10-Q

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 September 30, 2007

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	I.R.S. Employer Identification No.
State of Delaware	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 Act).    Yes  ¨    No  x

The number of outstanding shares of the registrant’s common stock, as of October 22, 2007 was 172,275,695.

PLUM CREEK TIMBER COMPANY, INC.

QUARTERLY REPORT ON FORM 10-Q

For the Quarter ended September 30, 2007

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
Item 1.	Financial Statements
	PLUM CREEK TIMBER COMPANY, INC.	2
	PLUM CREEK TIMBERLANDS, L.P.	16
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	27
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	38
Item 4.	Controls and Procedures	39
PART II – OTHER INFORMATION
Item 1.	Legal Proceedings	39
Item 1A.	Risk Factors	39
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	40
Item 6.	Exhibits	41
INDEX TO EXHIBITS		41

PART I – FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

PLUM CREEK TIMBER COMPANY, INC.

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

	Quarter Ended September 30,
(In Millions, Except per Share Amounts)	2007			2006
REVENUES:
Timber	$	190		$	196
Real Estate		94			129
Manufacturing		119			124
Other		4			5
Total Revenues		407			454
COSTS AND EXPENSES:
Cost of Goods Sold:
Timber		133			127
Real Estate		32			55
Manufacturing		113			113
Other		1			1
Total Cost of Goods Sold		279			296
Selling, General and Administrative		29			24
Total Costs and Expenses		308			320
Other Operating Income (Expense), net		(1	)		—
Operating Income		98			134
Interest Expense, net		38			33
Income before Income Taxes		60			101
Provision for Income Taxes		1			9
Net Income	$	59		$	92
PER SHARE AMOUNTS:
Net Income per Share – Basic	$	0.34		$	0.51
Net Income per Share – Diluted	$	0.34		$	0.51
Dividends Declared – per Common Share Outstanding	$	0.42		$	0.40
Weighted-Average Number of Shares Outstanding
– Basic		173.2			178.5
– Diluted		173.6			178.9

See accompanying Notes to Consolidated Financial Statements

2

PLUM CREEK TIMBER COMPANY, INC.

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

	Nine Months Ended September 30,
(In Millions, Except per Share Amounts)	2007			2006
REVENUES:
Timber	$	589		$	603
Real Estate		204			242
Manufacturing		363			388
Other		15			15
Total Revenues		1,171			1,248
COSTS AND EXPENSES:
Cost of Goods Sold:
Timber		391			361
Real Estate		72			96
Manufacturing		349			353
Other		2			2
Total Cost of Goods Sold		814			812
Selling, General and Administrative		88			78
Total Costs and Expenses		902			890
Other Operating Income (Expense), net		—			2
Operating Income		269			360
Interest Expense, net		109			98
Income before Income Taxes		160			262
Provision (Benefit) for Income Taxes		(2	)		16
Income from Continuing Operations		162			246
Gain on Sale of Properties, net of tax		2			—
Income Before Cumulative Effect of Accounting Change		164			246
Cumulative Effect of Accounting Change, net of tax		—			2
Net Income	$	164		$	248
PER SHARE AMOUNTS:
Income from Continuing Operations – Basic	$	0.93		$	1.35
Income from Continuing Operations – Diluted	$	0.92		$	1.35
Net Income per Share – Basic	$	0.94		$	1.36
Net Income per Share – Diluted	$	0.93		$	1.36
Dividends Declared – per Common Share Outstanding	$	1.26		$	1.20
Weighted-Average Number of Shares Outstanding
– Basic		175.3			181.7
– Diluted		175.7			182.1

See accompanying Notes to Consolidated Financial Statements

3

PLUM CREEK TIMBER COMPANY, INC.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(In Millions, Except per Share Amounts)	September 30, 2007			December 31, 2006
ASSETS
Current Assets:
Cash and Cash Equivalents	$	168		$	273
Restricted Advance from Customer		—			4
Accounts Receivable		49			40
Like-Kind Exchange Funds Held in Escrow		13			—
Inventories		73			83
Deferred Tax Asset		7			7
Real Estate Development Properties		5			3
Assets Held for Sale		70			82
Other Current Assets		22			21
		407			513
Timber and Timberlands, net		3,918			3,876
Property, Plant and Equipment, net		202			216
Investment in Grantor Trusts		26			28
Other Assets		30			28
Total Assets	$	4,583		$	4,661
LIABILITIES
Current Liabilities:
Current Portion of Long-Term Debt	$	47		$	125
Accounts Payable		48			42
Interest Payable		40			30
Wages Payable		19			27
Taxes Payable		28			24
Deferred Revenue		19			17
Other Current Liabilities		17			16
		218			281
Long-Term Debt		1,919			1,617
Line of Credit		514			581
Deferred Tax Liability		18			25
Other Liabilities		74			68
Total Liabilities		2,743			2,572
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 (Net of Treasury Stock) – 172.3 at September 30, 2007 and 177.1 at December 31, 2006		2			2
Additional Paid-In Capital		2,201			2,190
Retained Earnings		156			214
Treasury Stock, at cost, Common Shares – 14.6 at September 30, 2007 and 9.5 at December 31, 2006		(509	)		(307	)
Accumulated Other Comprehensive Income (Loss)		(10	)		(10	)
Total Stockholders’ Equity		1,840			2,089
Total Liabilities and Stockholders’ Equity	$	4,583		$	4,661

See accompanying Notes to Consolidated Financial Statements

4

PLUM CREEK TIMBER COMPANY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

	Nine Months Ended September 30,
(In Millions)	2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income	$	164		$	248
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:
Depreciation, Depletion and Amortization (Includes $4 Loss Related to Forest Fires in 2007)		102			94
Basis of Real Estate Sold		45			66
Deferred Income Taxes		(7	)		8
Gain on Sales of Properties and Other Assets		(2	)		—
Working Capital Changes Impacting Cash Flow:
Like-Kind Exchange Funds		(13	)		(10	)
Other Working Capital Changes		18			18
Expenditures for Real Estate Development		(13	)		(5	)
Other		10			1
Net Cash Provided By Operating Activities		304			420
CASH FLOWS FROM INVESTING ACTIVITIES
Capital Expenditures (Excluding Timberland Acquisitions)		(59	)		(60	)
Timberlands Acquired		(96	)		(22	)
Proceeds from Sale of Properties and Other Assets		3			1
Other		2			(4	)
Net Cash Used In Investing Activities		(150	)		(85	)
CASH FLOWS FROM FINANCING ACTIVITIES
Dividends		(222	)		(219	)
Borrowings on Line of Credit		2,179			2,167
Repayments on Line of Credit		(2,246	)		(2,144	)
Repayment of Short-Term Debt		—			(50	)
Proceeds from Issuance of Long-Term Debt		350			216
Principal Payments and Retirement of Long-Term Debt		(125	)		(29	)
Proceeds from Stock Option Exercises		7			6
Acquisition of Treasury Stock		(202	)		(262	)
Net Cash Used In Financing Activities		(259	)		(315	)
Increase (Decrease) In Cash and Cash Equivalents		(105	)		20
Cash and Cash Equivalents:
Beginning of Period		273			369
End of Period	$	168		$	389

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 and its subsidiaries. At September 30, 2007, 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, 2006, 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 2006 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 Real Estate Joint Venture Arrangements. Under the terms of our joint venture arrangements, we receive proceeds in connection with the sale of our land to a joint venture and additional contingent consideration (i.e., joint venture earnings) as parcels of land are sold by the joint venture to unrelated third parties. Real estate revenue is recognized under the cost recovery method in accordance with Statement of Financial Accounting Standards No. 66, Accounting for Sales of Real Estate, in connection with the sale of land to a joint venture. Under the cost recovery method, no profit is recognized until cash received from the buyer exceeds our book basis in the property sold.

Equity in earnings of unconsolidated joint ventures is recognized in accordance with Accounting Principles Board Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock, as a result of parcel sales by a joint venture to unrelated third parties. Proceeds in connection with the sale of land to a joint venture are recognized as Real Estate Revenue and joint venture earnings are recognized as Equity in Earnings of Unconsolidated Joint Ventures in our Consolidated Statements of Income.

Accounting for Uncertainty in Income Taxes. 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

6

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

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.

We adopted FIN 48 on January 1, 2007. The adoption of this standard did not result in a change to our beginning equity. As of the date of adoption and as of the quarter ended September 30, 2007, we do not have any liabilities for unrecognized tax benefits.

We recognize interest and penalties, if incurred, related to income taxes in our Provision for Income Taxes in our Consolidated Statements of Income. As of September 30, 2007 and December 31, 2006, we had a liability of $1 million for accrued interest related to income taxes in our Consolidated Balance Sheets. During both the quarters and nine months ended September 30, 2007 and September 30, 2006, we recorded less than $1 million in our Consolidated Statements of Income for interest related to income taxes.

