20

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

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

             For the Quarterly Period Ended September 28, 1997

                       Commission File Number 1-6560


                                 THE FAIRCHILD CORPORATION
          (Exact name of Registrant as specified in its charter)
                                     
                  Delaware
34-0728587
(State or other jurisdiction of
(I.R.S. Employer Identification No.)
Incorporation or organization)

Washington Dulles International Airport
300 West Service Road, PO Box 10803
Chantilly, VA                                        20153
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code          (703) 478-5800
                                     
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 ninety (90) days.

                             YES    X       NO
                                     
Indicate  the number of shares outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date.

                                        Outstanding at
               Title of Class                September 28, 1997
     Class A Common Stock, $0.10 Par Value14,030,717
     Class B Common Stock, $0.10 Par Value2,625,616

          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                                     
                                   INDEX
                                     
                                     
                                     
                                     

Page
PART 1.                                    FINANCIAL INFORMATION

      Item 1.Condensed Consolidated Balance Sheets as of September 28, 1997
(Unaudited) and
            June 30, 1997                                   .
3

           Consolidated Statements of  Earnings for the Three Months ended
September 28, 1997
           and September 29, 1996 (Unaudited)
5

           Condensed Consolidated Statements of Cash Flows for the Three
Months ended
           September 28, 1997 and September 29, 1996 (Unaudited)
6

           Notes to Condensed Consolidated Financial Statements (Unaudited)
7

      Item 2.Management's Discussion and Analysis of Results of Operations
and Financial
           Condition
11

PART II.   OTHER INFORMATION

      Item 1.                              Legal Proceedings
16

      Item 6.               Exhibits and Reports on Form 8-K
16

* For purposes of Part 1 and this Form 10-Q, the term "Company" means The
Fairchild Corporation, and its subsidiaries, unless otherwise indicated.
For purposes of Part II, the term "Company" means The Fairchild
Corporation, unless otherwise indicated.

                      PART I:  FINANCIAL INFORMATION
                                     
                       ITEM 1:  FINANCIAL STATEMENTS

                                     
          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                   CONDENSED CONSOLIDATED BALANCE SHEETS
             September 28, 1997 (Unaudited) and June 30, 1997
                                     
                                     
                                     
                                  ASSETS


(In thousands)
                                                     June 30,  
                                      September      1997 (*)
                                         28,
                                         1997
                                                          
CURRENT ASSETS:                                                  
Cash and cash equivalents, $4,725 and $     9,049     $   19,420 
$4,839 restricted
Short-term investments                     18,403         25,647 
Accounts receivable-trade, less           172,239        168,163 
allowances of $9,157 and $8,103
Inventories:                                                     
Finished goods                            305,048        297,223 
Work-in-progress                           29,812         26,887 
Raw materials                              24,807         18,626 
                                          359,667        342,736 
Prepaid expenses and other current         39,595         33,631 
assets
Total Current Assets                      598,953        589,597 
                                                                 
Property, plant and equipment, net of     132,195        128,712 
accumulated depreciation of $127,538
and $134,032
                                                                 
Net assets held for sale                   26,262         26,147 
Cost in excess of net assets              154,233        154,808 
acquired, (Goodwill) less accumulated
amortization of $37,895 and $36,672
Investments and advances, affiliated       55,337         55,678 
companies
Prepaid pension assets                     59,512         59,742 
Deferred loan costs                        11,489          9,252 
Other assets                               45,135         43,397 
                                                                 
TOTAL ASSETS                          $ 1,083,116     $ 1,067,333 

*Condensed from audited financial statements

The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.



          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                   CONDENSED CONSOLIDATED BALANCE SHEETS
             September 28, 1997 (Unaudited) and June 30, 1997
                                     
                                     
                                     
                   LIABILITIES AND STOCKHOLDERS' EQUITY


(In thousands)
                                       September     June 30,  
                                          28,        1997 (*)
                                         1997
                                                          
CURRENT LIABILITIES:                                             
Bank notes payable and current        $    79,781     $   47,422 
maturities of long-term debt
Accounts payable                           84,797         84,953 
Other accrued liabilities                  91,289        105,199 
Income taxes                                   --          5,881 
                                          255,867        243,455 
Total Current Liabilities
                                                                 
LONG-TERM LIABILITIES:                                           
Long-term debt, less current              412,261        416,922 
maturities
Other long-term liabilities                22,381         23,622 
Retiree health care liabilities            43,284         43,387 
Noncurrent income taxes                    48,939         42,013 
Minority interest in subsidiaries          69,178         68,309 
TOTAL LIABILITIES                         851,910        837,708 
                                                                 
STOCKHOLDERS' EQUITY:
Class A common stock, $0.10 par             2,027          2,023 
value; authorized 40,000 shares,
20,272 shares issued (20,234 in June)
and 14,031 shares outstanding (13,992
in June)
Class B common stock, $0.10 par               263            263 
value; authorized 20,000 shares,
2,626 shares issued and outstanding
(2,633 in June)
Paid-in capital                            71,105         71,015 
Retained earnings                         210,441        209,949 
Cumulative translation adjustment            (865 )       (1,860 )
Net unrealized holding loss on                (46 )          (46 )
available-for-sale securities
Treasury Stock, at cost, 6,242 shares     (51,719 )      (51,719 )
of Class A common stock
                                                                 
TOTAL STOCKHOLDERS' EQUITY                231,206        229,625 
                                                                 
TOTAL LIABILITIES AND STOCKHOLDERS'   $ 1,083,116     $ 1,067,333 
EQUITY

*Condensed from audited financial statements

The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.



