest expense.

Summary results of discontinued operations:	Q1				Q2					Q3				Year-to-date				Q4			Year-to-date
	Q1 2008		Q1 2007		Q2 2008		Q2 2007			Q3 2008		Q3 2007		Q3 2008		Q3 2007		Q4 2007			Q4 2007
Net sales	$	1,351	$	1,831	$	1,436	$	1,375		$	514	$	1,349	$	3,301	$	4,555	$	1,383		$	5,938
Net earnings from operations (after-tax)(a)(b)(c)	$	87	$	64	$	111	$	85		$	16	$	106	$	214	$	255	$	91		$	346
Net gain (loss) on divestitures and sales (after-tax) (d)	$	—	$	721	$	—	$	(4	)	$	464	$	—	$	464	$	717	$	(22	)	$	695
Net earnings from discontinued operations	$	87	$	785	$	111	$	81		$	480	$	106	$	678	$	972	$	69		$	1,041

(a)	The second quarter of 2007 includes an after-tax $18 million gain on the sale of a previously closed box plant site.
(b)	The third quarter of 2007 includes after-tax income of $28 million from the settlement of litigation associated with an Ontario fine paper mill.
(c)	The fourth quarter of 2007 includes a one-time charge of $9 million related to a change in Mexican federal income tax laws.
(d)	The third quarter of 2008 includes an after-tax gain of $158 million on the sale of our Australian operations, and an after-tax gain of $303 million on the sale of the Containerboard, Packaging and Recycling business.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

2

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
NET SALES AND REVENUES:
     (in millions)

	Q1						Q2						Q3						Year-to-date						Q4			Year-to-date
	March 30,			April 1,			June 29,			July 1,			Sept. 28,			Sept. 30,			Sept. 28,			Sept. 30,			Dec. 30,			Dec. 30,
	2008			2007			2008			2007			2008			2007			2008			2007			2007			2007
Timberlands:
Logs	$	143		$	170		$	174		$	172		$	180		$	168		$	497		$	510		$	150		$	660
Other products		54			64			50			42			74			84			178			190			72			262
		197			234			224			214			254			252			675			700			222			922
Wood Products:
Softwood lumber		361			574			403			647			393			580			1,157			1,801			440			2,241
Engineered solid section		105			155			121			185			114			155			340			495			113			608
Engineered I-Joists		73			117			86			147			79			124			238			388			79			467
Oriented strand board		105			152			110			153			113			151			328			456			133			589
Plywood		57			100			59			106			48			89			164			295			71			366
Hardwood lumber		80			90			80			99			72			89			232			278			77			355
Other products produced		49			50			51			64			63			61			163			175			51			226
Other products purchased for resale		136			232			161			261			124			200			421			693			154			847
		966			1,470			1,071			1,662			1,006			1,449			3,043			4,581			1,118			5,699
Cellulose Fibers:
Pulp		345			405			355			370			346			345			1,046			1,120			358			1,478
Liquid packaging board		67			56			74			72			73			61			214			189			58			247
Other products		33			21			31			28			28			30			92			79			28			107
		445			482			460			470			447			436			1,352			1,388			444			1,832
Fine Paper:(1)
Paper		—			432			—			—			—			—			—			432			—			432
Coated groundwood		—			26			—			—			—			—			—			26			—			26
Other products		—			1			—			—			—			—			—			1			—			1
		—			459			—			—			—			—			—			459			—			459
Containerboard, Packaging and Recycling: (2)
Containerboard		141			119			118			109			42			99			301			327			130			457
Packaging		987			951			1,074			1,043			388			1,015			2,449			3,009			1,010			4,019
Recycling		113			94			121			103			41			106			275			303			110			413
Bags		23			23			24			23			9			23			56			69			27			96
Other products		33			39			38			49			17			50			88			138			45			183
		1,297			1,226			1,375			1,327			497			1,293			3,169			3,846			1,322			5,168
Real Estate		371			487			354			559			329			598			1,054			1,644			715			2,359
Corporate and Other (3)		117			96			126			102			88			118			331			316			116			432
Less: sales of discontinued operations		(1,351	)		(1,831	)		(1,436	)		(1,375	)		(514	)		(1,349	)		(3,301	)		(4,555	)		(1,383	)		(5,938	)
	$	2,042		$	2,623		$	2,174		$	2,959		$	2,107		$	2,797		$	6,323		$	8,379		$	2,554		$	10,933