We filed our federal income tax return as part of Georgia-Pacific’s consolidated income tax return for all tax years through the date of the merger with The Timber Company on October 6, 2001. Under the agreement governing the terms of the merger with The Timber Company, we remain liable to Georgia-Pacific for any additional tax that would result from audit adjustments by the Internal Revenue Service (the “Service”) and by state and local taxing authorities. The Service has completed all examinations of Georgia-Pacific’s consolidated income tax returns through 2000. Georgia-Pacific’s consolidated income tax return for 2001 is currently under examination. Additionally, we have no open tax years for Plum Creek Timber Company, Inc. prior to 2004.

New Accounting Pronouncements

SFAS No. 157. In September 2006, the FASB issued SFAS No. 157, Fair Value Measurement (“SFAS No. 157”). SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements, but does not require any new fair value measurements. SFAS No. 157 supercedes the definition of fair value in most existing pronouncements under generally accepted accounting principles that require or permit the use of fair value, including (but not limited to) business combinations, impairments, exchanges of nonmonetary assets and accounting for pensions. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. The company will adopt SFAS No. 157 in the first quarter of 2008. The company is in the process of determining the effect, if any, the adoption of SFAS No. 157 will have on the consolidated financial statements.

SFAS No. 159. In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities-Including an Amendment of SFAS Statement No. 115 (“SFAS No. 159”). SFAS No. 159 allows entities to measure certain financial assets and liabilities and similar non-financial assets and liabilities at fair value. Generally, the adoption of this standard is optional. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007; early adoption is permitted for an entity’s first fiscal year that begins on or before November 15, 2007, provided that entity also adopts the provisions of SFAS No. 157 with the early adoption. We elected not to early adopt the provisions of SFAS No. 159. We are in the process of evaluating the impact the adoption of SFAS No. 159 would have on the consolidated financial statements.

Reclassifications

Certain prior year amounts have been reclassified to conform to the 2007 presentation. The reclassifications had no impact on operating income or net income.

7

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 2. Earnings Per Share

The following tables sets forth the reconciliation of basic and diluted earnings per share for the quarterly and nine-month periods ended September 30 (in millions, except per share amounts):

	Quarter Ended September 30,
	2007		2006
Net Income available to common stockholders	$	59	$	92
Denominator for basic earnings per share		173.2		178.5
Effect of dilutive securities – stock options		0.3		0.3
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		173.6		178.9
Per Share Amounts:
Net Income Per Share – Basic	$	0.34	$	0.51
Net Income Per Share – Diluted	$	0.34	$	0.51

8

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

	Nine Months Ended September 30,
	2007		2006
Income From Continuing Operations	$	162	$	246
Gain on Sale of Properties, net of tax		2		—
Income before Cumulative Effect of Accounting Change		164		246
Cumulative Effect of Accounting Change, net of tax		—		2
Net Income available to common stockholders	$	164	$	248
Denominator for basic earnings per share		175.3		181.7
Effect of dilutive securities – stock options		0.3		0.3
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		175.7		182.1
Per Share Amounts – Basic:
Income From Continuing Operations	$	0.93	$	1.35
Gain on Sale of Properties, net of tax		0.01		—
Income per Share Before Cumulative Effect of Accounting Change		0.94		1.35
Cumulative Effect of Accounting Change, net of tax		—		0.01
Net Income	$	0.94	$	1.36
Per Share Amounts – Diluted:
Income From Continuing Operations	$	0.92	$	1.35
Gain on Sale of Properties, net of tax		0.01		—
Income per Share Before Cumulative Effect of Accounting Change		0.93		1.35
Cumulative Effect of Accounting Change, net of tax		—		0.01
Net Income	$	0.93	$	1.36

9

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Antidilutive options were 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. Antidilutive options were as follows for the quarterly and nine-month periods ended September 30 (shares in millions):

	Quarter Ended September 30,
	2007	2006
Number of options	0.5	0.8
Range of exercise prices	$39.31 to $43.23	$34.06 to $37.61
Expiration on or before	July 2017	August 2016

	Nine Months Ended September 30,
	2007	2006
Number of options	0.6	0.8
Range of exercise prices	$35.54 to $43.23	$34.06 to $37.61
Expiration on or before	July 2017	August 2016

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

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

	September 30, 2007			December 31, 2006
Timber and logging roads – net	$	2,678		$	2,631
Timberlands		1,240			1,245
Timber and Timberlands – net	$	3,918		$	3,876
During the third quarter of 2007, the company’s Northern Resources Segment recognized a $4 million loss, representing the book basis of timber volume damaged as a result of forest fires on approximately 41,000 acres in Montana. Property, Plant and Equipment consisted of the following (in millions):
	September 30, 2007			December 31, 2006
Land, buildings and improvements	$	87		$	87
Machinery and equipment		306			296
		393			383
Accumulated depreciation		(191	)		(167	)
Property, Plant and Equipment – net	$	202		$	216

10

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

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

	September 30, 2007		December 31, 2006
Raw materials (logs)	$	15	$	25
Work-in-process		4		4
Finished goods		41		41
		60		70
Supplies		13		13
Total	$	73	$	83

Note 4. Borrowings

The company has a $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 September 30, 2007, the weighted-average interest rate for the borrowings on the line of credit was 5.5%. 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 September 30, 2007, we had $514 million of borrowings and $13 million of standby letters of credit outstanding; $223 million remained available for borrowing under our line of credit. As of October 2, 2007, $84 million of the borrowings under our line of credit was repaid.

On June 15, 2007, the company entered into a $350 million term credit agreement that matures in June 2012. As of September 30, 2007 the interest rate for the term credit agreement was 6.2%. As of October 17, 2007, the interest rate on the term credit agreement was 5.5%. The interest rate on the term credit agreement is based on LIBOR plus 0.45%. This rate can range from LIBOR plus 0.3% to LIBOR plus 1.15% depending on our debt ratings. The term credit agreement is subject to covenants similar to those of our revolving line of credit and allows prepayment of the borrowings at any time prior to the maturity date without premium or penalty.

The company has a shelf registration statement filed with the Securities and Exchange Commission 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.

11

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 5. Capital

The changes, by quarter, in the company’s capital accounts were as follows during 2007 (in millions):

(In Millions)	Common Stock				Paid-in Capital		Retained Earnings			Treasury Stock			Accumulated Other Comprehensive Income (Loss)			Total Equity
	Shares		Dollars
January 1, 2007	177.1		$	2	$	2,190	$	214		$	(307	)	$	(10	)	$	2,089
Net Income	—			—		—		45			—			—			45
Other Comprehensive Income, net of tax	—			—		—		—			—			—			—
Total Comprehensive Income																	45
Dividends	—			—		—		(75	)		—			—			(75	)
Stock Option Exercises	0.2			—		5		—			—			—			5
Shares Issued under Stock Incentive Plans	0.1			—		2		—			—			—			2
Common Stock Repurchased	(0.6	)		—		—		—			(22	)		—			(22	)
March 31, 2007	176.8			2		2,197		184		$	(329	)		(10	)		2,044
Net Income	—			—		—		60			—			—			60
Other Comprehensive Income, net of tax	—			—		—		—			—			—			—
Total Comprehensive Income																	60
Dividends	—			—		—		(74	)		—			—			(74	)
Stock Option Exercises	—			—		1		—			—			—			1
Shares Issued under Stock Incentive Plans	—			—		1		—			—			—			1
Common Stock Repurchased	(2.2	)		—		—		—			(89	)		—			(89	)
June 30, 2007	174.6			2		2,199		170			(418	)		(10	)		1,943
Net Income	—			—		—		59			—			—			59
Other Comprehensive Income, net of tax	—			—		—		—			—			—			—
Total Comprehensive Income																	59
Dividends	—			—		—		(73	)		—			—			(73	)
Stock Option Exercises	—			—		1		—			—			—			1
Shares Issued under Stock Incentive Plans	—			—		1		—			—			—			1
Common Stock Repurchased	(2.3	)		—		—		—			(91	)		—			(91	)
September 30, 2007	172.3		$	2	$	2,201	$	156		$	(509	)	$	(10	)	$	1,840

12

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 6. Employee Pension Plans

The components of pension cost were as follows for the quarterly and nine-month periods ended September 30 (in millions):

	Quarter Ended September 30,
	2007			2006
Service cost	$	2		$	2
Interest cost		2			1
Expected return on plan assets		(2	)		(1	)
Total pension cost	$	2		$	2
	Nine Months Ended September 30,
	2007			2006
Service cost	$	6		$	6
Interest cost		6			5
Expected return on plan assets		(6	)		(5	)
Total pension cost	$	6		$	6

Note 7. 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 during 2007, the company resolved several lawsuits related to alleged property damage (“Property Damage Litigations”). We recorded a charge of less than $1 million in our Consolidated Statements of Income upon settlement of the Property Damage Litigations.

