29

                               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 March 29, 1998

                       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)
          
   45025 Aviation Drive, Suite 400
   Dulles, VA                                           20166
   (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                      March 31, 1998
     Class A Common Stock, $0.10 Par Value         18,197,640
     Class B Common Stock, $0.10 Par Value          2,624,716



          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                                     
                                   INDEX
                                     
                                                                          Page
PART 1.         FINANCIAL INFORMATION

Item 1.  Condensed Consolidated Balance Sheets as of March 29, 1998
         (Unaudited) and June 30, 1997                                       3

         Consolidated Statements of  Earnings for the Three and Nine
         Months ended March 29, 1998 and March 30, 1997 (Unaudited)          5

         Condensed Consolidated Statements of Cash Flows for the Nine
         Months ended March 29, 1998 and March 30, 1997 (Unaudited)          7

         Notes to Condensed Consolidated Financial Statements (Unaudited)    8

Item 2.  Management's Discussion and Analysis of Results of Operations
         and Financial Condition                                            15

PART II. OTHER INFORMATION

Item 1.  Legal Information                                                  23

Item 5.  Other Information                                                  23

Item 6.  Exhibits and Reports on Form 8-K                                   23

*  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
               June 30, 1997 and March 29, 1998 (Unaudited)
                              (In thousands)
                                     
                                     
                                  ASSETS


                                      June 30,   March 29,
                                      1997 (*)   1998
                                          
CURRENT ASSETS:                                         
Cash and cash equivalents, $4,830 and$
$0 restricted                         $ 19,420  $ 61,813
Short-term investments                  25,647     6,442
Accounts receivable-trade, less        151,361   128,440
allowances of $6,905 and $5,329
Inventories:                                            
   Finished goods                      292,441   171,462
   Work-in-process                      20,357    23,038
   Raw materials                        10,567    10,521
                                       323,365   205,021
Net current assets of discontinued      17,884    14,580
operations
Prepaid expenses and other current      34,490    59,390
assets
Total Current Assets                   572,167   475,686
                                                        
Property, plant and equipment, net of                   
accumulated depreciation of $126,990
and $122,747                           121,918   114,308
Net assets held for sale                26,147    23,831
Net noncurrent assets of discontinued   14,495     2,496
operations
Cost in excess of net assets acquired                   
(Goodwill), less accumulated
amortization of $36,672 and $40,806    154,129   165,442
Investments and advances, affiliated    55,678    22,338
companies
Prepaid pension assets                  59,742    59,572
Deferred loan costs                      9,252     6,300
Long-term investments                    4,120   215,863
Other assets                            35,018    51,806
Total Assets                        $1,052,666 $1,137,642

*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
               June 30, 1997 and March 29, 1998 (Unaudited)
                              (In thousands)
                                     
                                     
                   LIABILITIES AND STOCKHOLDERS' EQUITY


                                      June 30,   March 29,
                                      1997 (*)   1998
LIABILITIES AND STOCKHOLDERS' EQUITY
                                          
CURRENT LIABILITIES:                                    
Bank notes payable and current
maturities of long-term debt          $ 47,322  $ 21,377
Accounts payable                        75,522    61,664
Other accrued liabilities               97,318    88,495
Income taxes                             5,863    38,116
Total Current Liabilities              226,025   209,652
                                                        
LONG-TERM LIABILITES:                                   
Long-term debt, less current           416,922   278,140
maturities
Other long-term liabilities             23,622    24,455
Retiree health care liabilities         43,351    42,757
Noncurrent income taxes                 42,013    82,863
Minority interest in subsidiaries       68,309    66,637
TOTAL LIABILITIES                      820,242   704,504
                                                        
STOCKHOLDERS' EQUITY:                                   
Class A common stock, 10 cents par                      
value; authorized 40,000 shares,
24,445 (20,234 in June) shares issued
and 18,197 (13,992 in June) shares
outstanding                              2,023     2,444
Class B common stock, 10 cents par                      
value; Authorized 20,000 shares, 2,625                       
(2,632 in June) shares Issued and
outstanding                                263       263
Paid-in capital                         71,015   148,020
Retained earnings                      209,949   322,528
Cumulative translation adjustment          939    (2,811)
Net unrealized holding gain (loss) on     (46)    14,540
available-for-sale securities
Treasury Stock, at cost, 6,247
(6,242 in June) shares of Class A
Common Stock                           (51,719)  (51,836)
TOTAL STOCKHOLDERS' EQUITY             232,424   433,138
TOTAL LIABILITIES AND STOCKHOLDERS'  
EQUITY                               $1,052,666 $1,137,642

*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) and Nine (9) Months Ended
                  March 30, 1997 and March 29, 1998
                   (In thousands, except per share data)



                                 Three Months Ended  Nine Months Ended
                                   3/30/97 3/29/98    3/30/97 3/29/98
                                                  
REVENUE:                                                             
  Net sales                       $179,436 $164,164  $470,141 $567,142
  Other income (expense), net          389      847     1,168    5,451
                                   179,825  165,011   471,309  572,593
COSTS AND EXPENSES:                                                  
  Cost of goods sold               131,884  126,374   348,712  426,201
  Selling, general &                                                 
administrative                      38,030   28,177   101,826  107,048
  Research and development              24       42        69      139
  Amortization of goodwill           1,240    1,573     3,460    4,179
                                   171,178  156,166   454,067  537,567
                                                                     
OPERATING INCOME                     8,647    8,845    17,242   35,026
                                                                     
Interest expense                    13,500    9,369    39,629   38,027
Interest income                       (762)    (587)   (4,516)  (1,501)
Net interest expense                12,738    8,782    35,113   36,526
                                                                     
Investment income (loss), net          741      234     2,202   (4,946)
Equity in earnings (loss) of                                         
affiliates                           1,370      509     2,984    2,630
Minority interest                   (1,076) (21,905)   (2,637) (23,780)
Non-recurring income                     -  123,991         -  123,991          -
Income (loss) from continuing       (3,056) 102,892   (15,322)  96,395
operations before taxes
Income tax provision (benefit)      (2,939)  52,474    (9,448)  49,353
Earnings (loss) from continuing       (117)  50,418    (5,874)  47,042
operations
Earnings (loss) from discontinued                                    
operations, net                        157  (1,578)    (1,681) (4,260)
Gain on disposal of discontinued                                     
operations, net                          -  46,548          -  76,522
Extraordinary items, net                 -  (3,701)         -  (6,725)
NET EARNINGS (LOSS)                 $   40 $91,687   $(7,555) $112,579
 Other Comprehensive income, net                                     
of tax:
 Foreign currency translation                                        
adjustments                        (2,359) (2,178)    (2,197) (3,750)
 Unrealized holding gains (losses)                                   
on securities arising during the         -  14,221          -  14,540
period
 Other Comprehensive income        (2,359)  12,043    (2,197)  10,790
COMPREHENSIVE INCOME (LOSS)       $(2,319)$103,730   $(9,752) $123,369


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



          THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
               CONDENSED STATEMENTS OF EARNINGS (Unaudited)
             For The Three (3) and Nine (9) Months Ended
                  March 30, 1997 and March 29, 1998
                (In thousands, except per share data)

                                     
                                 Three Months Ended  Nine Months Ended
                                   3/30/97 3/29/98    3/30/97 3/29/98
                                                  
