SECURITIES and EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

             Quarterly Report Pursuant to Section 13 or 15(d) of the
                       Securities and Exchange Act of 1934


                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2001

                          Commission File Number 1-134


                           CURTISS-WRIGHT CORPORATION
             (Exact name of Registrant as specified in its charter)


               Delaware                                         13-0612970
               --------                                         ----------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                          Identification No.)


          1200 Wall Street West
          Lyndhurst, New Jersey                                    07071
          ----------------------                                 ---------
(Address of principal executive offices)                         (Zip Code)


                                 (201) 896-8400
                                ---------------
              (Registrant's telephone number, including area code)


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 and (2) has been subject to such filing requirements for
the past 90 days.

Yes       X       No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Common  Stock,  par value  $1.00 per share:  10,051,969  shares (as of April 12,
2001)

                                  Page 1 of 18



                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES

                                TABLE of CONTENTS




                                                                       PAGE

PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements:

                  Consolidated Balance Sheets                              3

                  Consolidated Statements of Earnings                      4

                  Consolidated Statements of Cash Flows                    5

                  Consolidated Statements of Stockholders' Equity          6

                  Notes to Consolidated Financial Statements             7 - 11

Item 2 - Management's Discussion and Analysis of Financial
                  Condition and Results of Operations                   12 - 15

Item 3 - Quantitative and Qualitative Disclosures about Market Risk       16

           Forward-Looking Statements                                     16


PART II - OTHER INFORMATION

Item 4 - Submission of Matters to a Vote of Security Holders             17

Item 6 - Exhibits and Reports on Form 8-K                                18


                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                                  (UNAUDITED)
                                                   March 31,        December 31,
                                                     2001               2000
                                                  -----------        ----------
Assets
  Current Assets:
     Cash and cash equivalents                      $ 12,635          $  8,692
     Short-term investments                           59,578            62,766
     Receivables, net                                 65,290            67,815
     Inventories, net                                 51,840            50,002
     Deferred income taxes                             9,431             9,378
     Other current assets                              4,186             3,419
                                                   ----------        ----------
       Total current assets                          202,960           202,072
                                                   ----------        ----------
  Property, plant and equipment, at cost             249,799           246,896
  Less:  accumulated depreciation                    158,005           156,443
                                                   ----------        ----------
     Property, plant and equipment, net               91,794            90,453
  Prepaid pension costs                               62,106            59,765
  Goodwill                                            46,704            47,543
  Other assets                                         9,233             9,583
                                                   ----------        ----------
       Total Assets                                 $412,797          $409,416
                                                   ==========        ==========

Liabilities
  Current Liabilities:
     Current portion of long-term debt              $  1,300          $  5,347
     Dividends payable                                 1,302                 0
     Account payable                                  13,747            13,766
     Accrued expenses                                 17,969            19,389
     Income taxes payable                              4,393             4,157
     Other current liabilities                         9,327             9,634
                                                   ----------        ----------
       Total current liabilities                      48,038            52,293
  Long-term debt                                      22,847            24,730
  Deferred income taxes                               22,996            21,689
  Other liabilities                                   22,368            20,480
                                                   ----------        ----------
       Total Liabilities                             116,249           119,192
                                                   ----------       -----------
Stockholders' Equity
  Common stock, $1 par value                          15,000            15,000
  Capital surplus                                     50,682            51,506
  Retained earnings                                  419,783           411,866
  Unearned portion of restricted stock                   (18)              (22)
  Accumulated other comprehensive income              (7,852)           (5,626)
                                                   ----------       -----------
                                                     477,595           472,724
  Less:  cost of treasury stock                      181,047           182,500
                                                   ----------       ----------
       Total Stockholders' Equity                    296,548          290,224
                                                   ----------       ----------
       Total Liabilities and Stockholders' Equity   $412,797         $409,416
                                                   ==========       ==========

                 See notes to consolidated financial statements




                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (UNAUDITED)
                      (In thousands except per share data)

                                                       Three Months Ended
                                                           March 31,
                                                      2001           2000
                                                   ----------    ----------
Net sales                                            $79,917       $82,237
Cost of sales                                         49,906        53,308
                                                   ----------    ----------
  Gross profit                                        30,011        28,929