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 all or 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 Arkansas Environmental Issue. If the company is not successful in defending this claim, we believe the loss for the Arkansas Environmental Issue would not be material. Management currently believes that resolving other 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.

13

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 8. Segment Information

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

	Northern Resources (A)		Southern Resources		Real Estate		Manu- factured Products		Other		Total (B)
Quarter Ended September 30, 2007
External revenues	$	69	$	121	$	94	$	119	$	4	$	407
Intersegment revenues		17		—		—		—		—		17
Depreciation, depletion and amortization		14		15		—		7		—		36
Basis of real estate sold		—		—		22		—		—		22
Operating income		8		39		61		2		3		113
Quarter Ended September 30, 2006
External revenues	$	81	$	115	$	129	$	124	$	5	$	454
Intersegment revenues		25		—		—		—		—		25
Depreciation, depletion and amortization		10		14		—		8		—		32
Basis of real estate sold		—		—		43		—		—		43
Operating income		25		38		72		6		4		145
	Northern Resources (A)		Southern Resources		Real Estate		Manu- factured Products		Other		Total (B)
Nine Months Ended September 30, 2007
External revenues	$	215	$	374	$	204	$	363	$	15	$	1,171
Intersegment revenues		49		—		—		—		—		49
Depreciation, depletion and amortization		31		44		—		23		—		98
Basis of real estate sold		—		—		45		—		—		45
Operating income		41		126		129		3		13		312
Nine Months Ended September 30, 2006
External revenues	$	245	$	358	$	242	$	388	$	15	$	1,248
Intersegment revenues		63		—		—		—		—		63
Depreciation, depletion and amortization		27		40		—		23		—		90
Basis of real estate sold		—		—		66		—		—		66
Operating income		81		136		143		24		13		397

14

PLUM CREEK TIMBER COMPANY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(A) For the quarter and nine months ended September 30, 2007, the Northern Resources Segment recorded a loss of $4 million related to forest fires, which is included in depreciation, depletion and amortization in the consolidated financial statements.

(B) Consolidated depreciation, depletion and amortization includes unallocated corporate depreciation of $1 million and $4 million for the quarter and nine months ended September 30, 2007, respectively and $2 million and $4 million for the quarter and nine months ended September 30, 2006, respectively.

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

	Quarter Ended September 30,
	2007			2006
Total segment operating income	$	113		$	145
Corporate and other unallocated expenses		(14	)		(11	)
Other Operating Income (Expense), net		(1	)		—
Operating Income		98			134
Interest Expense, net		(38	)		(33	)
Income before Income Taxes	$	60		$	101
	Nine Months Ended September 30,
	2007			2006
Total segment operating income (A)	$	312		$	397
Corporate and other unallocated expenses		(43	)		(37	)
Other Operating Income (Expense), net (A)		—			—
Operating Income		269			360
Interest Expense, net		(109	)		(98	)
Income before Income Taxes	$	160		$	262

(A) For the nine months ended September 30, 2006, $2 million of other income was included in segment operating income for the Real Estate Segment.

Note 9. Subsequent Event

On October 30, 2007, the Board of Directors authorized the company to make a dividend payment of $0.42 per share, or approximately $72 million, which will be paid on November 30, 2007 to stockholders of record on November 14, 2007.

15

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 September 30, 2007, Plum Creek Timberlands, L.P. has sold $525 million of debt securities.

PLUM CREEK TIMBERLANDS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

	Quarter Ended September 30,
(In Millions)	2007			2006
REVENUES:
Timber	$	190		$	196
Real Estate		94			129
Manufacturing		119			124
Other		4			5
Total Revenues		407			454
COSTS AND EXPENSES:
Cost of Goods Sold:
Timber		133			127
Real Estate		32			55
Manufacturing		113			113
Other		1			1
Total Cost of Goods Sold		279			296
Selling, General and Administrative		29			24
Total Costs and Expenses		308			320
Other Operating Income (Expense), net		(1	)		—
Operating Income		98			134
Interest Expense, net		38			33
Income before Income Taxes		60			101
Provision for Income Taxes		1			9
Net Income	$	59		$	92

See accompanying Notes to Consolidated Financial Statements

16

PLUM CREEK TIMBERLANDS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

	Nine Months Ended September 30,
(In Millions)	2007			2006
REVENUES:
Timber	$	589		$	603
Real Estate		204			242
Manufacturing		363			388
Other		15			15
Total Revenues		1,171			1,248
COSTS AND EXPENSES:
Cost of Goods Sold:
Timber		391			361
Real Estate		72			96
Manufacturing		349			353
Other		2			2
Total Cost of Goods Sold		814			812
Selling, General and Administrative		88			78
Total Costs and Expenses		902			890
Other Operating Income (Expense), net		—			2
Operating Income		269			360
Interest Expense, net		109			98
Income before Income Taxes		160			262
Provision (Benefit) for Income Taxes		(2	)		16
Income from Continuing Operations		162			246
Gain on Sale of Properties, net of tax		2			—
Income Before Cumulative Effect of Accounting Change		164			246
Cumulative Effect of Accounting Change, net of tax		—			2
Net Income	$	164		$	248

See accompanying Notes to Consolidated Financial Statements

17

PLUM CREEK TIMBERLANDS, L.P.

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(In Millions)	September 30, 2007		December 31, 2006
ASSETS
Current Assets:
Cash and Cash Equivalents	$	168	$	273
Restricted Advance from Customer		—		4
Accounts Receivable		49		40
Like-Kind Exchange Funds Held in Escrow		13		—
Inventories		73		83
Deferred Tax Asset		7		7
Real Estate Development Properties		5		3
Assets Held for Sale		70		82
Other Current Assets		22		21
		407		513
Timber and Timberlands, net		3,918		3,876
Property, Plant and Equipment, net		202		216
Investment in Grantor Trusts		27		29
Other Assets		30		28
Total Assets	$	4,584	$	4,662
Liabilities
Current Liabilities:
Current Portion of Long-Term Debt	$	47	$	125
Accounts Payable		48		42
Interest Payable		40		30
Wages Payable		19		27
Taxes Payable		28		24
Deferred Revenue		19		17
Other Current Liabilities		17		16
		218		281
Long-Term Debt		1,919		1,617
Line of Credit		514		581
Deferred Tax Liability		18		25
Other Liabilities		75		69
Total Liabilities		2,744		2,573
Commitments and Contingencies
EQUITY
Total Partners’ Capital		1,840		2,089
Total Liabilities and Partner’s Capital	$	4,584	$	4,662

See accompanying Notes to Consolidated Financial Statements

18

PLUM CREEK TIMBERLANDS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

	Nine Months Ended September 30,
(In Millions)	2007			2006
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income	$	164		$	248
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:
Depreciation, Depletion and Amortization (Includes $4 Loss Related to Forest Fires in 2007)		102			94
Basis of Real Estate Sold		45			66
Deferred Income Taxes		(7	)		8
Gain on Sales of Properties and Other Assets		(2	)		—
Working Capital Changes Impacting Cash Flow:
Like-Kind Exchange Funds		(13	)		(10	)
Other Working Capital Changes		18			18
Expenditures for Real Estate Development		(13	)		(5	)
Other		10			1
Net Cash Provided By Operating Activities		304			420
CASH FLOWS FROM INVESTING ACTIVITIES
Capital Expenditures (Excluding Timberland Acquisitions)		(59	)		(60	)
Timberlands Acquired		(96	)		(22	)
Proceeds from Sale of Properties and Other Assets		3			1
Other		2			(4	)
Net Cash Used In Investing Activities		(150	)		(85	)
CASH FLOWS FROM FINANCING ACTIVITIES
Cash Distributions		(417	)		(475	)
Borrowings on Line of Credit		2,179			2,167
Repayments on Line of Credit		(2,246	)		(2,144	)
Repayment of Short-Term Debt		—			(50	)
Proceeds from Issuance of Long-Term Debt		350			216
Principal Payments and Retirement of Long-Term Debt		(125	)		(29	)
Net Cash Used In Financing Activities		(259	)		(315	)
Increase (Decrease) In Cash and Cash Equivalents		(105	)		20
Cash and Cash Equivalents:
Beginning of Period		273			369
End of Period	$	168		$	389

See accompanying Notes to Consolidated Financial Statements

19

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 consolidated subsidiaries.