Basic Earnings Per Share:                                            
Earnings (loss) from continuing
operations                         $ (0.01) $  2.52   $ (0.36) $  2.62
Earnings (loss) from discontinued                                    
operations, net                       0.01    (0.08)    (0.10)   (0.24)
Gain on disposal of discontinued                                     
operations, net                          -     2.32         -     4.27
Extraordinary items, net                 -    (0.18)        -    (0.37)
NET EARNINGS (LOSS)                $  0.00  $  4.58   $ (0.46)  $ 6.28
 Other Comprehensive income, net                                     
of tax:
 Foreign currency translation      
adjustments                        $(0.14)  $ (0.11)  $  (0.13) $(0.21)
 Unrealized holding gains (losses)                                   
on securities arising during the        -      0.71          -    0.81
period
 Other Comprehensive income         (0.14)     0.60      (0.13)   0.60
 COMPREHENSIVE INCOME (LOSS)       $(0.14)   $ 5.18   $  (0.59)  $6.88
                                                                     
Diluted Earnings Per Share:                                          
Earnings (loss) from continuing      
operations                         $(0.01)   $ 2.41   $  (0.36)  $2.50
Earnings (loss) from discontinued                                    
operations, net                      0.01     (0.08)     (0.10)  (0.23)
Gain on disposal of discontinued                                     
operations, net                         -      2.22          -    4.07
Extraordinary items, net                -     (0.18)         -   (0.36)
NET EARNINGS (LOSS)                 $ 0.00   $ 4.38   $  (0.46)  $5.98
 Other Comprehensive income, net                                     
of tax:
 Foreign currency translation            
adjustments                         $(0.14)  $(0.10)  $  (0.13)  $(0.20)
 Unrealized holding gains (losses)                                   
on securities arising during the         -     0.68          -     0.77
period
 Other Comprehensive income          (0.14)    0.58      (0.13)    0.57
 COMPREHENSIVE INCOME (LOSS)        $(0.14)  $ 4.96   $  (0.59)   $6.56
Weighted average shares                                              
outstanding:
  Basic                             17,284   20,036     16,518   17,938
  Diluted                           17,284   20,922     16,518   18,813






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 Nine (9) Months Ended March 30, 1997 and March 29, 1998
                              (In thousands)


                                            For the Nine Months Ended
                                               3/30/97   3/29/98
                                                   
Cash flows from operating activities:                            
       Net earnings (loss)                   $   (7,555) $112,579
       Depreciation and amortization             15,523    16,268
       Accretion of discount on long-term         3,702     2,744
liabilities
       Net gain on the disposition of                --   (99,766)
subsidiaries
       Net gain on the disposal of                   --  (135,736)
discontinued operations
       Extraordinary items, net of cash              --     6,725
payments
       Distributed earnings of affiliates,          881      (165)
net
       Minority interest                          2,637    23,780
       Changes in assets and liabilities       (85,178)   (48,466)
       Non-cash changes and working capital    (13,311)    17,983
changes of discontinued operations
       Net cash used for operating             (83,301)  (104,054)
activities
Cash flows from investing activities:                            
       Purchase of property, plant and          (7,426)   (23,706)
equipment
       Net proceeds received from (used for)   (14,009)     9,202
investments
       Acquisition of subsidiaries, net of     (52,555)   (32,404)
cash acquired
       Minority interest in subsidiaries            --    (26,383)
       Net proceeds from the sale of            173,719   167,987
discontinued operations
       Changes in net assets held for sale       (3,544)    2,239
       Other, net                                    34       180
       Investing activities of discontinued      (1,418)   (3,328)
operations
       Net cash provided by investing            94,801    93,787
activities
Cash flows from financing activities:                            
       Proceeds from issuance of debt           108,229   178,036
       Debt repayments and repurchase of      (131,737) (177,056)
debentures, net
       Issuance of Class A common stock             861    54,176
       Financing activities of discontinued     (1,059)        --
operations
       Net cash provided by (used for)         (23,706)    55,156
financing activities
      Effect of exchange rate changes on        (1,269)   (2,496)
cash
      Net increase in cash and cash            (13,475)    42,393
equivalents
      Cash and cash equivalents, beginning       39,649    19,420
of the year
      Cash and cash equivalents, end of the     
period                                         $ 26,174  $ 61,813


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 STATEMENTS

      The  consolidated  balance  sheet  as  of  March  29,  1998  and  the
consolidated statements of earnings and cash flows for the three  and  Nine
months  ended March 30, 1997 and March 29, 1998 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 March  29,
1998, 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,  as  amended, and Banner Aerospace, Inc.'s March 31, 1997 Form  10-K.
The  results  of  operations for the period ended March 29,  1998  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.  The   financial
statements  for  the  periods ended March 30, 1997 have  been  restated  to
present  the  results of Shared Technologies Fairchild Inc.  and  Fairchild
Technologies as discontinued operations (see Note 3).

      Effective March 29, 1998, the Company adopted Statement of  Financial
Accounting Standards No. 130 ("SFAS 130") "Reporting Comprehensive Income".
SFAS  130  establishes standards for reporting and display of comprehensive
income and its components in the financial statements, which the Company is
presenting as part of its Statement of Earnings.

2.   BUSINESS COMBINATIONS

       On   January   13,   1998,   certain  subsidiaries   (the   "Selling
Subsidiaries"),  of  Banner  Aerospace, Inc.  ("Banner",  a  majority-owned
subsidiary  of  the Registrant), completed the disposition of substantially
all  of  the assets and certain liabilities of the Selling Subsidiaries  to
two  wholly-owned  subsidiaries of AlliedSignal  Inc.  (the  "Buyers"),  in
exchange for unregistered shares of AlliedSignal Inc. common stock with  an
aggregate   value   equal   to  $369,000  (the   "Banner   Hardware   Group
Disposition"). The purchase price received by the Selling Subsidiaries  was
based  on  the consolidated net worth as reflected on an estimated  closing
date balance sheet for the assets (and liabilities) conveyed by the Selling
Subsidiaries to the Buyers.  Such estimated closing date balance  sheet  is
subject  to review by the parties, and the purchase price will be  adjusted
(up  or down) based on the net worth as reflected on the final closing date
balance  sheet. The assets transferred to the Buyers consists primarily  of
Banner's hardware group, which includes the distribution of bearings, nuts,
bolts,  screws, rivets and other type of fasteners, and its  PacAero  unit.
Approximately  $196,000 of the common stock received from  the  Buyers  was
used  to  repay outstanding term loans of Banner's subsidiaries and related
fees. The Company will account for its remaining investment in AlliedSignal
common  stock as an available-for-sale security. Banner effected the Banner
Hardware  Group Disposition to concentrate its efforts on the rotables  and
jet  engine  businesses and because the Banner Hardware  Group  Disposition
presented  a  unique  opportunity to realize a significant  return  on  the
disposition of the hardware group. As a result of the Banner Hardware Group
Disposition  and  the  repayment of outstanding  term  loans,  the  Company
recorded  non-recurring income of $123,991 for the three  and  nine  months
ended March 29, 1998.

      The Company has accounted for following acquisitions by the using the
purchase  method.   The respective purchase price is assigned  to  the  net
assets  acquired based on the fair value of such assets and liabilities  at
the respective acquisition dates.

