UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

X QUARTERLY  REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934
For the quarterly period ended August 29, 2004

                                       or

_ TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934
For the transition period from _________ to _________.

Commission File Number: 1-6453

                       NATIONAL SEMICONDUCTOR CORPORATION
                       ----------------------------------
             (Exact name of registrant as specified in its charter)

              DELAWARE                                  95-2095071
              --------                                  ----------
      (State of incorporation)           (I.R.S. Employer Identification Number)

                    2900 Semiconductor Drive, P.O. Box 58090
                       Santa Clara, California 95052-8090
                       ----------------------------------
                    (Address of principal executive offices)

Registrant's telephone number, including area code: (408) 721-5000

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 .

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). 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.

         Title of Each Class                Outstanding at August 29, 2004
         -------------------                ------------------------------

Common stock, par value $0.50 per share              358,136,089








NATIONAL SEMICONDUCTOR CORPORATION

INDEX

                                                                      Page No.
                                                                      --------
Part I. Financial Information

Item 1. Financial Statements

Condensed Consolidated Statements of Operations (Unaudited) for the
  Three Months Ended August 29, 2004 and August 24, 2003                   3

Condensed Consolidated Statements of Comprehensive Income (Unaudited)
  for the Three Months Ended August 29, 2004 and August 24, 2003           4

Condensed Consolidated Balance Sheets (Unaudited) as of August 29,
  2004 and May 30, 2004                                                    5

Condensed Consolidated Statements of Cash Flows (Unaudited) for the
  Three Months Ended August 29, 2004 and August 24, 2003                   6

Notes to Condensed Consolidated Financial Statements (Unaudited)        7-13

Item 2. Management's Discussion and Analysis of Financial Condition
  and Results of Operations                                            14-23

Item 3. Quantitative and Qualitative Disclosures About Market Risk        24

Item 4. Controls and Procedures                                           24

Part II. Other Information

Item 1. Legal Proceedings                                                 25

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds       26

Item 6. Exhibits                                                          27

Signature                                                                 28





PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)


                                                                                      Three Months Ended
                                                                                    Aug. 29,        Aug. 24,
  (In Millions, Except Per Share Amounts)                                             2004            2003
                                                                                --------------- ---------------

                                                                                             
  Net sales                                                                        $ 548.0         $ 424.8
  Operating costs and expenses:
    Cost of sales                                                                    246.4           224.4
    Research and development                                                          85.7            93.2
    Selling, general and administrative                                               67.8            67.3
    Special items -  (Income) expense                                                 (0.3)            4.6
                                                                                --------------- ---------------

  Total operating costs and expenses                                                 399.6           389.5
                                                                                --------------- ---------------

  Operating income                                                                   148.4            35.3
  Interest income, net                                                                 2.6             3.1
  Other expense, net                                                                  (2.0)           (2.5)
                                                                                --------------- ---------------

  Income before income taxes and cumulative effect of a change
    in accounting principle                                                          149.0            35.9
  Income tax expense                                                                  31.3             4.3
                                                                                --------------- ---------------

  Income before cumulative effect of a change in accounting
    principle                                                                        117.7            31.6
  Cumulative effect of a change in accounting principle                                -              (1.9)
                                                                                --------------- ---------------

  Net income                                                                       $ 117.7        $   29.7
                                                                                =============== ===============

  Earnings per share:
    Income before cumulative effect of a change in accounting
      principle:
        Basic                                                                       $  0.33         $  0.09
        Diluted                                                                     $  0.31         $  0.08
    Net income:
        Basic                                                                       $  0.33         $  0.08
        Diluted                                                                     $  0.31         $  0.08
    Weighted-average shares used to calculate earnings per share:
        Basic                                                                        357.3           369.0
        Diluted                                                                      381.7           383.8

See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE
INCOME (Unaudited)





                                                                          Three Months Ended
                                                                       Aug. 29,        Aug. 24,
(In Millions)                                                            2004            2003
                                                                     -------------- ---------------
                                                                                

Net income                                                              $ 117.7        $  29.7

Other comprehensive income (loss), net of tax:
  Unrealized gain (loss) on available-for-sale securities                   0.7           (3.1)
  Unrealized gain on cash flow hedges                                       -              0.1
                                                                     -------------- ---------------

Comprehensive income                                                    $ 118.4        $  26.7
                                                                     ============== ===============

See accompanying Notes to Condensed Consolidated Financial Statements




NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)