At September 30, 2007, 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 or liabilities. Plum Creek Timber Company, Inc. has no operations other than its investment in Plum Creek Timberlands, L.P. and transactions in its own equity, such as the issuance and/or repurchase of common stock and the receipt of 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 selling 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 statutory corporate rate 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, 2006, which were included on Form 10-K of Plum Creek Timber Company, Inc. and filed with the SEC on February 27, 2007, and which include a summary of significant accounting policies of the Operating Partnership. 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 Real Estate Joint Venture Arrangements. Under the terms of our joint venture arrangements, we receive proceeds in connection with the sale of our land to a joint venture and additional contingent consideration (i.e., joint venture earnings) as parcels of land are sold by the joint venture to unrelated third parties. Real estate revenue is recognized under the cost recovery method in accordance with Statement of Financial Accounting Standards No. 66, Accounting for Sales of Real Estate, in connection with the sale of land to a joint venture. Under the cost recovery method, no profit is recognized until cash received from the buyer exceeds our book basis in the property sold.

20

PLUM CREEK TIMBERLANDS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Equity in earnings of unconsolidated joint ventures is recognized in accordance with Accounting Principles Board Opinion No. 18, The Equity Method of Accounting for Investments in Common Stock, as a result of parcel sales by a joint venture to unrelated third parties. Proceeds in connection with the sale of land to a joint venture are recognized as Real Estate Revenue and joint venture earnings are recognized as Equity in Earnings of Unconsolidated Joint Ventures in our Consolidated Statements of Income.

Accounting for Uncertainty in Income Taxes. 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.

We adopted FIN 48 on January 1, 2007. The adoption of this standard did not result in a change to our beginning equity. As of the date of adoption and as of the quarter ended September 30, 2007, we do not have any liabilities for unrecognized tax benefits.

We recognize interest and penalties, if incurred, related to income taxes in our Provision for Income Taxes in our Consolidated Statements of Income. As of September 30, 2007 and December 31, 2006, we had a liability of $1 million for accrued interest related to income taxes in our Consolidated Balance Sheets. During both the quarters and nine months ended September 30, 2007 and September 30, 2006, we recorded less than $1 million in our Consolidated Statements of Income for interest related to income taxes.

We filed our federal income tax return as part of Georgia-Pacific’s consolidated income tax return for all tax years through the date of the merger with The Timber Company on October 6, 2001. Under the agreement governing the terms of the merger with The Timber Company, we remain liable to Georgia-Pacific for any additional tax that would result from audit adjustments by the Internal Revenue Service (the “Service”) and by state and local taxing authorities. The Service has completed all examinations of Georgia-Pacific’s consolidated income tax returns through 2000. Georgia-Pacific’s consolidated income tax return for 2001 is currently under examination. Additionally, we have no open tax years for Plum Creek Timber Company, Inc. prior to 2004.

New Accounting Pronouncements

SFAS No. 157. In September 2006, the FASB issued SFAS No. 157, Fair Value Measurement (“SFAS No. 157”). SFAS No. 157 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements, but does not require any new fair value measurements. SFAS No. 157 supercedes the definition of fair value in most existing pronouncements under generally accepted accounting principles that require or permit the use of fair value, including (but not limited to) business combinations, impairments, exchanges of nonmonetary assets and accounting for pensions. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. The Operating Partnership will adopt SFAS No. 157 in the first quarter of 2008. The Operating Partnership is in the process of determining the effect, if any, the adoption of SFAS No. 157 will have on the consolidated financial statements.

SFAS No. 159. In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities-Including an Amendment of SFAS Statement No. 115 (“SFAS No. 159”). SFAS No. 159 allows entities to measure certain financial assets and liabilities and similar non-financial assets and liabilities at fair value. Generally, the adoption of this standard is optional. SFAS No. 159 is effective for fiscal

21

PLUM CREEK TIMBERLANDS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

years beginning after November 15, 2007; early adoption is permitted for an entity’s first fiscal year that begins on or before November 15, 2007, provided that entity also adopts the provisions of SFAS No. 157 with the early adoption. We elected not to early adopt the provisions of SFAS No. 159. We are in the process of evaluating the impact the adoption of SFAS No. 159 would have on the consolidated financial statements.

Reclassifications

Certain prior year amounts have been reclassified to conform to the 2007 presentation. The reclassifications had no impact on operating income or net income.

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

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

	September 30, 2007			December 31, 2006
Timber and logging roads – net	$	2,678		$	2,631
Timberlands		1,240			1,245
Timber and Timberlands – net	$	3,918		$	3,876
During the third quarter of 2007, the Operating Partnership’s Northern Resources Segment recognized a $4 million loss, representing the book basis of timber volume damaged as a result of forest fires on approximately 41,000 acres in Montana. Property, Plant and Equipment consisted of the following (in millions):
	September 30, 2007			December 31, 2006
Land, buildings and improvements	$	87		$	87
Machinery and equipment		306			296
		393			383
Accumulated depreciation		(191	)		(167	)
Property, Plant and Equipment – net	$	202		$	216
Inventories, accounted for using the lower of average cost or market, consisted of the following (in millions):
	September 30, 2007			December 31, 2006
Raw materials (logs)	$	15		$	25
Work-in-process		4			4
Finished goods		41			41
		60			70
Supplies		13			13
Total	$	73		$	83

22

PLUM CREEK TIMBERLANDS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 3. Borrowings

The Operating Partnership has a $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 September 30, 2007, the weighted-average interest rate for the borrowings on the line of credit was 5.5%. 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 September 30, 2007, we had $514 million of borrowings and $13 million of standby letters of credit outstanding; $223 million remained available for borrowing under our line of credit. As of October 2, 2007, $84 million of the borrowings under our line of credit was repaid.

On June 15, 2007, the Operating Partnership entered into a $350 million term credit agreement that matures in June 2012. As of September 30, 2007 the interest rate for the term credit agreement was 6.2%. As of October 17, 2007, the interest rate on the term credit agreement was 5.5%. The interest rate on the term credit agreement is based on LIBOR plus 0.45%. This rate can range from LIBOR plus 0.3% to LIBOR plus 1.15% depending on our debt ratings. The term credit agreement is subject to covenants similar to those of our revolving line of credit and allows prepayment of the borrowings at any time prior to the maturity date without premium or penalty.

Plum Creek Timber Company, Inc. has a shelf registration statement filed with the Securities and Exchange Commission 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., Plum Creek Timber Company Inc.’s wholly owned operating partnership, may from time to time, offer and sell debt securities. The shelf registration statement expires on April 25, 2009.

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 pension cost were as follows for the quarterly and nine-month periods ended September 30 (in millions):

	Quarter Ended September 30,
	2007			2006
Service cost	$	2		$	2
Interest cost		2			1
Expected return on plan assets		(2	)		(1	)
Total pension cost	$	2		$	2

23

PLUM CREEK TIMBERLANDS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

	Nine Months Ended September 30,
	2007			2006
Service cost	$	6		$	6
Interest cost		6			5
Expected return on plan assets		(6	)		(5	)
Total pension cost	$	6		$	6

Note 5. 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 during 2007, the Operating Partnership resolved several lawsuits related to alleged property damage (“Property Damage Litigations”). We recorded a charge of less than $1 million in our Consolidated Statements of Income upon settlement of the Property Damage Litigations.

Environmental Contingencies. In connection with the October 6, 2001 merger with The Timber Company, the Operating Partnership agreed to indemnify Georgia-Pacific for substantially all of the liabilities attributed to The Timber Company. During 2003, Georgia-Pacific provided the Operating Partnership 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 the Operating Partnership is required to indemnify Georgia-Pacific for its share of the remediation costs, the Operating Partnership may be able to recover all or 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 Arkansas Environmental Issue. If the Operating Partnership is not successful in defending this claim, we believe the loss for the Arkansas Environmental Issue would not be material. Management currently believes that resolving other 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 impact on our financial position and the results of operations for the period in which any unfavorable outcome becomes reasonably estimable.

24

PLUM CREEK TIMBERLANDS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 6. Segment Information

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

	Northern Resources (A)		Southern Resources		Real Estate		Manu- factured Products		Other		Total (B)
Quarter Ended September 30, 2007
External revenues	$	69	$	121	$	94	$	119	$	4	$	407
Intersegment revenues		17		—		—		—		—		17
Depreciation, depletion and amortization		14		15		—		7		—		36
Basis of real estate sold		—		—		22		—		—		22
Operating income		8		39		61		2		3		113
Quarter Ended September 30, 2006
External revenues	$	81	$	115	$	129	$	124	$	5	$	454
Intersegment revenues		25		—		—		—		—		25
Depreciation, depletion and amortization		10		14		—		8		—		32
Basis of real estate sold		—		—		43		—		—		43
Operating income		25		38		72		6		4		145
	Northern Resources (A)		Southern Resources		Real Estate		Manu- factured Products		Other		Total (B)
Nine Months Ended September 30, 2007
External revenues	$	215	$	374	$	204	$	363	$	15	$	1,171
Intersegment revenues		49		—		—		—		—		49
Depreciation, depletion and amortization		31		44		—		23		—		98
Basis of real estate sold		—		—		45		—		—		45
Operating income		41		126		129		3		13		312
Nine Months Ended September 30, 2006
External revenues	$	245	$	358	$	242	$	388	$	15	$	1,248
Intersegment revenues		63		—		—		—		—		63
Depreciation, depletion and amortization		27		40		—		23		—		90
Basis of real estate sold		—		—		66		—		—		66
Operating income		81		136		143		24		13		397

25

PLUM CREEK TIMBERLANDS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(A) For the quarter and nine months ended September 30, 2007, the Northern Resources Segment recorded a loss of $4 million related to forest fires, which is included in depreciation, depletion and amortization in the consolidated financial statements.