      On  March 2, 1998, the Company consummated the acquisition of Edwards
and  Lock  Management  Corporation, doing business as  Special-T  Fasteners
("Special-T"), in a business combination to be accounted for as a  purchase
(the  "Special-T Acquisition"). The purchase price for the acquisition  was
approximately  $47,600, of which $24,600 was paid  in  shares  of  Class  A
Common  Stock  of  the  Company and the remainder was  paid  in  cash.  The
purchase  price is subject to certain post-closing adjustments.  The  total
cost  of  the  acquisition exceeded the fair value of  the  net  assets  of
Special-T  by approximately $20,540, which is preliminarily being allocated
as  goodwill  and amortized using the straight-line method over  40  years.
Special-T  manages  the  logistics  of predominantly  Company  manufactured
precision  fasteners  worldwide  as utilized  primarily  in  the  aerospace
industry,   for   government  agencies,  original  equipment  manufacturers
("OEM's"), and distributors.

      In  December 1997, the Company acquired AS+C GmbH, Aviation Supply  +
Consulting ("AS&C") in a business combination accounted for as a  purchase.
The  total  cost  of the acquisition was $13,245, which exceeded  the  fair
value  of  the  net  assets  of  AS&C by  approximately  $7,350,  which  is
preliminarily being allocated as goodwill and amortized using the straight-
line  method over 40 years. The Company purchased AS&C with cash  borrowed.
AS&C  is  an aerospace parts, logistics, and distribution company primarily
servicing the European OEM market.

      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 then 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  and  borrowings.   The  Company  recorded  approximately  $20,453  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.

      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.   DISCONTINUED OPERATIONS

      On November 20, 1997, Shared Technologies Fairchild Inc. ("STFI"),  a
corporation in which the Company owned approximately 42% of the outstanding
common   stock,   entered   into  a  merger   agreement   with   Intermedia
Communications Inc. ("Intermedia") pursuant to which holders of STFI common
stock  received $15.00 per share in cash (the "STFI Merger").  The  Company
was  paid  approximately $178,000 in cash (before tax and selling expenses)
in  exchange  for  the  common and preferred stock of  STFI  owned  by  the
Company.   In the nine months ended March 29, 1998, the Company recorded  a
$98,817 gain, net of tax, on disposal of discontinued operations, from  the
proceeds  received from the STFI Merger, which was completed on  March  11,
1998.  Accordingly,  in  the  quarter ended March  29,  1998,  the  Company
recorded   a  $68,843  gain,  net  of  tax,  on  disposal  of  discontinued
operations,  from the proceeds received for the common stock of  STFI.  The
results of STFI have been accounted for as discontinued operations.

      Earnings  from  discontinued operations includes  the  Company's  net
equity in earnings of $1,095 and $622 from the STFI investments during  the
nine months ended March 30, 1997 and March 29, 1998, respectively.

     For the Company's fiscal years 1995, 1996, and 1997, and for the first
nine  months  of  fiscal 1998, Fairchild Technologies ("Technologies")  had
operating losses of approximately $1.5 million, $1.5 million, $3.6 million,
and  $13.7 million, respectively. In addition, as a result of the  downturn
in  the  Asian  markets, Technologies has experienced  delivery  deferrals,
reduction in new orders, lower margins and increased price competition.

      In  response, in February, 1998 (the "measurement date"), the Company
adopted  a  formal  plan to enhance the opportunities  for  disposition  of
Technologies, while improving the ability of Technologies to  operate  more
efficiently.  The  plan  includes a reduction in  production  capacity  and
headcount  at  Technologies,  and the pursuit  of  potential  vertical  and
horizontal integration with peers and competitors of the two divisions that
constitute Technologies, or the inclusion of those divisions in a  spin-off
(see  discussion  under Item 2, "Management's Discussion  and  Analysis  of
Results  and  Financial  Condition"). If  the  Company  elects  to  include
Technologies  in  the  Spin-Off, the Company  believes  that  it  would  be
required   to   contribute  substantial  additional  resources   to   allow
Technologies the liquidity necessary to sustain and grow both the Fairchild
Technologies' operating divisions.

      In connection with the adoption of such plan, the Company recorded an
after-tax charge of $22,352 in discontinued operations in the third quarter
ended  March  29,  1998, of which, $13,377 (net of income  tax  benefit  of
$4,623) represents the estimated loss on the disposal of certain assets  of
Technologies,  $4,197 (net of an income tax benefit of $1,450)  relates  to
the  net losses of Technologies since the measurement date, and $4,721 (net
of  an  income  tax benefit of $2,513) relates to a provision for  expected
operating  losses  over  the  next ten months at  Technologies.  While  the
Company  believes  that  $22,000 is a reasonable charge  for  the  expected
losses in connection with the disposition of Technologies, there can be  no
assurance that this estimate is adequate.

      Earnings from discontinued operations for the nine months ended March
30,  1997  and March 29, 1998 includes net losses of $2,776 (net of  a  tax
benefit of $667) and $4,287 (net of a tax benefit of $3,983), respectively,
from  Technologies  until  the  adoption date  of  a  formal  plan  on  the
measurement date.

4.   PRO FORMA FINANCIAL STATEMENTS

      The  unaudited pro forma consolidated financial information  for  the
nine months ended March 29, 1998 and March 30, 1997, provide the results of
the  Company's  operations  as  though the  STFI  Disposition,  the  Banner
Hardware  Group  Disposition, and the Special-T  Acquisition  had  been  in
effect  since  the beginning of each period. The pro forma  information  is
based  on the historical financial statements of the Company, Banner,  STFI
and  Special-T,  giving  effect  to  the  aforementioned  transactions.  In
preparing the pro forma data, certain assumptions and adjustments have been
made,  including reduced interest expense for revised debt  structures  and
estimates of changes to goodwill amortization. The following unaudited  pro
forma  information  are  not  necessarily  indicative  of  the  results  of
operations that actually would have occurred if the transactions  had  been
in  effect  since the beginning of each period, nor are they indicative  of
future results of the Company.



                                        Nine Months Ended
                                       March 30, March 29,
                                          1997      1998
                                            
 Net sales                              $343,289   $468,975
 Gross profit                             80,011    105,257
 Loss from continuing operations          (3,593)    (4,868)
 Loss from continuing operations per     
share                                   $  (0.22)  $  (0.27)


      The  pro  forma financial information has not been adjusted for  non-
recurring  income and gains from disposal of discontinued  operations  that
have  occurred or are expected to occur from these transactions within  the
ensuing year.

5.   EQUITY SECURITIES

      On  December 19, 1997, the Company completed a secondary offering  of
public  securities.   The offering consisted of an  issuance  of  3,000,000
shares  of  the  Company's Class A Common Stock at $20.00  per  share  (the
"Offering").

      On February 12, 1998, the Company issued 24,545 deferred compensation
units pursuant to the Company's stock option deferral plan as a result of a
cashless exercise of 30,000 stock options.

      On  March  2,  1998,  in  accordance  with  the  terms  of  Special-T
Acquisition,  the Company issued 1,057,515 restricted shares  of  Company's
Class A Common Stock. (See Note 2).

      On  March  13, 1998, the Company issued 47,283 restricted  shares  of
Company's  Class  A  Common Stock resulting from  a  cashless  exercise  of
100,000 warrants by Dunstan Ltd.

