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 June 30, 2006

OR

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Commission file number 1-10239

PLUM CREEK TIMBER COMPANY, INC.
(Exact name of registrant as specified in its charter)

Organized in the State of Delaware         I.R.S. Employer Identification No. 91-1912863

999 Third Avenue, Suite 4300
Seattle, Washington 98104-4096
Telephone: (206) 467-3600

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 [  ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.


Large accelerated filer [ X ]

Accelerated filer [  ]

Non-accelerated filer [  ]

     

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [  ] No [ X ]

The number of outstanding shares of the registrant’s common stock, as of July 21, 2006, was 179,213,534.


PLUM CREEK TIMBER COMPANY, INC.
QUARTERLY REPORT ON FORM 10-Q
For the Quarter ended June 30, 2006


TABLE OF CONTENTS
 
PART I
         
Item 1. Financial Statements
         
       PLUM CREEK TIMBER COMPANY, INC. 2
         
           PLUM CREEK TIMBERLANDS, L.P.   23
         
Item 2.   Management's Discussion and Analysis of Financial Condition and Results of
Operations
  41
         
Item 3.   Quantitative and Qualitative Disclosures About Market Risk   50
         
Item 4.   Controls and Procedures   51
         
         
PART II
         
Item 1.   Legal Proceedings   51
         
Item 1A.   Risk Factors   51
         
Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds   52
         
Item 4.   Submission of Matters to a Vote of Security Holders   53
         
Item 6.   Exhibits   55
         
EXHIBIT INDEX       55


      PART I

      ITEM 1.    FINANCIAL STATEMENTS

PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

Quarter Ended June 30,
(In Millions, Except per Share Amounts)
2006
2005
REVENUES:            
  Timber     $ 193   $ 192  
  Real Estate       52     36  
  Manufacturing       130     128  
  Other       5     2  

  Total Revenues       380     358  

     
COSTS AND EXPENSES:    
  Cost of Goods Sold:    
     Timber       113     99  
     Real Estate       25     16  
     Manufacturing       117     117  
     Other       --     --  

  Total Cost of Goods Sold       255     232  
                 
  Selling, General and Administrative       26     24  

Total Costs and Expenses       281     256  

                 
Operating Income       99     102  
Interest Expense, net       34     27  

                 
Income before Income Taxes       65     75  
Provision for Income Taxes       3     6  

Net Income     $ 62   $ 69  

   
PER SHARE AMOUNTS:    
     
  Net Income per Share - Basic     0.34   0.37  
  Net Income per Share - Diluted     0.34   0.37  
                 
  Dividends Declared - per Common Share Outstanding     0.40   0.38  
                 
Weighted Average Number of Shares Outstanding    
  - Basic       182.3     184.0  
  - Diluted       182.8     184.6  

See accompanying Notes to Consolidated Financial Statements

2


PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

Six Months Ended June 30,
(In Millions, Except per Share Amounts)
2006
2005
REVENUES:            
  Timber     $ 407   $ 392  
  Real Estate       113     104  
  Manufacturing       264     257  
  Other       10     5  

  Total Revenues       794     758  

     
COSTS AND EXPENSES:    
  Cost of Goods Sold:    
     Timber       234     201  
     Real Estate       41     40  
     Manufacturing       240     235  
     Other       1     1  

  Total Cost of Goods Sold       516     477  
                 
  Selling, General and Administrative       52     45  

Total Costs and Expenses       568     522  

                 
Operating Income       226     236  
Interest Expense, net       65     54  

                 
Income before Income Taxes       161     182  
Provision for Income Taxes       7     11  

Income from Continuing Operations       154     171  
Gain on Sale of Properties, net of tax       --     20  

   
Net Income Before Cumulative Effect of Accounting Change       154     191  
Cumulative Effect of Accounting Change, net of tax       2     --  

Net Income     $ 156   $ 191  

PER SHARE AMOUNTS:    
  Income from Continuing Operations - Basic     $ 0.84   $ 0.93  
  Income from Continuing Operations - Diluted     $ 0.84   $ 0.93  
                 
  Net Income per Share - Basic     $ 0.85   $ 1.04  
  Net Income per Share - Diluted     $ 0.85   $ 1.03  
                 
  Dividends Declared - per Common Share Outstanding     $ 0.80   $ 0.76  
                 
Weighted Average Number of Shares Outstanding    
  - Basic       183.2     183.9  
  - Diluted       183.7     184.6  

See accompanying Notes to Consolidated Financial Statements

3


PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

(In Millions, Except per Share Amounts)
June 30,
2006

December 31,
2005

ASSETS            
Current Assets:    
  Cash and Cash Equivalents     $ 396   $ 369  
  Restricted Advance from Customer       20     23  
  Accounts Receivable       56     44  
  Like-Kind Exchange Funds Held in Escrow       10     30  
  Inventories       72     75  
  Deferred Tax Asset       17     17  
  Real Estate Development Properties       25     26  
  Assets Held for Sale       65     43  
  Other Current Assets       17     16  

        678     643  
                 
Timber and Timberlands – Net       3,845     3,887  
Property, Plant and Equipment – Net       226     234  
Investment in Grantor Trusts       25     26  
Other Assets       23     22  

  Total Assets     $ 4,797   $ 4,812  

     
LIABILITIES    
Current Liabilities:    
  Current Portion of Long-Term Debt     $ 231   $ 161  
  Short-Term Debt       --     50  
  Accounts Payable       40     45  
  Interest Payable       31     30  
  Wages Payable       16     25  
  Taxes Payable       21     18  
  Deferred Revenue       41     35  
  Other Current Liabilities       16     11  

        396     375  
                 
Long-Term Debt       1,643     1,524  
Lines of Credit       516     495  
Deferred Tax Liability       39     39  
Other Liabilities       47     54  

  Total Liabilities       2,641     2,487  

     
Commitments and Contingencies    
     
STOCKHOLDERS’ EQUITY    
Preferred Stock, $0.01 par value, authorized shares – 75.0.    
  outstanding – none       --     --  
Common Stock, $0.01 par value, authorized shares – 300.6,    
  issued (including Treasury Stock) – 186.4 at June 30, 2006    
  and 186.2 at December 31, 2005       2     2  
Additional Paid-In Capital       2,184     2,179  
Retained Earnings       195     186  
Treasury Stock, at cost, Common Shares – 7.2 at June 30, 2006    
  and 2.0 at December 31, 2005       (228 )   (44 )
Other Equity       3     2  

  Total Stockholders’ Equity       2,156     2,325  

  Total Liabilities and Stockholders’ Equity     $ 4,797   $ 4,812  

See accompanying Notes to Consolidated Financial Statements

4


PLUM CREEK TIMBER COMPANY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

Six Months Ended June 30,
(In Millions)
2006
2005
CASH FLOWS FROM OPERATING ACTIVITIES            
                 
  Net Income     $ 156   $ 191  
  Adjustments to Reconcile Net Income to    
  Net Cash Provided By Operating Activities:    
     Depreciation, Depletion and Amortization       60     55  
     Basis of Real Estate Sold       23     28  
     Deferred Income Taxes       --     (1 )
     Gain on Sale of Properties       --     (21 )
     Working Capital Changes Impacting Cash Flow:    
       Like-Kind Exchange Funds       20     (46 )
       Other Working Capital Changes       (6 )   (8 )
     Other       (1 )   --  

Net Cash Provided By Operating Activities       252     198  

     
CASH FLOWS FROM INVESTING ACTIVITIES    
     
  Capital Expenditures (Excluding Timberland Acquisitions)       (36 )   (28 )
  Timberlands Acquired       (17 )   (50 )
  Proceeds from Sale of Other Assets and Properties       1     5  
  Other       (3 )   --  

Net Cash Used In Investing Activities       (55 )   (73 )

     
CASH FLOWS FROM FINANCING ACTIVITIES    
     
  Dividends       (147 )   (140 )
  Borrowings on Line of Credit       1,474     1,140  
  Repayments on Line of Credit       (1,453 )   (1,093 )
  Proceeds from Issuance of Short-Term Debt       --     50  
  Repayment of Short-Term Debt       (50 )   --  
  Proceeds from Issuance of Long-Term Debt       216     --  
  Principal Payments and Retirement of Long-Term Debt       (29 )   (49 )
  Proceeds from Stock Option Exercises       3     4  
  Acquisition of Treasury Stock       (184 )   --  

Net Cash Used In Financing Activities       (170 )   (88 )

                 
Increase In Cash and Cash Equivalents       27     37  
                 
Cash and Cash Equivalents:    
  Beginning of Period       369     347  

  End of Period     $ 396   $ 384  

See accompanying Notes to Consolidated Financial Statements

5


PLUM CREEK TIMBER COMPANY, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note 1.    Basis of Presentation

General.    When we refer to “Plum Creek,” “the company,” “we,” “us” or “our”, we mean Plum Creek Timber Company, Inc., a Delaware Corporation and a real estate investment trust, or “REIT,” and all of its wholly owned consolidated subsidiaries.

The consolidated financial statements include all of the accounts of Plum Creek Timber Company, Inc. and its subsidiaries.  At June 30, 2006, the company owned and managed approximately 8.2 million acres of timberlands in the Northwest, Southern, and Northeast United States, and owned and operated ten wood product conversion facilities in the Northwest United States. Included in the 8.2 million acres are about 1.7 million acres of higher and better use timberlands, which are expected to be sold and/or developed over approximately the next 15 years for residential, recreational or conservation purposes. In addition, the company has approximately 400,000 acres of non-strategic timberlands, which are expected to be sold over the next five years. In the meantime, all of these timberlands continue to be used productively in our business of growing and selling timber.

Plum Creek has elected to be taxed as a REIT under sections 856-860 of the United States Internal Revenue Code and, as such, is generally not subject to corporate-level income tax. However, the company conducts certain non-REIT activities through various taxable REIT subsidiaries, which are subject to corporate-level income tax. These activities include our manufacturing operations, the harvesting and selling of logs, and the development and/or sales of some of our higher and better use timberlands. Plum Creek’s overall effective tax rate is lower than the federal statutory corporate rate due to Plum Creek’s status as a REIT.

Intercompany transactions and accounts have been eliminated in consolidation. All transactions are denominated in United States dollars.

The consolidated financial statements included in this Form 10-Q are unaudited and do not contain all of the information required by accounting principles generally accepted in the United States of America to be included in a full set of financial statements. The consolidated balance sheet at December 31, 2005, has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The audited financial statements in the company’s 2005 annual report on Form 10-K include a summary of significant accounting policies of the company and should be read in conjunction with this Form 10-Q. In the opinion of management, all material adjustments necessary to present fairly the results of operations for such periods have been included in this Form 10-Q. All such adjustments are of a normal and recurring nature. The results of operations for interim periods are not necessarily indicative of the results of operations for the entire year.

Accounting for Share-Based Compensation.    In December of 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (“SFAS No. 123(R)”), which is a revision of SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No. 123(R) supersedes Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to Employees, and amends SFAS No. 95, Statement of Cash Flows. Generally, the approach in SFAS No. 123(R) is similar to the approach described in SFAS No. 123. However, SFAS No. 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. We adopted SFAS No. 123(R) on January 1, 2006, using the modified-prospective transition method. Results for prior periods have not been restated, as provided for under the modified-prospective method.

6


Previously, the company adopted the fair-value-based method of accounting for share-based payments effective January 1, 2002, using the prospective method described in SFAS No. 148, Accounting for Stock-Based Compensation—Transition and Disclosure. Beginning January 1, 2002, the company used the Black-Scholes-Merton formula to estimate the value of stock options granted to employees and will continue to use this option valuation model under SFAS No. 123(R). The company does not expect the expense for stock options computed in accordance with SFAS No. 123(R) to be materially different than the expense previously computed under SFAS No. 123.

In addition to stock options, the company also grants restricted stock and restricted stock units, and dividend equivalents and value management awards, a portion of which may be payable in the company’s stock. Grants of both dividend equivalents and value management awards represent awards that are classified and accounted for as liabilities under SFAS No. 123(R). As a result, the expense recognized over the performance period for both dividend equivalents and value management awards will equal the fair value of an award as of the last day of the performance period multiplied by the number of awards that are earned. Furthermore, SFAS No. 123(R) requires the quarterly expense recognized during the performance period to be based on the fair value of dividend equivalents and value management awards as of the end of the most recent quarter. The company does not expect the total expense recognized over the performance period for dividend equivalents and value management awards computed in accordance with SFAS No. 123(R) to be materially different than the total expense computed under SFAS No. 123. However, as a result of the requirement under SFAS No. 123(R) to base the quarterly expense on the current fair value of dividend equivalents and value management awards, the quarterly and annual expense recognized under SFAS No. 123(R) could be materially different than the quarterly and annual expense we previously recognized under SFAS No. 123.

The adoption of SFAS 123(R) resulted in a cumulative benefit from an accounting change in the Consolidated Statement of Income of $2 million, net of tax, for the quarter ended March 31, 2006. The cumulative effect adjustment is primarily a result of changes in expense related to the fair value of the dividend equivalents and value management awards.

SFAS No. 123(R) also requires the benefits of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow, rather than as an operating cash flow as required under previous literature. This requirement will reduce net operating cash flows and increase net financing cash flows in periods after adoption. The impact of this change on net operating cash flows and net financing cash flows for the six months ended June 30, 2006, was less than $1 million.

As a result of adopting SFAS No. 123(R) on January 1, 2006, the company’s income before income taxes, income from continuing operations and net income for the quarter ended June 30, 2006, are each $1 million higher than if it had continued to account for share-based compensation in accordance with SFAS No. 123. Basic and diluted earnings per share amounts for income from continuing operations and net income would not have changed if the company had continued to account for share-based compensation under SFAS No. 123.

For the six months ended June 30, 2006, as a result of adopting SFAS No. 123(R), the company’s income before income taxes, income from continuing operations and net income are each $2 million higher (not including the cumulative effect of the accounting change of $2 million, net of tax) than if it had continued to account for share-based compensation in accordance with SFAS No. 123. Basic and diluted earnings per share amounts for income from continuing operations and net income are $0.01 higher than if the company had continued to account for share-based compensation under SFAS No. 123.

7


Like-Kind Exchanges.    Plum Creek enters into like-kind (tax-deferred) exchange transactions to acquire and sell assets, principally timberlands. These transactions include both forward (timberlands sold, followed by reinvestment of proceeds to acquire timberlands) and reverse (timberlands purchased, followed by receipt of proceeds from timberland sales) like-kind exchanges. The company uses a qualified escrow account to facilitate like-kind exchange transactions. Funds from forward like-kind exchange transactions are included as a current asset under the description Like-Kind Exchange Funds Held in Escrow because the funds are restricted from being used until the funds are either successfully reinvested in timber and timberlands or the exchange fails and the proceeds are distributed to the company. Funds from reverse like-kind exchange transactions are included in Cash and Cash Equivalents because these funds are available upon demand, are not subject to risk of loss and earn interest. At June 30, 2006, $5 million of cash from reverse like-kind exchange transactions was included in Cash and Cash Equivalents. At December 31, 2005, $7 million of cash from reverse like-kind exchange transactions was included in Cash and Cash Equivalents.