                                                                     Aug. 29,                   May 30,
   (In Millions)                                                       2004                      2004
                                                                 ------------------         -----------------
                                                                                             
   ASSETS
   Current assets:
      Cash and cash equivalents                                           $   723.5                 $   642.9
      Short-term marketable investments                                       139.6                     139.3
      Receivables, less allowances of $33.8 in fiscal 2005
         and $46.7 in fiscal 2004                                             191.4                     198.9
      Inventories                                                             205.7                     200.1
      Other current assets                                                     81.6                      64.6
                                                                 ------------------         -----------------

      Total current assets                                                  1,341.8                   1,245.8

   Net property, plant and equipment                                          708.0                     699.6
   Goodwill                                                                   173.3                     173.3
   Deferred tax assets                                                         73.3                      73.3
   Other assets                                                                93.6                      88.4
                                                                 ------------------         -----------------

   Total assets                                                            $2,390.0                  $2,280.4
                                                                 ==================         =================

   LIABILITIES AND SHAREHOLDERS' EQUITY
   Current liabilities:
      Current portion of long-term debt                                 $       0.2                $     22.1
      Accounts payable                                                        129.6                     141.0
      Accrued expenses                                                        181.1                     234.8
      Income taxes payable                                                     88.0                      63.4
                                                                 ------------------         -----------------

      Total current liabilities                                               398.9                     461.3

   Long-term debt                                                              21.9                       -
   Other noncurrent liabilities                                               144.5                     138.6
                                                                 ------------------         -----------------

      Total liabilities                                                       565.3                     599.9
                                                                 ------------------         -----------------

   Commitments and contingencies

   Shareholders' equity:
      Common stock                                                            179.1                     178.8
      Additional paid-in capital                                            1,055.6                   1,030.1
      Retained earnings                                                       677.7                     560.0
      Accumulated other comprehensive loss                                    (87.7)                    (88.4)
                                                                 ------------------         -----------------

      Total shareholders' equity                                            1,824.7                   1,680.5
                                                                 ------------------         -----------------

   Total liabilities and shareholders' equity                              $2,390.0                  $2,280.4
                                                                 ==================         =================

See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)


                                                                                 Three Months Ended
                                                                        --------------------------------------
                                                                            Aug. 29,                Aug. 24,
   (In Millions)                                                              2004                   2003
                                                                        ---------------         --------------
                                                                                            
   Cash flows from operating activities:
   Net income                                                                 $ 117.7              $    29.7
   Adjustments to reconcile net income with net cash
     provided by operating activities:
      Cumulative effect of a change in accounting principle                       -                      1.9
      Depreciation and amortization                                              49.0                   55.2
      Net gain on investments                                                    (0.1)                  (2.3)
      Share in net losses of equity-method investments                            1.6                    4.8
      Loss on disposal of equipment                                               0.1                    2.2
      Noncash special items                                                       0.5                    3.9
      Other, net                                                                 (0.4)                   0.7
      Changes in certain assets and liabilities, net:
         Receivables                                                              7.5                  (15.5)
         Inventories                                                             (5.6)                 (17.5)
         Other current assets                                                   (17.5)                 (10.3)
         Accounts payable and accrued expenses                                  (63.7)                 (27.6)
         Income taxes payable                                                    24.6                   (3.1)
         Other noncurrent liabilities                                             5.9                    4.1
                                                                        ---------------         --------------
   Net cash provided by operating activities                                    119.6                   26.2
                                                                        ---------------         --------------
   Purchase of property, plant and equipment                                    (55.0)                 (40.7)
   Sale and maturity of available-for-sale securities                             -                    244.8
   Purchase of available-for-sale securities                                      -                   (327.6)
   Sale of investments                                                            0.1                    -
   Security deposits on leased equipment                                         (2.8)                   -
   Funding of benefit plan                                                       (4.8)                  (2.7)
   Other, net                                                                    (0.1)                   1.3
                                                                        ---------------         --------------
   Net cash used by investing activities                                        (62.6)                (124.9)
                                                                        ---------------         --------------
   Cash flows from financing activities:
   Repayment of debt                                                              -                     (0.9)
   Payments on software license obligations                                      (1.5)                  (1.8)
   Issuance of common stock                                                      25.1                   20.6
                                                                        ---------------         --------------
   Net cash provided by financing activities                                     23.6                   17.9
                                                                        ---------------         --------------