      The  Company  had  18,197,640 shares of  Class  A  common  stock  and
2,624,716  shares of Class B common stock outstanding at  March  29,  1998.
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 nine months ended March 29, 1998, 92,759 shares of Class A Common Stock
were  issued as a result of the exercise of stock options, and shareholders
converted 7,800 shares of Class B common stock into Class A common stock.

6.   DEBT

      On December 19, 1997, immediately following the Offering, the Company
restructured  its  FHC and RHI Credit Agreements by  entering  into  a  new
credit  facility  to  provide the Company with a  $300,000  senior  secured
credit facility (the "Facility") consisting of (i) a $75,000 revolving loan
with  a  letter of credit sub-facility of $30,000 and a $10,000 swing  loan
sub-facility,  and  (ii)  a $225,000 term loan.  Advances  made  under  the
Facility  will  generally  bear interest at a rate  of,  at  the  Company's
option, either (i) 2% over the Citibank N.A. base rate, or (ii) 3% over the
Eurodollar Rate ("LIBOR") for the first nine months following closing,  and
is  subject  to  change  based  upon  the Company's  financial  performance
thereafter. The Facility is subject to a non-use commitment fee  of 1/2%  of
the  aggregate  unused availability for the first nine months  post-closing
and  is  subject  to change based upon the Company's financial  performance
thereafter.   Outstanding letters of credit are subject to fees  equivalent
to  the  LIBOR  margin  rate. A borrowing base  is  calculated  monthly  to
determine the amounts available under the Facility.  The borrowing base  is
determined  monthly  based upon (i) the EBITDA of the  Company's  Aerospace
Fastener  business, as adjusted, and (ii) specified percentages of  various
marketable  securities and cash equivalents. The Facility  will  mature  on
June   18,   2004.  The  term  loan  is  subject  to  mandatory  prepayment
requirements  and optional prepayments. The revolving loan  is  subject  to
mandatory  prepayment requirements and optional commitment  reductions.  On
March  29, 1998, the Company was in compliance with all the covenants under
its credit agreements.

      On  February  3, 1998, with the proceeds of the Offering,  term  loan
borrowings  under  the  Facility, and the after tax  proceeds  the  Company
received  from  the  STFI Merger, the Company redeemed  (collectively,  the
"Public  Debt  Repayment") all of its existing publicly  held  indebtedness
(other  than indebtedness of Banner), consisting of (i) $63,000  to  redeem
the  11  7/8% Senior Debentures due 1999; (ii) $117,600 to redeem  the  12%
Intermediate  Debentures due 2001; (iii) $35,856  to  redeem  the  13  1/8%
Subordinated  Debentures due 2006; (iv) $25,063 to redeem  the  13%  Junior
Subordinated Debentures due 2007; and (v) accrued interest of $10,562.

     The Company recognized an extraordinary loss of $6,725, net of tax, to
write-off  the  remaining deferred loan fees and original  issue  discounts
associated with early extinguishment of the Company's indebtedness pursuant
to  the  Public  Debt Repayment and refinancing of the FHC and  RHI  Credit
Agreement facilities.

     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. In December
1997,  the  Company amended the FHC Hedge Agreement. Beginning on  February
17, 1998, 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 6.715%. On January 14, 1998,  the
FHC Hedge Agreement was further amended to provide interest rate protection
with  interest being calculated based on a fixed LIBOR rate of  6.24%  from
February 17, 1998 to February 17, 2003. On February 17, 2003, the bank will
have  a  one-time  option  to  either (i)  elect  to  cancel  the  ten-year
agreement;  or  (ii) do nothing and proceed with the transaction,  using  a
fixed LIBOR rate of 6.715% for the period February 17, 2003 to February 19,
2008. No costs were incurred as a result of these transactions.

      On November 25, 1997, Banner amended its credit agreement to increase
its  revolving  credit facility by $50,000.  On January  13,  1998,  Banner
amended  its credit agreement to (i) allow for the prepayment of  all  term
loans  and  a  portion  of  the  revolving credit  obligation  without  any
reduction  of  the  revolving credit facility; (ii)  reduce  the  revolving
credit facility interest rate to prime plus 0.25% or LIBOR plus 1.50%;  and
(iii)  reduce the nonuse fee to a per annum rate equal to 0.30%.   Also  on
January   13,   1998,  in  conjunction  with  the  Banner  Hardware   Group
Disposition,  the outstanding balances of the term loans  were  reduced  to
zero.

7.   RESTRICTED CASH

      On  March 29, 1998, the Company did not have any restricted cash.  On
June 30, 1997, the Company had restricted cash of approximately $4,839, all
of which was maintained as collateral for certain debt facilities.

8.   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.


                                        Nine Months Ended
                                       March 30,  March 29, 
                                        1997        1998
                                            
Net sales                              $   67,638 $   63,615
Gross profit                               25,778     23,095 
Earnings from continuing operations        10,132      9,769  
Net earnings                               10,132      9,769 


      The  Company  owns  approximately 31.9% of Nacanco  Paketleme  common
stock.  The Company recorded equity earnings of $2,975 and $3,093 from this
investment  for  the nine months ended March 30, 1997 and March  29,  1998,
respectively.

9.   MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES

      On  March 29, 1998, the Company had $66,637 of minority interest,  of
which  $66,619 represents Banner.  Minority shareholders hold approximately
34% of Banner's outstanding common stock.

10.  EARNINGS PER SHARE

      Effective  December  28,  1997,  the  Company  adopted  Statement  of
Financial  Accounting Standards No. 128, "Earnings Per Share"  (SFAS  128).
This  statement replaces the previously reported primary and fully  diluted
earnings (loss) per share with basic and diluted earnings (loss) per share.
Unlike  primary earnings (loss) per share, basic earnings (loss) per  share
excludes any diluted effects of options. Diluted earnings (loss) per  share
is  very  similar to the previously reported fully diluted earnings  (loss)
per  share. All earnings (loss) per share have been restated to conform  to
the requirements of SFAS 128.

      The  following table illustrates the computation of basic and diluted
earnings (loss) per share:



                                    For the Three        For the Nine
                                     Months Ended        Months Ended
                                  3/30/97   3/29/98   3/30/97   3/29/98
                                                   
Basic earnings per share:                                  
Earnings from continuing    
operations                       $  (117)   $50,418  $(5,874)   $47,042
Common shares outstanding         17,284     20,036   16,518     17,938
Basic earnings per share:                                      
Basic earnings from continuing  
operations per share             $ (0.01)   $  2.52  $ (0.36)   $  2.62
                                                               
Diluted earnings per share:                                
Earnings from continuing            
operations                       $  (117)   $50,418  $(5,874)   $47,042
 Common shares outstanding        17,284     20,036   16,518     17,938
 Options                    antidilutive        595  antidilutive   579
 Warrants                   antidilutive        291  antidilutive   296
Total shares outstanding          17,284     20,922   16,518     18,813
Diluted earnings from continuing   
operations per share             $(0.01)    $  2.41  $ (0.36)    $ 2.50


     The computation of diluted loss per share for the three-month and nine-
month  periods  ended  March 30, 1997 excluded the  effect  of  incremental
common  shares  attributable  to the potential  exercise  of  common  stock
options  outstanding  and warrants outstanding, because  their  effect  was
antidilutive.

