1


                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-Q

 X     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- ---    EXCHANGE ACT OF 1934 
       For the quarterly period ended March 31, 1995
                                      --------------
                                       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  1-9548
                        ------


                            The Timberland Company
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

Delaware                                               02-0312554
- --------------------------------------------------------------------------------
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)


200 Domain Drive, Stratham, New Hampshire                  03885
- --------------------------------------------------------------------------------
(Address of principal executive offices)                 (Zip Code)



Registrant's telephone number, including area code:    (603) 772-9500
                                                     ---------------------------

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
                                     ---           ---

On April 28, 1995, 8,219,649 shares of the registrant's Class A Common Stock
were outstanding and 2,735,381 shares of the registrant's Class B Common Stock
were outstanding.

   2


                                             THE TIMBERLAND COMPANY
                        
                                                   FORM 10-Q
                        
                                               TABLE OF CONTENTS


                                                                                                           Page(s)
                                                                                                         
Independent Accountants' Review Report                                                                         1

Part I Financial Information (unaudited)
- ----------------------------------------

      Condensed Consolidated Balance Sheets -                                                                2-3
        March 31, 1995 and December 31, 1994

      Condensed Consolidated Statements of Operations -                                                       4
        For the three months ended March 31, 1995
        and April 1, 1994

      Condensed Consolidated Statements of Cash Flows -                                                       5
        For the three months ended March 31, 1995 and
        April 1, 1994

      Notes to Condensed Consolidated Financial Statements                                                   6-7

      Management's Discussion and Analysis of Financial
        Condition and Results of Operations                                                                  8-10


Part II Other Information                                                                                   11
- -------------------------


   3
                                                                       Form 10-Q
                                                                          Page 1



INDEPENDENT ACCOUNTANTS' REVIEW REPORT
- --------------------------------------


To the Stockholders and Board of Directors of
The Timberland Company:

We have reviewed the accompanying condensed consolidated balance sheet of The
Timberland Company and subsidiaries as of March 31, 1995, and the related
condensed consolidated statements of income and cash flows for the three-month
period ended March 31, 1995 and April 1, 1994.  These condensed consolidated
financial statements are the responsibility of the Company's management.

We conducted our reviews in accordance with standards established by the
American Institute of Certified Public Accountants.  A review of interim
financial information consists principally of applying analytical procedures to
financial data and of making inquiries of persons responsible for financial and
accounting matters.  It is substantially less in scope than an audit conducted
in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken
as a whole.  Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that
should be made to such condensed consolidated financial statements for them to
be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of The Timberland Company and
subsidiaries as of December 31, 1994, and the related consolidated statements
of income, changes in stockholders' equity, and cash flows for the year then
ended (not presented herein); and, in our report dated February 9, 1995, we
expressed an unqualified opinion on those consolidated financial statements.
In our opinion, the information set forth in the accompanying condensed
consolidated balance sheet as of December 31, 1994, is fairly stated, in all
material respects, in relation to the consolidated balance sheet from which it
was derived.



Deloitte & Touche LLP
Boston, Massachusetts


April 24, 1995

   4

                                                                       Form 10-Q
                                                                          Page 2


Part I Financial Information
- ----------------------------



                                                THE TIMBERLAND COMPANY
                                         CONDENSED CONSOLIDATED BALANCE SHEETS

                                                        ASSETS
                                                (Dollars in Thousands)
                                                      (Unaudited)



                                                                                      March 31,               December 31,
                                                                                        1995                      1994
                                                                                      ---------                ----------
                                                                                                         
            Current assets
                Cash and equivalents                                                   $  2,037                $    6,381
                Accounts receivable, net                                                122,473                   128,435
                Inventories                                                             229,308                   218,219
                Prepaid expenses                                                         11,686                    13,504
                Deferred and refundable income taxes                                      7,106                     7,112
                                                                                      ---------                ----------

                                Total current assets                                    372,610                   373,651
                                                                                      ---------                ----------

            Property, plant and equipment, at cost                                      113,536                   110,650
            Less accumulated depreciation and amortization                              (46,227)                  (42,417)
                                                                                      ---------                ----------
                                Net property, plant and equipment                        67,309                    68,233
                                                                                      ---------                ----------

            Excess of cost over fair value of net assets
                acquired, net                                                            25,535                    25,956
                                                                                      ---------                ----------

            Other assets, net                                                             5,748                     5,424
                                                                                      ---------                ----------

                                                                                      $ 471,202                $  473,264
                                                                                      =========                ==========




     See accompanying notes to condensed consolidated financial statements.

