FORM  10-Q

                  SECURITIES AND EXCHANGE COMMISSION

                        Washington, D.C.  20549

                  __________________________________

(Mark One)

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

For the Period Ended June 30, 1997

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


For the transition period from _________ to  _______________________________    
 

                               Commission File No. 1-5438

                                FOREST LABORATORIES, INC.                       
- -----------------------------------------------------------------------------
                 (Exact name of registrant as specified in its charter)

            Delaware                                             11-1798614     
- -------------------------------                             -----------------
(State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                            Identification No.)
                                                                            
909 Third Avenue
- ----------------
  New York, New York                                               10022-4731
- --------------------                                              -----------
(address of principal                                              (Zip Code)
  executive office)

Registrant's telephone number, including area code               212-421-7850 
                                                                -------------

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

                   Yes    X           No            
                        -----             -----

Number of shares outstanding of Registrant's Common Stock as of
August 14, 1997:  40,862,855. 

PAGE


Part I - Financial Information
- ------------------------------


              FOREST LABORATORIES, INC. AND SUBSIDIARIES
                 Condensed Consolidated Balance Sheets

                                                 June  30, 1997 
(In thousands)                                     (Unaudited)       March 31, 1997
                                                 --------------      -------------- 
                                                               

ASSETS
- ------

Current assets:
  Cash (including cash equivalent investments
    of $160,366 in June and $157,897 in March)       $165,133         $162,842 
 
  Marketable securities                                 9,961            9,401 
 
  Accounts receivable, less allowances of
    $11,669 in June and $9,594 in March                34,440           21,896 

  Inventories                                          84,621           92,539 
   
  Deferred income taxes                                34,248           34,896 

  Refundable income tax                                 9,787           29,636 

  Other current assets                                  9,295            8,420 
                                                     --------         -------- 
    Total current assets                              347,485          359,630 

Marketable securities                                  17,714           17,417 
                                                     --------         --------

Property, plant and equipment                         114,246          115,580 
  Less: accumulated depreciation                       32,090           32,256 
                                                     --------         --------

                                                       82,156           83,324 
                                                     --------         --------
Other assets:
  Excess of cost of investment in subsidiaries
    over net assets acquired, less accumulated
    amortization of $7,631 in June and $7,491          
    in March                                           17,328           17,468 
  License agreements, product rights
    and other intangible assets, less accumulated
    amortization of $66,616 in June and $63,419 
    in March                                          204,203          205,785 
   
  Deferred income taxes                                 6,333            6,055 

  Other                                                10,904           10,602 
                                                     --------         -------- 

   Total other assets                                 238,768          239,910 
                                                     --------         --------

        TOTAL ASSETS                                 $686,123         $700,281 
                                                     ========         ========



See notes to condensed consolidated financial statements.   


                                         -2-                   





                FOREST LABORATORIES, INC. AND SUBSIDIARIES
                   Condensed Consolidated Balance Sheets

                                                 June 30, 1997
(In thousands, except for par values)             (Unaudited)       March 31, 1997
                                                 -------------      --------------
                                                              

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------

Current liabilities:

  Accounts payable                                 $ 17,300          $ 22,311 
 
  Accrued expenses                                   34,917            36,976  

  Income taxes payable                               13,534            14,257 
                                                   --------          --------

      Total current liabilities                      65,751            73,544
                                                   --------          --------

Deferred income taxes                                   338               338 
                                                   --------          --------
Shareholders' equity:
  Series A junior participating preferred
    stock, $1.00 par; shares authorized 1,000;
    no shares issued or outstanding

  Common stock, $.10 par; shares authorized 
    250,000; issued 48,386 shares
    in June and 48,336 shares in March                4,839             4,834 

  Capital in excess of par                          316,000           314,321 

  Retained earnings                                 519,123           518,464 

  Other                                           (   1,001)        (     633)
                                                   --------          --------

                                                    838,961           836,986 
    Less common stock in treasury,
    at cost (7,405 shares in June
    and 7,171 shares in March)                      218,927           210,587
                                                   --------          --------

      Total shareholders' equity                    620,034           626,399 
                                                   --------          -------- 

        TOTAL LIABILITIES AND 
        SHAREHOLDERS' EQUITY                       $686,123          $700,281 
                                                   ========          ========

See notes to condensed consolidated financial statements.