Research & development expenses                          897         1,388
Seling expenses                                        4,593         4,756
General and administrative expenses                   13,338        10,579
Environmental remediation and administrative
    recoveries, net of expenses                          (82)          117
                                                   ----------    ----------
  Operating income                                    11,265        12,089

Investment income, net                                   843           505
Rental income, net                                       743         1,160
Pension income, net                                    2,344         1,744
Other expenses, net                                     (167)          (32)
Interest expense                                        (249)         (376)
                                                    ---------    ----------
Earnings before income taxes                          14,779        15,090
Provision for income taxes                             5,560         5,861
                                                    ---------    ----------
Net earnings                                         $ 9,219       $ 9,229
                                                    =========    ==========

Basic earnings per common share                        $0.92         $0.92
                                                    =========    ==========
Diluted earnings per common share                      $0.90         $0.91
                                                    =========    ==========

Dividends per common share                             $0.13         $0.13
                                                    =========    ==========

Weighted average shares outstanding:
   Basic                                              10,039        10,035
   Diluted                                            10,212        10,132

                 See notes to consolidated financial statements





                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (In thousands)

                                                           Three Months Ended
                                                               March 31,
                                                           2001        2000(1)
                                                         --------     --------
Cash flows from operating activities:
  Net earnings                                           $ 9,219       $ 9,229
                                                        ---------     ---------
  Adjustments to reconcile net earnings to
    net cash provided by operating activities:
      Depreciation and amortization                        3,748         3,559
      Net gains on short-term investments                    (63)          (79)
      Noncash pension income                              (2,344)       (1,744)
      Increase in deferred taxes                           1,254         2,511
      Changes in operating assets and liabilities
       (net of business acquired):
        Proceeds from sales of trading securities        105,293        25,800
        Purchases of trading securities                 (102,042)      (31,699)
        Decrease in receivables                            3,356         1,374
        Increase in inventory                               (349)         (672)
        Decrease in progress payments                       (648)         (354)
        (Decrease) increase in accounts payable
          and accrued expenses                            (3,249)        2,161
        Increase (decrease) in income taxes payable          236          (847)
      Decrease (increase) in other assets                  1,584          (162)
      Increase (decrease) in other liabilities               102        (7,210)
      Other, net                                             633           158
                                                        ---------     ---------
            Total adjustments                              7,511        (7,204)
                                                        ---------     ---------
      Net cash provided by operating activities           16,730         2,025
                                                        ---------     ---------
Cash flows from investing activities:
      Proceeds from sales of real estate and equipment       380           122
      Additions to property, plant and equipment          (3,322)       (2,026)
      Acquisition of new business                         (2,325)            0
                                                        ---------     ---------
      Net cash used by investing activities               (5,267)       (1,904)
                                                        ---------     ---------
Cash flows from financing activities:
      Debt Repayments                                     (5,089)           0
      Common stock repurchases                                 0         (548)
                                                        ---------     ---------
      Net cash used for financing activities              (5,089)         (548)
                                                        ---------     ---------
Effect of exchange rate changes on cash                   (2,431)         (604)
                                                        ---------     ---------
Net increase (decrease) in cash and cash equivalents       3,943        (1,031)
Cash and cash equivalents at beginning of period           8,692         9,547
                                                        ---------     ---------
Cash and cash equivalents at end of period              $ 12,635      $  8,516
                                                        =========     =========

(1) Certain amounts reclassified in order to conform to current presentation

                 See notes to consolidated financial statements



                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                   (UNAUDITED)
                                 (In thousands)

                                              Unearned    Accumulated
                                              Portion of  Other
                      Common Capital Retained Restricted  Comprehensive Treasury
                      Stock  Surplus Earnings    Stock     Income        Stock
                     ------- ------- -------- ----------- ------------ ---------
December 31, 1999    $15,000 $51,599 $376,006      $(24)   $(2,622)    $181,604
                     -----------------------------------------------------------
Net earnings                           41,074
Common dividends                       (5,214)
Restricted stock
 issued                            1                (15)                    (14)
Common stock
 repurchased                                                              1,489
Stock options
 exercised, net                  (94)                                      (579)
Amortization of
 earned portion
 of restricted stock                                 17
Translation
 adjustments, net                                           (3,004)
                      ----------------------------------------------------------
December 31, 2000      15,000 51,506  411,866       (22)    (5,626)     182,500
                      ----------------------------------------------------------