11.  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, however, an estimate of the possible loss or range of
loss from the ACO's assertion cannot be 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 March 29, 1998, the consolidated total recorded liabilities  of
the   Company   for  environmental  matters  approximated   $7,070,   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 $11,870 on an undiscounted 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 100% owned  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 holds a
significant  equity interest in Nacanco Paketleme ("Nacanco"), and,  during
the  period  covered by this report, held a significant equity interest  in
Shared  Technologies  Fairchild Inc. ("STFI").  (See Note  3  to  Financial
Statements, Discontinued Operations, as to the disposition of the Company's
interest in STFI.)

      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

      The  Company has effected a series of transactions designed  to:  (i)
reduce  its  total indebtedness and annual interest expense; (ii)  increase
the  number  of  publicly held shares of Class A Common  Stock;  and  (iii)
increase the Company's operating and financial flexibility.

      On November 20, 1997, Shared Technologies Fairchild Inc. ("STFI"),  a
corporation in which the Company owned approximately 42% of the outstanding
common   stock,   entered   into  a  merger   agreement   with   Intermedia
Communications Inc. ("Intermedia") pursuant to which holders of STFI common
stock  received $15.00 per share in cash (the "STFI Merger").  The  Company
was  paid  approximately  $178.0 million in cash (before  tax  and  selling
expenses) in exchange for the common and preferred stock of STFI  owned  by
the Company.  In the nine months ended March 29, 1998, the Company recorded
a  $98.8  million gain, net of tax, on disposal of discontinued operations,
from  the  proceeds received from the STFI Merger, which was  completed  on
March  11,  1998.  Accordingly, in the quarter ended March  29,  1998,  the
Company  recorded  a  $68.8  million gain,  net  of  tax,  on  disposal  of
discontinued operations, from the proceeds received for the common stock of
STFI.  The  results  of  STFI  have  been  accounted  for  as  discontinued
operations.

      On  December 19, 1997, the Company completed a secondary offering  of
public  securities.   The offering consisted of an  issuance  of  3,000,000
shares  of  the  Company's Class A Common Stock at $20.00  per  share  (the
"Offering").

      On December 19, 1997, immediately following the Offering, the Company
restructured its FHC and RHI Credit Agreements by entering into a new  six-
and-a-half-year credit facility to provide the Company with a $300  million
senior  secured credit facility (the "Facility") consisting of  (i)  a  $75
million  revolving loan with a letter of credit sub-facility of $30 million
and  a  $10  million swing loan sub-facility, and (ii) a $225 million  term
loan.

       On   January   13,   1998,   certain  subsidiaries   (the   "Selling
Subsidiaries"),  of  Banner  Aerospace, Inc.  ("Banner",  a  majority-owned
subsidiary  of  the Registrant), completed the disposition of substantially
all  of  the assets and certain liabilities of the Selling Subsidiaries  to
two  wholly-owned  subsidiaries of AlliedSignal  Inc.  (the  "Buyers"),  in
exchange for unregistered shares of AlliedSignal Inc. common stock with  an
aggregate  value  equal  to  $369  million  (the  "Banner  Hardware   Group
Disposition"). The purchase price received by the Selling Subsidiaries  was
based  on  the consolidated net worth as reflected on an estimated  closing
date balance sheet for the assets (and liabilities) conveyed by the Selling
Subsidiaries to the Buyers.  Such estimated closing date balance  sheet  is
subject  to review by the parties, and the purchase price will be  adjusted
(up  or down) based on the net worth as reflected on the final closing date
balance  sheet. The assets transferred to the Buyers consists primarily  of
Banner's hardware group, which includes the distribution of bearings, nuts,
bolts,  screws, rivets and other type of fasteners, and its  PacAero  unit.
Approximately $196 million of the common stock received from the Buyers was
used  to  repay outstanding term loans of Banner's subsidiaries and related
fees. The Company will account for its remaining investment in AlliedSignal
common  stock as an available-for-sale security. Banner effected the Banner
Hardware  Group Disposition to concentrate its efforts on the rotables  and
jet  engine  businesses and because the Banner Hardware  Group  Disposition
presented  a  unique  opportunity to realize a significant  return  on  the
disposition of the hardware group. As a result of the Banner Hardware Group
Disposition  and  the  repayment of outstanding  term  loans,  the  Company
recorded  non-recurring income of $124 for the three and nine months  ended
March 29, 1998.

      On  March 2, 1998, the Company consummated the acquisition of Edwards
and  Lock  Management  Corporation, doing business as  Special-T  Fasteners
("Special-T"), in a business combination to be accounted for as a  purchase
(the  "Special-T Acquisition"). The purchase price for the acquisition  was
approximately $47.6 million, of which $24.6 million was paid in  shares  of
Class A Common Stock of the Company and the remainder was paid in cash. The
purchase  price is subject to certain post-closing adjustments.  The  total
cost  of  the  acquisition exceeded the fair value of  the  net  assets  of
Special-T  by  approximately $20.5 million, which  is  preliminarily  being
allocated as goodwill and amortized using the straight-line method over  40
years.   Special-T   manages   the  logistics  of   predominantly   Company
manufactured  precision fasteners worldwide as utilized  primarily  in  the
aerospace   industry,   for   government   agencies,   original   equipment
manufacturers ("OEM's"), and distributors.

      On  February  3, 1998, with the proceeds of the Offering,  term  loan
borrowings  under  the  Facility, and the after tax  proceeds  the  Company
received  from  the  STFI Merger, the Company redeemed  (collectively,  the
"Public  Debt  Repayment") all of its existing publicly  held  indebtedness
(other  than  indebtedness of Banner), consisting of (i) $63.0  million  to
redeem  the  11  7/8% Senior Debentures due 1999; (ii)  $117.6  million  to
redeem  the  12% Intermediate Debentures due 2001; (iii) $35.9  million  to
redeem the 13 1/8% Subordinated Debentures due 2006; (iv) $25.1 million  to
redeem  the  13% Junior Subordinated Debentures due 2007; and (vi)  accrued
interest of $10.6 million.

      On November 28, 1997, the Company acquired AS+C GmbH, Aviation Supply
+  Consulting  ("AS&C")  in  a  business combination  accounted  for  as  a
purchase.  The  total  cost  of the acquisition was  $13.2  million,  which
exceeded  the  fair  value of the net assets of AS&C by approximately  $7.4
million,  which is preliminarily being allocated as goodwill and  amortized
using  the  straight-line method over 40 years. The Company purchased  AS&C
with cash borrowed. AS&C is an aerospace parts, logistics, and distribution
company primarily servicing the European OEM market.

RESULTS OF OPERATIONS

      The  Company  currently reports in two principal  business  segments:
Aerospace Fasteners and Aerospace Distribution. 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 and  Nine
ended March 29, 1998 and March 30, 1997, respectively.