                                -3-      


PAGE

  



                 FOREST LABORATORIES, INC. AND SUBSIDIARIES,
                Condensed Consolidated Statements of Income
                                (Unaudited)



                                                    Three Months Ended
(In thousands, except per share amounts)                  June 30,        
                                                 ------------------------
                                                  1997             1996  
                                                 ---------      ---------
                                                          

Net sales                                          $86,366       $ 90,316

Non-recurring income, net (Note 2)                                 19,149

Other income                                         3,961          2,285
                                                   -------       --------

                                                    90,327        111,750
                                                   -------       --------
Costs and expenses:
  Cost of goods sold                                22,304         19,805

  Selling, general and administrative               56,704         53,150
 
  Research and development                          10,335          7,246
                                                   -------       -------- 

                                                    89,343         80,201
                                                   -------       --------

Income before income taxes                             984         31,549

Income tax expense                                     325          9,683
                                                   -------       --------

Net income                                         $   659       $ 21,866
                                                   =======       ========

Net income per common and
  common equivalent share:                            $.02           $.47
                                                      ====           ====   
Weighted average number of
  common and common equivalent
  shares outstanding:                               41,795         46,656
                                                    ======         ======     


See notes to condensed consolidated financial statements.


                                     

                                    -4-





                FOREST LABORATORIES, INC. AND SUBSIDIARIES
             Condensed Consolidated Statements of Cash Flows
                               (Unaudited)

                                                        Three Months Ended
(In thousands)                                               June 30,        
                                                     ------------------------   
                                                       1997           1996 
                                                     ---------      ---------
                                                              

Cash flows from operating activities:
  Net income                                          $    659       $ 21,866 
  Adjustments to reconcile net income to                          
   net cash provided by operating activities:
     Depreciation                                        1,670          1,374 
     Amortization                                        3,337          3,139 
     Gain on sale of investment in 
       unconsolidated affiliate                                     (  26,399)
     Gain on sale of assets of closed 
       facilities                                    (     564)           
     Deferred income tax expense (benefit)                 370      (   1,414)
     Foreign currency transaction (gain) loss        (     258)            64 
     Net change in operating assets and liabilities
        Decrease (increase) in:
         Accounts receivable, net                    (  12,544)       114,166 
         Inventories                                     6,741      (  22,174)
         Refundable income taxes                        19,850  
         Other current assets                        (     875)         1,908 
       Increase (decrease) in:                           
         Accounts payable                            (   5,011)        13,887 
         Accrued expenses                            (   1,526)     (  15,052)
         Income taxes payable                        (     723)         4,405 
       Increase in other assets                      (     302)           665 
                                                      --------        ------- 
         Net cash provided by operating           
           activities                                  10,824          96,435 
                                                      -------         -------

Cash flows from investing activities:
  Purchase of property, plant and equipment, net    (   1,552)      (   2,565)
  Proceeds from sale of assets of
    closed facilities                                   1,875 
  Proceeds from sale of investment in
    unconsolidated affiliate                                          102,301 
  Purchase of marketable securities
    Available-for-sale                               (  2,747)      (  27,785)
  Redemption of marketable securities 
    Available-for-sale                                  1,890          33,279 
  Purchase of license agreements, product rights
    and intangible assets, net                      (   2,000)                
                                                     --------        --------   

        Net cash provided by (used in)
          investing activities                      (   2,534)        105,230 
                                                     --------        --------  

                                          - Continued -


                                                -5-


PAGE

  


                   FOREST LABORATORIES, INC. AND SUBSIDIARIES
              Condensed Consolidated Statements of Cash Flows
                                (Unaudited)

                               - Continued -
                                                      Three Months Ended
(In thousands)                                             June 30,            
                                                    -----------------------
                                                      1997            1996  
                                                    ---------      ---------
                                                             

