SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549

                                 FORM 10-K

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

For the fiscal year ended June 30, 1995

Commission file number 1-5828 

                     CARPENTER TECHNOLOGY CORPORATION
          (Exact name of Registrant as specified in its Charter)

            Delaware                         23-0458500        
(State or other jurisdiction of            (I.R.S. Employer
 incorporation or organization)           Identification No.)

101 West Bern Street, Reading, Pennsylvania     19612-4662       
(Address of principal executive offices)        (Zip Code)

                               610-208-2000 
           (Registrant's telephone number, including area code)

       Securities registered pursuant to Section 12(b) of the Act:  

                                          (Name of each exchange
(Title of each class)                      on which registered)
- ---------------------                     ----------------------
Common stock, par value $5 per share......New York Stock Exchange

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 the filing
requirements for at least the past 90 days.  Yes  X .  No    .  
                                                 ---      ---
Indicate by check mark if disclosure of delinquent filers pur-
suant to Item 405 of Regulation S-K is not contained herein, and
will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  [   ]

As of September 1, 1995, 16,419,590 shares of Common Stock of
Carpenter Technology Corporation were outstanding and the
aggregate market value of such Common Stock held by nonaffiliates
(based upon its closing transaction price on the Composite Tape
on such date) was $619,839,523.  All share data has been restated
for the effect of a two-for-one common stock split that was
effective September 15, 1995.

                    DOCUMENTS INCORPORATED BY REFERENCE
Part III incorporates by reference certain information from the
1995 definitive Proxy Statement.  

The Exhibit Index appears on pages E-1 to E-6.

                                  
                                 PART I

Item 1.   Business

     (a)  General Development of Business:

          Carpenter Technology Corporation, incorporated in
     1904, and its subsidiaries are engaged in the
     manufacture, fabrication, and marketing of specialty
     metals and structural ceramics.  There were no
     significant changes in the form of organization or mode
     of conducting business of Carpenter Technology
     Corporation (hereinafter called the Company) during the
     year ended June 30, 1995, except for the transaction
     described below:

          On July 22, 1994, the Company acquired all of the
     outstanding shares of Certech, Inc. and an affiliated
     company (Certech), for $16.7 million, including acquisition
     costs, comprised of $13.5 million in cash and 106,248 shares
     of Carpenter common stock.  Certech, with plants in
     New Jersey, Pennsylvania and the United Kingdom, is a
     recognized leader in the technology and manufacturing of
     structural ceramic products.  The acquisition of Certech
     enabled the Company to attain a substantial position in the
     structural ceramics market.  This investment was accounted
     for using the purchase method of accounting.

     (b)  Financial Information About Industry Segments:

          The Company is primarily engaged in one business
     segment - the manufacture, fabrication and distribution of
     specialty metals.  The ceramics operations are not
     significant for separate presentation as a segment.

     (c)  Narrative Description of Business:

          (1)  Products:

               The Company processes basic raw materials such as
          chromium, nickel, iron scrap and other metal alloying
          elements through various melting, hot forming and cold
          working facilities to produce finished products in the
          form of billet, bar, rod, wire, narrow strip, special
          shapes, and hollow forms in many sizes and finishes and
          produces certain fabricated metal products.  Sales of
          finished products include:  

          STAINLESS STEELS - 
               A broad range of corrosion resistant alloys
               including conventional stainless steels and many
               proprietary grades for special applications.  


          
           SPECIAL ALLOYS - 
               Other special purpose alloys used in critical
               components such as bearings and fasteners.  Heat
               resistant alloys that range from slight
               modifications of the stainless steels to complex
               nickel and cobalt base alloys.  Alloys for
               electronic, magnetic and electrical applications
               with controlled thermal expansion characteristics,
               or high electrical resistivity or special magnetic
               characteristics.  Fabrication of special stainless
               steels and zirconium base alloys into tubular
               products for the aircraft industry and nuclear
               reactors.  

          TOOL STEELS - 
               Tool and die steels which are extremely hard
               alloys used for tooling and other wear-resisting
               components in metalworking operations such as
               stamping, extrusion and machining.  

          OTHER STEEL -
               Carbon steels purchased for distribution and other
               miscellaneous products.

               In addition to the above specialty metal products,
          the Company manufactures structural ceramics.  The
          manufacture of structural ceramics applies proprietary
          injection molding technologies in making ceramic cores
          for use in castings for a wide range of products such
          as aircraft engines, industrial gas turbines and
          various consumer products.

               The products of the Company are sold primarily in
          the United States and principally through its own sales
          organization with service centers and sales offices
          located in many of the major cities of the country. 
          Sales outside of the United States, including export
          sales, were $73.8 million, $67.1 million and $30.7
          million in fiscal 1995, 1994 and 1993, respectively.

          (2)  Classes of Products:

               The approximate percentage of the Company's
          consolidated net sales contributed by the major classes
          of products for the last three fiscal years are as
          follows: 

                                   1995      1994      1993
                                   ----      ----      ---- 
          Stainless Steel           56%       60%       60%
          Special Alloys            33%       29%       33%
          Tool and Other Steel       8%       11%        7%
          Ceramics                   3%        -         - 
                                   ----      ----      ----
                                   100%      100%      100%
                                   ====      ====      ====

          
          (3)  Raw Materials:

               The Company depends on continued delivery of
          critical raw materials for its day-to-day operations. 
          These raw materials are nickel, ferrochrome, cobalt,
          molybdenum, manganese and scrap, both alloy and steel. 
          Some of these raw materials sources are located in
          countries subject to potential interruptions of supply. 
          These potential interruptions could cause material
          shortages and affect the availability and price.

               The Company is in a strong raw material position
          because of its long-term relationships with major
          suppliers.  These suppliers provide material
          availability and competitive prices for these key raw
          materials.  The Company has also established and
          maintains raw material inventory at appropriate levels
          at the Reading plant.  

          (4)  Patents and Licenses:

               The Company and its subsidiaries and affiliates
          own a number of United States and foreign patents and
          have granted licenses under some or all of them. 
          Certain of the products produced by the Company are
          covered by patents of other companies from whom
          licenses have been obtained.  The Company does not
          consider its business to be materially dependent upon
          any patent or patent rights.

          (5)  Seasonality of Business:

               The Company's sales and earnings results are
          normally influenced by seasonal factors.  The first
          fiscal quarter (three months ending September 30) is
          typically the lowest - chiefly because of annual plant
          vacation and maintenance shutdowns in this period by
          the Company as well as by many of its customers.  The
          timing of major changes in the general economy can
          alter this pattern, but over the longer time frame, the
          historical patterns generally prevail.  The chart below
          shows the percent of net sales by quarters for the past
          three fiscal years:  
                                        1995      1994      1993
                                        ----      ----      ----
          Quarter Ended September 30     20%       21%       24%
          Quarter Ended December 31      23%       23%       21%
          Quarter Ended March 31         28%       28%       27%
          Quarter Ended June 30          29%       28%       28%
                                        ----      ----      ----
                                        100%      100%      100%
                                        ====      ====      ====
          (6)  Customers:

               The Company is not dependent upon a single
          customer, or a very few customers, to the extent that
          the loss of any one or more would have a materially
          adverse effect on the Company.  

          
          (7)  Backlog:

               As of August 31, 1995, the Company had a backlog
          of orders, believed to be firm, of approximately $231.0
          million, substantially all of which is expected to be
          shipped within the current fiscal year.  The backlog as
          of August 31, 1994 was approximately $196.0 million.

          (8)  Competition:

               The business of the Company is highly competitive. 
          It supplies materials to a wide variety of end-use and
          geographic market segments, none of which consumes more
          than about 20 percent of the Company's output, and
          competes with various companies depending on end-use
          segment, product or geography.  There are 14 domestic
          companies producing one or more similar specialty metal
          products that are considered to be major competitors to
          the Company in one or more product segments.  The
          Company also competes directly with several hundred
          independent distributors of products similar to those
          distributed by Carpenter's wholly owned distribution
          system.  Additionally, numerous foreign producers
          import into the United States various specialty metal
          products similar to those produced by the Company. 
          Furthermore, a number of different products may, in
          certain instances, be substituted for the Company's
          finished product.  

               Imports of foreign specialty steels have long been a
          concern to the domestic steel industry because of the
          potential for unfair pricing by foreign producers. 
          Such pricing practices have usually been supported by
          foreign governments through direct and indirect
          subsidies.  

               Because of these unfair trade practices, the
          Company has been aggressive in filing trade actions
          against foreign producers who have dumped their
          specialty steel products into the United States.  These
          actions have been successful and have resulted in
          dumping duties being assessed against imports of
          stainless steel bar and stainless steel rod from
          certain countries.
     
               In February 1995, the International Trade
          Commission (ITC) ruled that the domestic industry had
          been injured by dumped stainless steel bar imports from
          Brazil, India, Japan and Spain.  As a result, the U.S.
          Department of Commerce issued antidumping orders for
          the collection of additional duties on all imports of
          stainless steel bar from the four countries, at the
          following rates:

                    Brazil    -    19.43%
                    India     -     3.87% to 21.02%
                    Japan     -    61.47%
                    Spain     -     7.74% to 62.85%

          
          This ruling was the result of an antidumping petition
          which the Company had filed in conjunction with six
          other domestic producers in December 1993.

               Previously, in January 1994, the U.S. Department
          of Commerce had issued antidumping orders for the
          collection of additional duties against all imports of
          stainless steel rod from Brazil, France and India, at
          the following rates:

                    Brazil    -    24.6% to 26.5%
                    France    -    24.59%
                    India     -    48.8%

               Under the provisions of the new General Agreement
          Tariffs and Trade (GATT), the antidumping orders on
          stainless steel bar and stainless steel rod will
          continue in effect until the year 2000.
     
               In a related matter, negotiations by the U.S.
          Trade Representative with the major steel producing
          nations of the world to develop a Multilateral Steel
          Agreement (MSA) are continuing.  The objective of the
          MSA would be to reduce unfair trade in steel products
          by establishing international commitments and
          disciplines aimed at eliminating subsidies and other
          trade-distortive practices.  

          (9)  Research, Product and Process Development: 

               The Company's expenditures for company-sponsored
          research and development were approximately $12.3
          million, $13.6 million and $12.9 million in fiscal
          1995, 1994 and 1993, respectively.

          (10) Environmental Regulations:

               The Company, as well as other steel producing and
          manufacturing companies, is subject to various
          stringent federal, state, and local environmental laws
          and regulations.  The liability for future
          environmental remediation costs is evaluated on a
          quarterly basis by management.  The Company accrues
          amounts for environmental remediation costs which
          represent management's best estimate of the probable
          and reasonably estimable costs relating to environ-
          mental remediation.  For further information on
          environmental remediation, see the Commitments and
          Contingencies section included in Item 7 "Management's
          Discussion and Analysis of Financial Condition and
          Results of Operations" and Note 16 to the consolidated
          financial statements included in Item 8 "Financial
          Statements and Supplementary Data".

               
               The costs of maintaining and operating environ-
          mental control equipment were about $7.3 million and
          $8.5 million for fiscal 1995 and 1994, respectively. 
          The capital expenditures for environmental control
          equipment were $.5 million for fiscal 1995 and 1994. 
          The Company anticipates spending approximately $6.0
          million on major domestic environmental capital
          projects over the next five fiscal years.  Due to the
          possibility of unanticipated factual or regulatory
          developments, the amount of future capital expenditures
          may vary.

          (11) Employees:  

               As of August 31, 1995, the Company had 4,068 full-
          time employees.  

Item 2.  Properties

     The locations of the Company's principal specialty metals
manufacturing and fabrication plants are: Reading, Pennsylvania;
Orangeburg, South Carolina; and San Diego, California.  The
Reading and Orangeburg plants are owned in fee.  The San Diego
plant is owned, but the land is leased.

     The Reading plant has an annual practical melting capacity
of approximately 207,000 ingot tons of its normal product mix. 
The annual tons shipped will be considerably less than the tons
melted due to finishing losses.  During the years ended June 30,
1995 and 1994, the plant operated at approximately 87 percent and
78 percent, respectively, of its melting capacity.

     The location of the Company's ceramics manufacturing plants
are: Wood-Ridge, New Jersey; Wilkes-Barre, Pennsylvania; Corby,
United Kingdom; and Alpharetta, Georgia.  The Corby plant is
owned and the Wood-Ridge, Wilkes-Barre and Alpharetta plants are 
leased.