Net earnings                            9,219
Common dividends                       (1,302)
Stock options
 exercised, net                 (824)                                    (1,453)
Amortization of
 earned portion
 of restricted stock                                  4
Translation
 adjustments, net                                            (2,226)
                      ----------------------------------------------------------
March 31, 2001        $15,000 $50,682 $419,783     $(18)    $(7,852)   $181,047
                      ==========================================================

                 See notes to consolidated financial statements





                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                   NOTES to CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.       BASIS of PRESENTATION

         Curtiss-Wright  Corporation and its subsidiaries (the "Corporation") is
         a diversified  multi-national  manufacturing  and service  concern that
         designs,  manufactures and overhauls  precision  components and systems
         and provides  highly  engineered  services to the  aerospace,  defense,
         automotive, shipbuilding, processing, oil, petrochemical,  agricultural
         equipment,  railroad,  power generation,  and metalworking  industries.
         Operations  are  conducted  through  nine   manufacturing   facilities,
         thirty-nine  metal  treatment  service  facilities  and four  component
         overhaul locations.

         The  information   furnished  in  this  report  has  been  prepared  in
         conformity with US generally accepted accounting principles and as such
         reflects all  adjustments,  consisting  primarily  of normal  recurring
         accruals, which are, in the opinion of management, necessary for a fair
         statement  of the  results  for  the  interim  periods  presented.  The
         unaudited   consolidated   financial   statements  should  be  read  in
         conjunction  with  the  consolidated  financial  statements  and  notes
         thereto included in the Corporation's  2000 Annual Report on Form 10-K.
         The results of operations for these interim periods are not necessarily
         indicative  of  the  operating   results  for  a  full  year.   Certain
         reclassifications  of prior  period  amounts have been made in order to
         conform to the current presentation.

2.        ACQUISITIONS

         On March 23, 2001,  the  Corporation  acquired the operating  assets of
         Solent  &  Pratt  Ltd.  Solent  &  Pratt  is  a  manufacturer  of  high
         performance  butterfly  valves  and has been a global  supplier  to the
         petroleum,  petrochemical,  chemical and process industries for over 40
         years.  The  operations  are  located  in  Bridport,  England  and will
         continue to operate under the Solent & Pratt name.

         The Solent & Pratt  butterfly valve product line  complements  products
         that the  Corporation  currently  offers to its existing  markets.  The
         addition also  provides  Curtiss-Wright  with a European  manufacturing
         presence  for its Flow Control  business  segment and  strengthens  its
         distribution  capabilities  in  that  region.  Solent  &  Pratt  has  a
         substantial installed base of butterfly valves worldwide.

         The  Corporation  purchased  the assets and assumed  certain  operating
         liabilities  of Solent & Pratt for  approximately  $1.5 million in cash
         and the retirement of outstanding  debt. The  acquisition was accounted
         for as a  purchase  in the first  quarter  of 2001.  The  excess of the
         purchase  price  over the  fair  value of the net  assets  acquired  is
         estimated at $1.8  million and is being  amortized  over 30 years.  The
         fair value of the net assets acquired is based on preliminary estimates
         and may be revised at a later date.



                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
              NOTES to CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (UNAUDITED)


3.        RECEIVABLES

         Receivables  at March 31, 2001 and December 31, 2000,  include  amounts
         billed  to  customers  and  unbilled  charges  on  long-term  contracts
         consisting  of  amounts  recognized  as sales but not  billed as of the
         dates presented.  Substantially all amounts of unbilled receivables are
         expected to be billed and collected  within a year. The  composition of
         receivables for those periods is as follows:


                                                           (In thousands)
                                                      --------------------------
                                                       March 31,    December 31,
                                                         2001          2000
                                                      ----------    -----------
          Accounts receivable, billed                   $53,711        $60,927
              Less: progress payments applied               (65)        (1,508)
                                                       ---------     ----------
                                                         53,646         59,419
                                                       ---------     ----------
          Unbilled charges on long-term contracts        22,134         18,090
              Less: progress payments applied            (7,851)        (7,040)
                                                       ---------     ----------
                                                         14,283         11,050
                                                       ---------     ----------
          Allowance for doubtful accounts                (2,639)        (2,654)
                                                       ---------     ----------
          Receivables, net                              $65,290        $67,815
                                                       =========     ==========