   5
                                                                       Form 10-Q
                                                                          Page 3



                                               THE TIMBERLAND COMPANY
                                        CONDENSED CONSOLIDATED BALANCE SHEETS

                                        LIABILITIES AND STOCKHOLDERS' EQUITY
                                               (Dollars in Thousands)
                                                     (Unaudited)


                                                                                      March 31,        December 31,
                                                                                        1995              1994
                                                                                      ---------        ------------
                                                                                                 
        Current liabilities
              Notes payable                                                           $  26,901        $   22,513
              Current maturities of long-term obligations                                 7,994             8,048
              Accounts payable                                                           24,007            37,035
              Accrued expenses                                                        
                 Payroll and related                                                      8,524             6,038
                 Interest and other                                                      27,166            24,459
                 Income taxes payable                                                     1,755             9,029
                                                                                      ---------        ----------
                                                                                      
                           Total current liabilities                                     96,347           107,122
                                                                                      ---------        ----------
                                                                                      
        Long-term obligations, less current maturities                                  207,008           206,767
                                                                                      ---------        ----------
        Deferred income taxes                                                            10,535            10,285
                                                                                      ---------        ----------
        Deferred income                                                                   4,946                 -
                                                                                      ---------        ----------
                                                                                      
        Stockholders' equity                                                          
              Preferred stock, $.01 par value; 2,000,000 shares authorized;           
                 none issued                                                                  -                 -
              Class A Common Stock, $.01 par value (1 vote per share);                
                 30,000,000 shares authorized; 8,237,519 shares issued
                 at March 31, 1995 and 8,221,615 shares at                            
                 December 31, 1994                                                           82                82
             Class B Common Stock, $.01 par value (10 votes per share);               
                 15,000,000 shares authorized; 2,735,381 shares issued
                 at March 31, 1995 and 2,737,121 shares at
                 December 31, 1994                                                           27                27
             Additional paid-in capital                                                  57,902            57,756
             Retained earnings                                                           92,735            91,816
             Cumulative translation adjustment                                            1,740              (471)
              Less treasury stock at cost, 18,369 shares at March 31,                 
                1995 and December 31, 1994                                                 (120)             (120)
                                                                                      ---------        ----------
                                                                                        152,366           149,090
                                                                                      ---------        ----------
                                                                                       $471,202          $473,264
                                                                                      =========        ==========



     See accompanying notes to condensed consolidated financial statements.

   6
                                                                       Form 10-Q
                                                                          Page 4



                                                THE TIMBERLAND COMPANY
                                    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                     (Amounts in Thousands, Except Per Share Data)
                                                      (Unaudited)

                                                                                           For the
                                                                                      Three Months Ended
                                                                                      ------------------
                                                                                  March 31,           April 1,
                                                                                    1995               1994
                                                                                  --------            --------
                                                                                                
             Net sales                                                            $141,397            $108,093
             Cost of goods sold                                                     96,611              75,602
                                                                                  --------            --------

                    Gross profit                                                    44,786              32,491
                                                                                  --------            --------

             Operating expenses
               Selling                                                              33,491              22,577
               General and administrative                                           11,671              10,232
               Amortization of goodwill                                                421                 194
                                                                                  --------            --------


                    Total operating expenses                                        45,583              33,003
                                                                                  --------            --------
                    Operating loss                                                    (797)               (512)
                                                                                  --------            --------

             Other expense (income)
               Interest expense                                                      5,116               1,885
               Other, net                                                           (7,396)                215
                                                                                  --------            --------

                    Total other expense (income)                                    (2,280)              2,100
                                                                                  --------            --------

                    Income (loss) before income taxes                                1,483              (2,612)
                                                                                  --------            --------

             Provision (benefit) for income taxes                                      564                (993)
                                                                                  --------            --------


                    Net income (loss)                                             $    919            $ (1,619)
                                                                                  ========            ========

             Earnings (loss) per share                                            $    .08            $   (.14)
                                                                                  ========            ========

             Weighted average shares outstanding                                    11,139              11,232
                                                                                  ========            ========



     See accompanying notes to condensed consolidated financial statements.