     The Company also operates sales offices and service centers,
most of which are owned, at 33 locations in 14 states and 8
foreign countries.  

     The plants, service centers and offices of the Company have
been acquired at various times over many years.  There is an
active maintenance program to keep facilities in good condition. 
In addition, the Company has had an active capital spending
program to replace equipment as needed to keep it technologically
competitive on a world-wide basis.  The Company believes its
facilities are in good condition and suitable for its business
needs.


Item 3.  Legal Proceedings

     There are no material pending legal proceedings, other than
ordinary routine litigation incidental to the business, to which
the Company or any of its subsidiaries is a party or to which any
of their properties is subject.  There are no material
proceedings to which any Director, Officer, or affiliate of the
Company, or any owner of more than five percent of any class of
voting securities of the Company, or any associate of any
Director, Officer, affiliate, or security holder of the Company,
is a party adverse to the Company or has a material interest
adverse to the interest of the Company or its subsidiaries. 
There is no administrative or judicial proceeding arising under
any Federal, State or local provisions regulating the discharge
of materials into the environment or primarily for the purpose of
protecting the environment that (1) is material to the business
or financial condition of the Company (2) involves a claim for
damages, potential sanctions or capital expenditures exceeding
ten percent of the current assets of the Company or (3) includes
a governmental authority as a party and involves potential
monetary sanctions in excess of $100,000.

Item 4.  Submission of Matters to a Vote of Security Holders 

     Not applicable.  

Executive Officers of the Registrant

     Listed below are the names of corporate executive officers
as of fiscal year end, including those required to be listed as
executive officers for Securities and Exchange Commission
purposes, each of whom assumes office after the annual meeting of
the Board of Directors which immediately follows the Annual
Meeting of Shareholders.  All of the corporate officers listed
below have held responsible positions with the registrant for
more than five years except for Robert W. Lodge. 

     Mr. Lodge served as Vice President of Human Resources for
Johnson Matthey, Inc. from 1988 to 1991 and in various
assignments in industrial relations and human resources with
Rockwell International Corporation from 1977 to 1988.  There is
no family relationship between any of the officers. 

                                                       
                                                       Assumed
                                                       Present
Name               Age   Positions                     Position
- ----               ---   ---------                     --------

Robert W. Cardy     59   Chairman, President &
                          Chief Executive Officer                 July 1992
                         Director                             November 1990

Donald C. Bristol   56   Senior Vice President - 
                          Steel Division                       January 1993

G. Walton Cottrell  55   Sr. Vice President - 
                          Finance & Chief 
                          Financial Officer                    January 1993

Nicholas F. Fiore   55   Senior Vice President - 
                          Strategic Businesses                 January 1993

Robert W. Lodge     52   Vice President - Human
                          & Admin. Services                  September 1991

John R. Welty       46   Vice President - 
                          General Counsel & 
                          Secretary                            January 1993



                                  
                                   PART II

Item 5.   Market for the Registrant's Common Stock and Related
          Stockholder Matters

     Common stock of the Company is listed on the New York Stock
Exchange.  The ticker symbol is CRS.  Here are the high and low
market prices of the Company's stock for the past two fiscal
years:

Quarter Ended:           1995                     1994
- ---------------------------------------------------------------------     
                     High      Low            High      Low

September 30        $32-13/16 $29            $28-3/16  $24-11/16

December 31         $31-5/8   $26-9/16       $29-1/8   $25

March 31            $29-1/4   $26-5/8        $33-3/16  $28-1/4

June 30             $34-1/16  $27-3/4        $31-3/8   $28-1/4
- ---------------------------------------------------------------------       
                    $34-1/16  $26-9/16       $33-3/16  $24-11/16

     The Company has paid quarterly cash dividends on its common
stock for 89 consecutive years.  The quarterly dividend rate has
been $.30 per share for each of the past three years.

     The Company had 5,929 common shareholders of record as of
June 30, 1995.  The balance of the information required by this
item is disclosed in Note 9 to the consolidated financial
statements included in Item 8 "Financial Statements and
Supplementary Data".  

     All share and per share data have been restated for the
effect of a two-for-one common stock split declared on
August 10, 1995.  See Note 17 to the consolidated financial
statements included in Item 8 "Financial Statements and
Supplementary Data."

Item 6.  Selected Financial Data

Five-Year Financial Summary
Dollar amounts in thousands, except per share data
(years ended June 30)

                        1995      1994      1993      1992      1991   
- --------------------------------------------------------------------------
Summary of Operations                                             
                       
Net Sales             $757,532  $628,795  $576,248  $570,200  $562,476
Income before extra-
 ordinary charges &
 cumulative effect
 of changes in
 accounting 
 principles           $ 47,492  $ 38,289  $ 26,534  $ 14,884  $ 30,071
Extraordinary charges,
 net of income taxes  $      -  $ (2,039) $      -  $ (1,238) $      -
Cumulative effect of
 changes in accounting       
 principles, net of             
 income taxes         $      -  $      -  $(74,676) $      -  $      -
Net income (loss)     $ 47,492  $ 36,250  $(48,142) $ 13,646  $ 30,071

Financial Position
at Year-End                                                  
                             
Total assets          $831,775  $729,911  $699,565  $714,752  $716,995
Long-term debt, net   $194,762  $158,070  $189,895  $196,604  $122,661

Per Share Data                                                   
Primary:
 Income before extra-
  ordinary charges &
  cumulative effect
  of changes in
  accounting
  principles          $  2.81   $   2.28  $   1.55  $    .81  $   1.76
 Net income (loss)    $  2.81   $   2.15  $  (3.11) $    .74  $   1.76
Fully Diluted:
 Income before extra-
  ordinary charges &
  cumulative effect
  of changes in
  accounting
  principles          $  2.70   $   2.20  $   1.51  $    .81  $   1.76
 Net income (loss)    $  2.70   $   2.08  $  (2.88) $    .74  $   1.76
Cash dividends-common $  1.20   $   1.20  $   1.20  $   1.20  $   1.20

All share and per share data have been restated for the effect of
a two-for-one common stock split declared on August 10, 1995. 
See Note 17 to the consolidated financial statements included in
Item 8 "Financial Statements and Supplementary Data."

See Item 7 "Management's Discussion and Analysis of Financial
Condition and Results of Operations" for discussion of factors
that affect the comparability of the "Selected Financial Data".

Item 7.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations

MANAGEMENT'S DISCUSSION OF OPERATIONS

SUMMARY

Net sales and earnings trends for the past three fiscal years are
summarized below:

- ---------------------------------------------------------------------
(dollars in millions -                  
 except per share)                       1995    1994    1993
- ---------------------------------------------------------------------
Net sales                               $757.5  $628.8  $576.2

Income before extraordinary 
  charge and cumulative effect of 
  changes in accounting principles      $ 47.5  $ 38.3  $ 26.5

Net income (loss)                       $ 47.5  $ 36.3  $(48.1)

Primary earnings per share before 
  extraordinary charge and 
  cumulative effect of changes in 
  accounting principles                 $  2.81 $  2.28 $  1.55

Primary earnings (loss) per share       $  2.81 $  2.15 $ (3.11)
=====================================================================

Earnings before the extraordinary charge and accounting changes
increased in each of the past two years as a result of the
improved economy, selling price increases and internal programs
for cost reduction, asset utilization and market share
enhancements. The sales and earnings results in 1995 were records
for the Company.

Fiscal 1994 results were adversely affected by an extraordinary
charge for debt retirement as described in Note 7 to the
financial statements. Fiscal 1993 results were reduced by a
large, one-time retroactive charge for the cumulative effect of
adopting two accounting changes as described in Note 1 to the
financial statements.

The chart below shows net sales by product line for the past
three fiscal years:

- ---------------------------------------------------------------------
(dollars in millions)       1995           1994           1993
- ---------------------------------------------------------------------
                         Sales    %     Sales    %    Sales   %
- ---------------------------------------------------------------------
Stainless steel         $424.7    56   $375.0    60  $342.9   60
Special alloys           249.0    33    182.4    29   190.3   33
Tool and other steel      61.2     8     71.4    11    43.0    7
Ceramics                  22.6     3        -     -       -    -
- ---------------------------------------------------------------------
Total                   $757.5   100   $628.8   100  $576.2  100
=====================================================================

The following table is the approximate breakdown of sales by
end-use markets (excludes sales of Aceros Fortuna and Certech):

- ---------------------------------------------------------------------
Years Ended June 30                     1995      1994      1993
- ---------------------------------------------------------------------
Motor vehicles and equipment             14%       14%       13%
Electrical and electronic equipment      13        12        12
Aerospace                                12        12        14
General industrial equipment             10        11        11
Metal producing and distribution          9         8         7
Power generation and distribution         7         8         7
Fabricated metal products                 6         6         6
Metal working equipment                   6         7         7
Chemical and petroleum processing         5         5         5
Consumer durables                         5         5         5
Instruments and controls                  4         4         4
Housing and construction                  3         3         3
Miscellaneous                             6         5         6
- ---------------------------------------------------------------------
                                        100%      100%      100%
======================================================================

RESULTS OF OPERATIONS - FISCAL 1995 VERSUS FISCAL 1994

Sales were $757.5 million in fiscal 1995, a 20 percent increase
from the $628.8 million level in fiscal 1994. The sales
improvement was primarily due to an 8 percent increase in volume
and higher unit prices in the Steel Division. Demand for
specialty steel products has been at a high level since January
1994, especially in automotive, equipment and aerospace-related
markets. Unit selling prices for specialty steel shipments
increased by an average of 7 percent to offset higher labor and
supply costs, and a surcharge was established to offset sharply
rising raw material costs. Also, the product mix shifted toward
more premium-melted products and away from certain
commodity-priced products, resulting in a higher average selling
price.

Approximately 18 percent of the increase in sales was from the
inclusion, in fiscal 1995, of the results of Certech, Inc., and
its affiliates, a ceramics business which was acquired in July
1994 (described in Note 2 to the financial statements). 

Cost of sales as a percentage of sales increased to 74 percent
versus 73 percent in fiscal 1994 because last year was favorably
affected by reductions in inventories valued using the LIFO
method. The LIFO method values inventory reductions at historical
costs which were lower than current costs. This favorable effect
on costs, before taxes and profit sharing impacts, was $24.9
million in fiscal 1994. There were no LIFO accounting effects in
fiscal 1995.

Raw material costs per unit purchased increased by 34 percent
during fiscal 1995 versus the year-earlier costs as a result of
large increases in the cost of nickel (42 percent), cobalt (52
percent) and molybdenum (77 percent). Also, in fiscal 1995, the
Company purchased at a premium semi-finished and finished
products to supplement internal capacity.

Labor costs for Steel Division production and maintenance
employees were up by 6 percent as a result of a base wage
increase in July 1994 and higher overtime and profit sharing
payments. 

Natural gas costs per unit consumed decreased by 10 percent
versus fiscal 1994 costs, but electricity costs per unit
increased by 3 percent.

Selling and administrative expenses increased by $9.4 million
during fiscal 1995 due chiefly to the inclusion of Certech costs
in fiscal 1995 and increased salaried employment and severance
costs.

Interest expense was lower by $1.0 million in fiscal 1995
principally because of reduced interest rates due to the
retirement of the 12-7/8% debentures in March 1994. 

The Company's 19 percent share of the losses of the
Walsin-CarTech joint venture, which became operational in January
1995, (described in Note 3 to the financial statements) increased
by $2.1 million in fiscal 1995. Prior to that date, pre-operating
costs were deferred by the joint venture.

Income taxes as a percent of pre-tax income (effective tax rate)
decreased to 36 percent in fiscal 1995 from 39 percent a year
earlier primarily because of the retroactive deferred tax effects
of an increase in the statutory federal rate in 1994. Both years'
tax rates were favorably affected by non-recurring adjustments of
deferred state taxes for changes in tax laws. A reconciliation of
the effective tax rate to the federal statutory rate is presented
in Note 15 to the financial statements.

RESULTS OF OPERATIONS - FISCAL 1994 VERSUS FISCAL 1993

Sales were $628.8 million in fiscal 1994, up 9 percent from the
fiscal 1993 level of $576.2 million. Approximately 60 percent of
the increase was from the inclusion, in fiscal 1994, of the
results of Aceros Fortuna, S.A. de C.V., a Mexican steel
distribution company, which was acquired in July 1993 (described
in Note 2 to the financial statements).