Cash flows from financing activities:
  Net proceeds from common stock options exercised
    by employees under stock option plans            $  1,652       $  2,083 
 
  Purchase of treasury stock, net                   (   8,308)     (  49,942)
                                                     --------       --------
         Net cash used in financing
           activities                               (   6,656)     (  47,859)
                                                     --------       --------  

Effect of exchange rate changes on cash                   657      (     969)
                                                     --------       -------- 

Increase in cash and cash equivalents                   2,291        152,837 
Cash and cash equivalents, beginning of period        162,842         83,543 
                                                     --------       --------

Cash and cash equivalents, end of period             $165,133       $236,380 
                                                     ========       ========

Supplemental disclosures of cash flow information:

Cash paid during the period for:
  Income taxes                                          $678         $6,067 




                                                           











See notes to condensed consolidated financial statements.




                                    -6-

PAGE


                  FOREST LABORATORIES, INC. AND SUBSIDIARIES
                                     
           Notes to Condensed Consolidated Financial Statements
                                (Unaudited)


 
1.        Basis of Presentation
          --------------------- 
          The accompanying unaudited condensed consolidated financial statements
          have been prepared in accordance with generally accepted accounting 
          principles for interim financial information and with the instructions
          to  Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do
          not include all of the information and footnotes required by generally
          accepted accounting principles for complete financial statements.  In
          the opinion of Management, all adjustments (consisting of only
          normal recurring accruals) considered necessary for a fair 
          presentation have been included.  Operating results for the three 
          month period ended June 30, 1997 are not necessarily indicative of
          the results that may be expected for the year ending
          March 31, 1998.  For further information refer to the consolidated
          financial statements and footnotes thereto incorporated by
          reference in the Company's Annual Report on Form 10-K for the year 
          ended March 31, 1997.

2.        Non-recurring Income, net
          -------------------------
          During the June 1996 quarter the Company reported a net non-recurring
          gain of $19,149,000 or $12,687,000 ($.27 per share) after taxes.  The
          gain results from the sale of Forest's approximate 21% equity holding
          in Biovail Corporation International (AMEX:BVF) which resulted in a 
          gain of $26,399,000 or $17,019,000 ($.36 per share) after taxes
          partially offset by non-recurring charges of $7,250,000 or 
          $4,332,000 ($.09 per share) after tax for expenses relating to the
          closing of certain of the Company's facilities and for a reserve for
          the estimated cost of settlement of certain litigations. 

3.        Development and Marketing Agreement
          -----------------------------------
          On July 1, 1997, the Company completed financial arrangements to 
          substantially increase its program for the launch, marketing and 
          clinical development of Citalopram, the Company's selective serotonin
          reuptake inhibitor for depression presently pending at the FDA. 
          The Company has arranged for a private investor group to
          reimburse Forest for up to $60,000,000 of expenses, over an
          approximate two-year period, in connection with the Citalopram 
          development and marketing, including the addition of approximately
          200 sales personnel to its existing 650 person salesforce. 
          In exchange, the investors will receive royalties on Citalopram's
          sales commencing fifteen months after FDA approval at varying rates 
          from twenty-five percent to five percent, depending on sales levels. 
          The Company has an option to buy out all but a limited one percent
          royalty for $85,000,000.  The Company has also issued five-year
          warrants to the investors to purchase an aggregate of 500,000 shares 
          of Forest's common stock at $51.45 per share.


          

                                    -7-





                FOREST LABORATORIES, INC. AND SUBSIDIARIES
                                     
           Notes to Condensed Consolidated Financial Statements
                                (Unaudited)


4.        New Accounting Standards Not Yet Adopted
          ----------------------------------------
          In June 1997, the Financial Accounting Standards Board issued two new
          disclosure standards.  Results of operations and financial position 
          will be unaffected by implementation of these new standards.