4.       INVENTORIES

         Inventories are valued at the lower of cost (principally  average cost)
         or  market.  The  composition  of  inventories  at March  31,  2001 and
         December 31, 2000 is as follows:


                                                            (In thousands)
                                                       ------------------------
                                                       March 31,    December 31,
                                                         2001          2000
                                                       ---------    -----------
          Raw materials                                 $12,834        $11,955
          Work-in-process                                11,518         10,815
          Finished goods/component parts                 34,489         32,621
          Inventoried costs related to US government
            and other long-term contracts                 5,875          5,961
                                                      ----------   ------------
          Gross inventory                                64,716         61,352
             Less: inventory reserves                   (12,486)       (10,944)
             Less: progress payments                       (390)          (406)
                                                      ----------   ------------
          Inventories, net                              $51,840        $50,002
                                                      ==========   ============






                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
              NOTES to CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (UNAUDITED)

5.       ENVIRONMENTAL MATTERS

         The  Corporation  establishes  a reserve for a potential  environmental
         responsibility   when  it  concludes  that  a  determination  of  legal
         liability  is probable  based upon the advice of counsel.  Such amounts
         reflect the Corporation's estimate of the amount of that liability.  If
         only a range of potential liability can be estimated, a reserve will be
         established at the low end of that range.  Such reserves  represent the
         current values of anticipated remediation, not reduced by any potential
         recovery from insurance carriers or through contested third-party legal
         actions, and are not discounted for the time value of money.

         The   Corporation   is  joined   with  many  other   corporations   and
         municipalities as potentially responsible parties (PRPs) in a number of
         environmental  cleanup sites,  which include but are not limited to the
         Caldwell  Trucking  landfill  superfund  site,  Fairfield,  New Jersey;
         Sharkey landfill superfund site, Parsippany, New Jersey; Pfohl Brothers
         landfill site, Cheektowaga, New York; Amenia landfill site, Amenia, New
         York; and Chemsol, Inc. superfund site, Piscataway, New Jersey.

         The Corporation  believes that the outcome of any of these matters will
         not have a  material  adverse  effect on the  Corporation's  results of
         operations, financial condition, or liquidity.

6.        SEGMENT INFORMATION


         (In thousands)                Three Months Ended March 31, 2001

                         Motion  Metal     Flow   Segment Corporate Consolidated
                         Control Treatment Control Totals   & Other   Totals
Revenue from external
 customers               $29,957 $27,872   $22,088  $79,917      $0      $79,917
Intersegment revenues          0     106         0      106    (106)           0
Segment operating income   4,583   5,463     1,219   11,265       0       11,265
Segment assets            94,957  87,116    86,190  268,263 144,534      412,797



                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
              NOTES to CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (UNAUDITED)

                                       Three Months Ended March 31, 2000
         (In thousands)

                         Motion  Metal     Flow   Segment Corporate Consolidated
                         Control Treatment Control Totals & Other(1)  Totals
Revenue from external
  customers              $27,344 $28,224   $26,669  $82,237      $0      $82,237
Intersegment revenues          0     158         0      158    (158)           0
Segment operating income   1,409   6,832     2,545   10,786   1,303       12,089
Segment assets           112,477  85,061    87,770  285,308 106,367      391,675

(1) Operating  income for  Corporate and Other  includes a $2.8 million gain for
the curtailment of  postretirement  benefits  associated with the closing of the
Fairfield, NJ facility partially offset by accrued postemployment costs totaling
$.7 million.

Reconciliation:
                                                     Three months ended
                  (In thousands)              March 31, 2001     March 31, 2000
                                              --------------     --------------
Consolidated operating income                    $11,265              $12,089
Investment income, net                               843                  505
Rental income, net                                   743                1,160
Pension income, net                                2,344                1,744
Other expense, net                                  (167)                 (32)
Interest expense                                    (249)                (376)
                                                ---------            ---------
Earnings before income taxes                     $14,779              $15,090
                                                =========            =========

7.        COMPREHENSIVE INCOME

Total comprehensive  income for the periods ended March 31, 2001 and 2000 are as
follows:

                                                     Three months ended
               (In thousands)                 March 31, 2001     March 31, 2000
                                              --------------     --------------
Net earnings                                     $9,219               $9,229
Equity adjustment from foreign currency
translations                                     (2,226)                 123
                                                --------              -------
Total comprehensive income                       $6,993               $9,352
                                                ========              =======


                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
              NOTES to CONSOLIDATED FINANCIAL STATEMENTS, Continued
                                   (UNAUDITED)


8.       EARNINGS PER SHARE

         The Corporation accounts for its earnings per share (EPS) in accordance
         with Statement of Financial Accounting Standards No. 128, "Earnings per
         Share" (SFAS No. 128).  Diluted  earnings per share were computed based
         on  the  weighted  average  number  of  shares   outstanding  plus  all
         potentially  dilutive common shares issuable for the periods.  Dilutive
         common  shares for the three  months ended March 31, 2001 and March 31,
         2000 were 173,000 and 97,000, respectively.

9.       Contingencies and Commitments

         The Corporation's  Drive Technology  subsidiary  located in Switzerland
         entered into sales agreements with two European  defense  organizations
         which  contained  offset  obligations  to purchase  approximately  43.0
         million  Swiss  francs  of  product  from  suppliers  of  two  European
         countries  over  multi-year  periods which expire in 2005 and 2007. The
         agreements  contain a penalty of 5% of the unmet  obligation at the end
         of the term of the agreement.

         The Corporation expects to fully comply with both its obligations under
         these agreements.

10.      Accounting for Derivatives and Hedging Activities

         The  Corporation's   adopted  Financial  Accounting  Standard  No.  133
         "Accounting for Derivatives and Hedging  Activities"  effective January
         1, 2001.  The adoption of this  standard had no material  effect on the
         Corporation's  results of operation or financial  condition  due to its
         limited use of derivatives.


                                 PART I - ITEM 2
                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION and ANALYSIS of
                  FINANCIAL CONDITION and RESULTS of OPERATIONS


RESULTS of OPERATIONS

     The  Corporation's  consolidated net earnings for the first quarter of 2001
totaled $9.2  million,  or $0.90 per diluted  share.  Net earnings for the first
quarter of 2000,  which totaled $9.2 million or $0.91 per diluted share included
several  unusual items,  the net effect of which had a favorable  impact of $2.0
million on pre-tax  earnings and $1.3 million on after-tax  earnings.  Excluding
the unusual  items,  consisting  of a gain  related to  post-retirement  medical
benefits,  partially  offset by additional  consolidation  costs from the Motion
Control  manufacturing  consolidation and other  post-employment  expenses,  net
earnings in the first quarter of 2000 would have been $8.0 million, or $0.79 per
diluted  share.  Net earnings for the first quarter of 2001 (which  contained no
unusual or normalizing  adjustments) compared to normalized net earnings for the
same period of 2000  reflects a 16%  improvement.  Operating  income rose 12% to
$11.3  million  for the first  quarter  of 2001,  as  compared  with  normalized
operating income of $10.0 million for the first quarter of 2000.

     Sales for the first quarter of 2001  declined 3% to $79.9 million  compared
with $82.2  million  for the prior  year  quarter.  The slight  decline in sales
largely reflects the adverse impacts of foreign currency exchange rates on sales
and some  weakness in a few of the markets  served as  discussed  further in the
Operating Performance section below. Relative foreign currency exchange rates in
the first quarter of 2001, as compared to last year,  negatively  affected sales
by  approximately  $1.3  million  and  operating  income by  approximately  $0.5
million.

     New orders  received for the first quarter of 2001 totaled  $66.9  million,
declining  5% from orders of $70.6  million for the first  quarter of 2000.  The
Corporation's  backlog at March 31, 2001 totaled  $169.6  million,  down 7% from
backlog of $182.6 million at December 31, 2000.

Operating Performance:

Motion Control
     Sales for the  Corporation's  Motion Control segment  improved 10% to $30.0
million in the first quarter of 2001, from $27.3 million in the first quarter of
2000,  partially due to increased  shipments of production hardware for the F-22
Raptor tactical  fighter and light armored  vehicles.  Operating  income for the
quarter  improved  substantially  to $4.6 million from $1.4 million in the first
quarter of 2000. The increase in operating  margin to 15.3% in the first quarter
from  5.2%  in the  same  period  in  2000  was  principally  due  to  increased
effectiveness  of lean  manufacturing  initiatives.  The component  overhaul and
repair  business has been  experiencing  softened demand in the first quarter of
2001.