The remainder of the sales improvement was due to an 8 percent
increase in unit volume shipments of the Steel Division. Demand
for stainless bar and wire products was at a high level,
especially in the January to June 1994 period. Also, mill-direct
business in commodity-priced products was accepted to more fully
utilize production capability. This strategy and reduced sales of
high temperature alloys for the aerospace industry resulted in a
lower-priced sales mix. Unit selling prices for domestic
specialty steel shipments fell an average of 2 percent due to
lower nickel costs and continued competitive price pressures,
particularly from imported products. 

Cost of sales as a percentage of sales decreased to 73 percent
versus 76 percent a year earlier. The improved cost ratio was
chiefly the result of the increased production level and
manufacturing efficiency gains for the Steel Division. These
favorable effects were partially offset by the lower unit selling
prices. Cost of sales in fiscal 1994 and 1993 was favorably
affected by reductions in inventories valued using the LIFO
method. This favorable effect on costs, before taxes and profit
sharing impacts, was $24.9 million in fiscal 1994 and $25.7
million in fiscal 1993.

Raw material costs per unit purchased decreased by 6 percent
during fiscal 1994 versus the year-earlier costs primarily
because of a 15 percent drop in the cost of nickel. 

Labor costs for Steel Division production and maintenance
employees were up by 4 percent as a result of base wage increases
in July 1993 and higher profit sharing payments. 

Natural gas costs per unit consumed increased by 27 percent over
fiscal 1993's level, but electricity costs per unit fell by 13
percent.

Selling and administrative expenses increased by $10.3 million
during fiscal 1994 due chiefly to the inclusion of Aceros Fortuna
costs in fiscal 1994 and increased salaried employment costs. 

Interest expense was lower by $5.1 million in fiscal 1994
principally because of the capitalization of $3.6 million of
interest related to the investment in the Walsin-CarTech
Specialty Steel Corporation in Taiwan (described in Note 3 to the
financial statements). Also, interest rates were lower,
especially since the retirement of the 12-7/8% debentures in
March 1994. 

Fiscal 1994 includes $.9 million of losses for the Company's 19
percent share of the losses of the Walsin-CarTech joint venture
(described in Note 3 to the financial statements). 

Other income decreased by $5.1 million primarily because fiscal
1993 income included a $3.7 million award in a patent suit. 

Income taxes as a percent of pre-tax income (effective tax rate)
increased to 39 percent in fiscal 1994 from 38 percent a year
earlier because of an increase in the federal statutory rate. A
reconciliation of the effective tax rate to the federal statutory
rate is presented in Note 15 to the financial statements. 

During fiscal 1994, the Company retired at a premium, $55.3
million of its 12-7/8% debentures, and recorded an extraordinary
charge of $2.0 million including unamortized discount and issue
costs, net of $1.2 million of income tax benefits (described in
Note 7 to the financial statements).

MANAGEMENT'S DISCUSSION OF CASH FLOW AND FINANCIAL CONDITION 

CASH FLOW 

Cash flow from operations decreased in 1995 because of higher
working capital needs, but remained at a strong level.

Inventories increased $29.5 million in fiscal 1995, excluding
inventories relating to acquisitions, due to higher production
levels of the Steel Division. Inventories were significantly
reduced in fiscal 1994 and 1993 as a result of the Company's
Continuous Improvement process to reduce lead times while still
maintaining a high customer service level.

Accounts receivable increased $21.8 million and $1.9 million in
fiscal 1995 and 1994, respectively, excluding accounts receivable
relating to acquisitions, as a result of increased fourth quarter
sales each year. The average days sales outstanding in 1995 was
comparable to that of 1994. 

Capital expenditures of $36.9 million, $26.6 million and $20.6
million in fiscal 1995, 1994 and 1993, respectively, were
concentrated in the Company's Reading, Pennsylvania, plant and
were used for normal replacements, modernization and incremental
capability. The major capital projects were the modernization of
wire finishing operations and the relocation and installation of
a second rotary forge.

During fiscal year 1995, the Company acquired the business of
Certech, Inc., and an affiliated company. During fiscal 1994,
Aceros Fortuna, S.A. de C.V., and affiliated companies were
acquired and an investment was made in Walsin-CarTech, a joint
venture in Taiwan. The cost of these acquisitions and investments
totaled $81.4 million in cash and $3.2 million in common stock.
Treasury shares were purchased to offset the shares issued in
this acquisition. Details of these transactions are included in
Notes 2 and 3 to the financial statements.

During fiscal 1995, $80.0 million of medium-term notes were
issued with a 7.4% average interest rate, and a portion of the
proceeds were used to retire borrowings under credit
arrangements. Details of debt and financing arrangements are
provided in Note 7 to the financial statements.

On March 1, 1994, the Company retired at a premium the entire
outstanding principal amount of $55.3 million of its 12-7/8%
debentures. The funding for this retirement came from the
Company's credit facilities.

The dividend payout rates on common and preferred stock were
maintained at $1.20 and $5,362.50 per share, respectively, and
totaled about $21.0 million in each of the past three years. The
Board of Directors declared on August 10, 1995, a 10 percent
increase in the common stock dividend to shareholders of record
on August 22, 1995.

In June 1989, the Board of Directors authorized the purchase of
up to 2,400,000 shares of Carpenter common stock, and in
September 1991, in conjunction with the establishment of an ESOP,
the Board of Directors authorized the purchase of 1,200,000
shares of common stock to offset the dilutive effect of the
issuance of convertible stock to the ESOP. Shares purchased under
these programs totaled 507,600 in fiscal 1993 for a total of
$11.6 million in cash. During fiscal 1993, the share repurchase
programs were suspended indefinitely.

FINANCIAL CONDITION

During the past three years, the Company maintained the ability
to provide adequate cash to meet its needs through strong cash
flow from operations, management of working capital and its
flexibility to use outside sources of financing to supplement
internally generated funds. 

Fiscal 1995 ended in a sound liquidity position, with current
assets exceeding current liabilities by $106.3 million (a ratio
of 1.8 to 1). This favorable ratio is conservatively stated
because inventories are valued $153.6 million less than the
current cost as a result of using the LIFO method. Total debt at
June 30, 1995 was $222.2 million or 39.5 percent of total
capital, including deferred taxes, versus 35.7 percent of total
capital, including deferred taxes, at June 30, 1994.

Financing is available under a $150.0 million financing
arrangement with a number of banks, providing for $125.0 million
of revolving credit to January 1998 and lines of credit of $25.0
million.

At June 30, 1995, the Company had $20.0 million of medium-term
debt securities available for issuance under a Shelf Registration
on file with the Securities and Exchange Commission.

In summary, the Company believes that its present financial
resources, both from internal and external sources, are adequate
to meet our foreseeable short-term and long-term liquidity needs.

COMMITMENTS AND CONTINGENCIES

Environmental 
The Company has environmental liabilities at some of its owned
operating facilities, and has been designated as a "potentially
responsible party" with respect to certain superfund waste
disposal sites. Additionally, the Company has been notified that
it may be a potentially responsible party with respect to other
superfund sites as to which no proceedings have been instituted
against the Company. Neither the exact amount of cleanup costs
nor the final method of their allocations among all designated
potentially responsible parties at these superfund sites has been
determined. The estimated range of the reasonably possible costs
of remediation at the Company-owned operating facilities and the
superfund sites is between $8.0 million and $18.0 million. The 
Company has accrued for environmental remediation costs,
including remediation investigation and feasibility study costs,

which represent management's best estimate of the probable and
reasonably estimable remediation costs. Additional details are
provided in Note 16 to the financial statements. The Company does
not anticipate that its financial position will be materially
affected by additional environmental remediation costs, although
quarterly or annual operating results could be materially
affected by future developments.

Other
The Company is also defending various claims and legal actions,
and is subject to commitments and contingencies which are common
to its operations. The Company provides for costs relating to
these matters when a loss is probable and the amount is
reasonably estimable. Additional details are provided in Note 16
to the financial statements. While it is not feasible to
determine the outcome of these matters, in the opinion of
management, any total ultimate liability will not have a material
effect on the Company's financial position or results of
operations and cash flows.

Item 8.  Financial Statements and Supplementary Data


     Index to Consolidated Financial Statements and Supplementary Data


                                                       Page
                                                       ----
Consolidated Financial Statements:                     

  Report of Independent Accountants                     20

  Consolidated Statement of Income for the
    Years Ended June 30, 1995, 1994 and 1993            21

  Consolidated Statement of Cash Flows for the
    Years Ended June 30, 1995, 1994 and 1993            22

  Consolidated Balance Sheet as of
    June 30, 1995 and 1994                              23

  Consolidated Statement of Changes in
    Shareholders' Equity for the Years Ended
    June 30, 1995, 1994 and 1993                       24-25

  Notes to Consolidated Financial Statements           26-45


Supplementary Data:

  Quarterly Financial Data (Unaudited)                  46





                     REPORT OF INDEPENDENT ACCOUNTANTS


TO THE BOARD OF DIRECTORS 
AND SHAREHOLDERS OF
CARPENTER TECHNOLOGY CORPORATION:

We have audited the accompanying consolidated balance sheet of
Carpenter Technology Corporation and subsidiaries as of June 30,
1995 and 1994, and the related consolidated statements of income,
cash flows and changes in shareholders' equity for each of the
three years in the period ended June 30, 1995.  These financial
statements are the responsibility of the Company's management. 
Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted
auditing standards.  Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An
audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of Carpenter Technology Corporation and
subsidiaries as of June 30, 1995 and 1994, and the consolidated
results of their operations and their cash flows for each of the
three years in the period ended June 30, 1995, in conformity with
generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements,
the Company changed its methods of accounting for income taxes
and postretirement benefits other than pensions in the year ended
June 30, 1993.



s/Coopers & Lybrand L.L.P.
COOPERS & LYBRAND L.L.P.
2400 Eleven Penn Center
Philadelphia, Pennsylvania
July 27, 1995, except for Note 17,
as to which the date is August 10, 1995


CONSOLIDATED STATEMENT OF INCOME
CARPENTER TECHNOLOGY CORPORATION AND SUBSIDIARIES
for the years ended June 30, 1995, 1994 and 1993
- -------------------------------------------------------------------------
(in thousands, except per share data)         1995      1994      1993
- -------------------------------------------------------------------------
Net sales                                   $757,532  $628,795  $576,248
- -------------------------------------------------------------------------
Costs and expenses:
  Cost of sales                              564,169   457,473   436,057
  Selling and administrative expenses        101,965    92,525    82,214
  Interest expense                            14,542    15,521    20,594
  Equity in loss of joint venture              3,000       910         -
  Other income, net                             (715)     (362)   (5,416)
- -------------------------------------------------------------------------
                                             682,961   566,067   533,449
- -------------------------------------------------------------------------
Income before income taxes, extraordinary
  charge and cumulative effect of changes
  in accounting principles                    74,571    62,728     42,799
Income taxes                                  27,079    24,439     16,265
- -------------------------------------------------------------------------
Income before extraordinary charge and
  cumulative effect of changes in
  accounting principles                       47,492    38,289     26,534
Extraordinary charge - premium on
  retirement of long-term debt, 
  net of income taxes                              -    (2,039)        -
Cumulative effect of changes in accounting
  principles, net of income taxes                  -         -   (74,676)
- -------------------------------------------------------------------------
Net income (loss)                           $ 47,492  $ 36,250  $(48,142)
=========================================================================
Primary earnings (loss) per common share:
  Income before extraordinary charge 
    and cumulative effect of changes 
    in accounting principles                $   2.81  $   2.28  $   1.55
  Extraordinary charge                             -      (.13)        -
  Cumulative effect of changes in 
    accounting principles                          -         -     (4.66)
- -------------------------------------------------------------------------
  Earnings (loss) per common share          $   2.81  $   2.15  $  (3.11)
=========================================================================
  Weighted average common shares 
    outstanding                               16,327    16,130    16,018
=========================================================================
Fully-diluted earnings (loss) 
 per common share:
  Income before extraordinary 
    and cumulative effect of 
    changes in accounting principles        $   2.70  $   2.20  $   1.51
  Extraordinary charge                             -      (.12)        -
  Cumulative effect of changes 
    in accounting principles                       -         -     (4.39)
 ------------------------------------------------------------------------
  Earnings (loss) per common share          $   2.70  $   2.08  $  (2.88)
 ========================================================================
  Weighted average common shares 
    outstanding                               17,309    17,086    17,000
=========================================================================
See accompanying notes to consolidated financial statements.