          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
               CONDENSED STATEMENTS OF EARNINGS (Unaudited)
 For The Three (3) Months Ended September 28, 1997 and September 29, 1996
                                     
                                     
                                     


(In thousands, except per share data)                       Three Months
Ended
                                                     September 
                                      September        29,
                                         28,           1996
                                        1997
                                                          
REVENUE:                                                         
Net sales                             $   213,761     $  146,090 
Other income, net                           5,357            223 
                                          219,118        146,313 
                                                                 
COSTS AND EXPENSES:
Cost of goods sold                        161,699        106,280 
Selling, general & administrative          45,479         35,846 
Research and development                      605             23 
Amortization of goodwill                    1,223          1,116 
                                          209,006        143,265 
OPERATING INCOME                           10,112          3,048 
                                                                 
Interest expense                           12,988         14,672 
Interest income                              (398 )       (2,192 )
Net interest expense                       12,590         12,480 
                                            1,897           (375 )
Investment income (loss), net
Equity in earnings of affiliates            1,751          2,311 
Minority interest                            (788 )         (785 )
                                              382         (8,281 )
EARNINGS (LOSS) BEFORE TAXES
                                              110          3,663 
Income tax benefit
                                                                 
NET EARNINGS (LOSS)                   $       492     $   (4,618 )
                                                                 
Primary earnings (loss) per share     $       .03     $    (.28) 
Fully diluted earnings (loss) per             .03          (.28) 
share
                                                                 
Weighted average number of shares                                
used in
computing earnings per share:
Primary                                    17,457         16,425 
Fully Diluted                              17,588         16,425 



The accompanying notes to summarized financial information are an integral
part of these statements.



          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
        CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
 For The Three (3) Months Ended September 28, 1997 and September 29, 1996
                                     


(In thousands)                                           Three Months Ended
                                       September     September 
                                          28,          29,
                                         1997        1997 (*)
                                                          
Cash flows provided by (used for)                                
Operations:                                                      
Net earnings (loss)                           492         (4,618 )
                                     $              $
Depreciation and amortization               6,857          5,268  
Accretion of discount on long-term             34          1,100 
liabilities
Distributed earnings of affiliates,           715          1,499 
net
Minority interest                             788            785 
Changes in assets and liabilities         (45,729 )      (49,923 )
                                          (36,843 )      (45,889 )
Net cash used for operations
                                                                 
Investments:
Net proceeds from the sale of                  --        173,719 
discontinued operations
Purchase of property, plant and           (10,206 )       (2,131 )
equipment
Net proceeds received from                  7,815             15 
investments
Changes in net assets held for sale          (139 )       (1,230 )
Other, net                                     45              5 
                                           (2,485 )      170,378 
Net cash provided by (used for)
investments
                                                                 
Financing:
Proceeds from issuance of debt             95,109         33,627 
Debt repayments and repurchase of         (67,698 )      (77,783 )
debentures, net
Issuance of Class A common stock              149            522 
                                           27,560        (43,634 )
Net cash provided by (used for)
financing
                                            1,397            594 
Effects of exchange rate changes on
cash
Net increase (decrease) in cash and       (10,371 )       81,449 
cash equivalents
Cash and cash equivalents, beginning       19,420         39,649 
of period
                                                                 
Cash and cash equivalents, end of     $     9,049     $  121,098 
period



The accompanying Notes to Consolidated Financial Statements are an integral
part of these statements.


          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
                   (In thousands, except per share data)


1.  FINANCIAL STATMENTS

      The  consolidated  balance sheet as of September  28,  1997  and  the
consolidated  statements of earnings and cash flows for  the  three  months
ended  September 28, 1997 and September 29, 1996 have been prepared by  the
Company,  without  audit.   In the opinion of management,  all  adjustments
(consisting  of  normal recurring adjustments) necessary to present  fairly
the  financial position, results of operations and cash flows at  September
28, 1997, and for all periods presented, have been made.  The balance sheet
at  June 30, 1997 was condensed from the audited financial statements as of
that date.

      Certain  information  and footnote disclosures normally  included  in
financial  statements  prepared  in  accordance  with  generally   accepted
accounting  principles have been condensed or omitted.  These  consolidated
financial  statements  should  be read in conjunction  with  the  financial
statements and notes thereto included in the Company's June 30,  1997  Form
10-K and Banner Aerospace, Inc.'s March 31, 1997 Form 10-K.  The results of
operations  for  the  period ended September 28, 1997 are  not  necessarily
indicative of the operating results for the full year.  Certain amounts  in
prior  years'  quarterly  financial statements have  been  reclassified  to
conform to the current presentation.