(1)	First quarter 2007 results include 9 weeks of operations for the Fine Paper business and related assets, prior to the distribution of these assets to Weyerhaeuser shareholders.
(2)	Third quarter 2008 results include 5 weeks of operations for the Containerboard, Packaging, and Recycling business, prior to the sale of this business to International Paper.
(3)	Third quarter 2008 results includes 4 weeks of operations for the Australian operations, prior to the sale of this business.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

3

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
CONTRIBUTION (CHARGE) TO PRE-TAX EARNINGS:
          (in millions)

	REVISED(1)
	Q1						Q2						Q3						Year-to-date						Q4			Year-to-date
	March 30,			April 1,			June 29,			July 1,			Sept. 28,			Sept. 30,			Sept. 28,			Sept. 30,			Dec. 30,			Dec. 30,
	2008			2007			2008			2007			2008			2007			2008			2007			2007			2007
Timberlands(2)(3)(4)(6)(7)(8)	$	112		$	175		$	103		$	141		$	107		$	163		$	322		$	479		$	148		$	627
Wood Products(2)(3)(4)(6)(9)		(277	)		(167	)		(164	)		(123	)		(146	)		(131	)		(587	)		(421	)		(313	)		(734	)
Cellulose Fibers(2)(3)(4)(6)		56			22			42			48			78			79			176			149			80			229
Fine Paper(2)(3)(6)		—			20			—			—			—			—			—			20			—			20
Containerboard, Packaging and Recycling(2)(3)(4)(6)(10)		89			67			105			112			10			104			204			283			99			382
Real Estate(4)(6)(11)		(74	)		58			(337	)		64			(316	)		60			(727	)		182			22			204
Corporate and Other(2)(3)(4)(5)(6)(7)(12)		(41	)		580			111			(43	)		1,369			(14	)		1,439			523			(48	)		475
	$	(135	)	$	755		$	(140	)	$	199		$	1,102		$	261		$	827		$	1,215		$	(12	)	$	1,203

FOOTNOTES TO CONTRIBUTION (CHARGE) TO PRE-TAX EARNINGS
          (in millions)

(1)	First quarter 2007 results were revised to reflect an adjustment to reduce the pre-tax gain on the Domtar Transaction by $53 million. This adjustment is included in Corporate and Other.
(2)	Restructuring charges (reversals) by segment:

														Year-to-date								Year-to-date
	Q1 2008		Q1 2007		Q2 2008		Q2 2007		Q3 2008			Q3 2007		Q3 2008			Q3 2007		Q4 2007			2007
Timberlands	$	—	$	—	$	—	$	1	$	—		$	2	$	—		$	3	$	(2	)	$	1
Wood Products		—		2		4		—		1			4		5			6		14			20
Cellulose Fibers		—		—		—		—		—			3		—			3		—			3
Fine Paper		—		—		—		—		—			—		—			—		—			—
Containerboard, Packaging and Recycling		—		—		—		1		(1	)		—		(1	)		1		1			2
Corporate and Other		1		1		35		—		10			7		46			8		3			11
	$	1	$	3	$	39	$	2	$	10		$	16	$	50		$	21	$	16		$	37

	The above restructuring charges include costs incurred within the company’s discontinued operations.
(3)	Closure charges by segment:

													Year-to-date						Year-to-date
	Q1 2008		Q1 2007		Q2 2008		Q2 2007		Q3 2008		Q3 2007		Q3 2008		Q3 2007		Q4 2007		2007
Timberlands	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Wood Products		53		3		30		15		—		19		83		37		78		115
Cellulose Fibers		—		—		—		—		—		—		—		—		—		—
Fine Paper		—		2		—		—		—		—		—		2		—		2
Containerboard, Packaging and Recycling		8		2		3		3		—		—		11		5		3		8
Corporate and Other		—		—		—		1		—		—		—		1		—		1
	$	61	$	7	$	33	$	19	$	—	$	19	$	94	$	45	$	81	$	126