CONSOLIDATED STATEMENT OF CASH FLOWS
CARPENTER TECHNOLOGY CORPORATION AND SUBSIDIARIES
for the years ended June 30, 1995, 1994 and 1993
- -------------------------------------------------------------------------
(in thousands)                                1995      1994      1993
- -------------------------------------------------------------------------
OPERATIONS
Net income (loss)                           $ 47,492  $ 36,250  $(48,142)
Adjustments to reconcile net income (loss)
 to net cash provided from operations:
  Depreciation and amortization               32,479    29,887    26,947
  Deferred income taxes                        3,314     4,057    10,953
  Prepaid pension cost                        (7,933)  (11,563)  (11,834)
  Equity in loss of joint venture              3,000       910         -
  Extraordinary charge                             -     2,039         -
  Cumulative effect of changes in 
    accounting principles                          -         -    74,676
Changes in working capital and other:
  Receivables                                (21,819)   (1,889)  (12,497)
  Inventories                                (29,480)   16,907    63,137
  Accounts payable                            15,111    10,480    (5,985)
  Accrued current liabilities                  6,800     1,984      (791)
  Other, net                                  (5,177)   10,404    (1,416)
- -------------------------------------------------------------------------
  Net cash provided from operations           43,787    99,466    95,048
- -------------------------------------------------------------------------
INVESTING ACTIVITIES
Purchases of plant and equipment             (36,945)  (26,604)  (20,563)
Disposals of plant and equipment               1,424     3,144       405
Investment in joint venture                   (2,060)  (49,196)        -
Acquisitions of businesses, 
  net of cash received                       (13,032)  (22,323)        -
- -------------------------------------------------------------------------
  Net cash used for investing activities     (50,613)  (94,979)  (20,158)
- -------------------------------------------------------------------------
FINANCING ACTIVITIES
Provided by (payments on) short-term debt     20,145    (2,794)        -
Proceeds from issuance of long-term debt      80,000    45,851         -
Payments on long-term debt                   (55,736)  (71,271)   (6,843)
Dividends paid                               (21,045)  (20,824)  (20,868)
Proceeds from issuance of common stock         1,745     4,245       955
Payments to acquire treasury stock            (3,002)        -   (11,633)
- -------------------------------------------------------------------------
  Net cash provided from (used for) 
    financing activities                      22,107   (44,793)  (38,389)
- -------------------------------------------------------------------------
EFFECT OF EXCHANGE RATE CHANGES ON 
  CASH AND CASH EQUIVALENTS                     (565)     (112)        -
- -------------------------------------------------------------------------
INCREASE (DECREASE) IN CASH AND 
  CASH EQUIVALENTS                            14,716   (40,418)   36,501
- -------------------------------------------------------------------------
Cash and cash equivalents at beginning of year 5,404    45,822     9,321
- -------------------------------------------------------------------------
Cash and cash equivalents at end of year    $ 20,120  $  5,404  $ 45,822
=========================================================================
SUPPLEMENTAL DATA:
 Interest payments, net of amts capitalized $ 15,441  $ 17,592  $ 22,195
Income tax payments, net of refunds         $ 17,692  $ 18,066  $  2,538
- -------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.


CONSOLIDATED BALANCE SHEET
CARPENTER TECHNOLOGY CORPORATION AND SUBSIDIARIES
June 30, 1995 and 1994
- -------------------------------------------------------------------------
(in thousands, except share data)                 1995      1994
- -------------------------------------------------------------------------
ASSETS
Current assets:
  Cash and cash equivalents                      $ 20,120  $  5,404
  Accounts receivable, net of allowance for 
    doubtful accounts ($1,034 and $619)           118,848    95,412
  Inventories                                      91,383    65,262
  Deferred income taxes                             1,827       463
  Other current assets                              8,251     4,629
- -------------------------------------------------------------------------
    Total current assets                          240,429   171,170
- -------------------------------------------------------------------------
Property, plant and equipment, net                403,580   391,840
- -------------------------------------------------------------------------
Prepaid pension cost                               81,182    73,185
- -------------------------------------------------------------------------
Investment in joint venture                        49,085    48,576
- -------------------------------------------------------------------------
Goodwill, net                                      15,701     7,837
- -------------------------------------------------------------------------
Other assets                                       41,798    37,303
- -------------------------------------------------------------------------
Total assets                                     $831,775  $729,911
=========================================================================
LIABILITIES
Current liabilities:
  Short-term debt                                $ 20,145  $      -
  Accounts payable                                 51,162    35,478
  Accrued compensation                             21,457    18,654
  Accrued income taxes                              5,442       616
  Other accrued liabilities                        28,684    28,153
  Current portion of long-term debt                 7,286    15,618
- -------------------------------------------------------------------------
    Total current liabilities                     134,176    98,519
- -------------------------------------------------------------------------
Long-term debt, net of current portion            194,762   158,070
- -------------------------------------------------------------------------
Accrued postretirement benefits                   140,855   139,365
- -------------------------------------------------------------------------
Deferred income taxes                              78,415    74,739
- -------------------------------------------------------------------------
Other liabilities and deferred income              19,622    20,074
- -------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
Preferred stock, $5 par value -
  authorized 2,000,000 shares                      28,825    29,029
Common stock, $5 par value - 
  authorized 50,000,000 shares                     96,690    48,061
Capital in excess of par value                      6,801    50,882
Reinvested earnings                               231,114   204,667
Common stock in treasury, at cost                 (67,002)  (66,150)
Deferred compensation                             (25,461)  (26,386)
Foreign currency translation adjustments           (7,022)     (959)
- -------------------------------------------------------------------------
    Total shareholders' equity                    263,945   239,144
- -------------------------------------------------------------------------
Total liabilities and shareholders' equity       $831,775  $729,911
=========================================================================
See accompanying notes to consolidated financial statements.


CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
CARPENTER TECHNOLOGY CORPORATION AND SUBSIDIARIES
for the years ended June 30, 1995, 1994 and 1993

- --------------------------------------------------------------------------------------------------------------
                                                                                          Foreign     Total
                                                Capital in                     Deferred   Currency    Share-
(in thousands,              Preferred  Common   Excess of Reinvested Treasury  Compen-   Translation  holders
 except and per share data) Stock      Stock    Par Value Earnings   Stock     sation    Adjustments  Equity
                                                                                           
- --------------------------------------------------------------------------------------------------------------
Balances at June 30, 1992   $ 29,150  $ 47,361  $ 44,573  $258,251  $(54,517)  $(28,551)  $      -   $296,267
Distributions to ESOP            (22)                                                                     (22)
- --------------------------------------------------------------------------------------------------------------
Stock options exercised, net                                                                           
 of 6,068 shares exchanged                 108       847                                                  955
- --------------------------------------------------------------------------------------------------------------
Restricted shares issued                    73      711                            (784)                    -
- --------------------------------------------------------------------------------------------------------------
Shares purchased                                                     (11,633)                         (11,633)
- --------------------------------------------------------------------------------------------------------------
Net loss                                                   (48,142)                                   (48,142)
- --------------------------------------------------------------------------------------------------------------
Cash dividends:                                             
 Preferred, $5,362.50 per
  share, net of income taxes                                (1,629)                                    (1,629)
- --------------------------------------------------------------------------------------------------------------
 Common, $2.40 per share                                   (19,239)                                   (19,239)
- --------------------------------------------------------------------------------------------------------------
Reduction of ESOP note                                                              613                   613
- --------------------------------------------------------------------------------------------------------------
Accrued compensation                                                              1,291                 1,291
- --------------------------------------------------------------------------------------------------------------
Balances at June 30, 1993     29,128    47,542    46,131   189,241   (66,150)   (27,431)         -    218,461
Distributions to ESOP            (99)        1        11                                                  (87)
- --------------------------------------------------------------------------------------------------------------
Stock options exercised, net
 of 10,308 shares exchanged                437     3,808                                                4,245
- --------------------------------------------------------------------------------------------------------------
Restricted shares issued,
 net                                        81       900                           (981)                    -
- --------------------------------------------------------------------------------------------------------------
Net income                                                  36,250                                     36,250
- --------------------------------------------------------------------------------------------------------------
Cash dividends:                                             
 Preferred, $5,362.50 per
  share, net of income taxes                                (1,606)                                    (1,606)
- --------------------------------------------------------------------------------------------------------------
 Common, $2.40 per share                                   (19,218)                                   (19,218)
- --------------------------------------------------------------------------------------------------------------
Reduction of ESOP note                                                              941                   941
- --------------------------------------------------------------------------------------------------------------
Accrued compensation                                                              1,085                 1,085
- --------------------------------------------------------------------------------------------------------------
Translation adjustments                                                                       (959)      (959)
- --------------------------------------------------------------------------------------------------------------
Other                                                 32                                                   32
- --------------------------------------------------------------------------------------------------------------
Balances at June 30, 1994     29,029    48,061    50,882   204,667   (66,150)   (26,386)      (959)   239,144
Distributions to ESOP           (204)        1         9                                                 (194)
- --------------------------------------------------------------------------------------------------------------
Stock options exercised, net
 of 133 shares exchanged                   176     1,569                                                1,745
- --------------------------------------------------------------------------------------------------------------
Restricted shares issued, net              107     1,238                 (28)    (1,317)                    -
- --------------------------------------------------------------------------------------------------------------
Shares purchased                                                      (3,002)                          (3,002)
- --------------------------------------------------------------------------------------------------------------
Shares issued to acquire 
 business                                          1,022               2,178                            3,200
- --------------------------------------------------------------------------------------------------------------
Net income                                                   47,492                                    47,492
- --------------------------------------------------------------------------------------------------------------
Cash dividends:                                             
 Preferred, $5,362.50 per
  share, net of income taxes                                (1,599)                                    (1,599)
- --------------------------------------------------------------------------------------------------------------
 Common, $2.40 per share                                   (19,446)                                   (19,446)
- --------------------------------------------------------------------------------------------------------------
Reduction of ESOP note                                                            1,071                 1,071
- --------------------------------------------------------------------------------------------------------------
Accrued compensation
- --------------------------------------------------------------------------------------------------------------
Translation adjustments
- --------------------------------------------------------------------------------------------------------------
Other                                                426
- --------------------------------------------------------------------------------------------------------------
Effects of 2-for-1 stock split(1)       48,345   (48,345)     
- --------------------------------------------------------------------------------------------------------------
Balances at June 30, 1995   $ 28,825  $ 96,690  $  6,801  $231,114  $(67,002)  $(25,461)  $ (7,022)  $263,945
==============================================================================================================
<FN>
<F1>See accompanying notes to consolidated financial statements.
<F2>(1)See Note 17 to the financial statements.
</FN>



               
CONSOLIDATED STATEMENT CHANGES IN SHAREHOLDERS' EQUITY
CARPENTER TECHNOLOGY CORPORATION AND SUBSIDIARIES
for the years ended June 30, 1995, 1994 and 1993

- ---------------------------------------------------------------------------------
                                                  Share Data  
                                 ------------------------------------------------
                                                      Common Shares
                                           --------------------------------------
                                 Preferred 
                                  Shares                                Net
                                  Issued    Issued      Treasury    Outstanding
                                                                           