2.  BUSINESS COMBINATIONS

      The  Company's  acquisitions described  in  this  section  have  been
accounted  for  using the purchase method.  The respective  purchase  price
assigned  to the net assets acquired were based on the fair value  of  such
assets and liabilities at the respective acquisition dates.

      In  February 1997, the Company completed a transaction (the "Simmonds
Acquisition")  pursuant  to which the Company acquired  common  shares  and
convertible debt representing an 84.2% interest, on a fully diluted  basis,
of  Simmonds  S.A. ("Simmonds").  The Company initiated a tender  offer  to
purchase the remaining shares and convertible debt held by the public.   By
June  30,  1997,  the Company had purchased, or placed sufficient  cash  in
escrow  to  purchase,  all  the remaining shares and  convertible  debt  of
Simmonds.   The total purchase price of Simmonds, including the  assumption
of debt, was approximately $62,000, which the Company funded with available
cash.   The Company recorded approximately $13,750 in goodwill as a  result
of this acquisition, which will be amortized using the straight-line method
over  40  years.   Simmonds  is one of Europe's leading  manufacturers  and
distributors of aerospace and automotive fasteners.

      In  January 1997, Banner Aerospace, Inc. ("Banner"), a majority-owned
subsidiary of the Company, acquired PB Herndon Company ("PB Herndon") in  a
business  combination accounted for as a purchase. The total  cost  of  the
acquisition was $16,000, including the assumption of $1,300 in debt,  which
exceeded  the  fair value of the net assets of PB Herndon by  approximately
$3,500,  which  is being amortized using the straight-line method  over  40
years. The Company purchased PB Herndon with available cash. PB Herndon  is
a  distributor  of  specialty fastener lines and similar aerospace  related
components.

      On  June  30,  1997,  the Company sold all the patents  of  Fairchild
Scandinavian   Bellyloading  Company  ("SBC")  to   Teleflex   Incorporated
("Teleflex") for $5,000, and immediately thereafter sold all the  stock  of
SBC  to a wholly owned subsidiary of Teleflex for $2,000.  The Company  may
also  receive additional proceeds of up to $7,000 based on future net sales
of SBC's patented products and services.

3.  RESTRICTED CASH

      The Company had approximately $4,725 and $4,839 of restricted cash on
September  28,  1997  and  June 30, 1997, respectively,  all  of  which  is
maintained as collateral for certain debt facilities.

4.  SUMMARIZED STATEMENT OF EARNINGS INFORMATION

       The   following  table  presents  summarized  historical   financial
information,  on  a  combined  100%  basis,  of  the  Company's   principal
investments, which are accounted for using the equity method.



                                                       Three Months Ended
                                       September    September  
                                          28,          29,
                                         1997          1996
                                                          
Net sales                                  82,025         80,037 
                                     $              $
Gross profit                               35,686         34,997 
Earnings from continuing operations         2,501          4,052  
Net earnings                                2,501          4,052 



    The Company owns approximately 31.9% of Nacanco Paketleme common stock.
The  Company  recorded  equity  earnings of $1,692  and  $1,877  from  this
investment for the three months ended September 28, 1997 and September  29,
1996, respectively.

       On   September  28,  1997,  the  Company's  investments  in   Shared
Technologies  Fairchild  Inc. ("STFI") consisted of  (i)  $22,703  carrying
value  for $25,000 face value of 6% cumulative Convertible Preferred Stock,
(ii)  $11,666  carrying value for $20,000 face value of  Special  Preferred
Stock,  and  (iii) $(2,332) carrying value for 6,225,000 shares  of  common
stock.  At the close of trading on September 26, 1997, STFI's common  stock
was  quoted  at  $11.56  per  share.  Based on this  price,  the  Company's
investment in STFI common stock had an approximate market value of $71,977.
The Company recorded equity earnings of $59 and $434 from these investments
during  the three months ended September 28, 1997 and September  29,  1996,
respectively.

     On July 16, 1997, STFI entered into a definitive merger agreement (the
"STFI/Tel-Save Merger") with Tel-Save Holdings, Inc. ("Tel-Save"), pursuant
to  which  Tel-Save would acquire STFI in a business combination  accounted
for  as  a  pooling  of interests.  Upon consummation of the  STFI/Tel-Save
Merger,  the  Company  will receive shares of Tel-Save's  common  stock  in
exchange   for  its  shares  of  STFI  common  stock  and  STFI  cumulative
convertible  preferred stock.  The price to be paid by Tel-Save  is  $11.25
for each share of STFI.  This price may increase depending on the price  of
Tel-Save  prior  to  the  effective date of the merger.  In  addition,  the
Company  will  receive  approximately $22,000 cash in  redemption  for  its
shares  of  STFI special preferred stock. Tel-Save and STFI have  scheduled
shareholder  meetings on December 1, 1997, to vote on the  planned  merger.
As  a result of the transaction, the Company expects to recognize a pre-tax
gain in excess of $100,000.