(In thousands)             Three Months      Nine Months
                              Ended             Ended
                           March    March    March    March
                           30,       29,      30,      29,
                           1997      1998     1997     1998
                                          
 Sales by Segment:                                          
   Aerospace Fasteners   $ 64,073 $102,857 $175,614 $270,718
   Aerospace Distribution 113,743   60,865  294,835  303,393
   Corporate and Other      4,738    1,442    9,385    4,166
   Eliminations (a)        (3,118)  (1,000)  (9,693) (11,135)
 Total Sales             $179,436 $164,164 $470,141 $567,142
                                                            
 Operating Income (Loss)                                    
by Segment:
   Aerospace Fasteners   $  3,563 $  9,668 $  7,827 $ 18,560
   Aerospace Distribution   9,061    2,085   21,114   19,170
   Corporate and Other     (3,977)  (2,999) (11,699)  (2,704)
 Total Operating Income  $  8,647 $  8,845 $ 17,242 $ 35,026

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


CONSOLIDATED RESULTS

      Net  sales  of  $164.2 million in the third quarter  of  Fiscal  1998
decreased by $15.3 million, or 8.5%, compared to sales of $179.8 million in
the  third  quarter of Fiscal 1997. This decrease is primarily attributable
to   the  loss  of  revenues  resulting  from  the  Banner  Hardware  Group
Disposition.  Net  Sales  of $567.1 million in the Fiscal  1998  nine-month
period  improved  by $97.0 million, or 20.6%, compared to sales  of  $470.1
million  in  the  first  nine months of Fiscal 1997.  Approximately 24.0%
of  the  current nine months sales growth was  stimulated  by  the resurgent  
commercial  aerospace industry. Recent acquisitions  contributed
approximately 12.4%  to  the  sales  growth,  while  dispositions
decreased growth by approximately 15.8%.

     Gross Margin as a percentage of sales was 26.5% and 23.0% in the third
quarter of Fiscal 1997 and 1998, respectively, and 25.8% and 24.9%  in  the
nine-month  period of Fiscal 1997 and 1998, respectively. Lower margins  in
the  Fiscal 1998 periods is attributable to a change in product mix in  the
Aerospace  Distribution segment as a result of the  Banner  Hardware  Group
Disposition.  Partially  offsetting overall lower  margins,  were  improved
margins  within the Aerospace Fasteners segment resulting from efficiencies
associated  with increased production, improved skills of the  work  force,
and reduction in the payment of overtime.

     Selling, General & Administrative expense as a percentage of sales was
21.2% and 17.2% in the third quarter of Fiscal 1997 and 1998, respectively,
and  21.7%  and  18.9% in the nine-month period of Fiscal  1997  and  1998,
respectively.  The improvement in the Fiscal 1998 periods  is  attributable
primarily to administrative efficiencies relative to increasing sales.

      Other income increased $4.3 million in the current nine-month period,
compared to the prior year nine-month period, 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 $8.8 million in the third quarter of Fiscal  1998
increased  2.3%, compared to operating income of $8.6 million in the  third
quarter  of  Fiscal 1997.  Operating income of $35.0 million in  the  nine-
month  period ended March 29, 1998, improved by $17.8 million,  or  103.1%,
compared  to  the nine-month period ended March 30, 1997. The  increase  in
operating income was due primarily to the improved results provided by  the
Company's Aerospace Fasteners segment.

      Investment income (loss), net, decreased by $7.1 million in the first
nine months of Fiscal 1998, due to recognition of unrealized losses on  the
fair  market  adjustments of investments previously classified  as  trading
securities in the Fiscal 1998 periods while recording unrealized gains from
trading  securities  in the Fiscal 1997 periods. Unrealized  holding  gains
(losses)  on  available-for-sale investments are  marked  to  market  value
through   stockholders'  equity  and  reported  separately   as   part   of
comprehensive income (see discussion below).

     Minority interest increased by $21.1 million as a result of the $124.0
million  non-recurring  pre-tax gain recognized from  the  Banner  Hardware
Group Disposition.

      An income tax provision of $49.4 million in the first nine months  of
Fiscal 1998 represented a 42.0% effective tax rate on pre-tax earnings from
continuing  operations  (excluding equity in  earnings  of  affiliates  and
minority interest) of $117.5 million. The tax provision was slightly higher
than  the  statutory rate because of goodwill associated  with  the  Banner
Hardware Group Disposition.

      Included  in  earnings (loss) from discontinued  operations  are  the
results  of  Fairchild Technologies ("Technologies") through January  1998,
and  the  Company's equity in earnings of STFI prior to  the  STFI  Merger.
Losses increased in the fiscal 1998 periods as a result of increased losses
recorded at Technologies and lower equity earnings contributed by STFI (See
Note 3).

      In the nine months ended March 29, 1998, the Company recorded a $98.8
million gain, net of tax, on disposal of discontinued operations, from  the
proceeds  received from the STFI Merger.  In the quarter  ended  March  29,
1998, the Company recorded a $68.8 million gain, net of tax, on disposal of
discontinued  operations, from proceeds received for the  common  stock  of
STFI.  Partially  offsetting this gain was an  after-tax  charge  of  $22.4
million  the Company recorded in the third quarter ended March 29, 1998  in
connection  with the adoption of a formal plan to enhance the opportunities
for  disposition  of Technologies. Included in this charge  was  (i)  $13.4
million  (net  of  income  tax benefit of $4.6  million)  representing  the
estimated loss on the disposal of certain assets of Technologies; (ii) $4.2
million (net of an income tax benefit of $1.5 million) relating to the  net
losses  of Technologies since the measurement date; and (iii) $4.7  million
(net of an income tax benefit of $2.5 million) relating to a provision  for
additional  operating losses. The Company's results  are  affected  by  the
operations  of  Technologies,  which  may  fluctuate  because  of  industry
cyclicality,  the volume and timing of orders, the timing  of  new  product
shipments, customers' capital spending, and pricing changes by Technologies
and  its  competition.  Technologies has experienced  a  reduction  of  its
backlog, and margin compression during the past nine months, which combined
with  the existing cost base, may impact future earnings from Technologies.
While  the  Company believes that $22.4 million is a reasonable charge  for
the  expected  losses in connection with the disposition  of  Technologies,
there can be no assurance that this estimate is adequate. (See Note 3).

      The Company recognized an extraordinary loss of $6.7 million, net  of
tax,  to  write-off  the remaining deferred loan fees  and  original  issue
discounts   associated   with  early  extinguishment   of   the   Company's
indebtedness pursuant to the Public Debt Repayment and refinancing  of  the
FHC and RHI Credit Agreement facilities.

      Net  earnings of $112.6 million in the first nine months ended  March
29,  1998, improved by $120.1 million compared to the $7.6 million net loss
recorded  in  the  nine months ended March 30, 1997.  This  improvement  is
attributable  to  a $17.8 million increase in operating  income,  a  $124.0
million non-recurring gain from Banner Hardware Group Disposition, and  the
$76.5  million  gain on the disposal of discontinued operations.  Partially
offsetting  this increase was a $58.8 million increase in  the  income  tax
provision, a $21.1 million change in minority interest, a $7.1 decrease  in
investment income, and the $6.7 million extraordinary loss.

     Comprehensive income includes foreign currency translation adjustments
and  unrealized  holding changes in the fair market value of available-for-
sale  investment  securities. The fair market value of  unrealized  holding
securities increased $14.5 million in the nine months ended March 29, 1998,
primarily  as  a result of an increase in the value of AlliedSignal  common
stock which was received from the Banner Hardware Group Disposition.

SEGMENT  RESULTS:

AEROSPACE FASTENERS SEGMENT

      Sales  in the Aerospace Fasteners segment increased by $38.8 million,
or  60.5%, in the third quarter and $95.1, or 54.2%, million for the Fiscal
1998  nine-month  period, compared to the Fiscal 1997  periods,  reflecting
significant growth in the commercial aerospace industry combined  with  the
effect of acquisitions. New orders have continued to be strong. The Company
reduced  backlog to $187 million at March 29, 1998, down from $196  million
at  June  30,  1997.  Excluding sales contributed  by  acquisitions,  sales
increased approximately 31% and 27% for the three and nine months ended March 
29, 1998,respectively, compared to the same periods in the prior year.