(B) Consolidated depreciation, depletion and amortization includes unallocated corporate depreciation of $1 million and $4 million for the quarter and nine months ended September 30, 2007, respectively and $2 million and $4 million for the quarter and nine months ended September 30, 2006, respectively.

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

	Quarter Ended September 30,
	2007			2006
Total segment operating income	$	113		$	145
Corporate and other unallocated expenses		(14	)		(11	)
Other Operating Income (Expense), net		(1	)		—
Operating Income		98			134
Interest Expense, net		(38	)		(33	)
Income before Income Taxes	$	60		$	101
	Nine Months Ended September 30,
	2007			2006
Total segment operating income (A)	$	312		$	397
Corporate and other unallocated expenses		(43	)		(37	)
Other Operating Income (Expense), net (A)		—			—
Operating Income		269			360
Interest Expense, net		(109	)		(98	)
Income before Income Taxes	$	160		$	262

(A) For the nine months ended September 30, 2006, $2 million of other income was included in segment operating income for the Real Estate Segment.

26

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 under the heading “Risk Factors” in our filings with the Securities and Exchange Commission under the Securities Exchange Act of 1934, as amended, and Securities Act of 1933, as amended, including, but not limited to, our Annual Report on Form 10-K for the year ended December 31, 2006. 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 2006 Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2007.

27

Results of Operations

Third Quarter 2007 Compared to Third Quarter 2006

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

	Quarter Ended September 30,
	2007			2006			Change
Operating Income by Segment
Northern Resources	$	8		$	25		$	(17	)
Southern Resources		39			38			1
Real Estate		61			72			(11	)
Manufactured Products		2			6			(4	)
Other		3			4			(1	)
Total Segment Operating Income		113			145			(32	)
Other Costs and Eliminations		(14	)		(11	)		(3	)
Other Operating Income (Expense), net		(1	)		—			(1	)
Operating Income	$	98		$	134		$	(36	)

Northern Resources Segment. Revenues decreased by $20 million, or 19%, to $86 million in the third quarter of 2007. This decrease was due primarily to lower harvest volumes ($15 million) and lower sawlog prices ($5 million). Harvest volumes during the third quarter of 2007 decreased by approximately 14% compared to the third quarter of 2006 due primarily to fire-related harvesting restrictions in Montana, a planned reduction in harvest levels and a shortage of logging contractors in the Northeast U.S. Harvest volume for all of 2007 is expected to decrease approximately 9% from the 2006 harvest volume of 6.8 million tons due primarily to a planned reduction in harvest levels and a reduction of sawlog volume due to 2007 forest fires. Sawlog prices were 4% lower in the third quarter of 2007 compared to the third quarter of 2006 due primarily to mill curtailments as a result of weak lumber prices caused by the significant decline in housing starts.

Northern Resources Segment operating income was 9% of its revenues for the third quarter of 2007, and 24% for the third quarter of 2006. This decrease was due primarily to lower sawlog prices, lower harvest volumes and a $4 million fire loss. Segment costs and expenses were $78 million for the third quarter of 2007 and $81 million for the third quarter of 2006. This decrease of $3 million was due primarily to lower log and haul costs as a result of the decline in harvest levels, offset in part by a $4 million fire loss. The $4 million fire loss represents the book basis of the timber volume destroyed by fire on approximately 41,000 acres in Montana.

Southern Resources Segment. Revenues increased by $6 million, or 5%, to $121 million in the third quarter of 2007. This increase was due primarily to a higher percentage of delivered log sales compared to sales of standing timber.

A portion of the increase in delivered log sales results from decreasing the percentage of standing timber sales. Under delivered log sale agreements, we are responsible for log and haul costs. Conversely, the buyer incurs the log and haul costs when standing timber is sold. We sell logs on a delivered basis when, in our judgment, log merchandising efforts will yield a net premium over selling standing timber. While revenues are higher under a delivered log sale, a large portion of that increase is to cover the related increase in cost of sales. As a result, for delivered log sales we realize lower operating income as a percentage of revenue, even though operating income is generally improved.

28

Southern Resources Segment operating income was 32% of its revenues for the third quarter of 2007, and 33% for the third quarter of 2006. Segment costs and expenses increased by $5 million, or 7%, to $82 million. The increase was due primarily to a higher percentage of delivered log sales.

Real Estate Segment.

	Quarter Ended September 30, 2007					Quarter Ended September 30, 2006
Property	Acres Sold	Revenues (millions)		Revenue per Acre		Acres Sold	Revenues (millions)		Revenue per Acre
Small Non-Strategic	30,735	$	43	$	1,400	19,040	$	33	$	1,765
Conservation	2,650		6		2,150	4,600		18		3,865
Higher and Better Use / Recreational	10,400		38		3,675	7,875		30		3,775
Development Properties	890		7		8,410	1,970		43		21,950
Conservation Easements	n/a		—			n/a		5		605
Total	44,675	$	94			33,485	$	129

Revenues decreased by $35 million to $94 million in the third quarter of 2007. This decrease was due primarily to lower revenues from sales of development properties ($36 million), conservation properties ($12 million), no conservation easement sales ($5 million) during 2007, and lower prices from small non-strategic land sales ($11 million); offset in part by an increase in the number of acres of small non-strategic and higher and better use / recreational land sales ($30 million).

Development property revenue during the third quarter of 2006 was derived almost entirely from the sale of a large, 1,900-acre development project in King County, Washington, which the company had been working on for several years. Our average sales price per acre for small non-strategic properties was $1,400 during the third quarter of 2007 compared to $1,765 during the third quarter of 2006. This price decline of approximately 20% is due primarily to selling a mix of less valuable timberlands during the third quarter of 2007. During the third quarter of 2006, we sold a greater percentage of properties from higher value regions. Our remaining inventory of small non-strategic properties does not have as great of a percentage of high value properties as our sales mix during the third quarter of 2006. The number of acres of small non-strategic properties sold during the third quarter of 2007 increased by 61% and the number of acres of higher and better use / recreational properties sold during the third quarter of 2007 increased by 32% compared to the same period in the prior year. These increases are due primarily to our plan to expand the number of acres we sell in both of these categories.

Real Estate Segment operating income was 65% of its third quarter revenues for 2007, compared to 56% for 2006. This increase was due primarily to lower costs and expenses associated with our real estate development business during 2007 compared to 2006. Real Estate Segment costs and expenses decreased by $24 million to $33 million in the third quarter of 2007 due primarily to lower real estate development costs and expenses. Development costs and land basis were higher in 2006 as a result of selling a large, 1,900-acre development project in King County, Washington. Additionally, a higher percentage of project development costs were capitalized in 2007 as opposed to being expensed because more projects were expected to be successful.

Manufactured Products Segment. Revenues decreased by $5 million, or 4%, to $119 million in the third quarter of 2007 due primarily to lower lumber sales volume. Lumber sales volume decreased by 12% due primarily to production curtailments as a result of a fire-related log shortage in Montana and weak lumber markets.

29

Manufactured Products Segment operating income was 2% of its revenues for the third quarter of 2007, and 5% of its revenues for the third quarter of 2006. This decrease was due primarily to higher MDF raw materials costs. Manufactured Products Segment costs and expenses decreased by $1 million to $117 million for the third quarter of 2007. This decrease was due primarily to lower lumber sales volume, offset in part by higher MDF costs. MDF costs increased by $5 million due primarily to higher wood chip (due to a regional shortage from lower lumber production) and resin costs.

Other Costs and Eliminations. Other Costs and Eliminations (which consists of corporate overhead and intercompany profit elimination) decreased operating income by $14 million during the third quarter of 2007 and by $11 million during the third quarter of 2006. This increase of $3 million is due primarily to increased costs associated with share-based compensation.

Interest Expense, net. Interest expense (net of interest income) increased $5 million, or 15%, to $38 million in the third quarter of 2007. This increase was due primarily to increased borrowings to fund the repurchase of common stock and timberland acquisitions. During the third quarter of 2007, a combination of cash and debt financing was used to fund $87 million in timberlands acquisitions, primarily in Oregon, and repurchase $91 million, or approximately 2.3 million shares, of common stock.

Provision for Income Taxes. The provision for income taxes was $1 million for the third quarter of 2007 compared to $9 million for the third quarter of 2006. This decrease of $8 million is due primarily to a decrease in operating income earned by our taxable REIT subsidiaries related to a large, 1,900-acre development project in King County, Washington that was sold during the third quarter of 2006.