- ---------------------------------------------------------------------------------
Balances at June 30, 1992         461.5    9,472,203   (1,268,784)    8,203,419
Distributions to ESOP              (0.3)          30                         30
- ---------------------------------------------------------------------------------
Stock options exercised, net
 of 6,068 shares exchanged                    21,642                     21,642  
- ---------------------------------------------------------------------------------
Restricted shares issued              -       14,480                     14,480
- ---------------------------------------------------------------------------------
Shares purchased                                         (253,800)     (253,800)
- ---------------------------------------------------------------------------------
Net loss
- ---------------------------------------------------------------------------------
Cash dividends:  
 Preferred, $5,362.50 per
   share, net of income taxes              
- ---------------------------------------------------------------------------------   
 Common, $2.40 per share
- ---------------------------------------------------------------------------------
Reduction of ESOP note   
- ---------------------------------------------------------------------------------
Accrued compensation   
- ---------------------------------------------------------------------------------
Balances at June 30, 1993         461.2    9,508,355   (1,522,584)    7,985,771 
Distribution to ESOP               (1.3)         215                        215
- ---------------------------------------------------------------------------------
Stock options exercised, net
 of 10,308 shares exchanged                   87,351                     87,351
- ---------------------------------------------------------------------------------
Restricted shares issued,
 net                                          16,260          (20)       16,240
- ---------------------------------------------------------------------------------
Net income
- ---------------------------------------------------------------------------------
Cash dividends:
 Preferred, $5,362.50 per
   share, net of income taxes
- ---------------------------------------------------------------------------------
 Common, $2.40 per share 
- --------------------------------------------------------------------------------- 
Reduction of ESOP note 
- ---------------------------------------------------------------------------------
Accrued compensation 
- ---------------------------------------------------------------------------------
Translation adjustments 
- ---------------------------------------------------------------------------------
Other
- ---------------------------------------------------------------------------------
Balances at June 30, 1994         459.9    9,612,181   (1,522,604)    8,089,577
Distributions to ESOP              (3.2)         179                        179
- ---------------------------------------------------------------------------------
Stock options exercised, net
 of 133 shares exchanged                      35,272                     35,272
- ---------------------------------------------------------------------------------
Restricted shares issued,
 net                                          21,350         (500)       20,850
- ---------------------------------------------------------------------------------
Shares purchased                                          (53,124)      (53,124)
- ---------------------------------------------------------------------------------
Shares issued to acquire
 business                                                  53,124        53,124
- ---------------------------------------------------------------------------------
Net income
- ---------------------------------------------------------------------------------
Cash dividends:
 Preferred, $5,362.50 per
   share, net of income taxes
- ---------------------------------------------------------------------------------
 Common, $2.40 per share         
- --------------------------------------------------------------------------------- 
Reduction of ESOP note          
- ---------------------------------------------------------------------------------
Accrued compensation          
- ---------------------------------------------------------------------------------
Translation adjustments          
- ---------------------------------------------------------------------------------
Other          
- ---------------------------------------------------------------------------------
Effects of 2-for-1 stock split(1)          9,668,982   (1,523,104)    8,145,878
- ---------------------------------------------------------------------------------
Balances at June 30, 1995         456.7   19,337,964   (3,046,208)   16,291,756
- ---------------------------------------------------------------------------------
<FN>
<F1>See accompanying notes to consolidated financial statements.
<F2>(1)See Note 17 to the financial statements.
</FN>


                
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                __________


 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Basis of Consolidation - The consolidated financial
     statements include the accounts of the Company and all
     majority-owned subsidiaries. All significant intercompany
     accounts and transactions are eliminated. The equity method
     of accounting is used when the Company has a 20%-50%
     interest in other entities, and for investments in corporate
     joint ventures. Under the equity method, the original
     investment is recorded at cost and adjusted by the Company's
     share of undistributed earnings or losses of the entity. All
     other investments are carried at cost.

     Business Segments - The Company is primarily engaged in one
     business segment - the manufacture, fabrication and
     distribution of specialty metals. The ceramics operations
     are not significant for separate presentation as a business
     segment.

     Cash Equivalents - Cash equivalents consist of highly liquid
     instruments with maturities at the time of acquisition of
     three months or less. Cash equivalents are stated at cost,
     which approximates market.

     Inventories - Inventories are valued at the lower of cost or
     market. Cost for inventories is principally determined by
     the Last-In, First-Out (LIFO) method. The Company also uses
     the First-In, First-Out (FIFO) and average cost methods.

     Depreciation - Depreciation for financial reporting purposes
     is computed by the straight-line method. This method
     allocates depreciation equally over the estimated useful
     lives of the assets. Depreciation for income tax purposes is
     computed using accelerated methods.

     Goodwill - Goodwill, representing the excess of the purchase
     price over the estimated fair value of the net assets of
     companies acquired to date, is being amortized on a
     straight-line basis over periods not to exceed 20 years, the
     estimated life of the goodwill. The Company's policy is to
     record an impairment loss against the goodwill in the period
     when it is determined that the carrying amount of the asset
     may not be recoverable. This determination includes
     evaluation of factors such as current market value, future
     asset utilization, business climate and future cash flows
     expected to result from the use of the net assets.

 
 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     Environmental Expenditures - Environmental expenditures that
     pertain to current operations or relate to future revenues
     are expensed or capitalized consistent with the Company's
     capitalization policy. Expenditures that result from the
     remediation of an existing condition caused by past
     operations and that do not contribute to current or future
     revenues are expensed. Liabilities are recognized for
     remedial activities, including remediation investigation and
     feasibility study costs, when the cleanup is probable and
     the cost can be reasonably estimated. Recoveries of
     expenditures are recognized as a receivable when they are
     estimable and probable.

     Foreign Currency Translation - The functional currency for
     the majority of the Company's international operations is
     the local currency, and, accordingly, the respective assets
     and liabilities are translated at year-end exchange rates,
     while the income and expense components are translated at
     average exchange rates prevailing during the year. The
     resulting translation adjustments are accumulated in a
     separate section of shareholders' equity on the consolidated
     balance sheet. All gains and losses resulting from foreign
     currency transactions are reflected in income.

     Futures Contracts and Commodity Price Swaps - In connection
     with the anticipated purchase of nickel for certain
     fixed-price sales arrangements, the Company enters into
     nickel futures contracts and commodity price swaps to reduce
     the risk of nickel cost increases. These futures contracts
     and commodity price swaps are accounted for as hedges, and,
     accordingly, gains and losses are deferred and included in
     cost of sales as part of the nickel cost in the periods when
     the nickel purchases are made.

     Earnings per Common Share - Primary earnings per common
     share are computed by dividing net income (less preferred
     dividends net of tax benefits) by the weighted average
     number of common shares and common share equivalents
     outstanding during the period. On a fully-diluted basis,
     both net earnings and shares outstanding are adjusted to
     assume the conversion of the convertible preferred stock. 


 
 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

     Changes in Accounting Principles - During fiscal 1993, the
     Company adopted two financial accounting standards,
     "Employers' Accounting for Postretirement Benefits Other
     than Pensions" (SFAS 106) and "Accounting for Income Taxes"
     (SFAS 109).

     SFAS 106 requires companies to accrue the cost of
     postretirement benefits over the years employees provide
     services to the date of their full eligibility for such
     benefits. Previously, these costs were expensed as claims
     were incurred. The Company elected to immediately recognize
     the transition obligation for benefits earned as of July 1,
     1992, resulting in a non-cash charge of $146.8 million
     pre-tax ($87.1 million after taxes or $5.43 per share),
     representing the cumulative effect of the change in
     accounting.

     SFAS 109 changes the method of accounting for income taxes
     from the deferral method to the asset/liability method.
     Under this method, deferred income taxes are determined
     based on enacted tax laws and rates, which are applied to
     the differences between the financial statement bases and
     tax bases of assets and liabilities. The adoption of this
     statement resulted in a credit to income of $12.4 million
     ($.77 per share) principally for the cumulative effect of
     restating deferred taxes as of July 1, 1992 to current tax
     rates.

     Company-Owned Life Insurance Program - During fiscal 1994,
     the Company established a company-owned life insurance
     program covering essentially all of the U.S.-based
     employees. At June 30, 1995 and 1994, the cash surrender
     values, $54.4 million and $27.4 million, and the insurance
     policy loans, $53.9 million and $27.2 million, respectively,
     were netted and included in other assets on the consolidated
     balance sheet. The purpose of the program is to provide cash
     to fund employee benefit obligations and for other corporate
     purposes.

     Reclassifications - Certain reclassifications of prior
     years' amounts have been made to conform with the current
     year's presentation.

 2.   ACQUISITIONS OF BUSINESSES

      During fiscal 1995 and 1994, the Company acquired the
      entities described below, which were accounted for by the
      purchase method of accounting: 

          On July 22, 1994, the Company acquired all of the
          outstanding shares of Certech, Inc., and an affiliated
          company, for $16.7 million, including acquisition
          costs, comprised of $13.5 million in cash and 106,248
          shares of treasury common stock. Certech manufactures a
          broad line of complex injection molded ceramics parts.
          The excess of purchase price over the fair values of
          the net assets acquired was $8.2 million and has been
          recorded as goodwill, which is being amortized on a
          straight-line basis over 20 years.

          On July 28, 1993, the Company acquired all of the
          outstanding shares of Aceros Fortuna, S.A. de C.V., a
          Mexican steel distribution company, and two affiliated
          companies for cash of $20.4 million, paid $2.5 million
          for agreements not to compete, and paid acquisition
          costs. In addition,the Company acquired equipment from
          an affiliated company in Mexico for $5.1 million. The
          excess of the purchase price over the fair values of
          the net assets acquired was $8.2 million and has been
          recorded as goodwill, which is being amortized on a
          straight-line basis over 20 years. 

          Fiscal 1995 also includes other acquisitions which are
          immaterial. 

      The purchase prices have been allocated to the assets
      purchased and the liabilities assumed based upon the fair
      values on the dates of acquisition, as follows:

      ----------------------------------------------------------
      (in thousands)                           1995      1994
      ----------------------------------------------------------
      Working capital, other than cash        $ 1,894   $ 6,552
      Property, plant and equipment            10,200     6,634
      Other assets                              1,740     2,661
      Goodwill                                  8,154     8,213
      Other liabilities                        (5,756)   (1,737)
      ----------------------------------------------------------
      Purchase price, net of cash received    $16,232   $22,323
      ===========================================================

 2.   ACQUISITIONS OF BUSINESSES (continued)

      The operating results of these acquired businesses have been
      included in the consolidated statement of income from the
      dates of acquisition. On the basis of a pro forma
      consolidation of the results of operations as if the
      acquisitions had taken place at the beginning of fiscal
      1994, consolidated net sales would have been $759.0 million
      for fiscal 1995, and $654.0 million for fiscal 1994.
      Consolidated pro forma income and earnings per share, before
      the extraordinary charge, would not have been materially
      different from the reported amounts for fiscal 1995 and
      1994. Such pro forma amounts are not necessarily indicative
      of what the actual consolidated results of operations might
      have been if the acquisitions had been effective at the
      beginning of fiscal 1994.

 3.   INVESTMENT IN JOINT VENTURE

      On September 2, 1993, the Company acquired for $45.0 million
      in cash, 19 percent of the shares of Walsin-CarTech
      Specialty Steel Corporation, a corporate joint venture in
      Taiwan with Walsin Lihwa Corporation. During fiscal 1994,
      the joint venture constructed a facility and installed
      equipment to manufacture and distribute specialty steel. In
      January 1995, the joint venture became operational,
      producing and shipping steel products to customers.

      The Company has an option to acquire up to an additional 16
      percent of the outstanding shares of the joint venture from
      Walsin Lihwa at any time before July 1, 1996. Additionally,
      the Company may require Walsin Lihwa to purchase its 19
      percent ownership for the original purchase cost at any time
      before July 1, 1997.

      This investment is being accounted for using the equity
      method of accounting. The investment account has been
      increased for interest costs capitalized during the
      pre-operating period of $2.1 million and $3.6 million in
      fiscal 1995 and 1994, respectively, and for acquisition
      costs. As these costs are amortized, the investment account
      is reduced. The Company's share of the joint venture's
      foreign currency translation adjustments is reflected in
      both the investment account and shareholders' equity on the
      consolidated balance sheet.


 
 3.  INVESTMENT IN JOINT VENTURE (continued)

     Condensed financial information of the joint venture is
     summarized below:

     -----------------------------------------------------------
     (in thousands)                           1995      1994
     -----------------------------------------------------------
     Condensed Balance Sheet Information:
      Current assets                         $ 93,452  $ 17,334
      Non-current assets                     $331,171  $277,878
      Current liabilities                    $136,536  $ 62,331
      Non-current liabilities                $ 62,545  $      -
      Shareholders' equity                   $225,542  $232,881
     Condensed Income Statement Information:
      Net sales                              $ 60,455  $      -
      Net loss                               $ 15,789  $  4,789
      Company equity in net loss             $  3,000  $    910
     ===========================================================

     A separate agreement also provides for the Company to
     provide marketing and technical assistance to the joint
     venture in exchange for an initial lump sum royalty payment
     of $10.0 million, received in October 1993, and continuing
     royalties based on sales of stainless steel over the 10-year
     term of the agreement. The initial lump sum royalty has been
     deferred and is being recognized as income over the term of
     the agreement.