   Net change in cash and cash equivalents                                       80.6                  (80.8)
   Cash and cash equivalents at beginning of period                             642.9                  802.2
                                                                        ---------------         --------------

   Cash and cash equivalents at end of period                                 $ 723.5                $ 721.4
                                                                        ===============         ==============

See accompanying Notes to Condensed Consolidated Financial Statements



NATIONAL SEMICONDUCTOR CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)


Note 1. Summary of Significant Accounting Policies

In the opinion of management,  the accompanying unaudited condensed consolidated
financial  statements  contain all  adjustments  necessary to present fairly the
financial   position  and  results  of  operations  of  National   Semiconductor
Corporation and our majority-owned  subsidiaries.  You should not expect interim
results of operations to  necessarily  be indicative of the results for the full
fiscal year.  This report should be read in  conjunction  with the  consolidated
financial  statements  and  accompanying  notes included in our annual report on
Form 10-K for the fiscal year ended May 30, 2004.

Earnings Per Share:

A  reconciliation  of the shares  used in the  computation  of basic and diluted
earnings per share follows:



                                                                           Three Months Ended
                                                                         Aug. 29,      Aug. 24,
(In Millions)                                                              2004          2003
                                                                        ------------- -------------
                                                                                  
Numerator:
  Income before cumulative effect of a change in
    accounting principle                                                  $117.7         $31.6
                                                                        ============= ==============

  Net income                                                              $117.7         $29.7
                                                                        ============= ==============

Denominator:
  Weighted-average common shares outstanding used
    for basic earnings per share                                           357.3         369.0

  Effect of dilutive securities:
    Stock options                                                           24.4          14.8
                                                                        ------------- --------------
Weighted-average common and potential common
  shares outstanding used for diluted earnings per share                   381.7         383.8
                                                                        ============= ==============

For the first quarter of fiscal 2005, we did not include options  outstanding to
purchase 19.7 million  shares of common stock with a  weighted-average  exercise
price  of  $25.73  in  diluted   earnings  per  share  since  their  effect  was
antidilutive  because the exercise  price of these options  exceeded the average
market price during the quarter.  However, these shares could potentially dilute
basic earnings per share in the future. For the first quarter of fiscal 2004, we
did not include  options  outstanding  to purchase 56.0 million shares of common
stock with a  weighted-average  exercise price of $18.12 in diluted earnings per
share since their effect was  antidilutive  because the exercise  price of these
options exceeded the average market price during the quarter.

Employee Stock Plans

We account for our employee  stock option and stock purchase plans in accordance
with the  intrinsic  method of  Accounting  Principles  Board  Opinion  No.  25,
"Accounting for Stock Issued to Employees." For more complete information on our
stock-based  compensation  plans,  see  Note  11 to the  Consolidated  Financial
Statements included in our annual report on Form 10-K for the year ended May 30,
2004.
     Pro forma  information  regarding  net  income  and  earnings  per share is
required by SFAS No. 123, "Accounting for Stock-Based  Compensation," as amended
by  SFAS  No.  148,  "Accounting  for  Stock-Based  Compensation-Transition  and
Disclosure." This information  illustrates the effect on net income and earnings
per share as if we had accounted for  stock-based  awards to employees under the
fair value method specified by SFAS No. 123. The weighted-average  fair value of
stock  options  granted  during the first  quarter  of fiscal  2005 and 2004 was
$11.84 and $7.27 per share,  respectively.  The  weighted-average  fair value of
rights  granted under the stock purchase plans was $5.34 and $2.14 per share for
the first quarter of fiscal 2005 and 2004,  respectively.  We estimated the fair
value of these employee  stock-based awards using a Black-Scholes option pricing
model that assumes no expected dividends and uses the following weighted-average
assumptions:


                                                                                  Three Months Ended
                                                                           Aug. 29,              Aug. 24,
                                                                             2004                  2003
                                                                      -------------------- ----------------------
                                                                                          
Stock Option Plans
     Expected life (in years)                                                 5.2                  5.1
     Expected volatility                                                     72%                  76%
     Risk-free interest rate                                                  3.4%                 3.3%

Stock Purchase Plans
     Expected life (in years)                                                 0.5                  0.3
     Expected volatility                                                     42%                  51%
     Risk-free interest rate                                                  1.7%                 1.0%