During the fourth quarter of 2005, the company concluded that proceeds received from a forward like-kind exchange should be reflected as an investment activity under “Timberlands Acquired” in the period in which the proceeds were reinvested in timberland assets. Prior to the fourth quarter of 2005, the company reflected forward like-kind exchange proceeds as an investment activity under “Timberlands Acquired” in the quarter in which the company concluded that it was probable that the proceeds would be successfully reinvested in timberland assets. At June 30, 2005, the company concluded that it was probable that a total of $30 million of forward like-kind exchange proceeds would be successfully reinvested in timberland assets within the 180 day reinvestment period; and therefore, reported $30 million as investment activity under “Timberlands Acquired” in the Consolidated Statement of Cash Flows. Based on our revised presentation, $30 million has been reclassified from “Timberlands Acquired” to “Working Capital Changes Impacting Cash Flow” in the Consolidated Statement of Cash Flows for the six months ended June 30, 2005. This change in presentation does not affect operating income or net income for any period, nor does it affect any amounts in the Consolidated Statement of Cash Flows for the years ended December 31, 2005 or 2004.

Higher and Better Use Timberlands.    At June 30, 2006, the company owned 8.2 million acres of timberlands, of which approximately 1.7 million acres are higher and better use timberlands, which are expected to be sold and/or developed over approximately the next 15 years. Prior to the sale and/or development of these acres, these timberlands will be used productively in our business of growing and selling timber.

Properties developed internally (“Internal Developments”) will generally be low-intensity development limited to activities associated with obtaining entitlements and investing in infrastructure, such as roads and utilities. Larger and more complicated projects, such as destination resorts and master planned communities, will be developed through joint venture agreements in which we are the minority partner and our involvement is limited to selling and/or contributing land and exercising certain approval rights (“External Developments”).

Capitalized costs (including our book basis in the related timber and timberlands) associated with Internal Developments were $31 million at June 30, 2006. The portion of the capitalized costs related to Internal Development properties that are expected to be sold within the next year ($25 million) is presented in the Consolidated Balance Sheet at June 30, 2006, as Real Estate Development Properties. The portion that is expected to be sold beyond one year ($6 million) is included in Other Assets. The December 31, 2005, Consolidated Balance Sheet has been reclassified to conform to the June 30, 2006, presentation of Real Estate Development Properties.

The book basis of higher and better use timberlands that are considered held for sale in accordance with Statement of Financial Accounting Standard No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”), are presented in the Consolidated Balance Sheet at June 30, 2006, as Assets Held for Sale ($65 million). Generally, timberlands that are under contract to sell or are listed for sale by an independent broker or a taxable REIT subsidiary and are expected to be sold within the next year are considered assets held for sale. The book basis of higher and better use timberlands that do not meet the criteria of SFAS No. 144 are included in Timber and Timberlands. Capitalized costs (including our book basis in the related timber and timberland) associated with properties that are expected to be developed through joint ventures are

8


presented in the Consolidated Balance Sheet as Assets Held for Sale if they are expected to be sold to a joint venture within the next year. External Development properties that are not expected to be sold to a joint venture within the next year are included in Timber and Timberlands. The December 31, 2005, Consolidated Balance Sheet has been reclassified to conform to the June 30, 2006, presentation of Assets Held for Sale.

Working capital changes are generally a reconciling item in computing Net Cash Provided By Operating Activities in the Consolidated Statement of Cash Flows. However, certain working capital changes, such as the reclassification of our book basis in timberlands that are considered held for sale in accordance with SFAS No. 144 from Timber and Timberlands to Assets Held for Sale, are not a reconciling item between Net Income and Net Cash Provided By Operating Activities. Therefore, only working capital changes that impact Net Cash Provided By Operating Activities are included as a reconciling item in the Consolidated Statement of Cash Flows.

Reclassifications.    Certain prior year amounts have been reclassified to conform to the 2006 presentation. (See Note 1, Like-Kind Exchanges and Higher and Better Use Timberlands, and Note 9.) The reclassifications had no impact on operating income or net income.

New Accounting Pronouncements.    In July 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48 –Accounting for Uncertainty in Income Taxes (“FIN 48”). In summary, FIN 48 requires that all tax positions subject to Statement of Financial Accounting Standards No. 109 –Accounting for Income Taxes, be analyzed using a two-step approach. The first step requires an entity to determine if a tax position is more-likely-than-not to be sustained upon examination. In the second step, the tax benefit is measured as the largest amount of benefit, determined on a cumulative probability basis that is more-likely-than-not to be realized upon ultimate settlement. FIN 48 is effective for fiscal years beginning after December 15, 2006, with any adjustment in a company’s tax provision being accounted for as a cumulative effect of accounting change in beginning equity. The company is in the process of determining the effect, if any, the adoption of FIN 48 will have on the financial statements.

9


Note 2.    Earnings Per Share

The following tables set forth the reconciliation of basic and diluted earnings per share for the quarterly periods ended June 30 (in millions, except per share amounts):

Quarter Ended June 30,
 
2006
2005
Net Income available to common stockholders     $ 62   $ 69  

                 
Denominator for basic earnings per share       182.3     184.0  
Effect of dilutive securities – stock options       0.4     0.5  
Effect of dilutive securities – restricted stock, restricted stock    
     units, dividend equivalents and value management plan       0.1   0.1

Denominator for diluted earnings per share – adjusted for dilutive securities       182.8   184.6

     
Per Share Amounts:    
     Net Income per share – Basic     $ 0.34   $ 0.37  
     Net Income per share – Diluted     $ 0.34 $ 0.37

10


Six Months Ended June 30,
 
2006
2005
Income from Continuing Operations     $ 154   $ 171  
Gain on Sale of Properties, net of tax       --     20  

Net Income before Cumulative Effect of Accounting Change       154     191  
Cumulative Effect of Accounting Change, net of tax       2     --  

Net Income available to common stockholders     $ 156   $ 191  

                 
Denominator for basic earnings per share       183.2   183.9
Effect of dilutive securities – stock options       0.4   0.6
Effect of dilutive securities – restricted stock, restricted stock    
     units, dividend equivalents and value management plan       0.1   0.1

Denominator for diluted earnings per share – adjusted for dilutive securities       183.7   184.6

   
Per Share Amounts – Basic:    
     Income from Continuing Operations     $ 0.84 $ 0.93

                 
     Gain on Sale of Properties     $ --   $ 0.11

     
     Net Income per Share Before Cumulative Effect of Accounting    
         Change     $ 0.84 $ 1.04
     Cumulative Effect of Accounting Change       0.01   --  

     Net Income     $ 0.85 $ 1.04

     
Per Share Amounts – Diluted:    
     Income from Continuing Operations     $ 0.84 $ 0.93

                 
     Gain on Sale of Properties     $ --   $ 0.11

     
     Net Income per Share Before Cumulative Effect of Accounting    
         Change     $ 0.84 $ 1.03
     Cumulative Effect of Accounting Change       0.01   --  

     Net Income     $ 0.85 $ 1.03

11


Antidilutive options excluded for certain periods from the computation of diluted earnings per share because the options’ exercise prices were greater than the average market price of the common shares were as follows for the quarterly and six-month periods ended June 30 (shares in millions):

Quarter Ended June 30,

2006
2005
Number of options     0.9     0.5  
Range of exercise prices       $35.68 to $37.61   $32.28 to $37.49  
Expiration on or before       April 2016     February 2015  

Six Months Ended June 30,

2006
2005
Number of options     0.8     0.5  
Range of exercise prices       $35.68 to $37.61   $32.28 to $37.49  
Expiration on or before       April 2016     February 2015  

Note 3.    Timber and Timberlands, Property, Plant and Equipment, and Inventory

Timber and timberlands consisted of the following (in millions):


June 30,
2006

December 31,
2005

Timber and logging roads – net     $ 2,622   $ 2,655  
Timberlands       1,223     1,232  

Timber and Timberlands – net     $ 3,845   $ 3,887  

Property, plant and equipment consisted of the following (in millions):


June 30,
2006

December 31,
2005

Land, buildings and improvements     $ 83   $ 84  
Machinery and equipment       294     285  

        377     369  
Accumulated depreciation       (151 )   (135 )

Property, Plant and Equipment – net     $ 226   $ 234  

12


Inventories, accounted for using the lower of average cost or market, consisted of the following (in millions):


June 30,
2006

December 31,
2005

Raw materials (logs)     $ 18   $ 21  
Work-in-process       5     4  
Finished goods       37     37  

        60     62  
Supplies       12     13  

     Total     $ 72   $ 75  

Note 4.    Borrowings

On June 29, 2006, the company terminated its previous $650 million revolving line of credit maturing in January 2009 and entered into a new $750 million revolving line of credit agreement that matures in June 2011. The revolving line of credit may be increased to $1 billion subject to certain terms and conditions. As of June 30, 2006, the weighted-average interest rate for the borrowings on the line of credit was 5.79%. The interest rate on the line of credit is based on LIBOR plus 0.425%. This rate can range from LIBOR plus 0.27% to LIBOR plus 1% depending on our debt ratings. Subject to customary covenants, the line of credit allows for borrowings from time to time up to $750 million, including up to $100 million of standby letters of credit. Borrowings on the line of credit fluctuate daily based on cash needs. As of June 30, 2006, we had $516 million of borrowings and $5 million of standby letters of credit outstanding; $229 million remained available for borrowing under our line of credit. As of July 7, 2006, $383 million of the borrowings under our line of credit was repaid.

In April 2006, the company filed with the Securities and Exchange Commission a shelf registration statement under which Plum Creek Timber Company, Inc., from time to time, may offer and sell any combination of preferred stock, common stock, depositary shares, warrants and guarantees, and under which Plum Creek Timberlands, L.P., the company’s wholly owned operating partnership, may from time to time, offer and sell debt securities. The shelf registration statement expires on April 25, 2009.

On May 2, 2006, Plum Creek Timberlands, L.P., issued off the shelf registration statement $225 million aggregate principal amount of its senior notes with a coupon rate of 5.875%, at a market price of 96.686% of the principal amount. The notes mature in 2015 and are fully and unconditionally guaranteed by Plum Creek Timber Company, Inc.

13


Note 5.    Capital

The changes in the company’s capital accounts were as follows during 2006 (in millions):

Common Stock

Shares
Dollars
Paid-in
Capital

Retained
Earnings

Treasury
Stock

Other
Equity

Total
Equity

January 1, 2006       184 .2 $ 2   $ 2,179   $ 186   $ (44 ) $ 2   $ 2,325  
Net Income       --     --     --     94     --     --     94  
Dividends       --     --     --     (74 )   --     --     (74 )
Stock Option Exercises       0 .1   --     2     --     --     --     2  
Other       --     --     1     --     --     --     1  

March 31, 2006       184 .3 $ 2   $ 2,182   $ 206   $ (44 ) $ 2   $ 2,348  
                                               
Net Income       --     --     --     62     --     --     62  
Dividends       --     --     --     (73 )   --     --     (73 )
Common Stock Repurchased       (5 .1)   --     --     --     (184 )   --     (184 )
Other       --     --     2     --     --     1     3  

June 30, 2006       179 .2 $ 2   $ 2,184   $ 195   $ (228 ) $ 3   $ 2,156  

Note 6.    Employee Pension Plans

The components of net periodic benefit cost were as follows for the quarterly and six-month periods ended June 30 (in millions):

Quarter Ended June 30,

2006
2005
Service cost     $ 2   $ 1  
Interest cost       3     2  
Expected return on plan assets       (3 )   (1 )

Net periodic benefit cost     $ 2   $ 2  


Six Months Ended June 30,

2006
2005
Service cost     $ 4   $ 3  
Interest cost       4     3  
Expected return on plan assets       (4 )   (2 )

Net periodic benefit cost     $ 4   $ 4  

14


Note 7.    Share-Based Compensation Plans

Plum Creek has a stockholder approved Stock Incentive Plan that provides for the award of non-qualified stock options, restricted stock and restricted stock units, dividend equivalents and value management awards. Under Plum Creek’s Stock Incentive Plan (“the Plan”), as amended in May 2004, there are 12.4 million shares of common stock reserved and eligible for issuance. At June 30, 2006, 3.4 million shares of the 12.4 million reserved shares have been used and, therefore, 9.0 million shares remain available for grants of non-qualified stock options, grants of restricted stock and restricted stock units, or payments of vested dividend equivalents and value management awards. The number of shares to be issued in connection with dividend equivalents and value management awards is not determined until the end of their respective performance periods. New shares are issued for payment under the Plan for awards that pay out in shares or where the participant can elect payment in shares.

In addition to the 12.4 million shares that are eligible for issuance under Plum Creek’s Stock Incentive Plan, Plum Creek assumed 3.8 million Timber Company stock options in connection with the October 6, 2001, merger with The Timber Company that were converted to Plum Creek stock options. At June 30, 2006, 0.2 million options of the 3.8 million options remain issued and outstanding.

Stock Options.    Under the Plan, non-qualified stock options may be granted to any officer, director, employee, consultant or advisor of the company. Each stock option granted allows the recipient the right to purchase the company’s common stock at the fair market value of the company’s common stock on the date of the grant. Generally, the stock options have a ten-year term and vest over a four-year period at a rate of 25% per year. Under the Plan, the exercise price of an option may not be reduced.

Presented below is a summary of Plum Creek’s stock option Plan activity (includes the Timber Company stock options assumed and converted in connection with the October 6, 2001, merger with The Timber Company) for the six months ended June 30, 2006:


Shares
Subject to
Options

Weighted-
Average
Exercise
Price

Weighted-
Average
Remaining
Contractual
Life (Years)

Aggregate
Intrinsic Value
(Millions)

Balance at January 1, 2006       2,302,130   $ 27.34          
Granted       454,780     35.74          
Exercised/surrendered       (151,674 )   17.13          
Cancelled/forfeited       (46,137 )   21.38          

Outstanding, June 30, 2006        2,559,099   $ 29.55  

6.8

 

$

16

 

     
Vested or expected to vest,    
June 30, 2006       2,390,149   $ 29.40  

6.7

 

$

15

 

                             
Exercisable, June 30, 2006       1,469,285   $ 26.21  

5.5

 

$

14

 

15


The table below presents stock activity related to stock options exercised during the six months ended June 30 (in millions):


2006
2005
Proceeds from stock options exercised     $ 3   $ 4  
Intrinsic value of stock options exercised     $ 3   $ 4  
Tax benefit related to stock options exercised     $ 0.1 $ 0.1

The weighted-average measurement date fair values of stock option awards granted were computed using the Black-Scholes-Merton option valuation model with the following assumptions for the six months ended June 30:


2006
2005
Expected term       6     6  
Risk-free interest rate       4.5%     4.1%  
Volatility       23.1%     24.0%  
Dividend yield       4.5%     4.1%  
Weighted-average measurement date fair values per share     $ 6.10   $ 6.82

The expected term of the options represents the estimated period of time until exercise and is based on the vesting period of the award and the historical exercise experience of similar awards. All participants were assumed to have similar exercise behavior. Expected volatility is based on historical volatility over the approximate expected term of the option.

Restricted Stock.    Under the Plan, restricted stock of the company may be awarded to certain directors, officers and employees of the company. Restricted stock may not be sold, assigned, transferred, pledged or otherwise disposed of for a period of time from the date on which the restricted stock was granted. The recipients of restricted stock generally have the rights of stockholders of the company with respect to voting and receipt of dividends during the restricted period. Restricted stock generally vest between six months and three years from the grant date. Termination of employment prior to the end of the restricted period will generally require the return of the restricted stock to the company. The weighted-average grant date fair values of restricted stock awards granted for the six months ended June 30, 2006 and 2005 were $36.01 and $37.20, respectively. The fair value of restricted stock is based on the closing price of the company’s common stock on the date of grant.

16


Restricted stock awards activity was as follows for the six months ended June 30, 2006:


Shares
Weighted-Average
Grant Date
Fair Value

Balance at January 1, 2006       72,300   $ 34.45  
Granted       16,200     36.01  
Vested       (8,400 )   27.68  
Forfeited       (1,000 )   37.97

Balance at June 30, 2006       79,100   $ 35.44

The total fair value of restricted stock awards that vested during the six months ended June 30, 2006 and 2005 was less than $1 million each.