     In addition, the joint venture and the Company entered into
     distribution agreements establishing the joint venture as
     the exclusive distributor of the Company's stainless steel
     products in countries throughout Asia and the Company as the
     exclusive distributor of the joint venture's products in
     North, Central and South America. 

 4.  INVENTORIES

                                                  June 30
     -----------------------------------------------------------
     (in thousands)                           1995      1994
     -----------------------------------------------------------
     Finished                                $ 92,930  $ 76,187
     Work in process                          110,468    85,247
     Raw materials and supplies                41,602    29,558
     -----------------------------------------------------------
     Total at current cost                    245,000   190,992
     -----------------------------------------------------------
     Less excess of current cost 
       over LIFO values                       153,617   125,730
     -----------------------------------------------------------
                                             $ 91,383  $ 65,262
     ============================================================

 
 4.  INVENTORIES (continued)

     Current cost of LIFO-valued inventories was $219.7 million
     at June 30, 1995 and $165.8 million at June 30, 1994.
     Reductions in LIFO-valued inventories resulted in an
     increase in income before the extraordinary charge and the
     cumulative effect of changes in accounting principles of
     approximately $12.1 million or $.75 per share and $13.4
     million or $.84 per share in the years ended June 30, 1994
     and 1993, respectively. There were no LIFO accounting
     effects in the year ended June 30, 1995.

 5.  PROPERTY, PLANT AND EQUIPMENT

                                                  June 30
     ------------------------------------------------------------
     (in thousands)                           1995      1994
     ------------------------------------------------------------
     Land                                    $  7,222  $  8,304
     Buildings and building equipment         151,151   143,714
     Machinery and equipment                  594,579   554,449
     Construction in progress                  10,803    17,253
     ------------------------------------------------------------
     Total at cost                            763,755   723,720
     ------------------------------------------------------------     
     Less accumulated depreciation 
       and amortization                       360,175   331,880
     ------------------------------------------------------------
                                             $403,580  $391,840
     ============================================================

     The estimated useful lives are principally 45 years for
     buildings and 20 years for machinery and equipment. The
     ranges are as follows:

     Classification                        Expected Useful Lives
     ------------------------------------------------------------
      Buildings and building equipment:
       Land improvements                                20 years
       Buildings and equipment                    20 to 45 years
      Machinery and equipment: 
       Machinery and equipment                     5 to 20 years
       Autos and trucks                             3 to 6 years
       Office furniture and equipment              4 to 10 years
     ------------------------------------------------------------

     For the years ended June 30, 1995, 1994 and 1993,
     depreciation expense was $31.2 million, $29.0 million and
     $26.9 million, respectively.

 6.   OTHER ACCRUED LIABILITIES

                                                  June 30
      -----------------------------------------------------------
      (in thousands)                           1995      1994
      -----------------------------------------------------------
      Medical expenses                        $ 10,645  $ 11,455
      Interest                                   4,872     3,417
      Environmental costs                        1,593     2,603
      Other                                     11,574    10,678
      -----------------------------------------------------------
                                             $ 28,684  $ 28,153
      ===========================================================

 7.  DEBT ARRANGEMENTS

     During fiscal 1995, the Company issued $80.0 million of
     medium-term debt securities with a 7.38% average interest
     rate under a Form S-3 registration statement ("Shelf
     Registration") on file with the Securities and Exchange
     Commission. The proceeds were used to retire borrowings
     under credit arrangements. At June 30, 1995, the Company had
     an additional $20.0 million of medium-term debt securities
     available for issuance under the Shelf Registration.

     In January 1994, the Company entered into a $150.0 million
     financing arrangement with a number of banks, providing for
     the availability of $125.0 million of revolving credit to
     January 1998 and lines of credit of $25.0 million. Interest
     is based on short-term market rates or competitive bids.
     There were no borrowings outstanding at June 30, 1995 under
     this arrangement. Short-term debt at June 30, 1995 consisted
     primarily of commercial paper.

     For the years ended June 30, 1995, 1994 and 1993, interest
     cost totaled $17.8 million, $19.6 million and $21.8 million,
     of which $3.3 million, $4.1 million and $1.2 million,
     respectively, was capitalized. 

     The weighted average interest rates for short-term
     borrowings during fiscal 1995 and 1994 were 6.1% and 4.0%,
     respectively. 

 
 7.  DEBT ARRANGEMENTS (continued)

     Long-term debt outstanding at June 30, 1995 and 1994,
     consisted of the following:

     -----------------------------------------------------------
     (in thousands)                           1995      1994
     -----------------------------------------------------------
     9% Sinking fund debentures due 2022; 
      sinking fund requirements are 
      $5.0 million annually from 2003 
      to 2021                                $ 99,542  $ 99,525
     Medium-term notes at 6.78% to 7.80% 
      due from 1998 to 2005                    80,000         -
     Borrowings under credit arrangements 
      at 4.4% to 4.7%                               -    39,339
     9.4% Notes due in annual installments 
      of $3.6 million through 1997              7,143    10,714
     9.89% Senior notes, series A                   -     9,000
     10.45% Senior notes, series B, 
      due in annual installments 
      of $3.0 million through 1999             12,000    15,000
     Capitalized lease obligations at 
      7.6% to 10.1% due in installments 
      through 2006                              2,351       110
     Other                                      1,012         -
     -----------------------------------------------------------
     Total                                    202,048   173,688
     -----------------------------------------------------------
     Less amounts due within one year           7,286    15,618
     -----------------------------------------------------------
                                             $194,762  $158,070
     ===========================================================

     Aggregate maturities of long-term debt for the four years
     subsequent to June 30, 1996 are $7.0 million in fiscal 1997,
     $3.2 million in 1998, $13.1 million in 1999, and $15.1
     million in 2000. 

     During fiscal 1994, the Company used proceeds from the
     revolving credit facilities to retire at a premium $55.3
     million of its 12-7/8% debentures originally due in 2014.
     This retirement resulted in an extraordinary charge after
     taxes of $2.0 million including unamortized discount and
     issue costs, or $.13 per share. Although the funding for the
     retirement originally came from the Company's credit
     facilities, it was replaced with the medium-term debt
     securities described above. Consequently, such debt of $39.3
     million at June 30, 1994 was classified as long-term debt on
     the consolidated balance sheet.

     The Company's financing arrangements contain restrictions
     which, among other things, limit the aggregate amount of the
     Company's dividends. Reinvested earnings available for
     dividends at June 30, 1995 were approximately $90.3 million.

 8.  FINANCIAL INSTRUMENTS

     The Company's financial instrument portfolio is comprised of
     cash and cash equivalents, nickel futures contracts and
     commodity price swaps, company-owned life insurance, and
     short- and long-term debt instruments.

     The carrying amounts for cash, cash equivalents, and
     short-term debt approximate their respective fair values due
     to the short maturities of these instruments. The carrying
     amount for company-owned life insurance is based on cash
     surrender values determined by the insurance carriers.

     The fair value of long-term debt as of June 30, 1995 and
     1994, determined by using current interest rates and market
     values of similar issues, was approximately $208.7 million
     and $179.0 million, respectively.

     The fair value of nickel futures contracts and commodity
     price swaps is based on quoted market prices for these
     instruments. At June 30, 1995 and 1994, the Company had
     entered into contracts hedging future commodity purchases of
     approximately $9.1 million and $19.7 million, respectively.
     The fair market value of these contracts was $12.2 million
     and $21.3 million, respectively.

 9.  COMMON STOCK PURCHASE RIGHTS

     The Company has issued one common stock purchase right
     ("Right") for every outstanding share of common stock. The
     Rights will become exercisable and separate Rights
     certificates will be distributed to the shareholders: (1) 10
     days following the acquisition of 20 percent or more of the
     Company's common stock, (2) 10 business days (or such later
     date as the Board may determine) following the commencement
     of a tender or exchange offer for 20 percent or more of the
     Company's common stock, or (3) 10 days after the Company's
     Board of Directors determines that a holder of 15 percent or
     more of the Company's shares has an interest adverse to
     those of the Company or its shareholders (an "adverse
     person"). Upon distribution, each Right would then entitle a
     holder to buy from the Company one newly issued share of its
     common stock for an exercise price of $45. After distribu-
     tion, upon: (1) any person acquiring 20 percent of the
     outstanding stock (other than pursuant to a fair offer as
     determined by the Board), (2) a 20 percent holder engaging
     in certain self-dealing transactions, (3) the determination
     of an adverse person, or (4) certain mergers or similar
     transactions between the Company and holder of 20 percent or
     more of the Company's common stock, each Right (other than
     those held by the acquiring party) entitles the holder to
     purchase shares of common stock of either the acquiring

 
 9.  COMMON STOCK PURCHASE RIGHTS (continued)
 
     company or the Company (depending on the circumstances)
     having a market value equal to twice the exercise price of
     the Right. The Rights may be redeemed by the Company for
     $.025 per Right at any time before they become exercisable
     and expire June 26, 1996.
   
10.  COMMON STOCK OPTIONS

     The Company has three incentive stock option plans for
     officers and key employees: a 1993 plan, a 1982 plan and a
     1977 plan.

     The 1993 plan provides that the Board of Directors may grant
     incentive stock options, non-qualified stock options, stock
     appreciation rights and restricted stock, and will determine
     the terms and conditions of each grant. Option grants under
     this plan must be at no less than market value on the date
     of grant, are exercisable after one year of employment
     following the date of grant, and will expire no more than
     ten years after the date of grant. Incentive stock options
     granted during the ten-year term of the plan may not exceed
     1,000,000 shares plus any shares cancelled or expired. The
     number of shares available annually for awards under this
     plan is limited to one percent of the common shares
     outstanding at the end of the preceding fiscal year plus
     shares available, but not awarded, during the preceding two
     years and any shares or options forfeited, expired or
     terminated. Restricted stock awards vest equally at the end
     of each year of employment for the five-year period from the
     date of grant. When the restricted shares are issued,
     deferred compensation is recorded in the shareholders'
     equity section of the consolidated balance sheet. The
     deferred compensation is charged to expense over the vesting
     period. During fiscal 1995 and 1994, $.3 million and $.2
     million, respectively, were charged to expense for vested
     restricted shares. As of June 30, 1995 and 1994, 10,186 and
     21,164 shares, respectively, were reserved for options and
     restricted stock which may be granted under this plan.

     The 1982 plan expired in June 1992; however, all outstanding
     unexpired options granted prior to that date remain in
     effect. Under the 1982 and 1977 plans, options are granted
     at the market value on the date of grant, and are
     exercisable after one year of employment following the date
     of grant. Under the 1982 plan, options granted since August
     9, 1990 expire ten years after grant, while options granted
     prior to that date have expired. Options granted under the
     1977 plan expire ten years after grant. At June 30, 1995 and
     1994, 284,720 shares were reserved for options which may be
     granted under the 1977 plan. 

10.  COMMON STOCK OPTIONS (continued)

     The Company also has a stock option plan which provides for
     the granting of stock options to non-employee Directors.
     Options are granted at the market value on the date of the
     grant and are exercisable after one year of Board service
     following the date of grant. Options expire ten years after
     the date of grant. At June 30, 1995 and 1994, 89,000 and
     102,000 shares, respectively, were reserved for options
     which may be granted under this plan. 

     A summary of the options and transactions for the past three
     years follows:

     -----------------------------------------------------------
                                        Number of  Option Price
                                         Shares     per Share
     -----------------------------------------------------------
     Balance June 30, 1992 
     (550,400 shares exercisable)        757,680  $19.00-$26.00
     Granted                             131,380  $22.38-$27.06
     Exercised                           (55,420) $19.00-$25.50
     Cancelled                           (47,570) $22.50-$25.50
     -----------------------------------------------------------
     Balance June 30, 1993 
     (654,690 shares exercisable)        786,070  $19.00-$27.06
     Granted                             136,760  $26.88-$30.19
     Exercised                          (195,318) $19.00-$25.75
     Cancelled                            (3,160) $24.12-$27.06
     -----------------------------------------------------------
     Balance June 30, 1994 
     (587,592 shares exercisable)        724,352  $19.00-$30.19
     Granted                             144,000  $28.32-$32.56
     Exercised                           (70,810) $22.38-$30.19
     Cancelled                            (3,390) $24.12-$30.19
     -----------------------------------------------------------
     Balance June 30, 1995 
     (650,152 shares exercisable)        794,152  $19.00-$32.56
     ===========================================================

     Of the options outstanding at June 30, 1995, 363,220 relate
     to the 1993 plan, 238,152 relate to the 1982 plan, 120,980
     relate to the 1977 plan and 71,800 relate to the plan for
     non-employee Directors. No adjustments to income are made
     with respect to options granted or exercised under the
     plans.