   7
                                                                       Form 10-Q
                                                                          Page 5


                                              THE TIMBERLAND COMPANY
                                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              (Dollars in Thousands)
                                                    (Unaudited)

                                                                                          For the
                                                                                     Three Months Ended
                                                                                     ------------------
                                                                               March 31,            April 1,
                                                                                 1995                 1994
                                                                             ----------             --------
                                                                                              
 Cash flows from operating activities:
   Net income (loss)                                                         $      919             $ (1,619)
   Gain on distributorship transaction                                           (7,358)                   -
   Adjustments to reconcile net income (loss)
        to net cash used in operating activities:
          Deferred income taxes                                                     250                  160
          Depreciation and amortization                                           4,536                3,339
          Increase (decrease) in cash from changes in working
             capital items, net of effects of distributorship transaction:
            Accounts receivable                                                   3,830                1,707
            Inventories                                                         (15,921)             (37,471)
            Prepaid expenses                                                      1,844               (1,028)
            Bank overdraft, net                                                       -                4,236
            Accounts payable                                                    (13,002)             (10,805)
            Accrued expenses                                                      3,326                7,802
            Income taxes                                                         (7,268)              (1,327)
                                                                             ----------             --------
            Net cash used in operating activities                               (28,844)             (35,006)
                                                                             ----------             --------

 Cash flows from investing activities:
   Proceeds from distributorship transaction                                     24,000                    -
   Additions to property, plant and equipment, net                               (3,939)              (4,747)
   Other, net                                                                      (574)                (756)
                                                                             ----------             --------
               Net cash provided in investing activities                         19,487               (5,503)
                                                                             ----------             --------

 Cash flows from financing activities:
   Net borrowings under short-term credit facilities                              4,371               37,284
   Proceeds from long-term debt                                                     525                    -
   Payments on long-term debt and capital lease obligations                        (322)                (164)
   Issuance of common stock                                                         146                   92
                                                                             ----------             --------
              Net cash provided by financing activities                           4,720               37,212
                                                                             ----------             --------

Effect of exchange rate changes on cash                                             293                   16
                                                                             ----------             --------

Net decrease in cash and equivalents                                             (4,344)              (3,281)
Cash and equivalents at beginning of period                                       6,381                3,281
                                                                             ----------             --------

Cash and equivalents at end of period                                        $    2,037             $      -
                                                                             ==========             ========
Supplemental disclosures of cash flow information:
    Interest paid                                                            $      792             $    720
    Income taxes paid                                                             7,582                  191


     See accompanying notes to condensed consolidated financial statements.

   8
                                                                       Form 10-Q
                                                                          Page 6

                             THE TIMBERLAND COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

1.       In the opinion of management, the accompanying unaudited condensed
         consolidated financial statements contain the adjustments necessary to
         present fairly the Company's financial position, results of operations
         and changes in cash flows for the interim periods presented.  Such
         adjustments consisted of normal recurring items.  The unaudited
         condensed consolidated financial statements should be read in
         conjunction with the consolidated financial statements and notes
         thereto included in the Company's annual report on Form 10-K for the
         year ended December 31, 1994.

2.       The results of operations for the three months ended March 31, 1995
         are not necessarily indicative of the results to be expected for the
         full year.  Historically, the Company's revenues have been more
         heavily weighted to the second half of the year.



3.       Inventories consist of the following (in thousands):


                                                  March 31, 1995         December 31, 1994
                                                  --------------         -----------------
                                                                        
                 Raw materials                       $  17,069                $  19,806
                 Work-in-process                        10,765                   13,137
                 Finished goods                        201,474                  185,276
                                                     ---------                ---------
                                                     $ 229,308                $ 218,219
                                                     =========                =========


4.       Indebtedness

         On March 14, 1995, the Company amended its revolving credit agreement
         to increase the committed credit amount to $125 million from $91.6
         million at December 31, 1994, and to extend the term to February 28,
         1997 from May 30, 1996.
       
5.       Other Income

                On January 26, 1995, the Company appointed Inchcape plc
        ("Inchcape") as the exclusive distributor of Timberland(R) products
        throughout most of the Asia/Pacific region.  The agreement included
        Inchcape's acquisition of the Company's Australian and New Zealand
        subsidiaries and future consideration provided to Inchcape for the
        total sum of $24 million. The transaction resulted in a non-recurring
        gain of approximately $7.4 million. The future consideration of $6.0
        million on the transaction date is reported in the condensed 
        consolidated balance sheet as deferred income and is being amortized to
        income as products are shipped to the Company's former subsidiaries. 
        In 1994, net sales of the Company's Australian and New Zealand
        subsidiaries combined  accounted for less than 2% of total consolidated
        net sales.

6.       Legal Proceedings

         The Company is involved in litigation and various legal matters,
         including U.S. Customs claims, which have arisen in the ordinary course
         of business.  Management believes that the ultimate resolution of
         any existing matter will not have a material effect on the Company's
         consolidated financial statements.
         