5.  CREDIT AGREEMENTS

     On July 18, 1997, the FHC Credit Agreement was restructured to provide
FHC  with  a  $150,000 senior secured credit facility (the "FHC  Facility")
consisting  of  (i) a $75,000 revolver loan, with a letter of  credit  sub-
facility of $12,000, and (ii) a $75,000 term loan.  Advances made under the
FHC  Facility would generally bear interest at a rate of, at the  Company's
option,  (i) 2% over the Citibank N.A. base rate, or (ii) 3 1/4%  over  the
Eurodollar  Rate  ("LIBOR").  The FHC Facility  is  subject  to  a  non-use
commitment   fee  of  1/2%  of  the  aggregate  unused  availability;   and
outstanding letters of credit are subject to fees of 3 1/2% per  annum.   A
borrowing  base  is  calculated monthly to determine the amounts  available
under  the  FHC  Facility.  The borrowing base is determined monthly  based
upon  specified percentages of (i) FHC's accounts receivable,  inventories,
and  the  appraised value of equipment and real property, and  (ii)  assets
pledged  by RHI to secure the facility.  The FHC Facility matures  on  July
28, 2000.  The FHC Facility provides that on December 31, 1998, the Company
must  repay  the term loan, in full, together with an amount  necessary  to
reduce  the outstanding revolving loans to $52,000, if the Company has  not
complied  with certain financial covenant requirements as of September  30,
1998.  The  Company was in compliance with all of its credit agreements  on
September 28, 1997.

     In August 1997, the Company entered into a delayed-start swap interest
rate  lock  hedge  agreement  (the "FHC Hedge  Agreement")  to  reduce  its
exposure to increases in interest rates on variable rate debt. Beginning on
December  15,  1997,  the FHC Hedge Agreement will  provide  interest  rate
protection  on $100,000 of variable rate debt for ten years, with  interest
being calculated based on a fixed LIBOR rate of 6.696%.

6.  MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES

      On  September 28, 1997, the Company had $69,178 of minority interest,
of  which  $68,856 represents approximately 40.7% of Banner's common  stock
outstanding on a consolidated basis.

7.  EQUITY SECURITIES

      The  Company  had  14,030,717 shares of  Class  A  common  stock  and
2,625,616 shares of Class B common stock outstanding at September 28, 1997.
Class  A  common  stock is traded on both the New York  and  Pacific  Stock
Exchanges.  There is no public market for the Class B common stock.  Shares
of  Class  A common stock are entitled to one vote per share and cannot  be
exchanged  for  shares of Class B common stock.  Shares of Class  B  common
stock  are  entitled to ten votes per share and can be  exchanged,  at  any
time,  for shares of Class A common stock on a share-for-share basis.   For
the  three months ended September 28, 1997, 31,534 shares of Class A Common
Stock  were  issued  as  a result of the exercise  of  stock  options,  and
shareholders  converted 6,900 shares of Class B common stock into  Class  A
common stock.

8.  EARNINGS PER SHARE

      Primary and fully diluted earnings per share are computed by dividing
net  income  by the weighted average number of shares and share equivalents
outstanding during the period.  To compute the incremental shares resulting
from stock options and warrants for primary earnings per share, the average
market  price of the Company's stock during the period is used.  To compute
the  incremental shares resulting from stock options and warrants for fully
diluted earnings per share, the greater of the ending market price  or  the
average  market price of the Company's stock is used.  In computing primary
and  fully  diluted earnings per share for the three months ended September
28, 1997, the conversion of options and warrants was assumed, as the effect
was dilutive. In computing primary and fully diluted earnings per share for
the  three  months ended September 29, 1996, the conversion of options  and
warrants was not assumed, as the effect was antidilutive.

9.  CONTINGENCIES

     Government Claims

      The  Corporate Administrative Contracting Officer (the "ACO"),  based
upon  the  advice of the United States Defense Contract Audit  Agency,  has
made  a  determination that Fairchild Industries, Inc.  ("FII"),  a  former
subsidiary  of  the  company,  did  not  comply  with  Federal  Acquisition
Regulations  and Cost Accounting Standards in accounting for (i)  the  1985
reversion  to  FII of certain assets of terminated defined benefit  pension
plans,  and  (ii)  pension  costs upon the closing  of  segments  of  FII's
business.   The  ACO  has  directed FII to prepare  cost  impact  proposals
relating  to  such  plan terminations and segment closings  and,  following
receipt  of  such cost impact proposals, may seek adjustments  to  contract
prices.   The  ACO alleges that substantial amounts will  be  due  if  such
adjustments  are made.  The Company believes it has properly accounted  for
the  asset  reversions in accordance with applicable accounting  standards.
The  Company has held discussions with the government to attempt to resolve
these pension accounting issues.

     Environmental Matters

      The  Company's operations are subject to stringent Government imposed
environmental  laws  and regulations concerning, among  other  things,  the
discharge  of materials into the environment and the generation,  handling,
storage, transportation and disposal of waste and hazardous materials.   To
date,  such  laws  and regulations have not had a material  effect  on  the
financial  condition,  results of operations, or  net  cash  flows  of  the
Company,  although the Company has expended, and can be expected to  expend
in  the  future,  significant  amounts for investigation  of  environmental
conditions   and   installation   of  environmental   control   facilities,
remediation   of  environmental  conditions  and  other  similar   matters,
particularly in the Aerospace Fasteners segment.