Restricted Stock Units.    Under the Plan, restricted stock units may be awarded to certain directors, officers and employees of the company. No restricted stock units were awarded prior to 2006. The recipients of restricted stock units generally have the right to receive a cash amount equal to any dividends paid on the company’s common stock during the restriction period and upon vesting, the right to receive an equal number of shares of the company’s common stock. Restricted stock units generally vest over a four-year period at a rate of 25% per year. If employment is terminated prior to vesting, all unvested restricted stock units are forfeited. The weighted-average grant date fair value of restricted stock units granted for the six months ended June 30, 2006 was $35.77. The fair value of restricted stock units is based on the closing price of the company’s common stock on the date of grant.

Restricted stock unit activity was as follows for the six months ended June 30, 2006:


Units
Weighted-Average
Grant Date
Fair Value

Balance at January 1, 2006       --   $ --  
Granted       87,745     35.77  
Vested       --     --  
Forfeited       (300 )   35.74  

Balance at June 30, 2006       87,445   $ 35.77  

Dividend Equivalents.    Under the Plan, dividend equivalents may be granted in connection with stock options. Dividend equivalents represent the right to receive a payment equal in value to the per-share dividend paid over a five-year period by the company multiplied by the number of unexercised stock options. No dividend equivalents were awarded during 2006.

For awards granted in 2005 and 2004, each year during the five-year performance period, a participant may be eligible to earn a percentage of the company’s current year dividend plus a percentage of prior year unearned dividends to the extent that the company’s total shareholder return on an annualized basis is at least 5.5% at the end of any such year. The total shareholder return computation consists of the company’s stock price appreciation plus dividends paid. The specific percentage to be applied to any such earned dividends for a

17


given year of the performance period is contingent upon the company’s performance for that year measured against the performance of a peer group of companies. Dividends are earned in whole or in part based on a sliding scale. If the company’s total shareholder return is below the 50th percentile of the peer group, the percentage amount is zero. If the company’s total shareholder return is at or above the 75thpercentile, the full amount of the dividend is earned. If the company’s relative performance is between the 50th and the 75th percentile, dividend equivalents are valued based on a sliding scale between 50% and 100% of the dividends paid during the year.

For awards granted prior to 2004, each year during the respective five-year performance period, a participant may earn an amount equal to the company’s current year dividend plus prior year unearned dividends to the extent the company’s total shareholder return on an annualized basis equals or exceeds 13% for 15 trading days out of any 30 trading day period in any given year.

Payments related to any earned dividend equivalents are made at the end of the five-year performance period. Amounts earned, if any, are paid in the quarter immediately following the end of the five-year performance period. Unless otherwise specified by the participant, each payment is paid in cash, except that any officer not in compliance with the company’s stock ownership guidelines is required to receive up to half of the payment value in the company’s common stock. If a participant terminates employment prior to the end of the five-year performance period, a cash payment is made for any performance goals achieved in connection with vested stock options through the last day of employment. Payment related to unvested stock options and performance goals achieved after termination of employment are forfeited. At June 30, 2006, 1.7 million dividend equivalents, net of forfeitures, granted to employees, officers and directors of the company were outstanding.

Presented below is a summary of outstanding dividend equivalent awards and related fair values, unrecognized compensation expense and maximum value as of June 30, 2006 (dollars in millions):

Performance Period
Outstanding
Units

Fair Value (A)
Unrecognized
Compensation
Expense

Maximum Award
Value

2002 to 2006       366,299   $ 1.8 $ 0.2 $ 2.8  
2003 to 2007       405,250   $ 3.0 $ 0.9 $ 3.1  
2004 to 2008       467,312   $ 1.2 $ 0.6 $ 2.7  
2005 to 2009       428,500   $ 0.7 $ 0.4 $ 2.7  

(A)     The estimated fair value includes unrecognized compensation expense.

The five-year performance period for the 2000 grants ended on December 31, 2004; amounts earned of $3 million were paid (primarily in cash) during the first quarter of 2005. The five-year performance period for the 2001 grants ended on December 31, 2005; amounts earned of $3 million were paid (primarily in cash) during the first quarter of 2006.

Value Management Awards.    Value management awards provide incentive compensation to participants that is contingent upon company performance over a three-year period measured against the performance of a peer group consisting of forest products companies, the S&P 500 Index and the Morgan Stanley REIT Index over the same period.

Value management awards are earned in whole or in part based on a sliding scale. No value management award is earned if the company’s total shareholder return is below the 50th percentile of the peer group. The full value management award is earned if the company’s total shareholder return is above the 75th percentile. A unit has a face value of $100. The value of an award between the 50th and 75th percentile is based on a sliding scale between 0% and 200% of the face value. Amounts earned, if any, are paid in the quarter immediately following the end of the three-year performance period. Unless otherwise specified by the participant, each payment will

18


be paid in cash, except that any officer not in compliance with the company’s stock ownership guidelines is required to receive up to half of the payment value in the company’s common stock. Generally, to be entitled to the payment, a participant must be employed by the company on the last day of the performance period.

Value management awards activity was as follows for the six months ended June 30, 2006:


Units
Balance at January 1, 2006       79,535  
Grants       62,030  
Payments       --  
Forfeitures       (1,275 )

Balance at June 30, 2006       140,290  

Presented below is a summary of outstanding value management awards and related fair values, unrecognized compensation expense and maximum value as of June 30, 2006 (dollars in millions):

Performance Period
Outstanding
Units

Fair Value (A)
Unrecognized
Compensation
Expense

Maximum Award
Value

2004 to 2006       37,730   $ 1.1 $ 0.2 $ 7.5
2005 to 2007       40,780   $ 1.7 $ 0.9 $ 8.2
2006 to 2008       61,780   $ 4.0 $ 3.1 $ 12.4

(A)    The estimated fair value includes unrecognized compensation expense.

The three-year performance period for the 2002 grants ended on December 31, 2004; amounts earned of $9 million were paid (primarily in cash) during the first quarter of 2005. There were no value management award payments during the first quarter of 2006 because no awards had a performance period ending December 31, 2005.

Measurement of Compensation Costs for Dividend Equivalents and Value Management Awards.    Grants of both dividend equivalents and value management awards represent awards that are classified and accounted for as liabilities under SFAS No. 123(R). As a result, the expense recognized over the performance period for both dividend equivalents and value management awards will equal the fair value (i.e., cash value) of an award as of the last day of the performance period multiplied by the number of awards that are earned. Furthermore, SFAS No. 123(R) requires the quarterly expense recognized during the performance period to be based on the fair value of dividend equivalents and value management awards as of the end of the most recent quarter. Prior to the end of the performance period, compensation costs for dividend equivalents and value management awards are based on the awards’ most recent quarterly fair values and the number of months of service rendered during the performance period.

Interim quarterly fair values for dividend equivalents and value management awards are computed based on our historical relative total shareholder return compared to our peer group from the beginning of the performance period to the end of the most recent quarter, and our simulated relative total shareholder return through the end of the performance period. The simulated total shareholder return of Plum Creek and our peer group is computed using a Monte Carlo simulation. The key assumptions used in the simulation of Plum Creek’s and our peer group’s total shareholder return are volatility, beta (the measure of how our stock moves relative to the market as a whole), risk-free interest rate, and expected dividend yield. Additionally, the fair value of dividend

19


equivalents assumes that our current quarterly dividend of $0.40 per share will remain constant through the end of the performance period.

Accounting for Share-Based Compensation.    The company expenses share-based employee compensation in accordance with the fair value recognition provisions of SFAS No. 123(R), Share-Based Payment. Under the modified-prospective method adopted by the company on January 1, 2006, share-based employee compensation cost is recognized using the fair value method for all employee awards granted, modified, or settled on or after January 1, 2006 (see “Accounting for Share-Based Compensation” in Note 1 of the Notes to Consolidated Financial Statements). Stock options and most restricted stock units vest 25% per year over a four-year vesting period. Compensation cost related to these graded vesting awards is recognized using the straight-line method over the four-year vesting period. Total compensation expense for the above share-based compensation plans (including both awards paid in stock and cash) was approximately $2 million and $3 million for the quarters ended June 30, 2006 and 2005, respectively, and $3 million and $5 million for the six months ended June 30, 2006 and 2005, respectively. For each of the six months ended June 30, 2006 and 2005, the company recognized less than one million in tax benefits associated with share-based compensation plans. At June 30, 2006, there was $15 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Plan. That cost is expected to be recognized over a weighted-average period of approximately 3 years.

Note 8.    Commitments and Contingencies

Contingencies.    The company is subject to regulations regarding forest and harvest practices and is, from time to time, involved in various legal proceedings, including environmental and regulatory matters, incidental to its business. Moreover, the company is currently in the early stages of several lawsuits related to property damage caused by various sources (“Property Damage Litigations”). The company believes it is more likely than not that the Property Damage Litigations will be resolved favorably. However, the final outcome of any legal proceeding is subject to many variables and cannot be predicted with any degree of certainty. The company believes that there are meritorious defenses for these claims and is vigorously defending these matters.

Environmental Contingencies.    In connection with the October 6, 2001 merger with The Timber Company, Plum Creek agreed to indemnify Georgia-Pacific for substantially all of the liabilities attributed to The Timber Company. During 2003, Georgia-Pacific provided Plum Creek with information about the existence of mine tailings and approximately 4.5 billion gallons of acidic surface water on approximately 90 acres in Hot Spring County, Arkansas, on former Georgia-Pacific properties (“Arkansas Environmental Issue”). Barite mining and related activities were conducted on the site between 1939 and 1981 in part by lessees of an entity that was acquired by Georgia-Pacific. The site is currently being investigated and no remediation plan has yet been approved. No amounts have been accrued for this potential liability. Furthermore, to the extent Plum Creek is required to indemnify Georgia-Pacific for its share of the remediation costs, Plum Creek may be able to recover a portion of its cost from Georgia-Pacific’s insurance policy, or indemnity obligations of the various lessees that conducted mining operations on the property, or both.

Unrecorded Contingencies.    The company believes it will be successful in defending the Property Damage Litigations and the Arkansas Environmental Issue. However, if the company is not successful in defending these claims, we believe the aggregate combined losses for the Property Damage Litigations and Arkansas Environmental Issue would range between $0 and $4 million. Other than the Property Damage Litigations and the Arkansas Environmental Issue, management currently believes that resolving pending legal proceedings against the company, individually or in aggregate, will not have a material adverse impact on our financial position or results of operations. However, these matters are subject to inherent uncertainties and management’s view on these matters may change in the future. Were an unfavorable final outcome in one or multiple legal proceedings to occur, there exists the possibility of a material adverse impact on our financial position and the results of operations for the period in which any unfavorable outcome becomes reasonably estimable.

20


Note 9.    Segment Information

The tables below present information about reported segments for the quarterly and six-month periods ended June 30 (in millions):


Northern
Resources

Southern
Resources

Real
Estate

Manufactured
Products

Other
Total (A)
Quarter Ended June 30, 2006                            
   External revenues     $ 72   $ 121   $ 52   $ 130   $ 5   $ 380  
   Intersegment revenues       15     --     --     --     --     15  
   Depreciation, depletion and    
     amortization       8     13     --     7     --     28  
   Basis of real estate sold       --     --     13     --     --     13  
   Operating income       21     48     27     10     4     110  

     
Quarter Ended June 30, 2005    
   External revenues     $ 57   $ 135   $ 36   $ 128   $ 2   $ 358  
   Intersegment revenues       14     --     --     --     --     14  
   Depreciation, depletion and    
     amortization       6     13     --     7     --     26  
   Basis of real estate sold       --     --     10     --     --     10  
   Operating income       19     62     19     8     2     110  


Northern
Resources

Southern
Resources

Real
Estate

Manufactured
Products

Other (B)
Total (A)
Six Months Ended June 30, 2006                            
   External revenues     $ 164   $ 243   $ 113   $ 264   $ 10   $ 794  
   Intersegment revenues       38     --     --     --     --     38  
   Depreciation, depletion and    
     amortization       17     26     --     15     --     58  
   Basis of real estate sold       --     --     23     --     --     23  
   Operating income       56     98     71     18     9     252  

     
Six Months Ended June 30, 2005    
   External revenues     $ 126   $ 266   $ 104   $ 257   $ 5   $ 758  
   Intersegment revenues       33     --     --     --     --     33  
   Depreciation, depletion and    
     amortization       12     26     --     15     --     53  
   Basis of real estate sold       --     --     28     --     --     28  
   Operating income       48     125     62     16     4     255  

21


(A) Consolidated depreciation, depletion and amortization includes unallocated corporate depreciation of $1 million and $2 million for the quarter and six months ended June 30, 2006, and $2 million each for the quarter and six months ended June 30, 2005. Certain direct segment costs previously included in corporate and other unallocated expenses were reclassified to conform to the current year presentation.

(B) During the first quarter of 2005, Plum Creek sold its remaining coal reserves for total proceeds of $21 million. The net gain from this sale, after deducting our book basis of $1 million, was $20 million, which has been reported in our income statement as a separate line item below Income from Continuing Operations.

A reconciliation of total operating income to income before income taxes is presented below for the quarterly and six-month periods ended June 30 (in millions):

Quarter Ended June 30,

2006
2005
Total segment operating income     $ 110   $ 110  
Interest expense, net       (34 )   (27 )
Corporate and other unallocated expenses       (11 )   (8 )

Income before income taxes     $ 65   $ 75  


Six Months Ended June 30,

2006
2005
Total segment operating income     $ 252   $ 255  
Interest expense, net       (65 )   (54 )
Corporate and other unallocated expenses       (26 )   (19 )

Income before income taxes     $ 161   $ 182  

Note 10.    Subsequent Event

On August 1, 2006, the Board of Directors authorized the company to make a dividend payment of $0.40 per share, or approximately $72 million, which will be paid on August 31, 2006, to stockholders of record on August 16, 2006.

22


ITEM 1.    FINANCIAL STATEMENTS (CONTINUED)

Following are the consolidated financial statements of Plum Creek Timberlands, L.P., a Delaware limited partnership and wholly owned subsidiary of Plum Creek Timber Company, Inc. These financial statements are provided pursuant to Rule 3-10 of Regulation S-X in connection with the shelf registration statement on Form S-3 filed in April 2006, pursuant to which Plum Creek Timberlands, L.P. has registered, and from time to time may offer and sell, debt securities. As of June 30, 2006, Plum Creek Timberlands, L.P. has sold $525 million of debt securities.