      Operating  income  improved by $6.1 million, or 171%,  in  the  third
quarter  and $10.7 million, or 137%, in the Fiscal 1998 nine-month  period,
compared  to  the  Fiscal 1997 periods. Acquisitions and marketing  changes
were  contributors to this improvement. Excluding the results  provided  by
acquisitions, operating income increased by approximately 100% in the third
quarter and 88% for  the  nine months of Fiscal 1998, compared to the same
periods  in  the prior  year.  The  Company anticipates that manufacturing and 
productivity efficiencies will further improve operating income in the coming 
months.

AEROSPACE DISTRIBUTION SEGMENT

      Aerospace Distribution sales were lower by $52.9 million, or 46.5% in
the third quarter and up $8.6 million, or 2.9%, in the first nine months of
Fiscal  1998, compared to the corresponding periods of the prior year.  The
loss  of revenues as a result of the Banner Hardware Group Disposition  was
primarily  responsible  for  the  decrease  in  the  current  quarter,  and
partially  offset sales increases in the first nine months of Fiscal  1998,
which  sales  otherwise  reflected a robust aerospace  industry.  Excluding
sales  contributed by dispositions, sales increased 35%  and  33%  for  the
three  and nine months ended March 29, 1998, respectively, compared to  the
same periods in the prior year.

     Operating income decreased $7.0 million, in the third quarter and $1.9
million  for  the first nine months of Fiscal 1998, compared  to  the  same
period  of  the  prior year, due to the Banner Hardware Group  Disposition.
Excluding the results from dispositions, operating income increased by 61%
for the nine months of Fiscal 1998,compared to the same periods in the prior
year.

CORPORATE AND OTHER

      The  Corporate  and  Other classification includes  the  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 a decrease in sales of $3.3 million, in the third quarter and $5.2
million,  in the first nine months of Fiscal 1998, as compared to the  same
periods  in  Fiscal  1997, due to the exclusion of  SBC's  results  in  the
current periods. The operating loss decreased by $1.8 million in the  third
quarter  and $9.2 million in the first nine months of Fiscal 1998, compared
to  the Fiscal 1997 periods, as a result of an increase in other income and
a decrease in legal expenses.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

      Cash  and  cash  equivalents increased by $42.4  million  from  $19.4
million  at June 30, 1997 to $61.8 million at March 29, 1998. Cash received
of  $178.0  from the STFI Merger and $54.2 from the Offering was  partially
offset by cash of $104.1 million used for operations, capital expenditures,
including acquisitions of $56.1 million, and minority interest purchases of
$26.4  million.  The  increase in cash used for  operations  was  primarily
attributable  to  increases in working capital (net of the Banner  Hardware
Group Disposition). 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 a term loan and revolving credit facilities to the Company,  and  a
separate revolving credit facility is made available to Banner. 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.

     For the Company's fiscal years ended June 30, 1995, 1996 and 1997, and
for  the  first  nine months of fiscal 1998, the Company had negative  cash
flows  from operations of $25.0 million, $49.0 million, $100.1 million  and
$104.1  million,  respectively.  The Company believes that recent  proceeds
from  dispositions and the recent equity offering, along with a refinancing
of  the Company's debt, will provide the Company with the necessary capital
to  overcome these negative cash flows. The Company plans to focus  on  its
core businesses and capitalize on the resurgent aerospace industry in order
to improve operating cash flows.

      With the proceeds of the Offering, borrowings under the Facility  and
the  after  tax  proceeds  received  from  the  STFI  Merger,  the  Company
refinanced  substantially  all  of its existing  indebtedness  (other  than
indebtedness  at Banner), consisting of the 11 7/8% Senior  Debentures  due
1999,  the  12% Intermediate Debentures due 2001, the 13 1/8%  Subordinated
Debentures  due 2006, the 13% Junior Subordinated debentures due  2007  and
its  existing  bank  indebtedness. The Public Debt  Repayment  reduced  the
Company's total net indebtedness by approximately $132 million and  reduced
the   Company's  annual  interest  expense,  on  a  pro  forma  basis,   by
approximately $21 million, and the STFI Merger reduced the Company's annual
interest  expense by approximately an additional $3 million. A  portion  of
the  proceeds from the Banner Hardware Group Disposition were used to repay
all  of  Banner's  outstanding term loan indebtedness, which  will  further
reduce the Company's annual interest expense by approximately an additional
$14  million.  The  operating income of the subsidiaries  included  in  the
Banner  Hardware  Group Disposition was $14.1 million for the  nine  months
ended  March  29, 1998, respectively.  Whereas the Company will  no  longer
benefit  from the operations of the disposed Banner subsidiaries it expects
to   benefit  from  lower  interest  expense  and  dividends  paid  on  the
AlliedSignal stock.

      The Company has made an offer to exchange (the "Exchange Offer")  its
Class  A  common  stock for up to a maximum of 4 million shares  of  Banner
common  stock.  The  purpose of the Exchange Offer is for  the  Company  to
increase  its ownership of Banner to at least 80.1% such that  the  Company
can  include Banner in its United States consolidated corporate income  tax
return.  Pending  a  successful Exchange Offer,  the  Company  contemplates
issuing approximately .6046 of a share of its Class A common stock for each
validly tendered share of Banner common stock.

     For the Company's fiscal years 1995, 1996, and 1997, and for the first
nine   months  of  fiscal  1998,  Technologies  had  operating  losses   of
approximately $1.5 million, $1.5 million, $3.6 million, and $13.7  million,
respectively.  In  addition,  as a result of  the  downturn  in  the  Asian
markets, Technologies has experienced delivery deferrals, reduction in  new
orders,  lower  margins and increased price competition.  In  response,  in
February   1998,  the  Company  adopted  a  formal  plan  to  enhance   the
opportunities for disposition of Technologies, while improving the  ability
of  Technologies to operate more efficiently. The plan includes a reduction
in production capacity and headcount, and the pursuit of potential vertical
and  horizontal integration with peers and competitors of the two divisions
that  constitute Technologies, or the inclusion of those divisions  in  the
Spin-Off.  If  the Company elects to include Technologies in the  Spin-Off,
the  Company  believes that it would be required to contribute  substantial
additional  resources  to  allow Technologies the  liquidity  necessary  to
sustain and grow both the Fairchild Technologies' operating divisions.

      In  order  to  focus  its operations on the aerospace  industry,  the
Company  is  considering distributing (the "Spin-Off") to its  shareholders
all  of  the stock of a subsidiary to be formed ("Spin-Co"), which may  own
substantially  all  of  the Company's non-aerospace  assets.  Although  the
Company's  ability  to effect the Spin-Off is uncertain,  the  Company  may
effect  a  spin-off  of  certain non-aerospace assets  as  soon  as  it  is
reasonably practicable following receipt of a solvency opinion relating  to
Spin-Co and all necessary governmental and third party approvals.  In order
to effect the Spin-Off, approval is required from the board of directors of
the Company, however, shareholder approval is not required. The composition
of  the  assets and liabilities to be included in Spin-Co, and  accordingly
the ability of the Company to consummate the Spin-Off, is contingent, among
other  things,  on obtaining consents and waivers under the  Company's  New
Credit  Facility.  In addition, the Company may encounter unexpected delays
in  effecting the Spin-Off, and the Company can make no assurance as to the
timing thereof. In addition, prior to the consummation of the Spin-Off, the
Company   may  sell,  restructure  or  otherwise  change  the  assets   and
liabilities  that  will be in Spin-Co, or for other reasons  elect  not  to
consummate the Spin-Off. Consequently, there can be no assurance  that  the
Spin-Off will occur.