      In  connection with its plans to dispose of certain real estate,  the
Company  must investigate environmental conditions and may be  required  to
take  certain  corrective action prior or pursuant to any such disposition.
In   addition,  management  has  identified  several  areas  of   potential
contamination  at or from other facilities owned, or previously  owned,  by
the  Company, that may require the Company either to take corrective action
or to contribute to a clean-up.  The Company is also a defendant in certain
lawsuits  and  proceedings  seeking to  require  the  Company  to  pay  for
investigation or remediation of environmental matters and has been  alleged
to  be  a  potentially  responsible party  at  various  "Superfund"  sites.
Management  of the Company believes that it has recorded adequate  reserves
in  its  financial statements to complete such investigation and  take  any
necessary  corrective  actions  or make any  necessary  contributions.   No
amounts  have been recorded as due from third parties, including  insurers,
or  set off against, any liability of the Company, unless such parties  are
contractually obligated to contribute and are not disputing such liability.

      As of September 28, 1997, the consolidated total recorded liabilities
of  the  Company  for  environmental  matters  approximated  $8,300,  which
represented  the  estimated probable exposures for these  matters.   It  is
reasonably  possible that the Company's total exposure  for  these  matters
could be approximately $13,000 on an undiscounted cash flow basis.

     Other Matters

      The  Company  is  involved  in  various  other  claims  and  lawsuits
incidental to its business, some of which involve substantial amounts.  The
Company, either on its own or through its insurance carriers, is contesting
these  matters.  In the opinion of management, the ultimate  resolution  of
the  legal  proceedings, including those aforementioned, will  not  have  a
material  adverse effect on the financial condition, or future  results  of
operations or net cash flows of the Company.

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


      The Fairchild Corporation (the "Company") was incorporated in October
1969, under the laws of the State of Delaware.  On November, 15, 1990,  the
Company  changed  its name from Banner Industries, Inc.  to  The  Fairchild
Corporation.   RHI  Holdings, Inc. ("RHI") is a direct  subsidiary  of  the
Company.  RHI is the 100% owner of Fairchild Holding Corp. ("FHC") and  the
majority  owner  of  Banner  Aerospace,  Inc.  ("Banner").   The  Company's
principal  operations are conducted through RHI and FHC.  The Company  also
holds  significant equity interests in Shared Technologies  Fairchild  Inc.
("STFI") and Nacanco Paketleme ("Nacanco").

      The  following  discussion  and analysis  provide  information  which
management  believes  is relevant to assessment and  understanding  of  the
Company's consolidated results of operations and financial condition.   The
discussion  should  be read in conjunction with the consolidated  financial
statements and notes thereto.

CAUTIONARY STATEMENT

      Certain  statements  in  the  financial discussion  and  analysis  by
management  contain  forward-looking information  that  involves  risk  and
uncertainty,   including   current  trend  information,   projections   for
deliveries,  backlog, and other trend projections.  Actual  future  results
may  differ materially depending on a variety of factors, including product
demand;  performance issues with key suppliers; customer  satisfaction  and
qualification  issues;  labor  disputes;  governmental  export  and  import
policies;   worldwide  political  stability  and  economic  growth;   legal
proceedings; business combinations; investment risks; and acts of nature.

RECENT DEVELOPMENTS

     On July 16, 1997, STFI entered into a definitive merger agreement (the
"STFI/Tel-Save Merger") with Tel-Save Holdings, Inc. ("Tel-Save"), pursuant
to which Tel-Save plans to acquire STFI in a business combination accounted
for  as  a  pooling  of interests.  Upon consummation of the  STFI/Tel-Save
Merger,  the  Company  will receive shares of Tel-Save's  common  stock  in
exchange   for  its  shares  of  STFI  common  stock  and  STFI  cumulative
convertible  preferred stock.  The price to be paid by Tel-Save  is  $11.25
for each share of STFI.  This price may increase depending on the price  of
Tel-Save  prior  to  the  effective date of the merger.  In  addition,  the
Company  will receive approximately $22 million cash in redemption for  its
shares  of STFI special preferred stock. The Company expects the merger  to
be consummated prior to December 31, 1997.  As a result of the transaction,
the Company would recognize a pre-tax gain in excess of $100 million.

      On  June  30,  1997,  the Company sold all the patents  of  Fairchild
Scandinavian   Bellyloading  Company  ("SBC")  to   Teleflex   Incorporated
("Teleflex")  for  $5.0 million, and immediately thereafter  sold  all  the
stock  of  SBC  to a wholly owned subsidiary of Teleflex for $2.0  million.
The  Company  may  also receive additional proceeds of up to  $7.0  million
based on future net sales of SBC's patented products and services.