PLUM CREEK TIMBERLANDS, L.P.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

Quarter Ended June 30,
(In Millions)
2006
2005
REVENUES:            
  Timber     $ 193   $ 192  
  Real Estate       52     36  
  Manufacturing       130     128  
  Other       5     2  

  Total Revenues       380     358  

     
COSTS AND EXPENSES:    
  Cost of Goods Sold:    
     Timber       113     99  
     Real Estate       25     16  
     Manufacturing       117     117  
     Other       --     --  

  Total Cost of Goods Sold       255     232  
                 
  Selling, General and Administrative       26     24  

Total Costs and Expenses       281     256  

                 
Operating Income       99     102  
Interest Expense, net       34     27  

                 
Income before Income Taxes       65     75  
Provision for Income Taxes       3     6  

Net Income     $ 62   $ 69  

See accompanying Notes to Consolidated Financial Statements

23


PLUM CREEK TIMBERLANDS, L.P.
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)

Six Months Ended June 30,
(In Millions)
2006
2005
REVENUES:            
  Timber     $ 407   $ 392  
  Real Estate       113     104  
  Manufacturing       264     257  
  Other       10     5  

  Total Revenues       794     758  

     
COSTS AND EXPENSES:    
  Cost of Goods Sold:    
     Timber       234     201  
     Real Estate       41     40  
     Manufacturing       240     235  
     Other       1     1  

  Total Cost of Goods Sold       516     477  
  Selling, General and Administrative       52     45  

Total Costs and Expenses       568     522  

                 
Operating Income       226     236  
Interest Expense, net       65     54  

                 
Income before Income Taxes       161     182  
Provision for Income Taxes       7     11  

                 
Income from Continuing Operations       154     171  
Gain on Sale of Properties, net of tax       --     20  

     
Net Income Before Cumulative Effect of Accounting Change       154     191  
Cumulative Effect of Accounting Change, net of tax       2     --  

Net Income     $ 156   $ 191  

See accompanying Notes to Consolidated Financial Statements

24


PLUM CREEK TIMBERLANDS, L.P.
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

(In Millions)
June, 30,
2006

December 31,
2005

ASSETS            
Current Assets:    
    Cash and Cash Equivalents     $ 396   $ 369  
    Restricted Advance from Customer       20     23  
    Accounts Receivable       56     44  
    Like-Kind Exchange Funds Held in Escrow       10     30  
    Inventories       72     75  
    Deferred Tax Asset       17     17  
    Real Estate Development Properties       25     26  
    Assets Held for Sale       65     43  
    Other Current Assets       17     16  

        678     643  
                 
Timber and Timberlands - Net       3,845     3,887  
Property, Plant and Equipment - Net       226     234  
Investment in Grantor Trusts       26     27  
Other Assets       23     23  

  Total Assets     $ 4,798   $ 4,814  

     
LIABILITIES    
Current Liabilities:    
    Current Portion of Long-Term Debt     $ 231   $ 161  
    Short-Term Debt       --     50  
    Accounts Payable       40     45  
    Interest Payable       31     30  
    Wages Payable       16     25  
    Taxes Payable       21     18  
    Deferred Revenue       41     35  
    Other Current Liabilities       16     11  

        396     375  
                 
Long-Term Debt       1,643     1,524  
Lines of Credit       516     495  
Deferred Tax Liability       39     39  
Other Liabilities       48     55  

    Total Liabilities       2,642     2,488  

     
Commitments and Contingencies    
     
EQUITY    
    Partners' Capital       2,156     2,326  

    Total Liabilities and Partners' Capital     $ 4,798   $ 4,814  

See accompanying Notes to Consolidated Financial Statements

25


PLUM CREEK TIMBERLANDS, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

Six Months Ended June 30,
(In Millions)
2006
2005
CASH FLOWS FROM OPERATING ACTIVITIES            
                 
  Net Income     $ 156   $ 191  
  Adjustments to Reconcile Net Income to    
  Net Cash Provided By Operating Activities:    
     Depreciation, Depletion and Amortization       60     55  
     Basis of Real Estate Sold       23     28  
     Deferred Income Taxes       --     (1 )
     Gain on Sale of Properties       --     (21 )
     Working Capital Changes Impacting Cash Flow:    
       Like-Kind Exchange Funds       20     (46 )
       Other Working Capital Changes       (6 )   (8 )
     Other       (1 )   --  

Net Cash Provided By Operating Activities       252     198  

     
CASH FLOWS FROM INVESTING ACTIVITIES    
     
  Capital Expenditures (Excluding Timberland Acquisitions)       (36 )   (28 )
  Timberlands Acquired       (17 )   (50 )
  Proceeds from Sales of Properties and Other Assets       1     5  
  Other       (3 )   --  

Net Cash Used In Investing Activities       (55 )   (73 )

     
CASH FLOWS FROM FINANCING ACTIVITIES    
     
  Cash Distributions       (328 )   (136 )
  Borrowings on Line of Credit       1,474     1,140  
  Repayments on Line of Credit       (1,453 )   (1,093 )
  Proceeds from Issuance of Short-Term Debt       --     50  
  Repayment of Short-Term Debt       (50 )   --  
  Proceeds from Issuance of Long-Term Debt       216     --  
  Principal Payments and Retirement of Long-Term Debt       (29 )   (49 )

Net Cash Used In Financing Activities       (170 )   (88 )

                 
Increase In Cash and Cash Equivalents       27     37  
     
Cash and Cash Equivalents:    
  Beginning of Period       369     347  

  End of Period     $ 396   $ 384  

See accompanying Notes to Consolidated Financial Statements

26


PLUM CREEK TIMBERLANDS, L.P.
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note 1.    Basis of Presentation

General.    Plum Creek Timberlands, L.P. is a Delaware Limited Partnership and a wholly owned subsidiary of Plum Creek Timber Company, Inc. Plum Creek Timber Company, Inc. (“Parent”) is a Delaware Corporation and real estate investment trust, or REIT. References herein to “the Operating Partnership,” “we,” “us” or “our” relate to Plum Creek Timberlands, L.P. and all of its wholly owned consolidated subsidiaries; references to “Plum Creek” relate to Plum Creek Timber Company, Inc. and all of its wholly owned subsidiaries.

At June 30, 2006, the Operating Partnership owned and managed approximately 8.2 million acres of timberlands in the Northwest, Southern, and Northeast United States, and owned and operated ten wood product conversion facilities in the Northwest United States. Included in the 8.2 million acres are about 1.7 million acres of higher and better use timberlands, which are expected to be sold and/or developed over approximately the next 15 years for residential, recreational or conservation purposes. In addition, the Operating Partnership has approximately 400,000 acres of non-strategic timberlands, which are expected to be sold over the next five years. In the meantime, all of these timberlands continue to be used productively in our business of growing and selling timber.

The consolidated financial statements of the Operating Partnership include the accounts of Plum Creek Timberlands, L.P. and its subsidiaries. The Operating Partnership is 100% owned by Plum Creek Timber Company, Inc. Plum Creek Timber Company, Inc. has no independent assets, liabilities or operations other than its investment in Plum Creek Timberlands, L.P. and proceeds from stock option exercises. Intercompany transactions and accounts between Plum Creek Timberlands, L.P. and its subsidiaries have been eliminated in consolidation. All transactions are denominated in United States dollars.

Plum Creek Timber Company, Inc. has elected to be taxed as a REIT under sections 856-860 of the United States Internal Revenue Code and, as such, is not generally subject to corporate-level income tax. However, the Operating Partnership conducts certain non-REIT activities through various taxable REIT subsidiaries, which are subject to corporate-level income tax. These activities include our manufacturing operations, the harvesting and sale of logs, and the development and/or sale of some of our higher and better use timberlands. The Operating Partnership’s tax provision includes the tax expense and/or benefit associated with Plum Creek’s taxable REIT subsidiaries, as well as any tax expense and/or benefit incurred by the REIT. The effective tax rate for the Operating Partnership is lower than the federal corporate statutory rate primarily due to Plum Creek’s status as a REIT.

The consolidated financial statements included in this Form 10-Q are unaudited and do not contain all of the information required by accounting principles generally accepted in the United States of America to be included in a full set of financial statements. These interim consolidated financial statements in this Form 10-Q should be read in conjunction with the audited consolidated financial statements of Plum Creek Timberlands, L.P. for the three years ended December 31, 2005, which were included on Form 10-K of Plum Creek Timber Company, Inc. and filed with the SEC on February 28, 2006, and which include a summary of significant accounting policies of the Operating Partnership and should be read in conjunction with this Form 10-Q. In the opinion of management, all material adjustments necessary to present fairly the results of operations for such periods have been included in this Form 10-Q. All such adjustments are of a normal and recurring nature. The results of operations for interim periods are not necessarily indicative of the results of operations for the entire year.

Accounting for Share-Based Compensation.    In December of 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (“SFAS No. 123(R)”), which is a revision of SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No. 123(R) supersedes Accounting Principles Board (“APB”) Opinion No. 25, Accounting for Stock Issued to

27


Employees, and amends SFAS No. 95, Statement of Cash Flows. Generally, the approach in SFAS No. 123(R) is similar to the approach described in SFAS No. 123. However, SFAS No. 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. We adopted SFAS No. 123(R) on January 1, 2006, using the modified-prospective transition method. Results for prior periods have not been restated, as provided for under the modified-prospective method.

Previously, the Operating Partnership adopted the fair-value-based method of accounting for share-based payments effective January 1, 2002, using the prospective method described in SFAS No. 148, Accounting for Stock-Based Compensation—Transition and Disclosure. Beginning January 1, 2002, the Operating Partnership used the Black-Scholes-Merton formula to estimate the value of stock options granted to employees and will continue to use this option valuation model under SFAS No. 123(R). The Operating Partnership does not expect the expense for stock options computed in accordance with SFAS No. 123(R) to be materially different than the expense previously computed under SFAS No. 123.

In addition to stock options, Plum Creek also grants restricted stock and restricted stock units of Plum Creek Timber Company, Inc., and dividend equivalents and value management awards, a portion of which may be payable in common stock of Plum Creek Timber Company, Inc.. Grants of both dividend equivalents and value management awards represent awards that are classified and accounted for as liabilities under SFAS No. 123(R). As a result, the expense recognized over the performance period for both dividend equivalents and value management awards will equal the fair value of an award as of the last day of the performance period multiplied by the number of awards that are earned. Furthermore, SFAS No. 123(R) requires the quarterly expense recognized during the performance period to be based on the fair value of dividend equivalents and value management awards as of the end of the most recent quarter. The Operating Partnership does not expect the total expense recognized over the performance period for dividend equivalents and value management awards computed in accordance with SFAS No. 123(R) to be materially different than the total expense computed under SFAS No. 123. However, as a result of the requirement under SFAS No. 123(R) to base the quarterly expense on the current fair value of dividend equivalents and value management awards, the quarterly and annual expense recognized under SFAS No. 123(R) could be materially different than the quarterly and annual expense we previously recognized under SFAS No. 123.

The adoption of SFAS 123(R) resulted in a cumulative benefit from an accounting change in the Consolidated Statement of Income of $2 million, net of tax, for the quarter ended March 31, 2006. The cumulative effect adjustment is primarily a result of changes in expense related to the fair value of the dividend equivalents and value management awards.

SFAS No. 123(R) also requires the benefits of tax deductions in excess of recognized compensation cost to be reported as a financing cash flow, rather than as an operating cash flow as required under previous literature. This requirement will reduce net operating cash flows and increase net financing cash flows in periods after adoption. The impact of this change on net operating cash flows and net financing cash flows for the six months ended June 30, 2006, was less than $1 million.

As a result of adopting SFAS No. 123(R) on January 1, 2006, the Operating Partnership’s income before income taxes, income from continuing operations and net income for the quarter ended June 30, 2006, are each $1 million higher than if it had continued to account for share-based compensation in accordance with SFAS No. 123. Basic and diluted earnings per share amounts for income from continuing operations and net income would not have changed if the Operating Partnership had continued to account for share-based compensation under SFAS No. 123.

For the six months ended June 30, 2006, as a result of adopting SFAS No. 123(R), the Operating Partnership’s income before income taxes, income from continuing operations and net income are each $2 million higher (not

28


including the cumulative effect of the accounting change of $2 million, net of tax) than if it had continued to account for share-based compensation in accordance with SFAS No. 123.

Like-Kind Exchanges.    The Operating Partnership enters into like-kind (tax-deferred) exchange transactions to acquire and sell assets, principally timberlands. These transactions include both forward (timberlands sold, followed by reinvestment of proceeds to acquire timberlands) and reverse (timberlands purchased, followed by receipt of proceeds from timberland sales) like-kind exchanges. The Operating Partnership uses a qualified escrow account to facilitate like-kind exchange transactions. Funds from forward like-kind exchange transactions are included as a current asset under the description Like-Kind Exchange Funds Held in Escrow because the funds are restricted from being used until the funds are either successfully reinvested in timber and timberlands or the exchange fails and the proceeds are distributed to the Operating Partnership. Funds from reverse like-kind exchange transactions are included in Cash and Cash Equivalents because these funds are available upon demand, are not subject to risk of loss and earn interest. At June 30, 2006, $5 million of cash from reverse like-kind exchange transactions was included in Cash and Cash Equivalents. At December 31, 2005, $7 million of cash from reverse like-kind exchange transactions was included in Cash and Cash Equivalents.

During the fourth quarter of 2005, the Operating Partnership concluded that proceeds received from a forward like-kind exchange should be reflected as an investment activity under “Timberlands Acquired” in the period in which the proceeds were reinvested in timberland assets. Prior to the fourth quarter of 2005, the Operating Partnership reflected forward like-kind exchange proceeds as an investment activity under “Timberlands Acquired” in the quarter in which the Operating Partnership concluded that it was probable that the proceeds would be successfully reinvested in timberland assets. At June 30, 2005, the Operating Partnership concluded that it was probable that a total of $30 million of forward like-kind exchange proceeds would be successfully reinvested in timberland assets within the 180 day reinvestment period; and therefore, reported $30 million as investment activity under “Timberlands Acquired” in the Consolidated Statement of Cash Flows. Based on our revised presentation, $30 million has been reclassified from “Timberlands Acquired” to “Working Capital Changes Impacting Cash Flow” in the Consolidated Statement of Cash Flows for the six months ended June 30, 2005. This change in presentation does not affect operating income or net income for any period, nor does it affect any amounts in the Consolidated Statement of Cash Flows for the years ended December 31, 2005 or 2004.

Higher and Better Use Timberlands.    At June 30, 2006, the Operating Partnership owned 8.2 million acres of timberlands, of which approximately 1.7 million acres are higher and better use timberlands, which are expected to be sold and/or developed over approximately the next 15 years. Prior to the sale and/or development of these acres, these timberlands will be used productively in our business of growing and selling timber.

Properties developed internally (“Internal Developments”) will generally be low-intensity development limited to activities associated with obtaining entitlements and investing in infrastructure, such as roads and utilities. Larger and more complicated projects, such as destination resorts and master planned communities, will be developed through joint venture agreements in which we are the minority partner and our involvement is limited to selling and/or contributing land and exercising certain approval rights (“External Developments”).

Capitalized costs (including our book basis in the related timber and timberlands) associated with Internal Developments were $31 million at June 30, 2006. The portion of the capitalized costs related to Internal Development properties that are expected to be sold within the next year ($25 million) is presented in the Consolidated Balance Sheet at June 30, 2006, as Real Estate Development Properties. The portion that is expected to be sold beyond one year ($6 million) is included in Other Assets. The December 31, 2005, Consolidated Balance Sheet has been reclassified to conform to the June 30, 2006, presentation of Real Estate Development Properties.

29


The book basis of higher and better use timberlands that are considered held for sale in accordance with Statement of Financial Accounting Standard No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS No. 144”), are presented in the Consolidated Balance Sheet at June 30, 2006, as Assets Held for Sale ($65 million). Generally, timberlands that are under contract to sell or are listed for sale by an independent broker or a taxable REIT subsidiary and are expected to be sold within the next year are considered assets held for sale. The book basis of higher and better use timberlands that do not meet the criteria of SFAS No. 144 are included in Timber and Timberlands. Capitalized costs (including our book basis in the related timber and timberland) associated with properties that are expected to be developed through joint ventures are presented in the Consolidated Balance Sheet as Assets Held for Sale if they are expected to be sold to a joint venture within the next year. External Development properties that are not expected to be sold to a joint venture within the next year are included in Timber and Timberlands. The December 31, 2005, Consolidated Balance Sheet has been reclassified to conform to the June 30, 2006, presentation of Assets Held for Sale.