	The above closure charges include costs incurred within the company’s discontinued operations.
(4)	Share-based compensation charges recognized by segment:

													Year-to-date						Year-to-date
	Q1 2008		Q1 2007		Q2 2008		Q2 2007		Q3 2008		Q3 2007		Q3 2008		Q3 2007		Q4 2007		2007
Timberlands	$	1	$	1	$	—	$	—	$	1	$	1	$	2	$	2	$	—	$	2
Wood Products		3		2		2		2		1		1		6		5		1		6
Cellulose Fibers		2		2		—		—		1		—		3		2		1		3
Containerboard, Packaging and Recycling		3		1		2		2		5		1		10		4		1		5
Real Estate		2		2		1		1		—		—		3		3		1		4
Corporate and Other		15		14		2		5		5		—		22		19		2		21
	$	26	$	22	$	7	$	10	$	13	$	3	$	46	$	35	$	6	$	41

	The above share-based compensation charges include costs incurred within the company’s discontinued operations.
(5)	Net foreign exchange gains (losses) included in Corporate and Other:

														Year-to-date							Year-to-date
Q1 2008			Q1 2007		Q2 2008		Q2 2007		Q3 2008			Q3 2007		Q3 2008			Q3 2007		Q4 2007		2007
$	(11	)	$	7	$	4	$	34	$	(11	)	$	2	$	(18	)	$	43	$	6	$	49

  The above foreign exchange gains (losses) include costs incurred within the company’s discontinued operations.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

4

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
FOOTNOTES TO CONTRIBUTION (CHARGE) TO PRE-TAX EARNINGS (CONTINUED)
          (in millions)

(6)	Effective with the first quarter of 2008, the company’s normal pension credits (costs) are no longer being allocated to the Weyerhaeuser operating segments. Effective with the third quarter of 2008, the company’s normal postretirement credits (costs) are no longer being allocated to the Weyerhaeuser operating segments. Normal Weyerhaeuser pension and postretirement credits (costs) are reported in the Corporate and Other segment with the exception of certain union-negotiated postretirement benefits that are reflected in the Cellulose Fibers segment. Pension and postretirement credits (costs) related to real estate operations are reported in the Real Estate segment.
	The information presented below excludes gains (losses) for plan curtailments, settlements and special termination benefits. These items are included in net gains from divestitures, gain from changes in postretirement benefit plans and charges for facility closures that are separately addressed in these footnotes.
	Pension credits (costs) recognized by segment, excluding charges for curtailments, settlements and special termination benefits:

														Year-to-date							Year-to-date
	Q1 2008		Q1 2007		Q2 2008		Q2 2007		Q3 2008		Q3 2007			Q3 2008		Q3 2007			Q4 2007		2007
Timberlands	$	—	$	1	$	—	$	1	$	—	$	1		$	—	$	3		$	1	$	4
Wood Products		—		5		—		11		—		13			—		29			10		39
Cellulose Fibers		—		—		—		4		—		2			—		6			2		8
Fine Paper		—		1		—		—		—		—			—		1			—		1
Containerboard, Packaging and Recycling		—		3		—		10		—		9			—		22			8		30
Real Estate		1		—		—		—		1		(1	)		2		(1	)		—		(1	)
Corporate and Other		38		—		30		1		50		—			118		1			2		3
	$	39	$	10	$	30	$	27	$	51	$	24		$	120	$	61		$	23	$	84

Postretirement credits (costs) recognized by segment, excluding charges for curtailments, settlements and special termination benefits:

																			Year-to-date									Year-to-date
	Q1 2008			Q1 2007			Q2 2008			Q2 2007			Q3 2008			Q3 2007			Q3 2008			Q3 2007			Q4 2007			2007
Timberlands	$	(1	)	$	(1	)	$	(1	)	$	(1	)	$	—		$	(1	)	$	(2	)	$	(3	)	$	(1	)	$	(4	)
Wood Products		(7	)		(6	)		(6	)		(7	)		—			(6	)		(13	)		(19	)		(10	)		(29	)
Cellulose Fibers		(3	)		(3	)		(3	)		(2	)		(1	)		(4	)		(7	)		(9	)		(3	)		(12	)
Fine Paper		—			(1	)		—			—			—			—			—			(1	)		—			(1	)
Containerboard, Packaging and Recycling		(5	)		(4	)		(5	)		(4	)		—			(5	)		(10	)		(13	)		(7	)		(20	)
Real Estate		(1	)		(1	)		(1	)		(1	)		(1	)		—			(3	)		(2	)		(1	)		(3	)
Corporate and Other		(6	)		(7	)		(7	)		(6	)		12			(5	)		(1	)		(18	)		(13	)		(31	)
	$	(23	)	$	(23	)	$	(23	)	$	(21	)	$	10		$	(21	)	$	(36	)	$	(65	)	$	(35	)	$	(100	)