          Statement of Financial Accounting Standards No. 130, ("SFAS No. 130")
          "REPORTING COMPREHENSIVE INCOME", established standards for reporting
          and display of comprehensive income, its components and accumulated
          balances.  Comprehensive income is defined to include all changes in 
          equity except those resulting from investments by owners and
          distributions to owners.  Among other disclosures, SFAS No. 130
          requires that all items that are required to be recognized under
          current accounting standards as components of comprehensive income
          be reported in a financial statement that is displayed with the same 
          prominence as other financial statements.  SFAS No. 131, ("SFAS No.
          131") "DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED 
          INFORMATION", which supersedes SFAS No. 14, "FINANCIAL REPORTING FOR
          SEGMENTS" of a Business Enterprise, establishes standards for the way
          that public enterprises report information about operating segments 
          in annual financial statements and requires reporting of selected
          information about operating segments in interim financial statements 
          issued to the public.  It also establishes standards for disclosures
          regarding products and services, geographic areas and major
          customers.  SFAS No. 131 defines operating segments as components of
          an enterprise about which separate financial information is available 
          that is evaluated regularly by Management in deciding how to
          allocate resources and in assessing performance.

          Both of these new standards are effective for financial statements 
          for periods beginning after December 15, 1997 and require comparative
          information for earlier years to be restated.  Due to the recent
          issuance of these standards, Management has been unable to fully
          evaluate the impact, if any, they may have on future financial
          statement disclosures.

          In March 1997, the Financial Accounting Standards Board issued 
          Statement of Financial Accounting Standards No. 128, ("SFAS No. 128"),
          "EARNINGS PER SHARE".  SFAS No. 128 specifies the computation, 
          presentation and disclosure requirements for earnings per share.  SFAS
          No. 128 is effective for periods ending after December 15, 1997.  The
          adoption of this statement is not expected to have a material effect
          on the consolidated financial statements.






                                         -8-

PAGE


                     FOREST LABORATORIES, INC. AND SUBSIDIARIES

        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                         AND RESULTS OF OPERATIONS

FINANCIAL CONDITION AND LIQUIDITY  Net current assets decreased by $4,352,000 
- ---------------------------------
from March 31, 1997. During the quarter, cash generated from ongoing operations
and the collection of $19,850,000 of refundable U.S. Federal income taxes was 
utilized to purchase an additional 234,000 shares of the Company's common stock 
at a cost of $8,308,000 and for normal operating activities. At June 30, 1997,
the Company had repurchased 4,749,000 of the 6,500,000 shares authorized to date
at a cost of $177,701,000. The reduction in inventory levels reflects sales 
returning to more normal levels somewhat offset by MONUROL-TM- inventory, the
Company's unique single-dose antibiotic for the treatment of uncomplicated
urinary tract infections, recently launched. The increase in accounts receivable
reflects sales returning to more normal levels from the previous two quarters'
levels which were adversely affected by high trade inventories. Management 
believes that current cash levels, coupled with funds to be generated by ongoing
operations, will continue to provide adequate liquidity to facilitate potential 
acquisitions of products, capital investments and the share repurchase program.

RESULTS OF OPERATIONS  In December 1996, the Company announced that it had 
- ---------------------
decided to eliminate trade incentives for all of its branded products in order 
to reduce high trade inventory levels, principally of Aerobid-R-  and thus 
improve profit margins in future periods. The result of this policy change was 
that distributors deferred purchases of products until such time as they had
reduced their inventories to minimal levels, thereby resulting in lower sales.
Lower sales resulting from this policy change were principally responsible for 
the losses reported during the last two quarters of the 1997 fiscal year.
During the current quarter destocking by wholesalers continued to adversely
impact sales, however the Company believes that trade inventories are now down
to normal levels. 

Net sales during the quarter decreased $3,950,000 from the same period last year
due principally to the elimination of trade incentives as discussed above.  The
most significant impact of this program was on sales of Aerobid, which 
experienced a net decline of $20,547,000.  Continuing competition for Lorcet-R-
and the Company's generic products contributed $4,867,000 to the sales 
decrease, of which $3,942,000 was attributable to volume and $925,000 was 
attributable to price.  Offsetting these declines were increased sales of 
Tiazac-R- and MONUROL amounting to $15,768,000.  Also increasing
during the quarter by $5,696,000 were sales of the Company's older unpromoted 
product lines of which $3,521,000 was due to volume and $2,175,000 was due to 
price.  The Company expects increased competition in the inhaled steroid market
for Aerobid, that the generic substitution rate for Lorcet may continue to grow
 and that there may be further declines in the generic business as a result of
continuing competition. 