                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION and ANALYSIS of
            FINANCIAL CONDITION and RESULTS of OPERATIONS, continued

     New orders received for the Motion Control segment totaled $18.8 million in
the first  quarter of 2001,  declining  20% from  orders  received  in the first
quarter of 2000.  The  decline in orders  reflects  lower  activity  in military
programs and the weaker demand in the component overhaul and repair business.

Metal Treatment
     Sales for the  Corporation's  Metal Treatment segment totaled $27.9 million
for the first quarter of 2001,  slightly  lower when compared with $28.2 million
in the first quarter of 2000. The first quarter's decline in sales from the same
period last year was the result of unfavorable  foreign  currency  exchange rate
movements that adversely  impacted sales by  approximately  $1.0 million.  These
foreign currency exchange rate movements negatively affected operating income by
approximately  $0.5 million when compared to the rates that existed in the first
quarter of 2000.

     The  Metal  Treatment   business  segment   experienced   softness  in  the
automotive/truck  and  agricultural  equipment  markets.  These  weaknesses were
offset  by  improvements  in the  oil and gas  market  as well as the  aerospace
sector,  which  represent  about 50% of the business  activity for this segment.
Operating  margins  normalized  for the adverse  influence  of foreign  currency
exchange  rates would have been 21.3% for the first  quarter  2001,  as compared
with 24.2% for the first  quarter  of 2000 and 21.9% for the  fourth  quarter of
2000. This year's  performance  was also adversely  affected by increases in the
cost of natural gas for  heat-treating  operations,  transition costs associated
with an acquisition completed in December of last year, start-up costs for a new
facility in Indianapolis,  and lower volume at some of the Company's  facilities
that have a high concentration of business related to the automotive sector.

Flow Control
     The  Corporation's  Flow Control  segment posted sales of $22.1 million for
the first  quarter of 2001,  17% lower when  compared  with $26.7 million in the
first  quarter of 2000.  Lower sales during the first quarter of 2001 versus the
same period last year were  primarily  the result of delays in the timing of new
construction  programs for Asian nuclear power plants and in the release of Navy
contracts. The Company expects the Navy business to be made up during the course
of this year based on contractual delivery schedules to the Navy. It is expected
that sales to the Navy  should  exceed last year's  sales by 15%.  The  business
segment was also  affected by the  slowdown  in the  automotive  and heavy truck
markets, offset by very strong demand for product going to the petrochemical and
oil  and  gas  markets,   primarily   for   maintenance,   repair  and  overhaul
applications.





                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION and ANALYSIS of
            FINANCIAL CONDITION and RESULTS of OPERATIONS, continued

Corporate and Other
     The Corporation had no non-segment operating income in the first quarter of
2001 as compared with $1.3 million of non-segment  operating  income in the same
period  for the  prior  year.  In the first  quarter  of 2000,  the  Corporation
recognized a $2.8 million reduction to general and administrative  expenses from
the curtailment of  postretirement  benefits  associated with the closing of the
Fairfield,  New Jersey  facility.  This  benefit was  partially  offset by other
non-recurring  postemployment  expenses.  Corporate overhead costs for the first
quarter of 2001 were  reduced by 33% from the prior  year  period and  benefited
from a small adjustment to a final environmental  insurance  settlement recorded
in the fourth quarter of 2000.


Non-Operating Revenues and Costs
     For the first quarter of 2001, the Corporation recorded other non-operating
net revenue  totaling  $3.8  million,  compared  with $3.4 million for the first
quarter of 2000.  The increase was primarily  caused by higher  pension  income,
reflecting the higher overfunded status of the Corporation's  pension plan. On a
period to period basis,  investment  income improved but was offset by a decline
in net rental income due to a tax appeal recovery  recorded in the first quarter
of 2000.

CHANGES IN FINANCIAL CONDITION:

Liquidity and Capital Resources:
     The  Corporation's  working capital was $154.9 million at March 31, 2001, a
3% improvement over working capital at December 31, 2000 of $149.8 million.  The
ratio of current assets to current  liabilities was 4.22 to 1 at March 31, 2001,
compared with a current ratio of 3.86 to 1 at December 31, 2000.