      In  February 1997, the Company completed a transaction (the "Simmonds
Acquisition")  pursuant  to which the Company acquired  common  shares  and
convertible debt representing an 84.2% interest, on a fully diluted  basis,
of  Simmonds  S.A. ("Simmonds").  The Company initiated a tender  offer  to
purchase the remaining shares and convertible debt held by the public.   By
June  30,  1997,  the Company had purchased, or placed sufficient  cash  in
escrow  to  purchase,  all  the remaining shares and  convertible  debt  of
Simmonds.   The total purchase price of Simmonds, including the  assumption
of  debt,  was approximately $62.0 million, which the Company  funded  with
available  cash.   The  Company  recorded approximately  $13.7  million  in
goodwill as a result of this acquisition, which will be amortized using the
straight-line  method over 40 years. Simmonds is one  of  Europe's  leading
manufacturers and distributors of aerospace and automotive fasteners.

      In  January  1997, Banner, through its subsidiary, Dallas  Aerospace,
Inc.,  acquired PB Herndon Company ("PB Herndon") in a business combination
accounted  for as a purchase. The total cost of the acquisition  was  $16.0
million,  including the assumption of $1.3 million in debt, which  exceeded
the  fair  value  of  the  net assets of PB Herndon by  approximately  $3.5
million. The excess is being amortized using the straight-line method  over
40  years. The Company purchased PB Herndon with available cash. PB Herndon
is  a distributor of specialty fastener lines and similar aerospace related
components.


RESULTS OF OPERATIONS

      The  Company  currently reports in two principal  business  segments:
Aerospace  Fasteners and Aerospace Distribution. The results  of  Fairchild
Technologies,  together with the results of Gas Springs and  SBC  (for  the
prior  year period) are included in the Corporate and Other classification.
The  following table illustrates the historical sales and operating  income
of  the Company's operations for the three months ended September 28,  1997
and September 29, 1996.



(In thousands)                                    For the Quarter Ended
                                       September     September 
                                       28, 1997      29, 1996
                                                          
Sales by Segment:                                                
Aerospace Fasteners                        76,847         55,047 
                                     $              $
Aerospace Distribution                    122,914         84,107 
Corporate and Other                        18,847          9,654  
Eliminations (a)                           (4,847 )       (2,718 )
                                          213,761        146,090 
Total Sales                           $              $
                                                                 
Operating Income (Loss) by Segment:
Aerospace Fasteners                   $     2,510     $    2,108 
Aerospace Distribution                      9,371          5,981 
Corporate and Other                        (1,769 )       (5,041 )
                                           10,112                
Total Operating Income                $              $    3,048

(a) Represents intersegment sales from the Aerospace Fasteners segment to
the Aerospace Distribution segment.



CONSOLIDATED RESULTS

      Net  sales  of  $213.8 million in the first quarter  of  Fiscal  1998
improved  significantly by $67.7 million, or 46.3%, compared  to  sales  of
$146.1  million  in  the  first quarter of Fiscal 1997.  Sales  growth  was
stimulated  by  the resurgent commercial aerospace industry, together  with
the effects that recent acquisitions contributed in the current quarter.

     Gross Margin as a percentage of sales was 24.4% and 27.3% in the first
quarter  of  Fiscal 1998 and 1997, respectively.  The lower margin  in  the
current quarter is attributable to inefficiencies associated with increased
production rates requiring the addition of new employees and the payment of
overtime to existing employees within the Aerospace Fasteners segment,  and
a  change  in product mix and increased price competition in the  Aerospace
Distribution segment.

     Selling, General & Administrative expense as a percentage of sales was
21.3% and 24.5% in the first quarter of Fiscal 1998 and 1997, respectively.
The  improvement  in  the  current quarter was  attributable  primarily  to
administrative efficiencies in correlation to the increase in sales.

      Research  and  Development expense increased in the current  quarter,
compared  to  the  prior year quarter, as a result of  product  development
within   Fairchild  Technologies.   Additional  research  and   development
expenses will be incurred in the future.

      Other  income increased $5.1 million in the current quarter, compared
to  the prior year quarter, due primarily to the sale of air rights over  a
portion  of the property the Company owns and is developing in Farmingdale,
New York.

      Operating income of $10.1 million in the first quarter of Fiscal 1998
increased  $7.1  million,  or 232%, compared to operating  income  of  $3.0
million  in  the first quarter of Fiscal 1997.  The increase  in  operating
income  was due primarily to the improved results provided by the Company's
aerospace operations and the aforementioned increase in other income.

     Investment income, net, increased $2.3 million in the first quarter of
Fiscal 1998, due primarily to recording unrealized gains on the fair market
adjustments of trading securities in the first quarter of Fiscal 1998 while
recording unrealized losses from trading securities in the first quarter of
Fiscal 1997.

     Equity in earnings of affiliates decreased $.6 million in the first
quarter of Fiscal 1998, compared to the first quarter of Fiscal 1997, due
to slightly lower earnings by STFI and Nacanco.

      Income  Taxes included a $.1 million tax benefit in the first quarter
of  Fiscal  1998, on pre-tax earnings of $.4 million.  The tax benefit  was
due primarily to losses generated by domestic operations.

      Net  earnings of $.5 million in the three months ended September  28,
1997,  improved  by  $5.1 million compared to the  $4.6  million  net  loss
recorded  in  the three months ended September 29, 1996.   This improvement
is  attributable to (i) the $7.1 million increase in operating income,  and
(ii) the $2.3 million increase in investment income, offset partially by  a
$3.6 million decrease in income tax benefit.