Working capital changes are generally a reconciling item in computing Net Cash Provided By Operating Activities in the Consolidated Statement of Cash Flows. However, certain working capital changes, such as the reclassification of our book basis in timberlands that are considered held for sale in accordance with SFAS No. 144 from Timber and Timberlands to Assets Held for Sale, are not a reconciling item between Net Income and Net Cash Provided By Operating Activities. Therefore, only working capital changes that impact Net Cash Provided By Operating Activities are included as a reconciling item in the Consolidated Statement of Cash Flows.

Reclassifications.    Certain prior year amounts have been reclassified to conform to the 2006 presentation. (See Note 1, Like-Kind Exchanges and Higher and Better Use Timberlands, and Note 7.) The reclassifications had no impact on operating income or net income.

New Accounting Pronouncements.    In July 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48 –Accounting for Uncertainty in Income Taxes (“FIN 48”). In summary, FIN 48 requires that all tax positions subject to Statement of Financial Accounting Standards No. 109 –Accounting for Income Taxes, be analyzed using a two-step approach. The first step requires an entity to determine if a tax position is more-likely-than-not to be sustained upon examination. In the second step, the tax benefit is measured as the largest amount of benefit, determined on a cumulative probability basis that is more-likely-than-not to be realized upon ultimate settlement. FIN 48 is effective for fiscal years beginning after December 15, 2006, with any adjustment in a Operating Partnership’s tax provision being accounted for as a cumulative effect of accounting change in beginning equity. The Operating Partnership is in the process of determining the effect, if any, the adoption of FIN 48 will have on the financial statements.

Note 2.    Timber and Timberlands, Property, Plant and Equipment, and Inventory

Timber and timberlands consisted of the following (in millions):


June 30,
2006

December 31,
2005

Timber and logging roads – net     $ 2,622   $ 2,655  
Timberlands       1,223     1,232  

Timber and Timberlands – net     $ 3,845   $ 3,887  

30


Property, plant and equipment consisted of the following (in millions):


June 30,
2006

December 31,
2005

Land, buildings and improvements     $ 83   $ 84  
Machinery and equipment       294     285  

        377     369  
Accumulated depreciation       (151 )   (135 )

Property, Plant and Equipment – net     $ 226   $ 234  

Inventories, accounted for using the lower of average cost or market, consisted of the following (in millions):


June 30,
2006

December 31,
2005

Raw materials (logs)     $ 18   $ 21  
Work-in-process       5     4  
Finished goods       37     37  

        60     62  
Supplies       12     13  

     Total     $ 72   $ 75  

Note 3.    Borrowings

On June 29, 2006, the Operating Partnership terminated its previous $650 million revolving line of credit maturing in January 2009 and entered into a new $750 million revolving line of credit agreement that matures in June 2011. The revolving line of credit may be increased to $1 billion subject to certain terms and conditions. As of June 30, 2006, the weighted-average interest rate for the borrowings on the line of credit was 5.79%. The interest rate on the line of credit is based on LIBOR plus 0.425%. This rate can range from LIBOR plus 0.27% to LIBOR plus 1% depending on our debt ratings. Subject to customary covenants, the line of credit allows for borrowings from time to time up to $750 million, including up to $100 million of standby letters of credit. Borrowings on the line of credit fluctuate daily based on cash needs. As of June 30, 2006, we had $516 million of borrowings and $5 million of standby letters of credit outstanding; $229 million remained available for borrowing under our line of credit. As of July 7, 2006, $383 million of the borrowings under our line of credit was repaid.

In April 2006, Plum Creek filed with the Securities and Exchange Commission a shelf registration statement under which Plum Creek Timber Company, Inc., from time to time, may offer and sell any combination of preferred stock, common stock, depositary shares, warrants and guarantees, and under which Plum Creek Timberlands, L.P., the company’s wholly owned operating partnership, may from time to time, offer and sell debt securities. The shelf registration statement expires on April 25, 2009.

On May 2, 2006, Plum Creek Timberlands, L.P., issued off the shelf registration statement $225 million aggregate principal amount of its senior notes with a coupon rate of 5.875%, at a market price of 96.686% of the principal amount. The notes mature in 2015 and are fully and unconditionally guaranteed by Plum Creek Timber Company, Inc.

31


Note 4.    Employee Pension Plans

Plum Creek Timber Company, Inc. sponsors defined benefit pension plans and a defined contribution pension plan. Substantially all employees of the Operating Partnership are covered by these plans. All of Plum Creek’s activities are conducted through the Operating Partnership. Therefore, all employee pension and retirement plan assets, obligations and costs are allocated to the Operating Partnership.

The components of net periodic benefit cost were as follows for the quarterly and six-month periods ended June 30 (in millions):

Quarter Ended June 30,

2006
2005
Service cost     $ 2   $ 1  
Interest cost       3     2  
Expected return on plan assets       (3 )   (1 )

Net periodic benefit cost     $ 2   $ 2  


Six Months Ended June 30,

2006
2005
Service cost     $ 4   $ 3  
Interest cost       4     3  
Expected return on plan assets       (4 )   (2 )

Net periodic benefit cost     $ 4   $ 4  

 

Note 5.    Share-Based Compensation Plans

Plum Creek Timber Company, Inc. has a stockholder approved Stock Incentive Plan that provides for the award of non-qualified stock options, restricted stock and restricted stock units, dividend equivalents and value management awards. Certain executives and key employees of the Operating Partnership are covered by this plan. All of Plum Creek’s activities are conducted through the Operating Partnership, therefore all share-based compensation expense is allocated to the Operating Partnership. Proceeds from the exercise of Plum Creek stock options are retained by Plum Creek Timber Company, Inc.

Under Plum Creek’s Stock Incentive Plan (“the Plan”), as amended in May 2004, there are 12.4 million shares of common stock reserved and eligible for issuance. At June 30, 2006, 3.4 million shares of the 12.4 million reserved shares have been used and, therefore, 9.0 million shares remain available for grants of non-qualified stock options, grants of restricted stock and restricted stock units, or payments of vested dividend equivalents and value management awards. The number of shares to be issued in connection with dividend equivalents and value management awards is not determined until the end of their respective performance periods. New shares are issued for payment under the Plan for awards that pay out in shares or where the participant can elect payment in shares.

In addition to the 12.4 million shares that are eligible for issuance under Plum Creek’s Stock Incentive Plan, Plum Creek assumed 3.8 million Timber Company stock options in connection with the October 6, 2001, merger with The Timber Company that were converted to Plum Creek stock options. At June 30, 2006, 0.2 million options of the 3.8 million options remain issued and outstanding.

32


Stock Options.    Under the Plan, non-qualified stock options may be granted to any officer, director, employee, consultant or advisor of the Operating Partnership. Each stock option granted allows the recipient the right to purchase Plum Creek’s common stock at the fair market value of Plum Creek’s common stock on the date of the grant. Generally, the stock options have a ten-year term and vest over a four-year period at a rate of 25% per year. Under the Plan, the exercise price of an option may not be reduced.

Presented below is a summary of Plum Creek’s stock option Plan activity (includes the Timber Company stock options assumed and converted in connection with the October 6, 2001, merger with The Timber Company) for the six months ended June 30, 2006:


Shares
Subject to
Options

Weighted-
Average
Exercise
Price

Weighted-
Average
Remaining
Contractual
Life (Years)

Aggregate
Intrinsic Value
(Millions)

Balance at January 1, 2006       2,302,130   $ 27.34          
Granted       454,780     35.74          
Exercised/surrendered       (151,674 )   17.13          
Cancelled/forfeited       (46,137 )   21.38          

Outstanding, June 30, 2006        2,559,099   $ 29.55  

6.8

 

$

16

 

     
Vested or expected to vest,    
June 30, 2006       2,390,149   $ 29.40  

6.7

 

$

15

 

                             
Exercisable, June 30, 2006       1,469,285   $ 26.21  

5.5

 

$

14

 

The table below presents stock activity related to stock options exercised during the six months ended June 30 (in millions):


2006
2005
Proceeds from stock options exercised     $ 3   $ 4  
Intrinsic value of stock options exercised     $ 3   $ 4  
Tax benefit related to stock options exercised     $ 0.1 $ 0.1

33


The weighted-average measurement date fair values of stock option awards granted were computed using the Black-Scholes-Merton option valuation model with the following assumptions for the six months ended June 30:


2006
2005
Expected term       6     6  
Risk-free interest rate       4.5 %   4.1%  
Volatility       23.1 %   24.0%  
Dividend yield       4.5 %   4.1%  
Weighted-average measurement date fair values per share     $ 6.10 $ 6.82  

The expected term of the options represents the estimated period of time until exercise and is based on the vesting period of the award and the historical exercise experience of similar awards. All participants were assumed to have similar exercise behavior. Expected volatility is based on historical volatility over the approximate expected term of the option.

Restricted Stock.    Under the Plan, restricted stock of Plum Creek Timber Company, Inc. may be awarded to certain directors, officers and employees of the Operating Partnership. Restricted stock may not be sold, assigned, transferred, pledged or otherwise disposed of for a period of time from the date on which the restricted stock was granted. The recipients of restricted stock generally have the rights of stockholders of Plum Creek with respect to voting and receipt of dividends during the restricted period. Restricted stock generally vest between six months and three years from the grant date. Termination of employment prior to the end of the restricted period will generally require the return of the restricted stock to Plum Creek. The weighted-average grant date fair values of restricted stock awards granted for the six months ended June 30, 2006 and 2005 were $36.01 and $37.20, respectively. The fair value of restricted stock is based on the closing price of Plum Creek’s common stock on the date of grant.

Restricted stock awards activity was as follows for the six months ended June 30, 2006:


Shares
Weighted-Average
Grant Date
Fair Value

Balance at January 1, 2006       72,300   $ 34.45  
Granted       16,200     36.01  
Vested       (8,400 )   27.68  
Forfeited       (1,000 )   37.97

Balance at June 30, 2006       79,100   $ 35.44

The total fair value of restricted stock awards that vested during the six months ended June 30, 2006 and 2005 was less than $1 million each.

Restricted Stock Units.    Under the Plan, restricted stock units of Plum Creek Timber Company, Inc. may be awarded to certain directors, officers and employees of the Operating Partnership. No restricted stock units were awarded prior to 2006. The recipients of restricted stock units generally have the right to receive a cash amount equal to any dividends paid on Plum Creek’s common stock during the restriction period and upon

34


vesting, the right to receive an equal number of shares of Plum Creek’s common stock. Restricted stock units generally vest over a four-year period at a rate of 25% per year. If employment is terminated prior to vesting, all unvested restricted stock units are forfeited. The weighted-average grant date fair value of restricted stock units granted for the six months ended June 30, 2006 was $35.77. The fair value of restricted stock units is based on the closing price of Plum Creek’s common stock on the date of grant.

Restricted stock unit activity was as follows for the six months ended June 30, 2006:

 
Units
Weighted-Average
Grant Date
Fair Value

Balance at January 1, 2006       --   $ --  
Granted       87,745     35.77  
Vested       --     --  
Forfeited       (300 )   35.74  

Balance at June 30, 2006       87,445   $ 35.77  

Dividend Equivalents.    Under the Plan, dividend equivalents may be granted in connection with stock options. Dividend equivalents represent the right to receive a payment equal in value to the per-share dividend paid over a five-year period by Plum Creek multiplied by the number of unexercised stock options. No dividend equivalents were awarded during 2006.

For awards granted in 2005 and 2004, each year during the five-year performance period, a participant may be eligible to earn a percentage of Plum Creek’s current year dividend plus a percentage of prior year unearned dividends to the extent that Plum Creek’s total shareholder return on an annualized basis is at least 5.5% at the end of any such year. The total shareholder return computation consists of Plum Creek’s stock price appreciation plus dividends paid. The specific percentage to be applied to any such earned dividends for a given year of the performance period is contingent upon Plum Creek’s performance for that year measured against the performance of a peer group of companies. Dividends are earned in whole or in part based on a sliding scale. If Plum Creek’s total shareholder return is below the 50th percentile of the peer group, the percentage amount is zero. If Plum Creek’s total shareholder return is at or above the 75th percentile, the full amount of the dividend is earned. If Plum Creek’s relative performance is between the 50th and the 75th percentile, dividend equivalents are valued based on a sliding scale between 50% and 100% of the dividends paid during the year.

For awards granted prior to 2004, each year during the respective five-year performance period, a participant may earn an amount equal to Plum Creek’s current year dividend plus prior year unearned dividends to the extent Plum Creek’s total shareholder return on an annualized basis equals or exceeds 13% for 15 trading days out of any 30 trading day period in any given year.

Payments related to any earned dividend equivalents are made at the end of the five-year performance period. Amounts earned, if any, are paid in the quarter immediately following the end of the five-year performance period. Unless otherwise specified by the participant, each payment is paid in cash, except that any officer not in compliance with Plum Creek’s stock ownership guidelines is required to receive up to half of the payment value in Plum Creek’s common stock. If a participant terminates employment prior to the end of the five-year performance period, a cash payment is made for any performance goals achieved in connection with vested stock options through the last day of employment. Payment related to unvested stock options and performance

35


goals achieved after termination of employment are forfeited. At June 30, 2006, 1.7 million dividend equivalents, net of forfeitures, granted to employees, officers and directors of the Operating Partnership were outstanding.

Presented below is a summary of outstanding dividend equivalent awards and related fair values, unrecognized compensation expense and maximum value as of June 30, 2006 (dollars in millions):

Performance Period
Outstanding
Units

Fair Value (A)
Unrecognized
Compensation
Expense

Maximum Award
Value

2002 to 2006       366,299   $ 1.8 $ 0.2 $ 2.8  
2003 to 2007       405,250   $ 3.0 $ 0.9 $ 3.1  
2004 to 2008       467,312   $ 1.2 $ 0.6 $ 2.7  
2005 to 2009       428,500   $ 0.7 $ 0.4 $ 2.7  
 
(A) The estimated fair value includes unrecognized compensation expense.

The five-year performance period for the 2000 grants ended on December 31, 2004; amounts earned of $3 million were paid (primarily in cash) during the first quarter of 2005. The five-year performance period for the 2001 grants ended on December 31, 2005; amounts earned of $3 million were paid (primarily in cash) during the first quarter of 2006.

Value Management Awards.    Value management awards provide incentive compensation to participants that is contingent upon Plum Creek’s performance over a three-year period measured against the performance of a peer group consisting of forest products companies, the S&P 500 Index and the Morgan Stanley REIT Index over the same period.

Value management awards are earned in whole or in part based on a sliding scale. No value management award is earned if Plum Creek’s total shareholder return is below the 50th percentile of the peer group. The full value management award is earned if Plum Creek’s total shareholder return is above the 75th percentile. A unit has a face value of $100. The value of an award between the 50th and 75th percentile is based on a sliding scale between 0% and 200% of the face value. Amounts earned, if any, are paid in the quarter immediately following the end of the three-year performance period. Unless otherwise specified by the participant, each payment will be paid in cash, except that any officer not in compliance with Plum Creek’s stock ownership guidelines is required to receive up to half of the payment value in Plum Creek’s common stock. Generally, to be entitled to the payment, a participant must be employed by the Operating Partnership on the last day of the performance period.

36


Value management awards activity was as follows for the six months ended June 30, 2006:


Units
Balance at January 1, 2006       79,535  
Grants       62,030  
Payments       --  
Forfeitures       (1,275 )

Balance at June 30, 2006       140,290  

Presented below is a summary of outstanding value management awards and related fair values, unrecognized compensation expense and maximum value as of June 30, 2006 (dollars in millions):

Performance Period
Outstanding
Units

Fair Value (A)
Unrecognized
Compensation
Expense

Maximum Award
Value

2004 to 2006       37,730   $ 1.1 $ 0.2 $ 7.5
2005 to 2007       40,780   $ 1.7 $ 0.9 $ 8.2
2006 to 2008       61,780   $ 4.0 $ 3.1 $ 12.4

(A) The estimated fair value includes unrecognized compensation expense.