         The Company and two of its officers and directors have been named as
         defendants in two actions filed in the United States District Court for
         the District of New Hampshire, one filed by Jerrold Schaffer on
         December 12, 1994, and the other filed by Gershon Kreuser on 
         January 4, 1995. The suits, which are each brought by purported 
         purchasers of the Company's Class A Common Stock ("Common Stock"),
         allege that the defendants violated the federal securities laws by
         making material misstatements and omissions in certain of the Company's
         public filings and statements in 1994. Specifically, the complaints
         allege that such statements and omissions had the effect of
         artificially inflating the market price for the Company's Common Stock
         until the disclosure by the Company on December 9, 1994, of its
         expectation that results for the fourth quarter were not likely to meet
         analysts' anticipated levels. The suits seek class action status, with
         the Schaffer complaint embracing all purchasers of the Company's Common
         Stock between October 25, 1994 and December 9, 1994, and the Krueser
         complaint including such purchasers between February 15, 1994 and
         December 9, 1994. Damages are unspecified. On April 24, 1995, the
         District Court granted the plaintiffs' motion, assented to by the
         defendants, to consolidate the two suits. The plaintiffs are required
         to file a single consolidated amended complaint with the District Court
         by June 23, 1995.

         While this action is in its preliminary stages, and although plaintiffs
         have yet to file their consolidated amended complaint, based on an
         initial review, and after consultation with counsel, management
         believes the allegations are without merit. Accordingly, management
         does not expect the outcome of such litigation to have a material
         adverse effect on the financial statements. The Company intends to
         defend these proceedings vigorously.
   9
                                                                       Form 10-Q
                                                                          Page 7


                             THE TIMBERLAND COMPANY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)



7.     Subsequent Event

       On April 24, 1995, the Company announced the closing of its
       manufacturing facilities in Boone, North Carolina and Mountain City,
       Tennessee effective June 28, 1995, and planned reductions in its
       manufacturing operations in the Dominican Republic.  These actions are
       estimated to result in a one-time pre-tax charge of approximately $16
       million against earnings for the second quarter of 1995.  After these
       plants are closed, the Company will have two manufacturing facilities:
       one in Puerto Rico and one in the Dominican Republic.  All other
       product will be sourced by the Company from contract manufacturers.

   10
                                                                       Form 10-Q
                                                                          Page 8


                             THE TIMBERLAND COMPANY
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                  (Unaudited)

RESULTS OF OPERATIONS
- ---------------------

The following table sets forth selected items in the Company's condensed
consolidated statements of operations as percentages of net sales for the
periods indicated.


                                                            For the
                                                       Three Months Ended
                                                   ----------------------------
                                                   March 31,          April 1,
                                                     1995              1994
                                                   ---------        -----------
                                                                 
Net sales                                           100.0%             100.0%
Cost of goods sold                                   68.3               69.9
                                                    -----              -----

       Gross profit                                  31.7               30.1
                                                    -----              -----

Operating expenses
  Selling                                            23.7               20.9
  General and administrative                          8.3                9.5
  Amortization of goodwill                             .3                 .2
                                                    -----              -----

       Total operating expenses                      32.2               30.5
                                                    -----              -----

       Operating loss                                 (.6)               (.5)
                                                    -----              -----

Other expense (income)
  Interest expense                                    3.6                1.7
  Other, net                                         (5.2)                .2
                                                    -----              -----
       Total other expense (income)                  (1.6)               1.9
                                                    -----              -----

       Income (loss) before income taxes              1.0               (2.4)

Provision (benefit) for income taxes                   .4                (.9)
                                                    -----              -----

      Net income (loss)                                .7%              (1.5)%
                                                    =====              =====
<FN>

Note:  Percentages may not add due to rounding.



First Quarter 1995 Compared with First Quarter 1994
- ---------------------------------------------------

Net sales for the first quarter of 1995 were $141.4 million, an increase of
30.8% compared to the $108.1 million reported in the comparable prior year
period.  The increase was attributable to an overall increase in the number of
footwear, apparel and accessory units sold.  Although the sales increase was
substantial, unusually warm weather and a soft retail environment in the first
quarter negatively impacted sales.

   11
                                                                       Form 10-Q
                                                                          Page 9
First Quarter 1995 Compared with First Quarter 1994 (continued)
- ---------------------------------------------------

Net sales of footwear increased $14.5 million, or 15.9%, in the first quarter
of 1995, compared to the same period in 1994.  Net sales attributable to
apparel and accessories increased $18.8 million, or 110.5% off a smaller base,
in the first quarter of 1995, compared to the same period in 1994.
International sales for the first quarter of 1995 were up 47.1%, compared to
the same period in the prior year.