Nine Months Ended September 30, 2007 Compared to Nine Months Ended September 30, 2006

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

	Nine Months Ended September 30,						Change
	2007			2006
Operating Income by Segment
Northern Resources	$	41		$	81		$	(40	)
Southern Resources		126			136			(10	)
Real Estate		129			143			(14	)
Manufactured Products		3			24			(21	)
Other		13			13			—
Total Segment Operating Income		312			397			(85	)
Other Costs and Eliminations		(43	)		(37	)		(6	)
Other Operating Income (Expense), net		—			—			—
Operating Income	$	269		$	360		$	(91	)

Northern Resources Segment. Revenues decreased by $44 million, or 14%, to $264 million in 2007. This decrease was due primarily to lower harvest volumes ($28 million), lower sawlog prices ($12 million) and a weaker product mix from log sales ($6 million). Harvest volumes of 4.6 million tons during the first nine months of 2007 decreased by approximately 9% compared to the same period in 2006 due primarily to a planned reduction in harvest levels and a reduction of sawlog volume due to 2007 forest fires. Harvest volume for all of 2007 is expected to decrease by approximately 9% from the 2006 harvest volume of 6.8 million tons due primarily to a planned reduction in harvest levels. Sawlog prices during the first nine months of 2007 were 6% lower than during the same period in the prior year. The lower prices are due primarily to mill curtailments as a result of weak lumber prices caused by the significant decline in housing starts. We decreased the percentage of sawlogs harvested and increased the percentage of pulpwood harvested, which resulted in a weaker product mix from log sales. This mix shift was due primarily to favorable pulpwood prices as a result of a wood chip shortage and weaker sawlog prices, both due to mill curtailments.

30

Northern Resources Segment operating income was 16% of its revenues for the first nine months of 2007, and 26% for the same period in 2006. This decrease was due primarily to lower sawlog prices, lower harvest levels and a weaker product mix from log sales. Segment costs and expenses were $223 million for 2007 and $227 million for 2006. This decrease of $4 million was due primarily to lower log and haul costs as a result of the decline in harvest levels, offset in part by a $4 million fire loss and an increase in log and haul rates per ton, resulting in a $3 million increase. The $4 million fire loss represents the book basis of the timber volume destroyed by fire during the third quarter of 2007 on approximately 41,000 acres in Montana.

Southern Resources Segment. Revenues increased by $16 million, or 5%, to $374 million in 2007. This increase was due primarily to a higher percentage of delivered log sales compared to sales of standing timber ($21 million), higher harvest levels ($11 million) and higher pulpwood prices ($6 million), offset in part by lower sawlog prices ($18 million) and a weaker product mix from log sales ($7 million). Higher harvest volumes were primarily pulpwood.

Revenues increased $21 million due to the company’s increased percentage of delivered log sales. A portion of the increase in delivered log sales results from decreasing the percentage of standing timber sales. Under delivered log sale agreements, we are responsible for log and haul costs. Conversely, the buyer incurs the log and haul costs when standing timber is sold. We sell logs on a delivered basis when, in our judgment, log merchandising efforts will yield a net premium over selling standing timber. While revenues are higher under a delivered log sale, a large portion of that increase is to cover the related increase in cost of sales. As a result, for delivered log sales we realize lower operating income as a percentage of revenue, even though operating income is generally improved.

Harvest volumes of 10.7 million tons during the first nine months of 2007 increased by approximately 5% compared to the first nine months of 2006 to take advantage of favorable pulpwood prices during the first half of 2007. Harvest volumes for all of 2007 are expected to decrease by approximately 2% from the 2006 harvest levels of 14.1 million tons. We decreased the percentage of sawlogs harvested and increased the percentage of pulpwood harvested, which resulted in a weaker product mix from log sales. This mix shift was due primarily to favorable pulpwood prices as a result of low mill inventories because of reduced sawmill residuals availability and weaker sawlog prices due to mill curtailments.

Sawlog prices during 2007 were 12% lower than during the same period in the prior year. The lower prices are due primarily to mill curtailments as a result of weak lumber prices caused by the significant decline in housing starts and a greater proportion of smaller-diameter sawlogs.

Southern Resources Segment operating income was 34% of its revenues for the first nine months of 2007, and 38% for the same period of 2006. This decrease was due primarily to lower sawlog prices, a weaker product mix from log sales and a higher proportion of delivered log sales. Segment costs and expenses increased by $26 million, or 12%, to $248 million. The increase was due primarily to a higher percentage of delivered log sales and higher harvest levels.

31

Real Estate Segment.

	Nine Months Ended September 30, 2007					Nine Months Ended September 30, 2006
Property	Acres Sold	Revenues (millions)		Revenue per Acre		Acres Sold	Revenues (millions)		Revenue per Acre
Small Non-Strategic	60,635	$	84	$	1,370	45,855	$	70	$	1,540
Conservation	7,340		16		2,210	9,365		26		2,825
Higher and Better Use / Recreational	22,845		81		3,580	18,195		77		4,180
Development Properties	1,530		21		13,795	3,690		56		15,150
Conservation Easements	n/a		—			n/a		13		885
Total	92,350	$	202			77,105	$	242
Proceeds from Joint Ventures		$	2				$	—

Revenues decreased by $38 million to $204 million in the first nine months of 2007. This decrease was due primarily to lower revenues from sales of development properties ($35 million), conservation properties ($10 million), no conservation easement sales ($13 million) during 2007, and lower prices from higher and better use / recreational land sales ($14 million); offset in part by an increase in the number of acres of small non-strategic and higher and better use / recreational land sales ($42 million).

During the third quarter of 2006, the company sold a large development project for proceeds of $43 million. This large development project, which the company had been working on for several years, consisted of approximately 1,900 acres of land in King County, Washington. Our average sales price per acre for higher and better use / recreational lands was $3,580 per acre during the first nine months of 2007 compared to $4,180 during the same period in 2006. This price decline of approximately 15% is due primarily to sales mix. During 2007, we increased our sales in states with lower per acre prices and decreased our sales in states with higher per acre prices due to moderating demand and increased competition in states with the highest per acre prices.

The number of acres of small non-strategic properties sold during the first nine months of 2007 increased by 32% and the number of acres of higher and better use / recreational properties sold during the first nine months of 2007 increased by 26% compared to the same period in the prior year. These increases are due primarily to our plan to expand the number of acres we sell in both of these categories. Additionally, the timing of real estate sales is a function of many factors, including the general state of the economy, demand in local real estate markets, the ability to obtain entitlements, the number of properties listed for sale, the seasonal nature of sales (particularly in the northern states), the plans of adjacent landowners, our expectation of future price appreciation, the timing of harvesting activities, and the availability of government and not-for-profit funding. Also, in any one quarter the sales average will vary based on the location and physical characteristics of the parcels sold.

We expect revenues from real estate sales during 2007 to range between $330 million and $350 million from the sale of approximately 150,000 acres. We estimate these sales will consist of 70,000 to 80,000 acres of non-strategic properties, 4,000 to 8,000 acres of development and joint venture properties and the remainder from the sales of higher and better use / recreational and conservation acres.

Real Estate Segment operating income was 63% of its revenues for the first nine months of 2007 compared to 59% for the same period in 2006. Real Estate Segment costs and expenses decreased by $24 million to $75 million for the first nine months of 2007. This decrease was due primarily to $25 million of lower costs associated with development costs and land basis in connection with the sale of a large, 1,900-acre development project in King County, Washington during the third quarter of 2006. Costs associated with our development business for the first nine months of 2007 were $7 million compared to $37 million in 2006.