(7) Effective July 2008, Weyerhaeuser’s international operations outside of North America are reported as part of the Timberlands segment. These operations, which consist primarily of timberlands and related converting operations in South America, were previously reported as part of the Corporate and Other segment. Segment results for prior quarters have been recast to reflect these operations in a consistent manner. Results of the company’s discontinued Australian operations and the company’s joint venture investment in Uruguay, prior to its restructuring in second quarter of 2008, continue to be reported in the Corporate and Other segment.

(8) Additional Timberlands notes:

2007:

(a) The fourth quarter includes a charge of $10 million for storm-related casualty losses and a gain of $27 million on the sale of an export facility.

(9) Additional Wood Products notes:

2008:

(a)	The first quarter includes a charge of $18 million for a reserve for litigation.
(b)	The second quarter includes a gain of $7 million on the sale of property.
(c)	The third quarter includes charges of $31 million for asset impairments related to Wood Products facilities, $6 million of goodwill impairment and income of $13 million for a reduction in the reserve for hardboard siding claims.

2007:

(d)	The first quarter includes charges of $22 million for the impairment of goodwill associated with Canadian distribution facilities and $34 million in asset impairments related to Wood Products facilities.
(e)	The second quarter includes a charge of $17 million for the settlement of litigation, charges of $12 million for asset impairments related to Wood Products facilities and $6 million in additional charges related to the sale of Canadian distribution facilities.
(f)	The third quarter includes $7 million of income from the sale of a veneer facility and a previously closed distribution center site, charges of $4 million for the settlement of litigation and $4 million for restructuring activities.
(g)	The fourth quarter includes charges of $7 million in goodwill impairments, and $6 million in asset impairments and a gain of $3 million on the sale of a facility.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

5

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
FOOTNOTES TO CONTRIBUTION (CHARGE) TO PRE-TAX EARNINGS (CONTINUED)
          (in millions)

(10) Additional Containerboard, Packaging and Recycling notes:

2008:

(a)	The first quarter includes an $11 million benefit resulting from the cessation of depreciation on assets held for sale and $6 million of insurance proceeds related to a fire at the Closter, NJ box plant.
(b)	The second quarter includes a $72 million benefit resulting from the cessation of depreciation on assets held for sale, income of $5 million from the sale of property, and charges of $6 million for litigation expenses.
(c)	The third quarter includes only 5 weeks of operations as the sale of our Containerboard, Packaging and Recycling business to International Paper was completed on August 4, 2008.

2007:

(d)	The second quarter includes a $29 million gain on the sale of a previously closed box plant site in California and $3 million in charges related to a fire at the Closter, NJ box plant.
(e)	The third quarter includes $3 million of income related to the sale of a previously closed box plant site.

(11) Additional Real Estate notes:

2008:

(a)	The first quarter includes charges of $33 million for the impairment of homebuilding assets, $18 million related to WRI investment activities and $4 million for the write-off of pre-acquisition costs.
(b)	The first and third quarters include net losses on land and lot sales of $2 million and $87 million, respectively, or $89 million year-to-date.
(c)	The second quarter includes charges of $246 million for the impairment of homebuilding assets, $57 million related to WRI investment activities and $9 million for the write-off of pre-acquisition costs.
(d)	The third quarter includes charges of $226 million for the impairment of homebuilding assets, $6 million related to WRI investment activities and $3 million for the write-off of pre-acquisition costs, partially offset by income of $12 million from a commercial partnership investment.