Gross profit as a percentage of net sales for the first quarter of 1995 was
31.7%, compared to 30.1% for the first quarter of 1994.  The improvement in
gross margin reflects cost efficiencies in product procurement offset in part
by pricing pressure in the retail environment.

Operating expenses were $45.6 million in the first quarter of 1995 compared to
$33.0 million in the first quarter of 1994. Operating expenses as a percentage
of net sales in the first quarter of 1995 were 32.2%, compared with 30.5% in the
first quarter of 1994. This was due primarily to the higher operating costs
associated with our retail organization.

Interest expense for the first quarter of 1995 increased by $3.2 million to
$5.1 million over the comparable period in 1994, primarily as a result of       
increased borrowings to support higher inventory levels and higher interest
rates.

For the first quarter of 1995, other expense (income) includes a non-recurring
pre-tax gain of $7.4 million resulting from the Company's appointment on
January 26, 1995 of Inchcape plc as the exclusive distributor of Timberland(R)
products throughout most of the Asia/Pacific region.  The agreement included
Inchcape's acquisition of the Company's Australian and New Zealand subsidiaries
and future consideration provided to Inchcape for a total sum of $24 million.

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

Cash used by operations during the first quarter of 1995 was $28.8 million, 
compared to $35.0 million in the same period in 1994.  Net cash used
by operations was adversely affected by increased levels of  inventories and
reductions in accounts payable. Although accounts receivable have declined $6.0
million from year end 1994, accounts receivable have increased $31.0 million
since April 1, 1994 primarily as the result of the Company's continued growth 
and increased wholesale days sales outstanding to 86 days at March 31, 1995
compared to 79 days at April 1, 1994.  Inventories increased $11.1 million
since year end 1994 to support  future anticipated sales increases.  Inventory
turns were 1.7 times for the first quarter of 1995 compared to 2.2 times for
the same period in 1994.
        
During the first three months of 1995, $19.5 million of cash was provided from
financing activities, due to $24 million of cash proceeds received from the
agreement with Inchcape plc. These proceeds were partially offet by capital
expenditures for the first quarter of 1995 of $3.9 million, compared to $4.7
million for the same period in 1994.  The increase in the level of total
borrowings since year-end 1994 is due primarily to the higher inventory 
levels.  The Company uses unsecured revolving and committed lines of
credit as the primary sources of financing for its seasonal and other working
capital requirements.  On March 14, 1995, the Company amended its revolving
credit agreement to increase the committed credit amount to $125 million from
$91.6 million  at December 31, 1994, and to extend the term to February 28, 1997
from May 30, 1996.  The Company's debt to capital ratio was 61.4% at March 31,
1995 and  at December 31, 1994.
        
Management believes that the Company's capital needs for 1995 will be met
through the credit facilities and cash flows from operation without the need
for additional permanent financing.

   12

                                                                       Form 10-Q
                                                                         Page 10
OTHER
- -----

On April 24, 1995, the Company announced the closing of its manufacturing
facilities in Boone, North Carolina and Mountain City, Tennessee effective June
28, 1995, and planned reductions in its manufacturing operations in the
Dominican Republic.  These actions are estimated to result in a one-time
pre-tax charge of approximately $16 million against earnings for the second
quarter of 1995.  After these plants are closed, the Company will have two
manufacturing facilities:  one in Puerto Rico and one in the Dominican
Republic.  All other product will be sourced by the Company from contract
manufacturers.

   13
                                                                       Form 10-Q
                                                                         Page 11
Part II Other Information
- -------------------------

Item 6.  Exhibits and Reports on Form 8-K.
         (a) Exhibits

            Exhibit                       Description
            -------                       -----------

             (10)                         Material Contracts

              10.13                       Amended and Restated Credit Agreement
                                          dated as of March 14, 1995 among The
                                          Timberland Company, certain banks 
                                          listed therein and Morgan Guaranty 
                                          Trust Company of New York, as Agent.

              27                          Financial Data Schedule

         (b) Reports on Form 8-K -- There were no reports on Form 8-K filed
             during the period covered by this report.

Signatures
- ----------

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                            The Timberland Company
                                            ----------------------------
                                            (Registrant)
                                    
                                    
                                    
                                    
Date: May 12, 1995                          /s/ Keith D. Monda          
                                            ----------------------------
                                            Keith D. Monda
                                            Senior Vice President -
                                            Finance and Administration
                                            and Chief Financial Officer
                                    
                                    
                                    
Date: May 12, 1995                          /s/ Dennis W. Hagele        
                                            ----------------------------
                                            Dennis W. Hagele
                                            Vice President Finance
                                            and Corporate Controller
                                            (Chief Accounting Officer)