SEGMENT  RESULTS:

AEROSPACE FASTENERS SEGMENT

     Sales in the Aerospace Fasteners segment increased by $21.8 million to
$76.8  million, up 39.6% the first quarter of Fiscal 1998, compared to  the
first  quarter  of  Fiscal  1997,  reflecting  significant  growth  in  the
commercial  aerospace  industry combined with the effect  of  the  Simmonds
acquisition.  New orders have continued to exceed reported sales, resulting
in a backlog of $201 million at September 28, 1997, up from $196 million at
June 30, 1997. Excluding current quarter sales of $14.6 million contributed
by  Simmonds, sales increased 13.1% in Fiscal 1997, compared  to  the  same
quarter of the prior year.

      Operating income improved by $.4 million, or 19.1%, during the  first
quarter of Fiscal 1998, compared to the first quarter of Fiscal 1997.  This
improvement was attributable to the results of Simmonds. Excluding  current
quarter results of Simmonds, operating income would have decreased by  $1.1
million  in the first quarter of Fiscal 1998, compared to the same  quarter
of  the  prior  year, reflecting inefficiencies associated  with  increased
production  rates which required the addition of employees and  substantial
overtime work. The Company anticipates that the productivity inefficiencies
will gradually improve in the coming months.

AEROSPACE DISTRIBUTION SEGMENT

      Aerospace Distribution sales were up $38.8 million, or 46.1%, for the
first three months of Fiscal 1998, compared to the same period of the prior
year.  The improvement in the current period is due to increased  sales  to
commercial   airlines,   original  equipment   manufacturers,   and   other
distributors  and  increased sales of turbine parts and  engine  management
services. In addition, incremental sales of $5.2 million by PB Herndon also
contributed to the increase.

      Operating  income was up $3.4 million, or 56.7%, for the first  three
months  of Fiscal 1998, compared to the same period of the prior year,  due
primarily  to  the  increase in sales and the related economies  of  scale.
Lower  gross margins, as a percentage of sales, resulting from a change  in
product  mix  together  with  increased price competition  were  offset  by
improved efficiencies of selling, general and administrative expenses, as a
percentage  of sales. This segment has benefited from the extended  service
lives  of existing aircraft, growth from acquisitions and internal  growth,
which has increased its overall market share.

CORPORATE AND OTHER

       The   Corporate   and   Other  classification   includes   Fairchild
Technologies, Gas Springs Division and corporate activities. The results of
SBC,  which  was sold at Fiscal 1997 year-end, are included  in  the  prior
period  results.  The group reported an increase in sales of $9.2  million,
or  95.2%,  in the first quarter of Fiscal 1998, as compared  to  the  same
period  in  Fiscal  1997,  due  primarily to an  improvement  in  sales  of
Fairchild Technologies advanced semiconductor manufacturing equipment line.
The operating loss decreased by $3.3 million in the first quarter of Fiscal
1998,  compared  to the first quarter of Fiscal 1997, as  a  result  of  an
increase in other income, partially offset by increased losses at Fairchild
Technologies.  The operating results classified under Corporate  and  Other
are  affected  by the operations of Fairchild Technologies  Division  ("The
Division"), which may fluctuate because of industry cyclicality, the volume
and timing of orders, the timing of new product shipments, customer's
capital spending, and pricing changes by The Division and  its competition.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

      At  September 28, 1997, cash and cash equivalents decreased  to  $9.0
million  from  $19.4  million  at June 30,  1997,  due  to  cash  used  for
operations of $36.8 million and net capital expenditures of $10.2  million,
offset  partially  by  cash of $27.4 million provided  from  the  increased
borrowings from revolving debt and $10.2 million received from the sale  of
investments.  The  Company's  principal  cash  requirements  include   debt
service,   capital  expenditures,  acquisitions,  and  payment   of   other
liabilities.  Other liabilities that require the use of cash include  post-
employment   benefits   for  retirees,  environmental   investigation   and
remediation obligations, and litigation settlements and related costs.  The
Company  maintains  credit  agreements with a consortium  of  banks,  which
provide  revolving  credit  facilities to  RHI  and  FHC,  and  a  separate
revolving credit facility and term loans to Banner. At September 28,  1997,
the  Company  had  available  credit lines of $86.9  million.  The  Company
anticipates   that   existing  capital  resources,  cash   generated   from
operations,  and cash from borrowings and asset sales will be  adequate  to
maintain   the  Company's  current  level  of  operations.  The   Company's
management intends to take appropriate action to refinance portions of  its
debt, if necessary to meet long-term cash requirements.