     Cash, cash equivalents and short-term  investments totaled $72.2 million in
the aggregate at March 31, 2001,  increasing  slightly from $71.5 million at the
prior year-end.  During the first quarter of 2001, the Corporation repaid a $4.0
million  industrial  revenue bond and paid down its long-term Swiss debt by $1.0
million. Also in the period, the Corporation acquired the net assets of Solent &
Pratt  Ltd.  for cash,  as  discussed  in Note 2 to the  Consolidated  Financial
Statements and under Other Developments,  below. Cash flow for the first quarter
of 2001 also benefited from a substantial  decrease in billed receivables.  Days
sales  outstanding  at March  31,  2001 was also  reduced  to 58 days from 63 at
December 31, 2000.

     The Corporation has two credit agreements, a Revolving Credit Agreement and
a Short-Term Credit Agreement, in effect aggregating $100.0 million with a group
of five banks. The credit agreements allow for borrowings to take place in US or
certain foreign currencies.  The Revolving Credit Agreement commits a maximum of
$60.0 million to the Corporation for cash borrowings and letters of credit.  The
unused credit

                   CURTISS-WRIGHT CORPORATION and SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION and ANALYSIS of
            FINANCIAL CONDITION and RESULTS of OPERATIONS, continued

available  under  this  facility  at March  31,  2001  was  $33.3  million.  The
commitments  made under the Revolving Credit Agreement expire December 17, 2004,
but may be extended annually for successive one-year periods with the consent of
the  bank  group.  The  Corporation  also  has in  effect  a  Short-Term  Credit
Agreement,  which allows for cash borrowings of $40.0 million,  all of which was
available at March 31, 2001. The Short-Term Credit Agreement expires on December
14, 2001. The Short-Term  Credit Agreement may be extended,  with the consent of
the bank  group,  for  additional  periods  not to exceed  364 days  each.  Cash
borrowings under the two credit agreements at March 31, 2001 were at a US Dollar
equivalent  of $9.4 million,  compared  with cash  borrowing of $18.6 million at
March 31,  2000.  Borrowings  under  these  agreements  were used to finance the
acquisition of Drive Technology in December 1998 and have a remaining balance of
16.5 million Swiss francs. The loans had variable interest rates averaging 3.75%
for the first quarter of 2001 and variable  interest rates  averaging  2.97% for
the first quarter of 2000.

     During the first quarter of 2001,  internally available funds were adequate
to meet capital expenditures of $3.3 million.  Expenditures  incurred during the
first quarter were  primarily  for  machinery  and  equipment  within the Motion
Control  and Metal  Treatment  segments.  The  Corporation  is  expected to make
additional capital  expenditures of approximately $15 million during the balance
of the year,  primarily for  machinery and equipment for the business  segments.
Funds from internal  sources are expected to be adequate to meet planned capital
expenditures, environmental and other obligations for the remainder of the year.

Other Developments
     As discussed in Note 2 to the Consolidated Financial Statements, during the
first quarter of 2001, the Corporation made a small but strategic acquisition of
Solent & Pratt,  an  English  valve  manufacturer.  This  acquisition  gives the
Corporation a complementary  product line and a very strong distribution network
in the European  petrochemical valve market. In addition, the Corporation sold a
distribution  business in Western Canada to a well-positioned  distribution firm
in the area, resulting in a small gain in the first quarter of 2001.


                                 PART I - ITEM 3
           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in the Corporation's  market risk during the
three months ended March 31, 2001.  Information regarding market risk and market
risk management  policies is more fully described in item 7A.  "Quantitative and
Qualitative Disclosures about Market Risk" of the Corporation's Annual Report on
Form 10-K for the year ended December 31, 2000.