The three-year performance period for the 2002 grants ended on December 31, 2004; amounts earned of $9 million were paid (primarily in cash) during the first quarter of 2005. There were no value management award payments during the first quarter of 2006 because no awards had a performance period ending December 31, 2005.

Measurement of Compensation Costs for Dividend Equivalents and Value Management Awards.    Grants of both dividend equivalents and value management awards represent awards that are classified and accounted for as liabilities under SFAS No. 123(R). As a result, the expense recognized over the performance period for both dividend equivalents and value management awards will equal the fair value (i.e., cash value) of an award as of the last day of the performance period multiplied by the number of awards that are earned. Furthermore, SFAS No. 123(R) requires the quarterly expense recognized during the performance period to be based on the fair value of dividend equivalents and value management awards as of the end of the most recent quarter. Prior to the end of the performance period, compensation costs for dividend equivalents and value management awards are based on the awards’ most recent quarterly fair values and the number of months of service rendered during the performance period.

Interim quarterly fair values for dividend equivalents and value management awards are computed based on Plum Creek’s historical relative total shareholder return compared to the peer group from the beginning of the performance period to the end of the most recent quarter, and Plum Creek’s simulated relative total shareholder return through the end of the performance period. The simulated total shareholder return of Plum Creek and the peer group is computed using a Monte Carlo simulation. The key assumptions used in the simulation of Plum Creek’s and the peer group’s total shareholder return are volatility, beta (the measure of how Plum Creek’s stock moves relative to the market as a whole), risk-free interest rate, and expected dividend yield.

37


Additionally, the fair value of dividend equivalents assumes that Plum Creek’s current quarterly dividend of $0.40 per share will remain constant through the end of the performance period.

Accounting for Share-Based Compensation.    The Operating Partnership expenses share-based employee compensation in accordance with the fair value recognition provisions of SFAS No. 123(R), Share-Based Payment. Under the modified-prospective method adopted by Plum Creek on January 1, 2006, share-based employee compensation cost is recognized using the fair value method for all employee awards granted, modified, or settled on or after January 1, 2006 (see “Accounting for Share-Based Compensation” in Note 1 of the Notes to Consolidated Financial Statements). Stock options and most restricted stock units vest 25% per year over a four-year vesting period. Compensation cost related to these graded vesting awards is recognized using the straight-line method over the four-year vesting period. Total compensation expense for the above share-based compensation plans (including both awards paid in stock and cash) was approximately $2 million and $3 million for the quarters ended June 30, 2006 and 2005, respectively, and $3 million and $5 million for the six months ended June 30, 2006 and 2005, respectively. For each of the six months ended June 30, 2006 and 2005, the Operating Partnership recognized less than one million in tax benefits associated with share-based compensation plans. At June 30, 2006, there was $15 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Plan. That cost is expected to be recognized over a weighted-average period of approximately 3 years.

Note 6.    Commitments and Contingencies

Contingencies.    The Operating Partnership is subject to regulations regarding forest and harvest practices and is, from time to time, involved in various legal proceedings, including environmental and regulatory matters, incidental to its business. Moreover, the Operating Partnership is currently in the early stages of several lawsuits related to property damage caused by various sources (“Property Damage Litigations”). The Operating Partnership believes it is more likely than not that the Property Damage Litigations will be resolved favorably. However, the final outcome of any legal proceeding is subject to many variables and cannot be predicted with any degree of certainty. The Operating Partnership believes that there are meritorious defenses for these claims and is vigorously defending these matters.

Environmental Contingencies.    In connection with the October 6, 2001 merger with The Timber Company, Plum Creek agreed to indemnify Georgia-Pacific for substantially all of the liabilities attributed to The Timber Company. During 2003, Georgia-Pacific provided Plum Creek with information about the existence of mine tailings and approximately 4.5 billion gallons of acidic surface water on approximately 90 acres in Hot Spring County, Arkansas, on former Georgia-Pacific properties (“Arkansas Environmental Issue”). Barite mining and related activities were conducted on the site between 1939 and 1981 in part by lessees of an entity that was acquired by Georgia-Pacific. The site is currently being investigated and no remediation plan has yet been approved. No amounts have been accrued for this potential liability. Furthermore, to the extent Plum Creek is required to indemnify Georgia-Pacific for its share of the remediation costs, Plum Creek may be able to recover a portion of its cost from Georgia-Pacific’s insurance policy, or indemnity obligations of the various lessees that conducted mining operations on the property, or both.

Unrecorded Contingencies.    The Operating Partnership believes it will be successful in defending the Property Damage Litigations and the Arkansas Environmental Issue. However, if the Operating Partnership is not successful in defending these claims, we believe the aggregate combined losses for the Property Damage Litigations and Arkansas Environmental Issue would range between $0 and $4 million. Other than the Property Damage Litigations and the Arkansas Environmental Issue, management currently believes that resolving pending legal proceedings against the Operating Partnership, individually or in aggregate, will not have a material adverse impact on our financial position or results of operations. However, these matters are subject to inherent uncertainties and management’s view on these matters may change in the future. Were an unfavorable final outcome in one or multiple legal proceedings to occur, there exists the possibility of a material adverse

38


impact on our financial position and the results of operations for the period in which any unfavorable outcome becomes reasonably estimable.

Note 7.    Segment Information

The tables below present information about reported segments for the quarterly and six-month periods ended June 30 (in millions):


Northern
Resources

Southern
Resources

Real
Estate

Manufactured
Products

Other
Total (A)
Quarter Ended June 30, 2006                            
   External revenues     $ 72   $ 121   $ 52   $ 130   $ 5   $ 380  
   Intersegment revenues       15     --     --     --     --     15  
   Depreciation, depletion and    
     amortization       8     13     --     7     --     28  
   Basis of real estate sold       --     --     13     --     --     13  
   Operating income       21     48     27     10     4     110  

     
Quarter Ended June 30, 2005    
   External revenues     $ 57   $ 135   $ 36   $ 128   $ 2   $ 358  
   Intersegment revenues       14     --     --     --     --     14  
   Depreciation, depletion and    
     amortization       6     13     --     7     --     26  
   Basis of real estate sold       --     --     10     --     --     10  
   Operating income       19     62     19     8     2     110  


Northern
Resources

Southern
Resources

Real
Estate

Manufactured
Products

Other (B)
Total (A)
Six Months Ended June 30, 2006                            
   External revenues     $ 164   $ 243   $ 113   $ 264   $ 10   $ 794  
   Intersegment revenues       38     --     --     --     --     38  
   Depreciation, depletion and    
     amortization       17     26     --     15     --     58  
   Basis of real estate sold       --     --     23     --     --     23  
   Operating income       56     98     71     18     9     252  

     
Six Months Ended June 30, 2005    
   External revenues     $ 126   $ 266   $ 104   $ 257   $ 5   $ 758  
   Intersegment revenues       33     --     --     --     --     33  
   Depreciation, depletion and    
     amortization       12     26     --     15     --     53  
   Basis of real estate sold       --     --     28     --     --     28  
   Operating income       48     125     62     16     4     255  

39


(A) Consolidated depreciation, depletion and amortization includes unallocated corporate depreciation of $1 million and $2 million for the quarter and six months ended June 30, 2006, and $2 million each for the quarter and six months ended June 30, 2005. Certain direct segment costs previously included in corporate and other unallocated expenses were reclassified to conform to the current year presentation.

(B) During the first quarter of 2005, Plum Creek sold its remaining coal reserves for total proceeds of $21 million. The net gain from this sale, after deducting our book basis of $1 million, was $20 million, which has been reported in our income statement as a separate line item below Income from Continuing Operations.

A reconciliation of total operating income to income before income taxes is presented below for the quarterly and six-month periods ended June 30 (in millions):

Quarter Ended June 30,
2006
2005
Total segment operating income     $ 110   $ 110  
Interest expense, net       (34 )   (27 )
Corporate and other unallocated expenses       (11 )   (8 )

Income before income taxes     $ 65   $ 75  


Six Months Ended June 30,
2006
2005
Total segment operating income     $ 252   $ 255  
Interest expense, net       (65 )   (54 )
Corporate and other unallocated expenses       (26 )   (19 )

Income before income taxes     $ 161   $ 182  

40


ITEM 2.    MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                   AND RESULTS OF OPERATIONS

Forward-Looking Statement

References to “Plum Creek,” “the company,” “we,” “us” or “our” are references to Plum Creek Timber Company, Inc., a Delaware corporation and a real estate investment trust, or REIT, for federal income tax purposes, and all of its wholly owned subsidiaries.

This Report contains forward-looking statements within the meaning of the Private Litigation Reform Act of 1995. Some of the forward-looking statements can be identified by the use of forward-looking words such as “believes,” “expects,” “may,” “will,” “should,” “seeks,” “approximately,” “intends,” “plans,” “estimates,” “projects,” “strategy,” or “anticipates,” or the negative of those words or other comparable terminology. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those described in the forward-looking statements, including those factors described in “Risk Factors” below. Some factors include changes in governmental, legislative and environmental restrictions, catastrophic losses from fires, floods, windstorms, earthquakes, volcanic eruptions, insect infestations or diseases, as well as changes in economic conditions and competition in our domestic and export markets and other factors described from time to time in our filings with the Securities and Exchange Commission. In addition, factors that could cause our actual results to differ from those contemplated by our projected, forecasted, estimated or budgeted results as reflected in forward-looking statements relating to our operations and business include, but are not limited to:

  • the failure to meet our expectations with respect to our likely future performance;

  • an unanticipated reduction in the demand for timber products and/or an unanticipated increase in supply of timber products;

  • an unanticipated reduction in demand for higher and better use timberlands or non-strategic timberlands;

  • our failure to make strategic acquisitions or to integrate any such acquisitions effectively or, conversely, our failure to make strategic divestitures; and

  • our failure to qualify as a real estate investment trust, or REIT.

It is likely that if one or more of the risks materializes, or if one or more assumptions prove to be incorrect, the current expectations of Plum Creek and its management will not be realized. Forward-looking statements speak only as of the date made, and neither Plum Creek nor its management undertakes any obligation to update or revise any forward-looking statements.

The following discussion and analysis should be read in conjunction with the financial information and analysis included in our 2005 Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 28, 2006.

41


Results of Operations

Second Quarter 2006 Compared to Second Quarter 2005

The following table and narrative compare operating results by segment for the quarters ended June 30 (in millions):

Quarter Ended June 30,

2006
2005
Change
Operating Income by Segment                
    Northern Resources     $ 21   $ 19   $ 2  
    Southern Resources       48     62     (14 )
    Real Estate       27     19     8  
    Manufactured Products       10     8     2  
    Other       4     2     2  

Total Segment Operating Income       110     110     --  
Other Costs & Eliminations       (11 )   (8 )   (3 )

Operating Income     $ 99   $ 102   $ (3 )

Northern Resources Segment.    Revenues increased by $16 million, or 23%, to $87 million in the second quarter of 2006. Excluding revenues associated with our November 2005 acquisition of 650,000 acres of timberlands in Michigan (“Michigan acquisition”), revenues increased by $8 million, or 11%, to $79 million. This increase of $8 million was due primarily to a planned increase in harvest levels. Harvest levels are expected to increase by approximately 6% over 2005 harvest levels of 5.4 million tons excluding volume from our Michigan acquisition and by approximately 24% including volume from our Michigan acquisition.

Excluding the impact of our Michigan acquisition, operating income was 24% of its revenue for the second quarter of 2006, and 27% for the second quarter of 2005. This decrease was due primarily to higher log and haul costs. Segment costs and expenses increased by $14 million, or 27%, to $66 million. Excluding costs and expenses associated with our Michigan acquisition, costs and expenses increased by $8 million, or 17%, to $60 million. This increase of $8 million was due primarily to higher harvest volumes and higher per ton log and haul rates. Log and haul costs on a per ton basis increased by 5% (or $2 million in the aggregate) due primarily to higher fuel costs.

Southern Resources Segment.    Revenues decreased by $14 million, or 10%, to $121 million in the second quarter of 2006. This decrease was due primarily to lower harvest volumes ($9 million) and lower log prices ($4 million). Harvest levels during the second quarter of 2005 were higher compared to the second quarter of 2006 due primarily to the acceleration of harvest levels during 2005 to take advantage of favorable log prices. Harvest levels for all of 2006 are expected to increase by approximately 3% over 2005 harvest levels of 13.8 million tons. Log prices declined by approximately 6% due primarily to an increased supply of logs. The supply of logs increased during the second quarter of 2006 due primarily to favorable harvesting conditions (dry weather) and log salvage operations related to Hurricane Katrina.

Southern Resources Segment operating income was 40% of its revenues for the second quarter of 2006, and 46% for the second quarter of 2005. This decrease was due primarily to lower log prices and higher log and haul costs. Segment costs and expenses were $73 million for both the second quarter of 2006 and the second quarter of 2005. The reduction in log and haul costs due to lower harvest levels was almost entirely offset by higher per ton log and haul prices ($4 million) due primarily to higher fuel costs.

42


Real Estate Segment.

Quarter Ended June 30, 2006
Quarter Ended June 30, 2005
Property
Acres
Sold

Revenues
(millions)

Revenue
per Acre

Acres
Sold

Revenues
(millions)

Revenue
per Acre

Small Non-Strategic       11,765   $ 15   $ 1,270     13,315   $ 19   $ 1,425  
Large Non-Strategic       --     --     --     625     1     1,820  
Conservation       2,185     3     1,500     450     2     3,225  
Higher and Better Use / Recreational       7,225     30     4,140     4,510     11     2,550  
Development Properties       645     4     5,295     140     3     13,785  
Conservation Easements       n/a     --     --     n/a     --     --  


Total       21,820   $ 52         19,040  

$

36

 


Revenues increased by $16 million to $52 million in 2006. This increase is due primarily to the timing and location of sales of higher and better use properties ($19 million) offset in part by a decrease in the sales of small non-strategic properties ($4 million). The timing of real estate sales is a function of many factors, including the availability of government and not-for-profit funding, the general state of the economy, the ability to obtain entitlements, the plans of adjacent landowners, our expectation of future price appreciation and the timing of harvesting activities.

Real Estate Segment operating income was 52% of its second quarter revenues for 2006, compared to 53% for 2005. Real Estate Segment costs and expenses increased by $8 million to $25 million in 2006. This increase was due primarily to selling more acres during the second quarter of 2006 ($5 million) and an increase in costs associated with our expanding real estate development activities ($3 million).

Manufactured Products Segment.    Revenues increased by $2 million, or 2%, to $130 million in the second quarter of 2006. The increase was due primarily to higher MDF sales volume ($5 million), partially offset by lower lumber sales volume ($4 million). MDF sales volume increased by 14% due primarily to improved production efficiencies. Lumber sales volume decreased by 8% due primarily to shift reductions as a result of declining log availability in the region.

Manufactured Products Segment operating income was 8% of its revenues for second quarter of 2006, and 6% for the second quarter 2005. Manufactured Products Segment costs and expenses of $120 million remained the same compared to the second quarter of 2005.

Interest Expense.    Interest expense increased $7 million, or 26%, to $34 million in the second quarter of 2006. This increase was due primarily to the issuance of $300 million of senior notes in connection with our November 2005 Michigan acquisition. During the second quarter of 2006, we repurchased $184 million of common stock, using a combination of cash and debt financing, resulting in increased net debt levels and therefore higher net interest expense.