11.  PENSION PLANS

     The Company has several noncontributory defined benefit
     pension plans, which cover most of its employees. The bene-
     fits are based primarily upon employees' years of service
     and average earnings prior to retirement. The Company's
     funding policy for the domestic plans is to contribute, at a
     minimum, amounts sufficient to meet ERISA requirements. Plan
     assets are held in trust, and consist primarily of publicly
     traded common stocks and fixed income instruments. 

11.  PENSION PLANS (continued)

     The underfunded plans include the pension plan of the
     Company's Mexican operations and several supplemental
     retirement plans for certain key employees and outside
     Directors. During fiscal 1995, the Company established a
     company-owned life insurance program covering certain key
     employees and outside Directors. The purpose of the program
     is to provide for the Company's obligation under the
     above-mentioned supplemental retirement plans. As of June
     30, 1995, the cash surrender value of $2.0 million was
     included in other assets on the consolidated balance sheet.

     Net pension credits included the following components:

     ----------------------------------------------------------------
     (in thousands)                        1995      1994      1993
     ----------------------------------------------------------------
     Service cost of benefits earned    $  9,852  $  9,891  $  8,950
     Interest cost on projected 
       benefit obligation                 27,255    25,576    24,765
     Return on plan assets:
      Actual                             (83,917)   (8,351)  (47,148)
      Deferred gain (loss)                42,733   (34,297)    6,771
     Net amortization and deferral        (2,727)   (3,304)   (4,435)
     ----------------------------------------------------------------
     Net pension credits                $ (6,804) $(10,485) $(11,097)
     ================================================================

     Principal actuarial assumptions:
      Discount rate                         8.0%      7.5%      8.0%
      Long-term rate of compensation 
       increase                             4.5%      4.5%      4.5%
     Long-term rate of return on 
      plan assets                           9.0%      9.0%      9.0%
     ================================================================

     The .5% discount rate changes increased the pension credit
     by $.7 million in fiscal 1995 and decreased the pension
     credit by $1.8 million in fiscal 1994.

11.  PENSION PLANS (continued)

     The funded status of these plans at June 30, 1995 and 1994
     is summarized as follows:

                                     Overfunded Plans   Underfunded Plans
     -----------------------------------------------------------------------
     (in thousands)                    1995      1994      1995      1994

     Plan assets at fair value       $527,009  $467,144  $  1,378  $  2,395
     -----------------------------------------------------------------------
     Actuarial present value of 
       benefit obligations:
       Vested                         271,332   260,008     7,214     6,523
       Non-vested                      55,694    33,747       332     1,215
     -----------------------------------------------------------------------
       Accumulated benefit          
         obligation                   327,026   293,755     7,546     7,738
       Effect of future com-
         pensation increases           58,225    47,891     3,393     3,560

       Projected benefit obligation   385,251   341,646    10,939    11,298
     -----------------------------------------------------------------------
     Plan assets in excess of 
       (less than) projected 
       benefit obligation            $141,758  $125,498  $ (9,561) $ (8,903)
     -----------------------------------------------------------------------
     Unrecognized net (gain) loss -
      experience different from
      assumptions                     (47,565)  (36,793)    3,008     2,113
     Unrecognized transition 
      (asset) obligation              (17,387)  (20,283)      463       347
     Unrecognized prior service cost    4,376     4,763       717       702
     -----------------------------------------------------------------------
     Prepaid (accrued) pension cost  $ 81,182  $ 73,185  $ (5,373) $ (5,741)
     =======================================================================
     Principal actuarial assumptions:                  
      Discount rate                      7.5%      8.0%      7.1%      9.0%
      Long-term rate of 
       compensation increase             4.5%      4.5%      6.0%      7.5%
     =======================================================================

    The actuarial present value of the projected benefit
    obligation is computed assuming the continuing existence of
    the plans. The obligation to fund these plans would be
    substantially higher than the accumulated benefit obligation
    if the plans were terminated.

    The Company also maintains defined contribution pension and
    savings plans for substantially all domestic employees. The
    Company contributions were $4.5 million in fiscal 1995, $3.7
    million in fiscal 1994, and $3.6 million in fiscal 1993.

12.  POSTRETIREMENT MEDICAL AND LIFE INSURANCE BENEFITS

    In addition to pension plan benefits, the Company provides
    health care and life insurance benefits for certain retired
    employees and covered dependents. Eligible employees receive
    these benefits upon normal retirement. 

    Expense of postretirement medical and life insurance
    benefits included the following components:

     ---------------------------------------------------------------------
     (in thousands)                            1995      1994      1993
     ---------------------------------------------------------------------
     Service cost of benefits earned         $  2,287  $  2,803  $  2,511
     Interest cost on accumulated 
      postretirement benefit obligation        10,317    10,622    11,457
     Return on plan assets:
      Actual                                   (6,023)      370        53
      Deferred gain (loss)                      4,675    (1,341)     (552)
     Net amortization and deferral             (1,031)        -         -
     ---------------------------------------------------------------------
     Postretirement medical and 
      life insurance benefits expense        $ 10,225  $ 12,454  $ 13,469
     =====================================================================
     Principal actuarial assumptions:
      Discount rate                              8.0%      7.5%      8.0%
      Return on plan assets                      9.0%      9.0%      9.0%
      Trend rate - beginning*                   11.0%     12.0%     14.0%
      Trend rate - ultimate                      6.0%      6.0%      6.0%
     *Declines 1% per year to the 
      ultimate rate.
     =====================================================================

    The .5% discount rate changes decreased expense $.8 million
    in fiscal 1995 and increased expense $.6 million in fiscal
    1994.

12. POSTRETIREMENT MEDICAL AND LIFE INSURANCE BENEFITS
    (continued)

    The funded status of the postretirement medical and life
    insurance benefit plans at June 30, 1995 and 1994, is
    summarized as follows:

    -----------------------------------------------------------------
    (in thousands)                            1995      1994
    -----------------------------------------------------------------
    Accumulated postretirement 
     benefit obligation (APBO):
      Retirees                              $ 83,879  $ 84,913
      Fully eligible active 
       plan participants                      20,702    18,337
      Other active plan participants          28,555    28,669
    -----------------------------------------------------------------
        Total APBO                           133,136   131,919
    Plan assets at fair value                 24,586    14,275
    -----------------------------------------------------------------
    APBO in excess of plan assets            108,550   117,644
    Unrecognized net gain                     38,477    30,047
    Unrecognized prior service cost           (1,441)   (1,552)
    -----------------------------------------------------------------
    Accrued postretirement benefits         $145,586  $146,139
    =================================================================

    Principal actuarial assumptions:
     Discount rate                              7.5%      8.0%
     Trend rate - beginning*                   10.0%     11.0%
     Trend rate - ultimate                      6.0%      6.0%
    *Declines 1% per year to 
     the ultimate rate.
    =================================================================

    The health-care cost trend rate assumption has a significant
    effect on the amounts reported. If the assumed health-care
    cost trend rate was increased by 1 percent, the APBO at June
    30, 1995 would increase by $16.8 million and the
    postretirement benefit expense for fiscal 1995 would have
    increased by $1.6 million.

    Plan assets are held in a Voluntary Employee Benefit Trust
    (VEBA) and are invested in trust-owned life insurance.

13.  EMPLOYEE STOCK OWNERSHIP PLAN

    In fiscal 1992, the Board of Directors established a
    leveraged employee stock ownership plan ("ESOP") to assist
    current employees with their future retiree medical
    obligations. The Company issued 461.5 shares of a new class
    of convertible preferred stock at $65,000.00 per share to
    the ESOP in exchange for a $30.0 million 15-year, 9.345%
    note which is included in the shareholders' equity section
    of the consolidated balance sheet as deferred compensation.
    The preferred stock is recorded net of related issuance
    costs.

13. EMPLOYEE STOCK OWNERSHIP PLAN (continued)

    Principal and interest obligations on the note will be
    satisfied by the ESOP as the Company makes contributions to
    the ESOP and dividends are paid on the preferred stock. As
    payments are made on the note, shares of preferred stock
    will be allocated to participating employees' accounts
    within the ESOP. The Company contributed $1.1 million in
    fiscal 1995, $.9 million in fiscal 1994, and $.6 million in
    fiscal 1993 to the ESOP. Compensation expense related to the
    plan was $2.0 million in fiscal 1995, $2.1 million in fiscal
    1994, and $2.0 million in fiscal 1993. 

    As of June 30, 1995, the ESOP held 456.7 shares of the
    convertible preferred stock, consisting of 90.0 allocated
    shares and 366.7 unallocated shares. Each preferred share is
    convertible into 2,000 shares of common stock. The shares of
    preferred stock pay a cumulative annual dividend of
    $5,362.50 per share, are entitled to vote together with the
    common stock as a single class and have 2,600 votes per
    share. The stock is redeemable at the Company's option at
    any time after September 5, 1996 at an initial price of
    $67,600.00 per share, declining to $65,000.00 per share by
    2001.

14. SUPPLEMENTAL DATA

    -----------------------------------------------------------------
     (in thousands)                  1995      1994      1993
    -----------------------------------------------------------------
     Research and development      $ 12,302  $ 13,597  $ 12,900
     Repairs and maintenance       $ 49,305  $ 42,862  $ 38,380
    -----------------------------------------------------------------

15.  INCOME TAXES

     Provisions for income taxes consisted of the following:

    -----------------------------------------------------------------
     (in thousands)                  1995      1994      1993
    -----------------------------------------------------------------
     Current:
      Federal                      $ 20,117  $ 18,040  $  4,345
      State                           2,488       798       968
      Foreign                         1,160     1,544         -

     Deferred:
      Federal                         4,332     4,937     9,867
      State                          (1,437)     (128)    1,085
      Foreign                           419      (752)        -
    -----------------------------------------------------------------
                                   $ 27,079  $ 24,439  $ 16,265
    =================================================================

15.  INCOME TAXES (continued)

     The following is a reconciliation of the statutory federal
     income tax rate to the actual effective income tax rate:

    -----------------------------------------------------------------
     (% of pre-tax income)          1995      1994      1993
    -----------------------------------------------------------------
     Federal tax rate              35.0%     35.0%     34.0%
     Increase in taxes 
      resulting from:
       State income taxes, 
        net of federal tax 
        benefit                     4.1        1.7       4.4
       Federal and state tax 
        rate changes               (2.0)       1.4        -
       Other, net                  (0.8)       0.9      (0.4)
    -----------------------------------------------------------------
     Effective tax rate            36.3%      39.0%     38.0%
    =================================================================

     Deferred taxes under SFAS 109 are recorded based upon
     temporary differences between financial statement and tax
     bases of assets and liabilities. The following deferred tax
     liabilities and assets were recorded as of June 30, 1995 and
     1994:

    -----------------------------------------------------------------
     (in thousands)                       1995      1994
    -----------------------------------------------------------------
     Deferred tax liabilities: 
      Depreciation and amortization     $110,921  $111,356
      Prepaid pensions                    26,578    24,167
      Other                               15,755    12,731
    -----------------------------------------------------------------
      Total deferred tax liabilities     153,254   148,254
    -----------------------------------------------------------------
     Deferred tax assets:
      Postretirement provisions           56,000    57,230
      Other reserve provisions            21,168    17,217
      Valuation allowance                   (502)     (469)
    -----------------------------------------------------------------
      Total deferred tax assets           76,666    73,978
    -----------------------------------------------------------------
     Net deferred tax liability         $ 76,588  $ 74,276
    =================================================================

16.   COMMITMENTS AND CONTINGENCIES

     Environmental

     The Company, as well as other steel companies, is subject to
     various stringent federal, state, and local environmental
     laws and regulations. The liability for future environmental
     remediation costs is evaluated on a quarterly basis by
     management. The Company accrues amounts for environmental
     remediation costs which represent management's best estimate
     of the probable and reasonably estimable costs relating to
     environmental remediation. For the years ended June 30, 1995
     and 1994, $1.0 million and $1.2 million, respectively, were
     charged to operations for environmental remediation costs
     (no expense was recognized in fiscal 1993). The liability
     recorded for environmental cleanup costs, including remedi-
     ation investigation and feasibility study costs, remaining
     at June 30, 1995 and 1994, was $5.9 million and $4.9
     million, while the amount of recoveries recorded as a
     receivable was $1.2 million and $.8 million, respectively.
     Estimates of the amount and timing of future costs of
     environmental remediation requirements are necessarily
     imprecise because of the continuing evolution of environ-
     mental laws and regulatory requirements, the availability
     and application of technology and the identification of
     presently unknown remediation sites and the allocation of
     costs among the potentially responsible parties. Based upon
     information presently available, such future costs are not
     expected to have a material effect on the Company's
     competitive or financial position. However, such costs could
     be material to results of operations in a particular future
     quarter or year.

