The Timberland Company reported second quarter net income of $7.9 million and diluted EPS of 22 cents per share, compared net income of $5.8 million and diluted EPS of 16 cents per share in the year-ago period.

Second quarter revenue increased 8.7% to $230.2 million, driven by solid gains in both U.S. and international markets. U.S. revenues grew 7.6%, reflecting balanced growth from footwear and apparel offerings – which supported strong wholesale results (+8.4%) – and continued gains in Timberland's consumer direct business (+5.2% on a 1.3% comparable store sales decline). International results (+10.5% or +3.7% in constant dollars) reflected double-digit constant dollar sales gains in Asia, which offset flat constant dollar sales performance in Europe. Overall revenue growth benefited from favorable foreign exchange rate changes — which added $5.6 million (or 2.6%) to second quarter revenue.

Second quarter results reflected solid global growth in footwear, apparel and accessory sales. Global footwear revenues expanded 6.7% to $173.4 million, driven by strong growth in kids, men's casual and women's casual categories. Global apparel and accessories revenue grew 17.1% to $54.7 million, benefiting from double-digit growth in U.S. and Asian apparel and moderate gains in European apparel sales.

Operating profit for the quarter increased 33.3% to $12.1 million, and operating margin rose 0.9 percentage points to 5.2%. Profit gains reflected solid revenue growth and significant gains in gross margin, which benefited from favorable foreign exchange rate changes and lower product related costs. For the quarter, foreign exchange rate changes contributed approximately $3.7 million to operating profit. Margin improvements were achieved while supporting increased investment behind global brand building efforts and product development capability.
EPS for the quarter expanded 37.5% to $0.22, reflecting profit gains and continued benefits from share repurchases. The Company did not execute share repurchases in the second quarter, reflecting the timing of completion of share sales under its shelf registration statement. The Company currently has 4.3 million shares remaining under existing share repurchase programs.

Timberland ended the quarter with $163.6 million in cash and no debt outstanding. Timberland drove improvement in annual inventory turns, supporting an increase in return on capital from 27.8% to 31.0%.

Jeffrey B. Swartz, Timberland's President and Chief Executive Officer, stated, “Timberland's second quarter results reflect the power of the Timberland® brand portfolio – and continued benefits from our efforts to enhance total system execution. We continue to drive solid growth across major product categories and geographies through a consistent focus on delivering against the enduring equities of the Timberland brand – while adapting our go-to-market strategies to better serve the needs of the broad range of Timberland consumers across the globe. We also continue to benefit from our focus on delivering superior customer service, leveraging a strengthened value chain that is supporting stronger growth and improved operating efficiencies. We are also continuing to refine our brand building approach, leveraging innovative vehicles to enhance our communication of Timberland's brand essence and values – and deepen our relationship with Timberland consumers.

We are pleased to have delivered strong financial results in the second quarter. We believe that we are on track for solid performance in 2004 and are targeting mid to high single-digit revenue growth for the balance of this year. We remain committed to delivering solid revenue growth, double-digit profit gains and strong cash flow in 2004, leveraging strategies focused on capturing the great potential we see for the Timberland brand.”

                        THE TIMBERLAND COMPANY
              CONDENSED CONSOLIDATED STATEMENTS OF INCOME
             (Amounts in thousands, except per share data)
                              (Unaudited)

                                    For the             For the
                              Three Months Ended   Six Months Ended
                              ------------------- -------------------
                              July 2,   June 27,  July 2,   June 27,
                                2004      2003      2004      2003
                              --------- --------- --------- ---------
Revenue                       $230,210  $211,733  $551,987  $482,730
Cost of goods sold             115,713   112,957   271,039   257,726
                              --------- --------- --------- ---------

   Gross profit                114,497    98,776   280,948   225,004
                              --------- --------- --------- ---------

Operating expense
   Selling                      81,316    70,449   176,668   148,001
   General and administrative   21,101    19,266    44,442    38,415
                              --------- --------- --------- ---------
     Total operating expense   102,417    89,715   221,110   186,416
                              --------- --------- --------- ---------

      Operating income          12,080     9,061    59,838    38,588
                              --------- --------- --------- ---------

Other expense (income)
   Interest expense                167       222       400       439
   Other, net                     (286)     (103)   (1,046)     (531)
                              --------- --------- --------- ---------
      Total other expense
       (income)                   (119)      119      (646)      (92)
                              --------- --------- --------- ---------

   Income before income taxes   12,199     8,942    60,484    38,680
                              --------- --------- --------- ---------

Provision for income taxes       4,331     3,130    21,472    13,538
                              --------- --------- --------- ---------

      Net income                $7,868    $5,812   $39,012   $25,142
                              ========= ========= ========= =========

Earnings per share
   Basic                          $.22      $.16     $1.11      $.70
                              ========= ========= ========= =========
   Diluted                        $.22      $.16     $1.09      $.69



                       THE TIMBERLAND COMPANY
                           REVENUE ANALYSIS
                        (Amounts in Thousands)

                For the Three Months Ended   For the Six Months Ended
                July 2,   June 27,     %     July 2,  June 27,     %
                 2004      2003     Change    2004      2003    Change
                --------- ---------------- --------- -----------------
Revenue by
 Segment:
  US Wholesale  $104,432  $96,306     8.4% $215,780  $200,308     7.7%
  US Consumer
   Direct         34,590   32,870     5.2%   72,367    65,701    10.1%
                --------- --------         --------- ---------
    Total US     139,022  129,176     7.6%  288,147   266,009     8.3%

  International   91,188   82,557    10.5%  263,840   216,721    21.7%

Revenue by
 Product
  Footwear       173,360  162,486     6.7%  412,741   356,213    15.9%
  Apparel and
   Accessories    54,701   46,700    17.1%  134,028   120,411    11.3%
  Royalty and
   Other           2,149    2,547  (15.6%)    5,218     6,106  (14.5%)

Revenue by
 Channel
  Wholesale      161,756  149,355     8.3%  408,728   359,177    13.8%
  Consumer
   Direct         68,454   62,378     9.7%  143,259   123,553    15.9%

Note:  Domestic
 Retail
 Comparable
  Store Sales      (1.3%)   (1.9%)              2.4%    (3.1%)


                        THE TIMBERLAND COMPANY
      RECONCILIATION OF TOTAL AND INTERNATIONAL REVENUE INCREASES
                 TO CONSTANT DOLLAR REVENUE INCREASES
                         (Amounts in Millions)

Total Company Revenue Reconciliation:

                           For the Three Months    For the Six Months
                            Ended July 2, 2004     Ended July 2, 2004
                          ----------------------  --------------------
                              $Change    %Change     $Change   %Change
----------------------------------------------------------------------
Revenue increase (GAAP)         $18.5       8.7        $69.3     14.3
Increase due to foreign
 exchange rate changes            5.6       2.6         24.5      5.1
Revenue increase in
 constant dollars                12.9       6.1         44.8      9.2

International Revenue Reconciliation:

                            For the Three Months   For the Six Months
                             Ended July 2, 2004    Ended July 2, 2004
                          ------------------------ -------------------
                              $Change    %Change     $Change   %Change
----------------------------------------------------------------------
Revenue increase (GAAP)          $8.6      10.5        $47.1     21.7
Increase due to foreign
 exchange rate changes            5.6       6.8         24.5     11.3
Revenue increase in
 constant dollars                 3.0       3.7         22.6     10.4