Other Costs and Eliminations.    Other Costs and Eliminations (which consists of corporate overhead and intercompany profit elimination) decreased operating income by $11 million during the second quarter of 2006, compared to a decrease of $8 million during the second quarter of 2005. This increase of $3 million was due primarily to increased costs associated with strategic business development, information technology, and financial and tax reporting.

Provision for Income Taxes.    The provision for income taxes was $3 million for the second quarter of 2006 compared to $6 million for the second quarter of 2005. The decrease of $3 million is due primarily to lower operating income at our taxable REIT subsidiaries as a result of increased borrowings and higher real estate development expenses.

43


Six Months Ended June 30, 2006 Compared to Six Months Ended June 30, 2005

The following table and narrative compare operating results by segment for the six months ended June 30 (in millions):

Six Months Ended June 30,

2006
2005
Change
Operating Income by Segment                
    Northern Resources     $ 56   $ 48   $ 8  
    Southern Resources       98     125     (27 )
    Real Estate       71     62     9  
    Manufactured Products       18     16     2  
    Other       9     4     5  

Total Segment Operating Income       252     255     (3 )
Other Costs & Eliminations       (26 )   (19 )   (7 )

Operating Income     $ 226   $ 236   $ (10 )

Northern Resources Segment.    Revenues increased by $43 million, or 27%, to $202 million in 2006. Excluding revenues associated with our November 2005 acquisition of 650,000 acres of timberlands in Michigan (“Michigan acquisition”), revenues increased by $23 million, or 14%, to $182 million. This increase of $23 million was due primarily to accelerating harvesting into the first half of 2006 to take advantage of favorable log prices and due to a planned increase in harvest levels. Harvest levels are expected to increase by approximately 6% over 2005 harvest levels of 5.4 million tons excluding volume from our Michigan acquisition and by approximately 24% including volume from our Michigan acquisition.

Excluding the impact of our Michigan acquisition, operating income was 28% of its revenue for 2006, and 30% for 2005. This decrease was due primarily to higher log and haul costs. Segment costs and expenses increased by $35 million, or 32%, to $146 million. Excluding costs and expenses associated with our Michigan acquisition, costs and expenses increased by $20 million, or 18%, to $131 million. This increase of $20 million was due primarily to higher harvest volumes and higher per ton log and haul rates. Log and haul costs on a per ton basis increased by 5% (or $4 million in the aggregate) due primarily to higher fuel costs.

Southern Resources Segment.    Revenues decreased by $23 million, or 9%, to $243 million in 2006. This decrease was due primarily to lower harvest volumes ($12 million) and lower log prices ($11 million). Harvest levels during the first half of 2005 were higher compared to the first half of 2006 due primarily to the acceleration of harvest levels during 2005 to take advantage of favorable log prices. Harvest levels for all of 2006 are expected to increase by approximately 3% over 2005 harvest levels of 13.8 million tons. Log prices declined by approximately 9% due primarily to an increased supply of logs. The supply of logs increased during the first half of 2006 due primarily to favorable harvesting conditions (dry weather) and log salvage operations related to Hurricane Katrina.

Southern Resources Segment operating income was 40% of its revenues for the first six months of 2006, and 47% for the first six months of 2005. This decrease was due primarily to lower log prices and higher log and haul costs. Segment costs and expenses increased by $4 million, or 3%, to $145 million in 2006. This increase, offset in part by lower log and haul and depletion cost due to a reduction in harvest levels, was due primarily to higher log and haul cost per ton ($8 million). Log and haul costs on a per ton basis increased by 12% due primarily to higher fuel costs.

44


Real Estate Segment.

Six Months Ended June 30, 2006
Six Months Ended June 30, 2005
Property
Acres
Sold

Revenues
(millions)

Revenue
per Acre

Acres
Sold

Revenues
(millions)

Revenue
per Acre

Small Non-Strategic       26,815   $ 37   $ 1,380     31,840   $ 42   $ 1,315  
Large Non-Strategic       --     --     --     625     1     1,820  
Conservation       4,000     6     1,490     9,100     15     1,635  
Higher and Better Use / Recreational       11,085     49     4,425     13,610     35     2,585  
Development Properties       1,720     13     7,355     160     3     15,650  
Conservation Easements       n/a     8     1,300     n/a     8     427  


Total       43,620   $ 113       55,335  

$

104

     


Revenues increased by $9 million to $113 million in 2006. This increase is due primarily to the timing and location of sales of higher and better use properties ($14 million) and development properties ($10 million) offset in part by a decrease in the sales of conservation and small non-strategic properties ($14 million). The timing of real estate sales is a function of many factors, including the availability of government and not-for-profit funding, the general state of the economy, the ability to obtain entitlements, the plans of adjacent landowners, our expectation of future price appreciation and the timing of harvesting activities. The company employs an ongoing process designed to identify the long-term best use for each of its properties to guide the investment and management decisions on each property. Currently, our 8.2 million acres includes 6.1 million acres of core timberlands, approximately 400,000 acres of timberlands considered to be non-strategic, and 1.7 million acres of timberlands with higher value for uses other than growing timber. The non-strategic timberlands generally consist of small tracts and are expected to be sold over the next five years. The 1.7 million acres with higher values are further segmented into three categories: conservation (500,000 acres); recreation and higher and better use properties (975,000 acres); and those properties we expect to develop (225,000 acres) by a taxable REIT subsidiary. The higher value properties, located throughout our ownership, may be sold over approximately the next 15 years. The company’s evaluation of best economic use and future plans for its properties will change as markets for timber and alternative land uses evolve. As these changes occur, additional core timberlands may be categorized as conservation, higher and better use, or development properties. Until these properties are sold, they will continue to be used productively in our business of growing and selling timber.

45


Listed below is a summary as of June 30, 2006 of our entitled or developed properties:

PROJECT STATUS
Location
(County, State)

Year Sales
Begin

Total Acres
Acres
Sold
(A)
Average
Selling
Price Per Acre

   Entitled or Developed Projects                      
                             
Piscataquis, ME     2002       450     395   $ 16,380  
Lake, MT     2006       466     --     --  
Flathead, MT     2006       531     384   $ 8,397  
Flathead, MT     2007       932     --     --  
King, WA     2006       1,861     --     --  
Adams, WI     2006       40     --     --  
Langlade, WI     2006       618     --     --  
Price, WI     2006       93     --     --  
Oneida, WI     2005       47     20   $ 11,325  

              5,038   799

     
       Projects Entirely Sold    
     
Butts, GA     2006       305     305   $ 4,328  
Newton, GA     2006       413     413   $ 12,349  
Lake, MT     2006       140     140   $ 6,200  

              858   858

(A)     Acres Sold represents sales since inception of the project(s).

The company is in the planning process on an additional 25 properties covering 30,000 acres.

Real Estate Segment operating income was 63% of its revenues for the first six months of 2006, compared to 60% for the same period in 2005. Real Estate Segment costs and expenses were $42 million for the first six months of 2006 and 2005. The nature of our costs and expenses changed due to selling fewer acres ($3 million) offset by an increase in costs associated with our expanding real estate development activities ($4 million).

We expect revenues from real estate sales during 2006 to range between $280 million and $300 million from the sale of 100,000 to 150,000 acres. We estimate these sales will consist of 45,000 to 60,000 non-strategic acres, up to 6,000 development acres and the remainder from the sales of higher and better use and conservation acres. We have entered into five joint venture arrangements with land developers for three projects in northeast Florida and two in southeast Georgia. The five joint venture arrangements cover approximately 15,000 acres. We expect these joint venture arrangements will each take from five to ten years to complete all development and sales activities. We do not expect any significant revenues from these joint venture arrangements during the next twelve months.

Manufactured Products Segment.    Revenues increased by $7 million, or 3%, to $264 million in 2006. The increase was due primarily to higher MDF sales volume ($8 million) and higher plywood prices ($5 million), partially offset by lower lumber sales volumes ($7 million). MDF sales volume increased by 13% due primarily to improved production efficiencies. Plywood prices increased 8% due primarily to strong industrial markets as a result of a robust U.S. economy. Lumber sales volume decreased by 6% due primarily to shift reductions as a result of declining log availability in the region.

Manufactured Products Segment operating income was 7% of its revenues for the first six months of 2006 and 6% for the first six months of 2005. Manufactured Products Segment costs and expenses increased by $5 million, or 2%, to $246 million in 2006. This increase was due primarily to higher MDF sales volume and higher raw material costs, particularly MDF chip prices and resin costs.

46


Interest Expense.     Interest expense increased $11 million, or 20%, to $65 million in 2006. This increase was due primarily to the issuance of $300 million of senior notes in connection with our November 2005 Michigan acquisition. During the second quarter of 2006, we repurchased $184 million of common stock, using a combination of cash and debt financing, resulting in increased net debt levels and therefore higher net interest expense.

Other Costs and Eliminations.    Other Costs and Eliminations decreased operating income by $26 million in 2006, compared to a decrease of $19 million in 2005. This increase of $7 million was due primarily to increased costs associated with strategic business development, information technology, and financial and tax reporting.

Provision for Income Taxes.    The provision for income taxes was $7 million for 2006 compared to $11 million for 2005. The decrease of $4 million is due primarily to lower operating income at our taxable REIT subsidiaries as a result of increased borrowings and higher real estate development expenses.

Gain on Sale of Properties, net of tax.     During the first quarter of 2005, Plum Creek sold its remaining coal reserves for total proceeds of $21 million. The net gain from this sale, after deducting our book basis, was $20 million.

Financial Condition and Liquidity

Cash Flows from Operating Activities.    Net cash provided by operating activities for the six months ended June 30, 2006 totaled $252 million, compared to $198 million for the same period in 2005. The increase of $54 million was due to a $68 million positive change in working capital, based on the timing of when proceeds from a like-kind exchange trust are either reinvested in replacement property (primarily timberlands) or distributed to the company. Proceeds associated with a forward like-kind exchange are either reinvested in like-kind property within 180-days, or if the exchange is not successful, are distributed to the company at the end of either the 45-day identification period or the 180-day reinvestment period. During 2006, we received proceeds from an unsuccessful like-kind exchange while during 2005 we had numerous real estate sales in which the proceeds were held in a like-kind exchange trust at the end of the period. (See Note 1 of the Notes to Consolidated Financial Statements.)

Debt Financing.    In April 2006, the company filed with the Securities and Exchange Commission a shelf registration statement under which Plum Creek Timber Company, Inc., from time to time, may offer and sell any combination of preferred stock, common stock, depositary shares, warrants and guarantees, and under which Plum Creek Timberlands, L.P., the company’s wholly owned operating partnership, may from time to time, offer and sell debt securities. The shelf registration statement expires on April 25, 2009.

On May 2, 2006, Plum Creek Timberlands, L.P. issued off the shelf registration statement $225 million aggregate principal amount of its senior notes with a coupon rate of 5.875%, at a market price of 96.686% of the principal amount. The notes mature in 2015 and are fully and unconditionally guaranteed by Plum Creek Timber Company, Inc. The net proceeds of $216 million will be used to repay outstanding debt maturing during 2006, including a $50 million one-year term loan that was paid in May of 2006, $27 million of senior notes and first mortgage notes that were paid in June of 2006, $55 million of senior notes due in October of 2006, and $75 million of senior notes due in November of 2006.

On June 29, 2006, the company terminated its previous $650 million revolving line of credit maturing in January 2009 and entered into a new $750 million revolving line of credit agreement that matures in June 2011. The revolving line of credit may be increased to $1 billion subject to certain terms and conditions. As of June 30, 2006, the weighted-average interest rate for the borrowings on the line of credit was 5.79%. The interest rate on the line of credit is based on LIBOR plus 0.425%. This rate can range from LIBOR plus 0.27% to LIBOR plus 1% depending on our debt ratings. Subject to customary covenants, the line of credit allows for borrowings from time to time up to $750 million, including up to $100 million of standby letters of credit. Borrowings on the line of credit fluctuate daily based on cash needs. As of June 30, 2006, we had $516 million of borrowings and $5 million of standby letters of credit outstanding; $229 million

47


remained available for borrowing under our line of credit. As of July 7, 2006, $383 million of the borrowings under our line of credit was repaid.

The company’s borrowing agreements contain various restrictive covenants, including limitations on harvest levels, sales of assets, the incurrence of indebtedness and making restricted payments (such as payments of cash dividends or stock repurchases). The borrowing agreements limit our ability to make restricted payments based on available cash, which is generally our net income (excluding gains on the sale of capital assets) after adjusting for non-cash charges (such as depreciation and depletion), changes in various reserves, less capital expenditures and principal payments on indebtedness that are not financed. Additionally, the amount of available cash may be increased by the amount of proceeds from the sale of higher and better use properties and, under certain circumstances, by 50% of the amount of net proceeds from the sale of other assets. Furthermore, our line of credit requires that we maintain certain interest coverage and maximum leverage ratios. The company was in compliance with all of our borrowing agreement covenants as of June 30, 2006.

The company’s financial policy is to maintain a balance sheet that provides the financial flexibility to pursue our strategic objectives. In order to maintain this financial flexibility, the company’s objective is to maintain its investment grade credit rating. This is reflected in our moderate use of debt, good access to credit markets and no material covenant restrictions in our debt agreements that would prevent us from prudently using debt capital.

Capital Expenditures.    Capital expenditures, excluding the acquisition of timberlands, for the six months ended June 30, 2006 were $38 million (including $2 million in real estate development expenditures). Planned capital expenditures for 2006, excluding the acquisition of timberlands, are expected to range between $100 million and $120 million. Of planned capital expenditures in 2006, approximately 50% are considered to be discretionary. Discretionary expenditures consist primarily of silviculture investments and land development investments. Other capital expenditures consist primarily of reforestation and projects at our manufacturing facilities to sustain operating activities or improve safety.

Equity.    On August 1, 2006, our Board of Directors declared a dividend of $0.40 per share, or approximately $72 million, which will be paid on August 31, 2006, to stockholders of record on August 16, 2006. Future dividends will be determined by our Board of Directors, in its sole discretion, based on consideration of a number of factors including, but not limited to, our results of operations, cash flow and capital requirements, economic conditions, tax considerations, debt covenant restrictions that may impose limitations on the company’s ability to make cash payments, borrowing capacity, changes in the prices of and demand for Plum Creek’s products, and changes in our ability to sell timberlands at attractive prices. Other factors that our Board of Directors considers include the appropriate timing of timber harvests, acquisition and divestiture opportunities, stock repurchases, debt repayment and other means by which the company could deliver value to its stockholders.

In October of 2002, our Board of Directors authorized the company to repurchase up to $200 million of the company’s common stock. In June of 2006, the Board of Directors authorized the company to repurchase up to an additional $200 million of the company’s common stock. During the second quarter of 2006, the company repurchased approximately 5.1 million shares of common stock at a total cost of $184 million at an average cost per share of $35.73. As of June 30, 2006, the company had repurchased a total of approximately 7.2 million shares of common stock for a total cost of $227 million at an average price of $31.74 per share, and is authorized to repurchase an additional $173 million of the company’s common stock.

Future Cash Requirements.    Cash required to meet our financial needs will be significant. We believe, however, that cash on hand and cash flows from continuing operations will be sufficient to fund planned capital expenditures, and interest and principal payments on our indebtedness for the next year. In 2007, the company has significant long-term debt principal payment requirements. The company intends to refinance the 2007 principal payments at the time of maturity with the use of a combination of short-term and long-term borrowings, depending on interest rate and market conditions. Management believes that the

48


company’s credit ratings, asset base and historical financial performance will allow these refinancings to be completed at attractive interest rates.