2007:

(e)	The first, second, third, and fourth quarters include net gains on land and lot sales of $3 million, $3 million, $30 million, and $79 million, respectively, or $115 million year-to-date.
(f)	The first, second and third quarters each include charges of $1 million, and the fourth quarter includes charges of $3 million, or $6 million year-to-date for the write-off of pre-acquisition costs.
(g)	The second quarter includes a gain of $42 million on the sale of an apartment project.
(h)	The second, third, and fourth quarters include charges for the impairment of long-lived assets of $12 million, $23 million, and $93 million, respectively, or $128 million year-to-date.

(12) Additional Corporate and Other notes:

2008:

(a)	The first quarter includes charges of $17 million for a change in accounting for environmental remediation liability reserves and $5 million for the impairment of interest that was previously capitalized on Real Estate assets.
(b)	The second quarter includes a $101 million estimated pre-tax gain from the restructuring of our investments in Uruguay, a $52 million pre-tax gain from changes in our postretirement benefit plans covering salaried employees, a charge of $35 million for corporate restructuring activities, and a charge of $23 million for the impairment of interest that was previously capitalized on Real Estate assets.
(c)	The third quarter includes a $1.17 billion pre-tax gain from the sale of the Containerboard, Packaging and Recycling business, a $217 million pre-tax gain from the sale of our Australian operations, a charge of $18 million for corporate restructuring activities, and a charge of $19 million for the impairment of interest that was previously capitalized on Real Estate assets.

2007:

(d)	The first quarter includes a $629 million pre-tax gain, the second quarter includes charges of $4 million, and the fourth quarter includes charges of $19 million related to the distribution of the Fine Paper business and related assets to Weyerhaeuser shareholders.
(e)	The second quarter includes a $23 million charge for legal settlements and a contract termination.
(f)	The third quarter includes a $43 million gain on the settlement of litigation and charges of $20 million for restructuring activities and the transition to a new IT service provider.
(g)	The fourth quarter includes a gain of $9 million on the sale of our New Zealand joint venture.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

6

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
THIRD PARTY SALES VOLUMES:
          (in millions)

	Q1				Q2				Q3				Year-to-date				Q4		Year-to-date
	March 30,		April 1,		June 29,		July 1,		Sept. 28,		Sept. 30,		Sept. 28,		Sept. 30,		Dec. 30,		Dec. 30,
	2008		2007		2008		2007		2008		2007		2008		2007		2007		2007
Timberlands (thousands):
Logs — cunits		811		751		964		761		875		805		2,650		2,317		764		3,081
Wood Products (millions):
Softwood lumber — board feet		1,257		1,657		1,252		1,805		1,197		1,654		3,706		5,116		1,422		6,538
Engineered solid section — cubic feet		6		7		6		10		6		8		18		25		5		30
Engineered I-Joists — lineal feet		56		82		70		108		63		92		189		282		56		338
Oriented strand board — square feet (3/8”)		671		942		637		899		595		835		1,903		2,676		790		3,466
Plywood — square feet (3/8”)		154		310		160		305		135		240		449		855		194		1,049
Hardwood lumber — board feet		87		89		88		99		83		93		258		281		82		363
Cellulose Fibers (thousands):
Pulp — air-dry metric tons		442		594		447		524		422		470		1,311		1,588		482		2,070
Liquid packaging board — tons		71		67		78		82		77		72		226		221		65		286
Fine Paper (thousands):(1)
Paper — tons		—		461		—		—		—		—		—		461		—		461
Coated groundwood — tons		—		38		—		—		—		—		—		38		—		38
Paper converting — tons		—		318		—		—		—		—		—		318		—		318
Containerboard, Packaging and Recycling (thousands): (2)
Containerboard — tons		285		259		234		230		84		205		603		694		263		957
Packaging — MSF		17,537		17,754		18,343		18,965		6,686		18,751		42,566		55,470		18,102		73,572
Recycling — tons		628		654		677		656		251		632		1,556		1,942		638		2,580
Kraft bags and sacks — tons		23		25		24		23		9		25		56		73		26		99
Real Estate:
Single-family homes sold		926		1,684		748		1,139		537		734		2,211		3,557		595		4,152
Single-family homes closed		844		976		869		1,062		720		1,145		2,433		3,183		1,244		4,427
Single-family homes sold but not closed at end of period		1,306		2,207		1,185		2,284		1,002		1,873		1,002		1,873		1,224		1,224