Other income was $1,676,000 higher as compared with the prior year's quarter
principally as a result of co-promotion income exceeding co-promotion expenses
on Climara-R- sales. Lower interest income, which resulted from utilizing funds
for the share repurchase program, was offset by a gain on the sale of a 
portion of the assets of one of the Company's Puerto Rican subsidiaries, which
has been closed.

                                    -9-




                FOREST LABORATORIES, INC. AND SUBSIDIARIES

        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                         AND RESULTS OF OPERATIONS

Cost of sales as a percentage of sales increased to 26% in the first quarter of
fiscal 1998 from 22% in the similar period of fiscal 1997 due to lower sales of 
high margin branded products primarily resulting from trade inventory 
reductions, lower prices received on generic products due to heightened 
competition, and higher product unit costs as a result of lower production 
volumes which were required to support lower sales volumes.

Selling, general and administrative expenses were $3,554,000 higher during the 
first quarter of fiscal 1998 than the similar period of fiscal 1997. The 
increase was principally due to an increase in the Company's provision for 
uncollectible accounts receivable, continued growth of the Company's salesforce 
efforts and costs associated with the launch of MONUROL.

Research and development expenses were $3,089,000 higher during the first 
quarter of fiscal 1998 than the similar period of fiscal 1997 due principally 
from costs associated with conducting clinical trials in order to obtain 
approval for new products and from staff increases and associated costs required
to support an increased number of products under development and in various 
stages of submission. During the quarter, particular emphasis was placed on
comparative clinical studies and new formulations for Aerobid and for 
Citalopram, a selective serotonin reuptake inhibitor used to treat depression,
for which an NDA was filed with the FDA during the quarter.

Income taxes as a percentage of income before taxes was 33% for the current 
quarter versus 31% in the similar period last year due principally to an
increase in the proportion of the Company's operating profit derived from fully 
taxable operations as compared to tax exempt operations, tax free interest 
income and tax credits.

The Company expects to continue its profitability in the remainder of fiscal 
1998 as a result of sales returning to normal levels following the reduction of
trade inventories. The continuing decline in generic prices and weakness in 
Aerobid sales, due to new competition, should be offset by increases in the 
sales of recently launched and growing products such as Cervidil-TM-, Tiazac
and MONUROL.

Inflation has not had a material effect on the Company's operations for the
periods presented.

FORWARD LOOKING STATEMENTS Except for the historical information contained
- --------------------------
herein, the Management Discussion and other portions of this Form 10-Q contain
forward looking statements that involve a number of risks and uncertainties, 
including the difficulty of predicting FDA approvals, acceptance and demand for
new pharmaceutical products, the impact of competitive products and pricing, the
timely development and launch of new products and the risk factors listed from 
time to time in the Company's SEC reports, including the Company's Annual Report
on Form 10-K for the fiscal year ended March 31, 1997.


                                          -10-

PAGE



Part II - Other Information
- ---------------------------

Item 1. Legal Proceedings
        -----------------
        Reference is made to the Company's Annual Report on Form 10-K for 
        the year ended March 31, 1997, for a description of certain legal 
        proceedings.

Item 6. Exhibits and Reports on Form 8-K
        (b) Reports on Form 8-K - None

        Exhibit 27.  Financial Data Schedule




































                                   -11-

PAGE

 

                               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.


Date:  August 14, 1997

                                              


                                                Forest Laboratories, Inc.
                                                -------------------------
                                                (Registrant)



                                                /s/ Howard Solomon       
                                                -------------------------
                                                Howard Solomon
                                                President and Chief
                                                Executive Officer


                                                /s/ Kenneth E. Goodman   
                                                --------------------------
                                                Kenneth E. Goodman
                                                Vice President - Finance



















                                   -12-