32

At September 30, 2007, we were in the planning process on 22 internal development properties covering approximately 16,000 acres. Additionally, listed below are a summary of our entitled or developed properties and a summary of our joint venture arrangements as of September 30, 2007:

Development Projects

PROJECT STATUS Location (County, State)	Year Sales Begin	Total Acres	Acres Sold (A)	Average Selling Price Per Acre
Entitled or Developed Properties
Greene, GA	2007	170	—	$	—
Newton, GA	2008	396	—		—
Oconee, GA	2008	459	—		—
Oconee, GA	2009	295	—		—
Wayne, GA	2007	10	7		28,694
Wayne, GA	2008	500	—		—
Piscataquis, ME	2002	450	395		16,475
Flathead, MT	2008	843	—		—
Flathead, MT	2007	648	—		—
Flathead, MT	2010	22	—		—
Lake, MT	2006	436	158		26,253
Lincoln, MT	2007	222	76		15,597
Lincoln, MT	2008	270	—		—
Sanders, MT	2008	518	—		—
Sanders, MT	2007	654	—		—
Adams, WI	2008	40	—		—
Bayfield, WI	2008	77	—		—
Langlade, WI	2006	611	82		4,409
Oneida, WI	2005	47	23		11,427
Price, WI	2006	121	22		3,300
Price, WI	2007	218	—		—
Price, WI	2008	214	—		—
Vilas, WI	2007	81	—		—
		7,302	763
Properties Entirely Sold
Butts, GA	2006	305	305	$	4,328
Newton, GA	2006	413	413		12,349
Glynn, GA	2007	222	222		16,692
Greene, GA	2006	354	354		15,759
Greene, GA	2007	261	261		30,972
Lamar, MS	2007	364	364		8,641
Lamar, MS	2007	385	385		6,089
Lamar, MS	2006	37	37		11,211
Flathead, MT	2006	89	89		6,855
Flathead, MT	2006	509	509		8,622
Lake, MT	2006	140	140		6,200
King, WA	2006	1,905	1,905		22,372
Wood, WI	2006	469	469		4,125
		5,453	5,453

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

33

Joint Venture Arrangements

Location (County, State)	Expected Year of Initial Closing (A)	Total Acres (B)	Phase(s)	Non-Contingent Purchase Price (C) (millions)		Expected Participation Timeline
Alachua, Florida (D)	2009	1,785	4	$	8	until 2016
St. John, Florida (D)	2010	3,590	5	$	15	until 2021
Volusia, Florida (D)	2009	7,080	5	$	16	until 2018
Camden, Georgia (D)	2009	10,105	4	$	16	until 2024
Glynn, Georgia (D)	2009	1,360	3	$	8	until 2018
Berkeley, South Carolina (E)	2007	2,010	1	$	8	until 2011

(A) Year land is expected to be sold to the joint venture. This represents the year of initial transfer for projects with multiple phases.

(B) Actual development acreage will depend upon final approval(s).

(C) Total proceeds for all phases in connection with sale of land to joint ventures. Does not include contingent consideration associated with future lot sales.

(D) The expected year of initial closing and/or participation timeline have been adjusted due to the negative outlook associated with the housing market.

(E) During the first quarter of 2007, the property was transferred to a joint venture arrangement in exchange for $2 million in cash and a $5.5 million note.

Manufactured Products Segment. Revenues decreased by $25 million, or 6%, to $363 million in the first nine months of 2007. This decrease was due primarily to lower lumber prices ($14 million), lower plywood prices ($8 million), lower lumber sales volume ($6 million) and lower MDF sales volume ($5 million), offset in part by higher MDF prices ($8 million).

Lumber prices during 2007 were 11% lower than during the same period in 2006 due primarily to weak demand and excess supply. The demand for lumber has declined due primarily to lower housing starts. Housing starts during the first nine months of 2007 were 25% lower than during the same period in the prior year. Housing starts for all of 2007 are expected to be less than 1.4 million starts compared to 1.82 million starts in 2006 and 2.07 million starts in 2005. The lower housing starts are due in part to a large supply of unsold homes on the market, rising interest rates for home mortgages, and mortgage lenders tightening their standards for home loans. Lower existing-home sales in 2007 have contributed to a buildup of unsold homes. Currently, there is approximately a ten-month supply of homes for sale compared to a six-month supply historical average. In response to the decline in housing starts, North American lumber production has also been declining. The supply of lumber in the United States decreased by 11% during the first half of 2007 compared to the first half of 2006. Despite the recent decline in North American lumber production, there still remains an excess supply of lumber. Lumber sales volume decreased by 6% due primarily to production curtailments as a result of a fire-related log shortage in Montana and weak lumber markets.

Plywood prices during 2007 were 9% lower than during the same period in 2006 due primarily to increased competition from commodity plywood manufacturers. Commodity plywood prices have experienced downward pressure due to lower oriented strand board (a substitute for commodity plywood) prices as a result of fewer housing starts. The lower commodity plywood prices have caused several plywood manufacturers to target the industrial markets we serve.

MDF prices during 2007 were 8% higher than during the same period in 2006 due primarily to a mix shift to higher value, specialized products. Part of this mix shift is attributable to weak commodity markets due primarily to the decline in the housing market, which resulted in lower MDF sales volume during the first nine months of 2007 compared to the same period in the prior year.

Manufactured Products Segment operating income was 1% of its revenues for the nine months of 2007, and 6% of its revenues for the same period of 2006. This decrease was due primarily to lower lumber and plywood prices and higher MDF raw materials costs. Manufactured Products Segment costs and expenses

34

decreased by $4 million to $360 million for the nine months of 2007. This decrease was due primarily to lower lumber sales volume and raw material costs, offset in part by higher MDF raw material costs. MDF raw material costs increased by $11 million as a result of higher wood chip (due to a regional shortage from lower lumber production) and resin costs.

Other Costs and Eliminations. Other Costs and Eliminations (which consists of corporate overhead and intercompany profit elimination) decreased operating income by $43 million during the first nine months of 2007 and by $37 million during the same period of 2006. This increase of $6 million was due primarily to higher share-based compensation expense related to our value management long-term incentive plan and increased costs associated with information technology and strategic business development. In accordance with Statement of Financial Accounting Standard No. 123 (revised 2004), Share-Based Payments, quarterly we adjust the fair value of our liability associated with our value management plan based on our relative total shareholder return compared to the performance of several peer groups.

Interest Expense, net. Interest expense (net of interest income) increased $11 million, or 11%, to $109 million in the nine months of 2007. This increase was due primarily to increased borrowings to fund the repurchase of common stock and timberland acquisitions. During the nine months ended September 30, 2007, a combination of cash and debt financing was used to fund $96 million of timberland acquisitions, primarily in Oregon, and repurchase $202 million, or approximately 5.1 million shares, of common stock. Additionally, during the fourth quarter of 2006, a combination of cash and debt financing was used to fund $89 million of timberland acquisitions, primarily in Oregon.

Provision for Income Taxes. The benefit for income taxes was $2 million for the first nine months of 2007 compared to a provision for income tax of $16 million for the same period of 2006. This net decrease of $18 million is due primarily to a decrease in operating income earned by our taxable REIT subsidiaries. The lower operating income is due primarily to a large, 1,900 acre development project in King County, Washington that was sold during the third quarter of 2006 (resulting in a lower tax expense of $8 million) and weaker earnings from our manufacturing business (resulting in a lower tax expense of $8 million).

Financial Condition and Liquidity

The following table details our sources and uses of cash for the nine months ended September 30 (in millions):

	Nine Months Ended September 30,						Change
	2007			2006
Sources of Cash:
Operations (A)	$	312		$	417		$	(105	)
Changes in Working Capital		5			8			(3	)
Cash from Stock Option Exercises		7			6			1
Increase in Debt Obligations, net		158			160			(2	)
Other Cash Changes, net (B)		5			(3	)		8
Total Sources of Cash		487			588			(101	)
Uses of Cash:
Returned to Stockholders:
Dividends		(222	)		(219	)		(3	)
Common Stock Repurchases		(202	)		(262	)		60
Reinvest in the Business:
Capital Expenditures (C)		(72	)		(65	)		(7	)
Acquire Timberlands		(96	)		(22	)		(74	)
Total Uses of Cash		(592	)		(568	)		(24	)
Change in Cash and Cash Equivalents	$	(105	)	$	20		$	(125	)

35

(A) Calculated from the Consolidated Statement of Cash Flows by adding Depreciation, Depletion and Amortization, Basis of Real Estate Sold, Gain on Sales of Properties and Other Assets, Deferred Income Taxes and Other Operating Activities to Net Income.

(B) Calculated from the Consolidated Statement of Cash Flows by adding Other Investing Activities and Proceeds from Sale of Properties and Other Assets.

(C) Calculated from the Consolidated Statement of Cash Flows by adding Capital Expenditures (excluding Timberland Acquisitions) and Expenditures for Real Estate Development.

Cash and cash equivalents decreased by $105 million from $273 million at December 31, 2006 to $168 million at September 30, 2007. The following table summarizes total cash flows for operating, investing and financing activities for the nine months ended September 30 (in millions):

	Nine Months Ended September 30,						Change
	2007			2006
Net Cash Provided by Operating Activities	$	304		$	420		$	(116	)
Net Cash Used in Investing Activities		(150	)		(85	)		(65	)
Net Cash Used in Financing Activities		(259	)		(315	)		56
Change in Cash and Cash Equivalents	$	(105	)	$	20		$	(125	)

Cash Flows from Operating Activities. Net cash provided by operating activities for the nine months ended September 30, 2007 totaled $304 million, compared to $420 million for the same period in 2006. The decrease of $116 million was due primarily to a combined decrease of $50 million in operating income for the Northern and Southern Resources Segments, a decrease in operating income for the Manufactured Products Segment of $21 million, and a decrease of $38 million in revenues from the Real Estate Segment.