(1)	First quarter 2007 results include 9 weeks of operations for Fine Paper and related assets, prior to the distribution of these assets to Weyerhaeuser shareholders.
(2)	Third quarter 2008 results include 5 weeks of operations for the Containerboard, Packaging, and Recycling business, prior to the sale of this business to International Paper.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

7

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION (unaudited)
TOTAL PRODUCTION VOLUMES:
          (in millions)

	Q1				Q2				Q3				Year-to-date				Q4		Year-to-date
	March 30,		April 1,		June 29,		July 1,		Sept. 28,		Sept. 30,		Sept. 28,		Sept. 30,		Dec. 30,		Dec. 30,
	2008		2007		2008		2007		2008		2007		2008		2007		2007		2007
Timberlands (thousands):
Fee depletion — cunits		2,093		2,140		2,177		2,038		2,061		2,029		6,331		6,207		1,937		8,144
Wood Products (millions):
Softwood lumber — board feet		1,187		1,427		1,180		1,451		1,107		1,405		3,474		4,283		1,207		5,490
Engineered solid section — cubic feet		6		6		6		9		6		8		18		23		5		28
Engineered I-Joists — lineal feet		58		87		61		114		60		91		179		292		47		339
Oriented strand board — square feet (3/8”)		697		968		670		847		585		834		1,952		2,649		779		3,428
Plywood — square feet (3/8”)		74		114		95		115		89		110		258		339		84		423
Hardwood lumber — board feet		71		73		67		75		64		80		202		228		66		294
Cellulose Fibers (thousands):
Pulp — air-dry metric tons		455		539		417		419		452		445		1,324		1,403		448		1,851
Liquid packaging board — tons		64		60		77		77		75		72		216		209		74		283
Fine Paper (thousands):(1)
Paper — tons(2)		—		444		—		—		—		—		—		444		—		444
Coated groundwood — tons		—		43		—		—		—		—		—		43		—		43
Paper converting — tons		—		318		—		—		—		—		—		318		—		318
Containerboard, Packaging and Recycling (thousands): (3)
Containerboard — tons(4)		1,558		1,515		1,488		1,506		593		1,575		3,639		4,596		1,510		6,106
Packaging — MSF		18,356		19,007		19,087		19,721		6,933		19,547		44,376		58,275		18,946		77,221
Recycling — tons(5)		1,563		1,619		1,755		1,589		605		1,838		3,923		5,046		1,609		6,655
Kraft bags and sacks — tons		22		23		22		23		8		23		52		69		24		93

(1)	First quarter 2007 results include 9 weeks of operations for Fine Paper and related assets, prior to the distribution of these assets to Weyerhaeuser shareholders.
(2)	Paper production includes unprocessed rolls and converted paper volumes.
(3)	Third quarter 2008 results include 5 weeks of operations for the Containerboard, Packaging, and Recycling business, prior to the sale of this business to International Paper.
(4)	Containerboard production represents machine production and includes volumes that are further processed into packaging and kraft bags and sacks by company facilities.
(5)	Recycling production includes volumes processed in Weyerhaeuser recycling facilities that are consumed by company facilities and brokered volumes.

PRELIMINARY RESULTS — SUBJECT TO AUDIT

8

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
     (in millions)