     Other

     The Company is also defending various claims and legal
     actions, and is subject to commitments and contingencies
     which are common to its operations. The Company provides for
     costs relating to these matters when a loss is probable and
     the amount is reasonably estimable. The effect of the
     outcome of these matters on the Company's future results of
     operations and liquidity cannot be predicted because any
     such effect depends on future results of operations and the
     amount and timing (both as to recording future charges to
     operations and cash expenditures) of the resolution of such
     matters. While it is not feasible to determine the outcome
     of these matters, in the opinion of management, any total
     ultimate liability will not have a material effect on the
     Company's financial position or results of operations and
     cash flows.

17.  SUBSEQUENT EVENT

     On August 10, 1995, the Board of Directors of the Company
     declared a two-for-one common stock split which will be
     distributed to shareholders of record on September 1, 1995.
     The par value of common shares remained at $5 per share. The
     Board also declared a ten percent increase in the common
     stock dividend, effective with the quarterly dividend to
     shareholders of record on August 22, 1995.

     The effect of the stock split has been retroactively
     reflected as of June 30, 1995, in the consolidated balance
     sheet and statement of changes in shareholders' equity, but
     activity for fiscal 1995 and prior periods was not restated
     in those statements. All references to the number of common
     shares and per share amounts elsewhere in the consolidated
     financial statements and related footnotes have been
     restated to reflect the effect of the split for all periods
     presented.


Quarterly Financial Data (Unaudited)

Our quarterly sales and earnings results are usually influenced by 
seasonal factors.  The first fiscal quarter (three months ending 
September 30) is typically the lowest because of annual plant 
vacation and maintenance shutdowns in this period by Carpenter and 
by many of our customers.  This seasonal pattern can be disrupted 
by major economic cycles or special accounting adjustments.

(dollars in thousands -       First     Second     Third     Fourth     Fiscal
except per share amounts)    Quarter    Quarter   Quarter   Quarter     Year
- -------------------------------------------------------------------------------
Results of Operations
Fiscal 1995
  Net sales                 $156,084   $172,400  $211,636   $217,412   $757,532
  Gross profits             $ 34,516   $ 44,483  $ 57,535   $ 56,829   $193,363
  Net income                $  4,932   $  9,827  $ 15,363   $ 17,370(1)$ 47,492
- -------------------------------------------------------------------------------
Fiscal 1994
  Net sales                 $129,429   $147,127  $174,347   $177,892   $628,795
  Gross profits             $ 31,924   $ 38,863  $ 50,440   $ 50,095   $171,322
  Income before
    extraordinary charge(2) $  2,772   $  7,360  $ 12,825   $ 15,332   $ 38,289
  Net income                $  2,772(1)$  7,360  $ 10,786(3)$ 15,332(1)$ 36,250
- -------------------------------------------------------------------------------
Per Common Share
Fiscal 1995
  Primary earnings          $    .28   $    .58  $    .91   $   1.04   $   2.81
  Fully-diluted earnings    $    .27   $    .56  $    .89   $    .98   $   2.70
- -------------------------------------------------------------------------------
Fiscal 1994
  Primary earnings:
    Income before
     extraordinary charge(2)$    .15   $    .43  $    .77   $    .93   $   2.28
    Net income              $    .15   $    .43  $    .64(3)$    .93   $   2.15
  Fully-diluted earnings:
    Income before 
     extraordinary charge   $    .15   $    .42  $    .74   $    .89   $   2.20
    Net income              $    .15   $    .42  $    .62(3)$    .89   $   2.08
- -------------------------------------------------------------------------------
(1)   Changes in Pennsylvania income tax laws resulted in
      increases to income of $1.5 million or $.09 per share and
      $.7 million or $.04 per share during the fourth quarters of
      fiscal 1995 and 1994, respectively, for the restatement of
      deferred tax liabilities.  Deferred taxes were also restated
      during the first quarter of fiscal 1994 for an increase in
      the Federal tax rate resulting in a decrease in net income
      of $1.5 million or $.09 per share.
(2)   Reductions in LIFO-valued inventories resulted in increases in
      income before an extraordinary charge of $2.1 million or $.13
      per share, $1.5 million or $.09 per share, $5.5 million or $.34
      per share and $3.0 million or $.19 per share for the first, 
      second, third and fourth quarters of fiscal 1994, respectively.
(3)   Includes extraordinary charge for retirement of 12-7/8% deben-
      tures at a premium ($2.0 million after taxes, or $.13 and $.12
      for primary and fully-diluted earnings per share, respectively).

      All share and per share data have been restated for the effect of 
      a two-for-one common stock split declared on August 10, 1995.  See 
      Note 17 to the consolidated financial statements.

Item 9.    Disagreements on Accounting and Financial Disclosure 

     Not Applicable

                                 PART III

Item 10.   Directors and Executive Officers of the Registrant

     The information required as to directors is incorporated
herein by reference to the "Election of Directors" section of the
1995 definitive Proxy Statement.  

     Information concerning the Company's executive officers
appears in Part I of this Annual Report on Form 10-K.

Item 11.  Executive Compensation

     The information required by this item is incorporated herein
by reference from the 1995 definitive Proxy Statement under the
"Election of Directors" section.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The security ownership of directors and officers as a group 
is described in the 1995 definitive Proxy Statement under
"Security Ownership of Directors and Officers" section.  Such
information is incorporated herein by reference.  

Item 13.  Certain Relationships and Related Transactions

     The information required by this item is incorporated herein
by reference from the 1995 definitive Proxy Statement under the
"Election of Directors" section.


                                  
                                   PART IV
          
Item 14.  Exhibits, Financial Statement Schedules, and Reports 
          on Form 8-K

      (a) Documents Filed as Part of this Report:

   (1)  The following consolidated financial statement schedule
   should be read in conjunction with the consolidated
   financial statements (see Item 8. Financial Statements):

        Report of Independent Accountants on Schedule VIII
        Schedule VIII - Valuation and Qualifying Accounts

        All other schedules are omitted because they are not
   applicable or the required information is contained in the
   consolidated financial statements or notes thereto.  


                     REPORT OF INDEPENDENT ACCOUNTANTS

TO THE BOARD OF DIRECTORS AND SHAREHOLDERS 
OF CARPENTER TECHNOLOGY CORPORATION

     Our report on the consolidated financial statements of
Carpenter Technology Corporation and subsidiaries is included on
page 20 of the 1995 Annual Report on Form 10-K.  In connection
with our audits of such financial statements, we have also
audited the related financial statement schedule listed in Item
14(a) of this Form 10-K.

     In our opinion, the financial statement schedule referred to
above, when considered in relation to the basic financial
statements taken as a whole, present fairly, in all material
respects, the information required to be included therein.



                             s/Coopers & Lybrand L.L.P.
                               COOPERS & LYBRAND L.L.P. 




2400 Eleven Penn Center
Philadelphia, Pennsylvania
July 27, 1995, except for Note 17,
as to which the date is August 10, 1995


  
    (2) The following documents are filed as exhibits:

        3.  Articles of Incorporation and By-Laws of the
            Company  
        4.  Instruments Defining the Rights of Security
            Holders, Including Indentures  
       10.  Material Contracts  
       11.  Statement re Computation of Per Share Earnings
       23.  Consent of Experts and Counsel
       24.  Power of Attorney  
       27.  Financial Data Schedule
       99.  Additional Exhibits

      (b)  Reports on Form 8-K:  

           The Company filed no reports on Form 8-K for the
      period covered by this filing.

                                
                                  SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused 
this Report to be signed on its behalf by the undersigned,
thereunto duly authorized.  

                       CARPENTER TECHNOLOGY CORPORATION


                       By  s/G. Walton Cottrell        
                          -------------------------------
                          G. Walton Cottrell
                          Sr. Vice President - Finance &
                           Chief Financial Officer

Date: September  27, 1995  

 Pursuant to the requirements of the Securities Exchange Act 
of 1934, this Report has been signed by the following persons on
behalf of the registrant in the capacities and on the dates
indicated.  


s/Robert W. Cardy       Chairman, President &            September 27, 1995
- ---------------------    Chief Executive Officer
Robert W. Cardy          and Director (Principal
                         Executive Officer)


s/G. Walton Cottrell    Sr. Vice President -             September 27, 1995
- ---------------------    Finance & Chief
G. Walton Cottrell       Financial Officer


s/Edward B. Bruno       Controller (Principal            September 27, 1995
- ---------------------    Accounting (Officer)
Edward B. Bruno


          *                    Director                  September 27, 1995
- ---------------------
Marcus C. Bennett


          *                    Director                  September 27, 1995
- ---------------------
Dennis M. Draeger   


          *                    Director                  September 27, 1995
- ---------------------
C. McCollister Evarts, M.D.


          *                    Director                  September 27, 1995
- ---------------------
Carl R. Garr

          
          *                    Director                  September 27, 1995
- ---------------------
William J. Hudson, Jr.


          *                    Director                  September 27, 1995
- ---------------------
Arthur E. Humphrey


          *                    Director                  September 27, 1995
- ---------------------
Edward W. Kay


          *                    Director                  September 27, 1995
- ---------------------
Frederick C. Langenberg 


          *                    Director                  September 27, 1995
- ---------------------
Marlin Miller, Jr.


          *                    Director                  September 27, 1995
- ---------------------
Paul R. Roedel


          *                    Director                  September 27, 1995
- ---------------------
Kathryn C. Turner


          *                    Director                  September 27, 1995
- ---------------------
Kenneth L. Wolfe


Original Powers of Attorney authorizing John R. Welty to sign this Report on 
behalf of: Marcus C. Bennett, Dennis M. Draeger, C. McCollister Evarts, M.D., 
Carl R. Garr, William J. Hudson, Jr., Arthur E. Humphrey, Edward W. Kay, 
Frederick C. Langenberg, Marlin Miller, Jr., Paul R. Roedel, 
Kathryn C. Turner, Kenneth L. Wolfe, are being filed with the Securities and
Exchange Commission.



                            *By s/John R. Welty                 
                                --------------------
                                  John R. Welty
                                  Attorney-in-fact

             
             CARPENTER TECHNOLOGY CORPORATION AND SUBSIDIARIES

             SCHEDULE VIII. VALUATION AND QUALIFYING ACCOUNTS

                              (in thousands)



Column A           Column B      Column C          Column D  Column E
- --------           --------      --------          --------  --------
                                 Additions     
                   Balance   --------------------
                   at Beg-   Charged   Charged               Balance
                   inning    to        to                    at End
                   of        Costs &   Other       Deduc-    of
Description        Period    Expenses  Accounts(1) tions(2)  Period
- -----------        ------    --------  --------    ------    ------

Year ended
  June 30, 1995:

  Allowance for 
   doubtful 
   accounts 
   receivable      $  619     $  578    $  338     $ (501)   $1,034
                   ======     ======    ======     ======    ======

Year ended
  June 30, 1994:

  Allowance for
   doubtful
   accounts 
   receivable      $  500     $  470    $  316     $ (667)   $  619
                   ======     ======    ======     ======    ======

Year ended 
  June 30, 1993:

  Allowance for 
   doubtful 
   accounts 
   receivable      $  500     $  617    $  337     $ (954)   $  500
                   ======     ======    ======     ======    ======

 (1)  Includes beginning balances of acquired businesses and
      recoveries of accounts previously written off, net of
      collection expenses.

 (2)  Doubtful accounts written off.