      In  connection with the possible Spin-Off, it is anticipated that the
Company will enter into an indemnification agreement pursuant to which Spin-
Co  will  assume and be solely responsible for all known and unknown  past,
present  and  future claims and liabilities of any nature relating  to  the
pension  matter described under "Legal Proceedings"; certain  environmental
liabilities  currently  recorded as $7.1  million,  but  for  which  it  is
reasonably  possible  the  total expense  could  be  $11.9  million  on  an
undiscounted basis; certain retiree medical cost and liabilities related to
discontinued  operations  for which the Company has  accrued  approximately
$42.8  million  as  of  March  29,  1998 (see  Note  11  to  the  Company's
Consolidated  Financial  Statements);  and  certain  tax  liabilities.   In
addition,  the  Spin-Co  would  also be  responsible  for  all  liabilities
relating  to  the  Technologies business and  an  allocation  of  corporate
expenses.  Responsibility  for such liabilities would  require  significant
commitments.

     Should the Spin-Off, as presently contemplated, occur prior to June of
1999,  the  Spin-Off  may be a taxable transaction to shareholders  of  the
Company and could result in a material tax liability to the Company and its
shareholders. The amount of the tax to the Company and its shareholders  is
uncertain, and if the tax is material to the Company, the Company may elect
not  to  consummate  the  Spin-Off. Because circumstances  may  change  and
because provisions of the Internal Revenue Code of 1986, as amended, may be
further  amended from time to time, the Company may, depending  on  various
factors,  restructure or delay the timing of the Spin-Off to  minimize  the
tax consequences thereof to the Company and its shareholders.

      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 of its systems are Year 2000 compliant.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

      In  June  1997, Financial Accounting Standards Board ("FASB")  issued
Statement   of   Financial  Accounting  Standards  No.  131  ("SFAS   131")
"Disclosures about Segments of an Enterprise and Related Information". 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 131 in Fiscal 1999.

      In  February  1998,  FASB  issued Statement of  Financial  Accounting
Standards  No. 132 ("SFAS 132") "Employers' Disclosures about Pensions  and
Other  Postretirement  Benefits".   SFAS  132  revises  and  improves   the
effectiveness  of  current  note  disclosure  requirements  for  employers'
pensions and other retiree benefits by requiring additional information  to
facilitate financial analysis and eliminating certain disclosures which are
no  longer  useful.  SFAS 132 does not address recognition  or  measurement
issues. The Company will adopt SFAS 132 in Fiscal 1999.
PART II.  OTHER INFORMATION

Item 5.  Other Information

      Articles have appeared in the French press reporting an inquiry by  a
French  magistrate  into certain allegedly improper  business  transactions
involving  Elf Acquitaine, a French petroleum company, its former  chairman
and various third parties, including Maurice Bidermann.  In connection with
this  inquiry,  the  magistrate has made inquiry  into  allegedly  improper
transactions between Mr. Steiner and that petroleum company.   In  response
to the magistrate's request that Mr. Steiner appear in France as a witness,
Mr.  Steiner  submitted  statements concerning  the  transactions  and  has
offered  to appear in person if certain arrangements were made.   According
to  the  French press, the magistrate also requested permission to commence
an  inquiry  into transactions involving another French petroleum  company,
but  her  request  was not granted. If the magistrate  were  to  renew  her
request,  and  if it were granted, inquiry into transactions  between  such
company and Mr. Steiner, could ensue.

      Mr.  Steiner has recently been cited by a French prosecutor to appear
on May 18, 1998, before the Tribunal de Grande Instance de Paris, to answer
a charge of knowingly benefiting in 1990, from a misuse by Mr. Bidermann of
corporate  assets  of Societe Generale Mobiliere et Immobiliere,  a  French
corporation  in  which  Mr. Bidermann is believed to  have  been  the  sole
shareholder.

Item 6.  Exhibits and Reports on Form 8-K

 (a)  Exhibits (* filed herewith):

           *10.1   Amendment  No. 2 dated as of January  14,  1997,  to  the
Interest Rate Hedge Agreement between
                    Registrant  and Citibank, N.A. dated as of  August  19,
1997.

   *10.2 Letter Agreement dated February 27, 1998, between Registrant and John
       L. Flynn.
   
   *10.3  Letter  Agreement dated February 27, 1998, between Registrant  and
       Donald E. Miller.

   *10.4 Stock Option Deferral Plan dated February 9, 1998.

   *10.5  Amendment of Warrant Agreement dated February 9, 1998, between the
       Registrant and Stinbes Limited.

    10.6  Stock Option Agreement dated November 20, 1997 between RHI Holdings, 
Inc. and Intermedia Communciations Inc. (Incorporated by reference to Scheduled 
13D/A (Amendment No. 4) dated as of November 25, 1997 filed by the Company on 
December 1, 1997).

    10.7  Stock Purchase Agreement dated November 25, 1997 between RHI 
Holdings, Inc. and Intermedia Communications Inc. (Incorporated by reference to 
Schedule 13D/A (Amendment No. 4) dated as of November 25, 1997 filed by the
Company on December 1, 1997).

    10.8  Asset Purchase Agreement dated as of December 8, 1997, among Banner
Aerospace, Inc. and seven of its subsidiaries (Adams Industries, Inc., 
Aerospace Bearing Support, Inc., Aircraft Bearing Corporation, Banner 
Distribution, Inc., Burbank Aircraft Supply, Inc., Harco, Inc. and PacAero),
AlliedSignal Inc. and AS BAR LLC (incorporated by reference to Banner 
Aerospace, Inc.'s Report on Form 8-K dated January 28, 1998).

    10.9  Asset Purchase Agreement dated as of December 8, 1997, among Banner
Aerospace, Inc. and two of its subsidiaries (PB Herndon Aerospace, Inc. and
Banner Aerospace Services, Inc.), AlliedSignal Inc. and AS BAR PBH LLC 
(incorporated by reference to Banner Aerospace, Inc.'s Report on Form 8-K dated
January 28, 1998).

    10.10  Agreement and plan of Merger dated January 28, 1998, as amended on
February 20, 1998, and March 2, 1998, between the Company and the shareholders'
of Special-T Fasteners (Incorporated by reference to Form 8-K dated as of March
2, 1998 filed by the Company on March 12, 1998).

   *10.11  Employment Agreement between Robert Edwards and Fairchild Holding
Corp., dated March 2, 1998. 

          *27     Financial Data Schedules.

     (b) Reports on Form 8-K:

      On January 28, 1998, the Company filed a Form 8-K to report on Item 2
and   Item  7  regarding  the  completion  of  the  Banner  Hardware  Group
Disposition.  On March 12, 1998 the Company filed a Form 8-K to  report  on
Item 2 and Item 7 regarding the March 2, 1998 consummation of the Special-T
Acquisition. On March 25, 1998, the Company filed a Form 8-K to  report  on
Item 2 and Item 7 regarding the completion of the STFI Merger.
                           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:                    May 13, 1998