	March 30,		June 29,		Sept. 28,		Dec. 30,
	2008		2008		2008		2007
Assets
Weyerhaeuser
Current assets:
Cash and cash equivalents	$	46	$	70	$	4,096	$	78
Short-term investments		—		—		701		—
Receivables, less allowances		760		754		658		651
Inventories		805		721		712		795
Prepaid expenses		149		133		113		164
Deferred tax assets		146		150		164		132
Current assets of held for sale		1,207		1,265		21		1,194
Total current assets		3,113		3,093		6,465		3,014
Property and equipment		3,950		4,011		4,021		4,112
Construction in progress		321		239		121		289
Timber and timberlands at cost, less fee stumpage charged to disposals		3,812		4,021		4,041		3,769
Investments in and advances to equity affiliates		308		192		196		285
Goodwill		932		931		919		947
Deferred pension and other assets		2,499		2,538		2,259		2,446
Restricted assets held by special purpose entities		914		916		914		916
Noncurrent assets held for sale		4,197		4,247		10		4,248
		20,046		20,188		18,946		20,026
Real Estate
Cash and cash equivalents		16		8		3		21
Receivables, less allowances		60		77		84		63
Real estate in process of development and for sale		1,190		993		860		1,270
Land being processed for development		1,675		1,600		1,453		1,622
Investments in unconsolidated entities, less reserves		43		46		41		58
Other assets		458		581		615		473
Consolidated assets not owned		268		218		214		273
		3,710		3,523		3,270		3,780
Total assets	$	23,756	$	23,711	$	22,216	$	23,806
Liabilities
Weyerhaeuser
Current liabilities:
Notes payable and commercial paper	$	151	$	164	$	—	$	54
Current maturities of long-term debt		807		870		880		507
Accounts payable		493		507		449		586
Accrued liabilities		862		938		2,211		957
Current liabilities held for sale		469		508		4		503
Total current liabilities		2,782		2,987		3,544		2,607
Long-term debt		6,058		5,996		5,440		6,059
Deferred income taxes		2,562		2,666		2,683		2,554
Deferred pension, other postretirement benefits and other liabilities		1,634		1,265		1,235		1,657
Liabilities (nonrecourse to Weyerhaeuser) held by special purpose entities		763		764		764		765
Noncurrent liabilities held for sale		743		769				748
		14,542		14,447		13,666		14,390
Real Estate
Notes payable and commercial paper		—		—		2		—
Long-term debt		956		1,096		501		775
Other liabilities		360		343		334		432
Consolidated liabilities not owned		198		132		108		228
		1,514		1,571		945		1,435
Shareholders’ Interest
Total liabilities		16,056		16,018		14,611		15,825
Shareholders’ interest		7,700		7,693		7,605		7,981
Total liabilities and shareholders’ interest	$	23,756	$	23,711	$	22,216	$	23,806

WEYERHAEUSER COMPANY
STATISTICAL INFORMATION
STATEMENT OF CASH FLOWS
SELECTED INFORMATION (unaudited)
     (in millions)

	Q1						Q2						Q3						Year-to-date						Q4			Year-to-date
	March 30,			April 1,			June 29,			July 1,			Sept. 28,			Sept. 30,			Sept. 28,			Sept. 30,			Dec. 30,			Dec. 30,
	2008			2007			2008			2007			2008			2007			2008			2007			2007			2007
Net cash from operations	$	(285	)	$	(284	)	$	219		$	165		$	(101	)	$	197		$	(167	)	$	78		$	555		$	633
Cash paid for property and equipment(1)	$	(98	)	$	(114	)	$	(107	)	$	(140	)	$	(77	)	$	(176	)	$	(282	)	$	(430	)	$	(232	)	$	(662	)
Cash paid for timberlands reforestation(1)	$	(16	)	$	(12	)	$	(11	)	$	(12	)	$	(9	)	$	(8	)	$	(36	)	$	(32	)	$	(12	)	$	(44	)
Cash received from issuances of debt	$	—		$	—		$	—		$	—		$	—		$	451		$	—		$	451		$	170		$	621
Revolving credit facilities, notes and commercial paper borrowings, net	$	534		$	291		$	257		$	76		$	(1,101	)	$	108		$	(310	)	$	475		$	(432	)	$	43
Payments on debt	$	(4	)	$	(466	)	$	(103	)	$	(1,091	)	$	(262	)	$	(54	)	$	(369	)	$	(1,611	)	$	(5	)	$	(1,616	)
Proceeds from the sale of operations	$	21		$	1,350		$	41		$	—		$	6,351		$	107		$	6,413		$	1,457		$	172		$	1,629
Repurchases of common stock	$	—		$	—		$	—		$	(22	)	$	—		$	(441	)	$	—		$	(463	)	$	(10	)	$	(473	)

(1) Capital spending is Weyerhaeuser only and excludes Real Estate.

PRELIMINARY RESULTS—SUBJECT TO AUDIT

9