      The Company recently announced plans to issue five million new shares
of Class A common stock (the "Offering") and an intention to simultaneously
enter  into  a  new credit facility (the "New Credit Facility")  that  will
provide  total  lending  commitments of  approximately  $275  million.  The
Company  expects to receive net proceeds from the Offering of approximately
$132  million. The net proceeds from the Offering, together with borrowings
of  approximately $200 million under the New Credit Facility, will be  used
to  refinance  substantially  all  of the Company's  existing  indebtedness
(other than the indebtedness at Banner), consisting of (i) $63.0 million of
the  11  7/8% Senior Debentures due 1999; (ii) $117.8 million  of  the  12%
Intermediate  Debentures  due 2001; (iii) $35.9  million  of  the  13  1/8%
Subordinated  Debentures due 2000; (iv) $25.1 million  of  the  13%  Junior
Subordinated  Debentures due 2007; and (v) its existing bank  indebtedness,
other   than  Banner's.  Contingent  upon  a  successful  completion,   the
refinancing  plan will substantially reduce the Company's  annual  interest
expense.

     On July 16, 1997, STFI entered into a definitive merger agreement (the
"STFI/Tel-Save Merger") with Tel-Save Holdings, Inc. ("Tel-Save"), pursuant
to which Tel-Save will acquire STFI in a business combination accounted for
as  a pooling of interests.  Upon consummation of the STFI/Tel-Save Merger,
the Company will receive shares of Tel-Save's common stock, in exchange for
its  shares of STFI common stock and STFI cumulative convertible  preferred
stock,  as  well as approximately $22.0 million cash in redemption  of  its
shares  of  STFI special preferred stock.  As a result of the  transaction,
the Company would recognize a pre-tax gain in excess of $100 million.

      With  the year 2000 approaching, the Company is preparing all of  its
computer  systems  to  be  Year 2000 compliant. Substantially  all  of  the
systems  within  the  Aerospace Fasteners segment are currently  Year  2000
compliant.  The Company expects to replace and upgrade some systems,  which
are  not Year 2000 compliant, within the Aerospace Distribution segment and
at  Fairchild Technologies. The Company expects all of its systems will  be
Year  2000  compliant on a timely basis. However, there can be no assurance
that  the systems of other companies, on which the Company's systems  rely,
will  also be timely converted. Management is currently evaluating the cost
of ensuring that all systems are Year 2000 compliant.

      Management believes it has successfully restructured and repositioned
the  Company  from a diversified industrial company to a focused  Aerospace
Industry  participant.  As  worldwide airlines and  aircraft  manufacturers
increase  capacity  to meet demand, the Company plans  to  benefit  through
internal growth, external growth and improved productivity.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

      In  February 1997, the Financial Accounting Standards Board  ("FASB")
issued two pronouncements, Statement of Financial Accounting Standards  No.
128   ("SFAS  128")  "Earnings  Per  Share",  and  Statement  of  Financial
Accounting Standards No. 129 ("SFAS 129") "Disclosure of Information  about
Capital   Structure".   SFAS  128  establishes  accounting  standards   for
computing and presenting earnings per share ("EPS").  SFAS 128 is effective
for  periods ending after December 15, 1997, including interim periods, and
requires restatement of all prior period EPS data presented.  Results  from
the calculation of simple and diluted earnings per share, as prescribed  by
SFAS  128,  would  not  be materially different from the  calculations  for
primary and fully diluted earnings per share for years ending June 30, 1997
and  June  30,  1996.   SFAS 129 establishes standards  for  disclosure  of
information about the Company's capital structure and becomes effective for
periods ending after December 15, 1997.

      In  June 1997, FASB issued two pronouncements, Statement of Financial
Accounting Standards No. 130 ("SFAS 130") "Reporting Comprehensive Income",
and  Statement  of  Financial Accounting Standards  No.  131  ("SFAS  131")
"Disclosures  about  Segments of an Enterprise  and  Related  Information".
SFAS  130  establishes standards for reporting and display of comprehensive
income and its components in the financial statements.  SFAS 131 supersedes
Statement of Financial Accounting Standards No. 14 "Financial Reporting for
Segments  of  a  Business Enterprise" and requires that  a  public  company
report  certain  information about its operating  segments  in  annual  and
interim financial reports.  The Company will adopt SFAS 130 and SFAS 131 in
Fiscal 1999.
PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

      Reference  is  made  to  Note 9 of Notes  to  Consolidated  Financial
Statements.

Item 6.  Exhibits and Reports on Form 8-K

Exhibits:

        * 10(y)(iv)  Amendment No. 3 dated as of September 26, 1997, to the
RHI Credit Agreement dated as of May 27, 1996.

   *  10(af)(ii)  Form Warrant Agreement issued to Stinbes Limited dated as
of September 26, 1997, effective retroactively as of
                 February 21, 1997.

   *  10(af)(iii)  Extension of Warrant Agreement  between  Registrant  and
Stinbes Limited for 375,000 shares of Class A or Class B
                        Common  Stock  dated  as  of  September  26,  1997,
effective retroactively as of February 21, 1997.

   *  10(ag)        Interest  Rate Hedge Agreement between  Registrant  and
Citibank, N.A. dated as of August 19, 1997.


       * 27 Financial Data Schedules

     (b) Reports on Form 8-K:

           No reports on Form 8-K were filed during the quarter.

* Filed herewith.

                           SIGNATURES

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



                         For THE FAIRCHILD CORPORATION
                         (Registrant) and as its Chief
                         Financial Officer:



                         By:  Colin M. Cohen
                              Senior Vice President and
                              Chief Financial Officer




Date:                    November 12, 1997