Off-Balance Sheet Arrangements, Contractual Obligations, Contingent Liabilities and Commitments

For information on contractual obligations, see the table Contractual Obligations in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2005 annual report on Form 10-K. Other than the discussion below, there have been no material changes to our contractual obligations outside the normal course of business.

During the three months ended June 30, 2006, Plum Creek Timberlands, L.P., the company’s wholly owned operating partnership, issued $225 million aggregate principal amount of its senior notes with a coupon rate of 5.875%, at a market price of 96.686% of the principal amount. The notes mature in 2015 and are fully and unconditionally guaranteed by Plum Creek Timber Company, Inc.

49


ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Approximately $1.9 billion of Plum Creek’s long-term debt bears interest at fixed rates, and therefore the fair value of these instruments is affected by changes in market interest rates. The following table presents contractual principal cash flows based upon maturity dates of the company’s debt obligations and the related weighted-average contractual interest rates by expected maturity dates for the fixed rate debt (in millions):


2006
2007
2008
2009
2010
Thereafter
Total
Fair
Value (A)

June 30, 2006                                    
Fixed Rate Debt    
    Principal due (B)     $ 130   $ 123   $ 147   $ 200   $ 59   $ 1,220   $ 1,879   $ 1,906  
    Average interest    
    rate (C)       7.0 %   6.9 %   6.9 %   6.8 %   6.7 %   6.2 %
                                                     
Variable Rate Debt (D)       --     --     --     --     --   $ 516   $ 516   $ 516  


2005
2006
2007
2008
2009
Thereafter
Total
Fair
Value

June 30, 2005                                    
Fixed Rate Debt    
    Principal due (B)     $ -   $ 157   $ 123   $ 147   $ 200   $ 753   $ 1,380   $ 1,506  
    Average interest rate       7.5 %   7.5 %   7.4 %   7.5 %   7.3 %   7.1 %
                                                     
Variable Rate Debt       --   $ 50     --     --   $ 495     --   $ 545   $ 545  

(A) The increase in fair value of our fixed rate debt compared to June 30, 2005 was due primarily to the issuance of $300 million in Senior Notes in November of 2005 and $225 million in Senior Notes in May 2006. The increase was partially offset by repayment of $27 million of senior and mortgage notes and generally higher interest rates at June 30, 2006 compared to 2005.

(B) Excludes unamortized discount of $5 million at June 30, 2006 and $8 million unamortized premium at June 30, 2005.

(C) Represents the average interest rate of total fixed rate debt outstanding at the end of the period.

(D) As of June 30, 2006, the weighted-average interest rate on the $516 million borrowings under our $750 million revolving line of credit was 5.79%. The interest rate on the line of credit is based on LIBOR plus 0.425%. This rate can range from LIBOR plus 0.27% to LIBOR plus 1% depending on our debt ratings. As of July 7, 2006, $383 million of the borrowings under our line of credit was repaid.

50


ITEM 4.    CONTROLS AND PROCEDURES

(a)    Disclosure Controls and Procedures

The company’s management, with the participation of the company’s Chief Executive Officer and Chief Accounting Officer, has evaluated the effectiveness of the company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this report. Based on that evaluation, the company’s management, including the Chief Executive Officer and Chief Accounting Officer, has concluded that the company’s disclosure controls and procedures were effective as of the end of such period.

(b)    Control over Financial Reporting

There have been no changes in the company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934, as amended) during the quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the company’s internal control over financial reporting.

PART II
ITEM 1.    LEGAL PROCEEDINGS

None.     (See also Note 8 of the Consolidated Notes to the Financial Statements of Plum Creek Timber Company, Inc.)

ITEM 1A.    RISK FACTORS

Other than the discussion included in our Quarterly Report on Form 10-Q for the three months ended March 31, 2006 as filed with the Securities and Exchange Commission on May 4, 2006, there have been no material changes to the company’s Risk Factors as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2005 as filed with the Securities and Exchange Commission on February 28, 2006.

51


ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table contains information about the company’s purchases of equity securities during the second quarter of 2006:

Period
 
Total Number of
Shares Purchased

 
Average Price Paid
per Share

 
Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs

 
Maximum Number
(or Approximate
Dollar Value) of
Shares that May Yet
Be Purchased Under
the Plans or
Programs
(A)

                 
April 1, 2006 through
April 30, 2006
  No purchase activity   $ —   —   $157 million
 
                 
May 1, 2006 through May 31, 2006   3,360,300 shares of common stock   $35.78 per share   3,360,300 shares of common stock   $36 million
 
                 
June 1, 2006 through June 30, 2006   1,775,000 shares of common stock   $35.64 per share   1,775,000 shares of common stock   $173 million

Total

  5,135,300 shares of common stock  

$35.73 per share

  5,135,300 shares of common stock  

 
(A) On October 17, 2002, the corporation issued a press release announcing that its Board of Directors had authorized a $200 million share repurchase program. On June 7, 2006, the corporation issued a press release announcement that its Board of Directors had authorized an additional $200 million to be used for the share repurchase program. Prior to April 1, 2006, the corporation had repurchased approximately two million shares of its common stock for a total cost of $43 million.

52


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

The company’s 2006 Annual Meeting of Stockholders was held on May 3, 2006. Proxies were solicited pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended, to vote on three proposals: to re-elect eight individuals to the company’s board of directors, to ratify the appointment of Ernst & Young LLP as the company’s independent auditor and a stockholder proposal to increase the voting threshold by which individuals are elected to the company’s board of directors.

Vote Required and Method of Counting Votes

The election of directors was determined by a plurality vote, which means that individuals receiving the highest number of votes “For” their re-election will be elected. Shareholders had the choice to cast their votes “For” the election of one or more candidates or to “Withhold” their votes for one or more candidates (the equivalent of abstaining). The ratification of Ernst & Young LLP’s appointment and the shareholder proposal each required the affirmative vote of a majority vote of shares present in person or by proxy and entitled to vote at the meeting to pass. Shareholders had the choice to vote “For” or “Against”, or to abstain from voting, on each of these proposals.

Under New York Stock Exchange Rules, brokerage firms and other record holders of stock may vote in their discretion on proposals to elect directors or ratify the appointment of independent auditors if they have not received voting instructions from the beneficial owner of the stock. In contrast, brokerage firms and other record holders that have not received voting instructions from their clients may not vote on stockholder proposals. When a record holder of stock votes on behalf of the beneficial owner of the stock on at least one proposal (because the record holder has discretionary voting power on that item), but not on another (because the record holder does not have discretionary voting power with respect to that item and has not received instructions from the beneficial owner), a “broker non-vote” occurs with respect to the second item.

In an uncontested election of directors with no solicitation in opposition to any candidate (as was the case at the annual meeting for each director nominee), votes to “Withhold” support for a director nominee (the equivalent of an abstention) and broker non-votes have no effect on the outcome of the vote because approval by a specified percentage of stockholders present at the meeting is not required to elect a director. However, in the case of the independent auditor ratification and stockholder proposals, which require the affirmative vote of the majority of shares present (in person or by proxy) and entitled to vote at the meeting, votes to abstain and broker non-votes effectively count as votes “Against” the proposals.

53


Vote Results

Following are the vote results for each proposal submitted to a vote of the stockholders at the meeting:

(a) Eight individuals nominated by the board for re-election for one-year terms expiring at the 2007 Annual Meeting of Stockholders were re-elected by a plurality vote, with no solicitations in opposition as follows:

Votes Cast
Nominee
For
Withheld
           
Rick. R. Holley   165,530,995   2,297,383  
           
Ian B. Davidson   165,275,182   2,553,197  
           
Robin Josephs   165,263,433   2,564,946  
           
John G. McDonald   164,995,283   2,833,096  
           
Robert B. McLeod   165,483,832   2,344,546  
           
John H. Scully   165,503,159   2,325,219  
           
Stephen C. Tobias   165,282,631   2,545,747  
           
Carl B. Webb   165,265,083   2,563,296  
           
There were no broker non-votes.  

(b) The appointment of Ernst & Young LLP as the company’s independent auditor by the audit committee of the Board of Directors was ratified by the stockholders, with 165,904,074 votes “For” the proposal, 626,354 votes “Against” the proposal, 1,297,949 abstentions and no broker non-votes.

(c) A shareholder proposal to increase the voting threshold by which individuals are elected to the Board of Directors was included in the company’s proxy materials in accordance with Rule 14a-8 of the Securities Exchange Act of 1934, as amended. The proposal was not approved by the stockholders, with 47,425,545 votes “For” the proposal, 66,234,756 votes “Against” the proposal, 3,210,700 abstentions and 50,957,377 broker non-votes.

Items 3 and 5 of Part II are not applicable and have been omitted.

54


ITEM 6.    EXHIBITS

List of Exhibits

Each exhibit set forth below in the Index to Exhibits is filed as a part of this report. All exhibits not filed herewith are incorporated herein by reference to a prior filing as indicated.

INDEX TO EXHIBITS

Exhibit
Designation


Nature of Exhibit
 
2.4 Agreement and Plan of Merger by and among Georgia-Pacific Corporation, North American Timber
Corp., NPI Timber, Inc., GNN Timber, Inc., GPW Timber, Inc., LRFP Timber, Inc., NPC Timber,
Inc. and Plum Creek Timber Company, Inc. (Exhibit 2.1 to Form 8-K, File No. 1-10239, dated
July 18, 2000). Amendment No. 1 to the Agreement and Plan of Merger, dated as of June 12, 2001
(Exhibit 2.1 to Form 8-K, File No. 1-10239, dated June 12, 2001).
 
2.6 Real Estate Purchase and Sale Agreements between Plum Creek Timberlands, L.P., a wholly owned
subsidiary of Plum Creek Timber Company, Inc., and Escanaba Timber, LLC, dated
September 30, 2005 (Exhibit 2.1 to Form 8-K, File No. 1-10239, dated September 30, 2005).
 
3.1 Restated Certificate of Incorporation of Plum Creek Timber Company, Inc. (Exhibit 3.1 to Form 10-Q, File
No. 1-10239, for the quarter ended March 31, 2002).
 
3.2 Amended and Restated By-laws of Plum Creek Timber Company, Inc. (Exhibit 3.2 to Form 10-Q, File
No. 1-10239, for the quarter ended March 31, 2002).
 
4.2 Indenture (including Form of Note and Guarantee), dated as of November 14, 2005, by and among
Plum Creek Timberlands, L.P., as issuer, Plum Creek Timber Company, Inc., as guarantor, and
U.S. Bank National Association, as trustee, governing the terms of 5.875% Senior Notes due 2015
(Exhibit 4.1 to Form 8-K, File No. 1-10239, dated November 14, 2005).
 
4.3   Officer’s Certificate, dated November 14, 2005, establishing the terms and form of 5.875% Senior
Notes due 2015 (Exhibit 4.2 to Form 8-K, File No. 1-10239 dated November 14, 2005).
     
4.4   Officer’s Certificate, dated May 2, 2006, reopening 5.875% Senior Notes due 2015 (Exhibit 4.3 to
Form 8-K, File No. 1-10239, dated May 2, 2006).
     
10.1   Credit Agreement, dated as of June 29, 2006, among Plum Creek Timberlands, L.P., Bank of America,
N.A., as Administrative Agent, SunTrust Bank, as Syndication Agent, The Bank of Tokyo-Mitsubishi
UFJ, Ltd., Seattle Branch, Northwest Farm Credit Services, PCA and Cooperatieve Centrale
Raiffeisen-Boerenleenbank B.A., "Rabobank International", New York Branch, and Wells Fargo Bank,
National Association, as Documentation Agents, Banc of America Securities LLC and SunTrust
Robinson Humphrey, a division of SunTrust Capital Markets, Inc., as Joint Lead Arrangers and Joint
Book Managers, and the other financial institutions party thereto (Exhibit 10.1 to Form 8-K,
File No. 1-10239, dated June 29, 2006).
     
12.1 Computation of ratio of earnings to fixed charges and computation of ratio of earnings to
combined fixed charges and preferred stock dividends.
     
31.1 Certification of Rick R. Holley, President and Chief Executive Officer, pursuant to Rules
13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.
 
31.2 Certification of David A. Brown, Vice President and Chief Accounting Officer,
pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.
 
32.1 Certification of Rick R. Holley, President and Chief Executive Officer, pursuant to Rules
13a-14(b) and 15d-14(b) of the Securities Exchange Act of 1934, as amended, and 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
 
32.2 Certification of David A. Brown, Vice President and Chief Accounting Officer,
pursuant to Rules 13a-14(b) and 15d-14(b) of the Securities Exchange Act of 1934, as amended,
and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.

55


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.


PLUM CREEK TIMBER COMPANY, INC.
(Registrant)


BY: /s/ David A. Brown
——————————————
DAVID A. BROWN
Vice President and Chief Accounting Officer
(Duly Authorized Officer and Principal Accounting Officer)

Date: August 1, 2006

Exhibit 12.1

PLUM CREEK TIMBER COMPANY, INC.
RATIO OF EARNINGS TO FIXED CHARGES


Years Ended December 31,
(In Millions)
6 Months
Ended June
30, 2006

2005
2004
2003
2002
2001
Consolidated pretax income from                          
   continuing operations      $ 161   $ 339   $ 366   $ 186   $ 235   $ 196  
Interest and other financial    
   charges included in expense       68     118     118     126     113     78  
Interest portion of rental    
   expense       1     1     1     1     1     --  

      Earnings      $ 230   $ 458   $ 485   $ 313   $ 349   $ 274  

                                         
Interest and other financial    
   charges     $ 68   $ 118   $ 118   $ 126   $ 113   $ 78  
Interest portion of rental    
   expense       1     1     1     1     1     --  

    Fixed Charges      $ 69   $ 119   $ 119   $ 127   $ 114   $ 78  

     
Ratio of Earnings to Fixed    
   Charges       3.8     3.8     4.1     2.5     3.1     3.5  

Exhibit 31.1

Certification Pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002

I, Rick R. Holley, President and Chief Executive Officer, certify that:


1. I have reviewed this quarterly report on Form 10-Q of Plum Creek Timber Company, Inc.;
 
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
 
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
 
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
 
  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
 
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
 
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
 
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
 
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
 
  (a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
 
  (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 1, 2006
 


By: /s/ Rick R. Holley
——————————————
RICK R. HOLLEY
President and Chief Executive Officer

Exhibit 31.2

Certification Pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002

I, David A. Brown, Vice President and Chief Accounting Officer, certify that:


1. I have reviewed this quarterly report on Form 10-Q of Plum Creek Timber Company, Inc.;
 
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
 
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
 
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
 
  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
 
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
 
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this  report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
 
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
 
5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
 
  (a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
 
  (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 1, 2006
 


By: /s/ David A. Brown
——————————————
DAVID A. BROWN
Vice President and Chief Accounting Officer

Exhibit 32.1

Certification Pursuant to
18 U.S.C. Section 1350,
As Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report on Form 10–Q of Plum Creek Timber Company, Inc. (the “Company”)  for the period ended June 30, 2006, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), Rick R. Holley, as Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:


(1) The Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934; and
 
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.
 
Date: August 1, 2006
 


By: /s/ Rick R. Holley
——————————————
RICK R. HOLLEY
President and Chief Executive Officer


A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.


Exhibit 32.2

Certification Pursuant to
18 U.S.C. Section 1350,
As Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Quarterly Report on Form 10–Q of Plum Creek Timber Company, Inc. (the “Company”)  for the period ended June 30, 2006, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), David A. Brown, as Chief Accounting Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:


(1) The Report fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934; and
 
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

Date: August 1, 2006
 


By: /s/ David A. Brown
——————————————
DAVID A. BROWN
Vice President and Chief Accounting Officer


A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.