Capital Expenditures. Capital expenditures, excluding the acquisition of timberlands, for the nine months ended September 30, 2007 were $72 million (including $13 million in real estate development expenditures) compared to $65 million (including $5 million in real estate development expenditures) in 2006. Planned capital expenditures for 2007, excluding the acquisition of timberlands, are expected to range between $95 million and $105 million. Of planned capital expenditures in 2007, approximately 50% are considered to be discretionary. Discretionary expenditures consist primarily of silviculture, land development and information technology investments. Other capital expenditures consist primarily of reforestation and projects at our manufacturing facilities to sustain operating activities and improve safety. Included within the planned capital expenditures for our manufacturing facilities for 2007 is approximately a $6 million investment to expand our bio-filter emission control equipment at our MDF facilities to comply with stricter environmental standards that become effective October 1, 2008. During the first nine months of 2007, we acquired approximately 38,000 acres of timberlands located primarily in Oregon for $96 million with funds from tax-deferred exchange transactions and borrowings on our line of credit.

Debt Financing. The company has filed a shelf registration statement with the Securities and Exchange Commission 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.

The company has a $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 September 30, 2007, the weighted-average interest rate for the borrowings on the line of credit was 5.5%. 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 September 30, 2007, we had $514 million of borrowings and $13 million of standby letters of credit outstanding; $223 million remained available for borrowing under our line of credit. As of October 2, 2007, $84 million of the borrowings under our line of credit was repaid.

36

On June 15, 2007, the company entered into a $350 million term credit agreement that matures in June 2012. As of September 30, 2007 the interest rate for the term credit agreement was 6.2%. As of October 17, 2007, the interest rate on the term credit agreement was 5.5%. The interest rate on the term credit agreement is based on LIBOR plus 0.45%. This rate can range from LIBOR plus 0.3% to LIBOR plus 1.15% depending on our debt ratings. The term credit agreement is subject to covenants similar to those of our revolving line of credit and allows prepayment of the borrowings at any time prior to the maturity date without premium or penalty. The net proceeds of $350 million were used to reduce our borrowings on our line of credit.

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 and term credit agreements require that we maintain certain interest coverage and maximum leverage ratios. The company was in compliance with all of our borrowing agreement covenants as of September 30, 2007.

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.

Equity. On October 30, 2007, the Board of Directors authorized the company to make a dividend payment of $0.42 per share, or approximately $72 million, which will be paid on November 30, 2007 to stockholders of record on November 14, 2007. 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.

Plum Creek’s Board of Directors has authorized a common stock repurchase program that may be increased from time to time at the Board of Director’s discretion. For the nine months ended September 30, 2007, the company repurchased approximately 5.1 million shares of common stock at a total cost of $202 million, or an average cost per share of $39.40. As of September 30, 2007, the company had $20 million remaining on its share repurchase authorization. On October 30, 2007, our Board of Directors increased our remaining share repurchase authorization from $20 million to $200 million.

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 payments on our indebtedness for the next year. During 2008, the company has approximately $147 million of scheduled long-term debt principal payment requirements. The company intends to refinance these 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 company’s credit ratings, asset base and historical financial performance will allow these refinancings to be completed at attractive interest rates.

37

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

The company has no off-balance sheet debt. 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 2006 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.

On June 15, 2007, the company entered into a $350 million term credit agreement at a rate of LIBOR plus 0.45%, resulting in a rate of 6.2% at September 30, 2007. The term credit agreement matures in June 2012.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Approximately $1.6 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):

	2007			2008			2009			2010			2011			Thereafter			Total		Fair Value (A)
September 30, 2007
Fixed Rate Debt
Principal due (B)		—		$	147		$	200		$	59		$	423		$	796		$	1,625	$	1,676
Average interest rate (C)		6.9	%		6.9	%		6.8	%		6.7	%		6.6	%		6.0	%
Variable Rate Debt (D)		—			—			—			—		$	514		$	350		$	864	$	864
	2006			2007			2008			2009			2010			Thereafter			Total		Fair Value
September 30, 2006
Fixed Rate Debt
Principal due (B)	$	130		$	123		$	147		$	200		$	59		$	1,219		$	1,878	$	1,936
Average interest rate (C)		7.0	%		6.9	%		6.9	%		6.8	%		6.7	%		6.2	%
Variable Rate Debt		—			—			—			—			—		$	518		$	518	$	518

(A) The decrease in fair value of our fixed rate debt compared to September 30, 2006 was due primarily to the repayment of $130 million of senior and mortgage notes in 2006 and $123 million in 2007.

(B) Excludes unamortized discount of $8 million and $6 million at September 30, 2007 and 2006, respectively.

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

(D) As of September 30, 2007, the weighted-average interest rate on the $514 million borrowings under our $750 million revolving line of credit was 5.5%. 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 October 2, 2007, $84 million of the borrowings under our line of credit was repaid. As of September 30, 2007, the interest rate for the $350 million term credit agreement was 6.2%. As of October 17, 2007, the interest rate on the term credit agreement was 5.5%. The interest rate on the term credit agreement is based on LIBOR plus 0.45%. This rate can range from LIBOR plus 0.3% to LIBOR plus 1.15% depending on our debt ratings.

38

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 Financial 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 Financial 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 – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None. (See also Note 7 of the Notes to Consolidated Financial Statements of Plum Creek Timber Company, Inc.)

ITEM 1A. RISK FACTORS

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, 2006, as filed with the Securities and Exchange Commission on February 27, 2007.

39

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 third quarter of 2007:

Period	Total Number of Shares Purchased	Average Price Paid per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (A)	Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs (A)
July 1, 2007 through July 31, 2007	597,100 shares of common stock	$39.45	597,100 shares of common stock	$ 87 million
August 1, 2007 through August 31, 2007(B)	1,724,071 shares of common stock	$38.76	1,723,599 shares of common stock	$ 20 million
September 1, 2007 through September 30, 2007	0 shares of common stock	—	0 shares of common stock	$ 20 million
Total	2,321,171 shares of common stock	$38.94	2,320,699 shares of common stock

(A) Shares purchased during the period July 1, 2007 through September 30, 2007 were purchased pursuant to the $200 million share repurchase program that was publicly announced on May 1, 2007. On October 30, 2007, our Board of Directors increased our remaining share repurchase authorization from $20 million to $200 million.

(B) Includes 472 shares of the company’s common stock purchased from employees in non-open market transactions at an average price per share of $41.15. The shares of stock were sold by the employees to the company in exchange for cash that was used to pay withholding taxes associated with the vesting of restricted stock unit awards under the company’s stock incentive plan. The average price per share is based on the closing price of the company’s stock on the vesting date of the awards.

Items 3, 4 and 5 of Part II are not applicable and have been omitted.

40

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. (Form 8-K/A, File No. 1-10239, filed July 24, 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, filed June 14, 2001).
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., as amended. (Exhibit 3.2 to Form 10-Q, File No. 1-10239, for the quarter ended June 30, 2007).
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 W. Lambert, Senior Vice President and Chief Financial 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 W. Lambert, Senior Vice President and Chief Financial 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.

41

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 W. LAMBERT
	DAVID W. LAMBERT
	Senior Vice President and Chief Financial Officer
	(Duly Authorized Officer and Principal Financial Officer)

Date: October 30, 2007

42

EX-12.1

Exhibit 12.1

Plum Creek Timber Company, Inc.

Ratio of Earnings to Fixed Charges

			Years Ended December 31,
(In Millions)	9 Months Ended September 30, 2007		2006		2005		2004		2003		2002
Consolidated pretax income from continuing operations	$	162	$	328	$	339	$	366	$	186	$	235
Fixed Charges (per below)		113		140		119		119		127		114
Earnings	$	275	$	468	$	458	$	485	$	313	$	349
Interest and other financial charges	$	111	$	138	$	118	$	118	$	126	$	113
Interest portion of rental expense		2		2		1		1		1		1
Fixed Charges	$	113	$	140	$	119	$	119	$	127	$	114
Ratio of Earnings to Fixed Charges		2.4		3.3		3.8		4.1		2.5		3.1

EX-31.1

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 function):

(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:	October 30, 2007
By:	/s/ RICK R. HOLLEY
	RICK R. HOLLEY
	President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

Certification Pursuant to

Section 302 of the Sarbanes-Oxley Act of 2002

I, David W. Lambert, Senior Vice President and Chief Financial 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 function):

(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: October 30, 2007
By:	/s/ DAVID W. LAMBERT
	DAVID W. LAMBERT
	Senior Vice President and Chief Financial Officer

EX-32.1

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 September 30, 2007, 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:	October 30, 2007
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.

EX-32.2

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 September 30, 2007, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), David W. Lambert, as Chief Financial 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:	October 30, 2007
By:	/s/ DAVID W. LAMBERT
	DAVID W. LAMBERT
	Senior Vice President and Chief Financial 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.