                           FORWARD-LOOKING INFORMATION

Except for historical  information  contained  herein,  this Quarterly Report on
Form 10-Q does  contain  "forward  looking"  information  within the  meaning of
Section 27A of the Securities Act of 1933 and 21E of the Securities Exchange Act
of 1934.  Examples of forward looking information  include,  but are not limited
to, (a)  projections of or statements  regarding  return on  investment,  future
earnings,  interest income, other income, earnings or loss per share, investment
mix and quality, growth prospects,  capital structure and other financial terms,
(b) statements of plans and  objectives of management,  (c) statements of future
economic  performance,  and (d)  statements  of  assumptions,  such as  economic
conditions underlying other statements.  Such forward looking information can be
identified  by the  use of  forward  looking  terminology  such  as "believes,"
"expects," "may," "will," "should," "anticipates," or the negative of any of the
foregoing  or  other  variations  thereon  or  comparable  terminology,   or  by
discussion  of  strategy.  No  assurance  can be given that the  future  results
described by the forward looking  information will be achieved.  Such statements
are subject to risks,  uncertainties,  and other  factors  which are outside our
control that could cause actual results to differ materially from future results
expressed or implied by such forward looking information.  Readers are cautioned
not to put undue reliance on such forward-looking  information.  Such statements
in this Report include,  without limitation,  those contained in Part I, Item 2,
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations and the Notes to the  Consolidated  Financial  Statements  including,
without limitation, the Environmental Matters Note. Important factors that could
cause  the   actual   results   to  differ   materially   from  those  in  these
forward-looking  statements  include,  among other  items,  (i) a  reduction  in
anticipated orders; (ii) an economic downturn; (iii) unanticipated environmental
remediation  expenses  or  claims;  (iv)  changes  in the  need  for  additional
machinery  and   equipment   and/or  in  the  cost  for  the  expansion  of  the
Corporation's  operations;  (v) changes in the  competitive  marketplace  and/or
customer  requirements;  (vi) an  inability  to perform  customer  contracts  at
anticipated cost levels;  (vii) changes in foreign  currency  exchange rates and
(viii) other factors that generally  affect the business of companies  operating
in the Corporation's Segments.




                                            PART II - OTHER INFORMATION


Item 4.  SUBMISSION of MATTERS to a VOTE of SECURITY HOLDERS

     On May 4, 2001, the Registrant held its annual meeting of stockholders. The
matters  submitted to a vote by the stockholders  were the election of directors
and the retention of independent accountants for the Registrant.

     The vote received by the director nominees was as follows:

                                                For                   Withheld

     Martin R. Benante                        8,524,148              1,078,956

     James B. Busey IV                        8,524,089              1,079,015

     S. Marce Fuller                          8,523,813              1,079,291

     Dave Lasky                               8,441,999              1,161,105

     William B. Mitchell                      8,523,975              1,079,129

     John Myers                               8,523,010              1,080,094

     William W. Sihler                        8,524,384              1,078,720

     J. McLain Stewart                        8,521,192              1,081,912


     There were no votes against or broker non-votes.  The stockholders approved
the retention of  PricewaterhouseCoopers  LLP,  independent  accountants for the
Registrant.  The holders of  8,520,172  shares voted in favor;  1,080,586  voted
against; 2,346 abstained. There were no broker non-votes.




Item 6.  EXHIBITS and REPORTS on FORM 8-K

         (a)        Exhibits

                    2.2    Amended and Restated  Distribution  Agreement,  dated
                           as of  January  9,  2001,  between  the  Company  and
                           Unitrin, Inc.  (incorporated by reference to Appendix
                           A to the  Company's  Preliminary  Schedule  14C  with
                           respect to the  recapitalization of the Company dated
                           January 12, 2001.)

                    2.3    Amended  and  Restated  Agreement and Plan of Merger,
                           dated as of  January  9,  2001,  among  the  Company,
                           Unitrin,    Inc.,   and   CW   Disposition    Company
                           (incorporated  by  reference  to  Appendix  B to  the
                           Company's  Preliminary  Schedule  14C with respect to
                           the recapitalization of the Company dated January 12,
                           2001.)

           (b)      Reports on Form 8-K

                    The Registrant did not file any report on Form 8-K during
                    the quarter ended March 31, 2001.


                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  Report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                                             CURTISS-WRIGHT CORPORATION
                                             --------------------------
                                                   (Registrant)



                                             By:   /s/ Robert A. Bosi
                                                -------------------------
                                                Robert A. Bosi
                                                Vice President - Finance


                                            By:   /s/ Glenn E. Tynan
                                                -------------------------
                                                Glenn E. Tynan
                                                Controller



Dated:  May 15, 2001