     For pro forma  purposes,  the estimated fair value of employee  stock-based
awards is amortized on a  straight-line  basis over the options'  vesting period
for options and the  three-month  purchase  period for stock purchases under the
stock purchase plans. The pro forma information follows:


                                                                                  Three Months Ended
                                                                           Aug. 29,              Aug. 24,
(In Millions,  Except Per Share Amounts)                                     2004                  2003
                                                                      -------------------- ----------------------
                                                                                        
Net income - as reported                                                   $117.7              $  29.7
Add back:  Stock compensation charge included in
  net income determined under the intrinsic value method,
  net of tax                                                                  0.6                  0.7
Deduct:  Total stock-based employee compensation
  expense determined under the fair value method,
  net of tax                                                                (25.8)               (45.3)
                                                                      -------------------- ----------------------
Net income (loss) - pro forma                                             $  92.5              $ (14.9)
                                                                      ==================== ======================

Basic earnings per share - as reported                                    $  0.33              $  0.08
Basic earnings (loss) per share - pro forma                               $  0.26              $ (0.04)
Diluted earnings per share - as reported                                  $  0.31              $  0.08
Diluted earnings (loss) per share - pro forma                             $  0.24              $ (0.04)


Reclassifications:

Certain amounts reported in fiscal 2004 have been reclassified to conform to the
fiscal 2005  presentation.  Net operating  results have not been affected by the
reclassification.




Note 2. Condensed Consolidated Financial Statements Detail

Condensed consolidated balance sheets:


                                                                  Aug. 29,                   May 30,
(In Millions)                                                       2004                       2004
                                                        --------------------------- ---------------------------
                                                                                    
Inventories:
  Raw materials                                                   $  17.3                   $  13.9
  Work in process                                                   121.4                     122.6
  Finished goods                                                     67.0                      63.6
                                                        --------------------------- ---------------------------

Total inventories                                                  $205.7                    $200.1
                                                        =========================== ===========================


Condensed consolidated statements of operations:



                                                           Three Months Ended
                                                        ---------------------------
                                                           Aug. 29,     Aug. 24,
(In Millions)                                               2004          2003
                                                        -------------- ------------
                                                                   
Special items - (Income) expense:
Net intellectual property income                            $ (1.5)        $ (8.0)
Cost reduction charges                                         1.2           12.6
                                                        -------------- ------------
  Total special items - (Income) expense                    $ (0.3)        $  4.6
                                                        ============== ============

Interest income, net:
Interest income                                             $  3.1         $  3.2
Interest expense                                              (0.5)          (0.1)
                                                        -------------- ------------
  Interest income, net                                      $  2.6         $  3.1
                                                        ============== ============

Other expense, net:
Share in net losses of equity-method
  Investments                                               $ (1.6)        $ (4.8)
Net gain on investments                                        0.1            2.3
Other                                                         (0.5)           -
                                                        -------------- ------------
  Total other expense, net                                  $ (2.0)        $ (2.5)
                                                        ============== ============





Note 3. Statement of Cash Flows Information


                                                                               Three Months Ended
                                                                          Aug. 29,              Aug. 24,
(In Millions)                                                               2004                  2003
                                                                   ----------------------- -------------------
                                                                                        
Supplemental Disclosure of Cash Flow Information:
  Cash paid for:
    Interest                                                              $   0.5               $    0.1
    Income taxes                                                          $   8.6               $    8.4

Supplemental Schedule of Non-cash Investing and
  Financing Activities:
    Issuance of stock for employee benefit plans                          $    -                $    0.9
    Unearned compensation relating to restricted stock issuance           $   0.5               $    1.0
    Restricted stock cancellation                                         $  (0.5)              $     -
    Change in unrealized gain on cash flow hedges                         $    -                $    0.1
    Change in unrealized gain on available-for-sale securities            $   0.7               $   (3.1)
    Purchase of software under license obligations, net                   $    -                $    0.8
    Repurchase of common stock upon settlement of an advance
      repurchase contract                                                 $  30.0               $     -


Note 4.  Cost Reduction Programs and Restructuring of Operations

In late August 2004,  we announced  the sale of our imaging  business to Eastman
Kodak Company.  Our  divestiture of this business is consistent with our ongoing
effort to focus our  investments on resources that support our core analog areas
that  generate  higher  gross  margins  and produce  higher  returns on invested
capital.  Upon completion of this  transaction,  which closed in early September
2004, Kodak acquired certain intellectual  property and equipment of the imaging
business  for $10.0  million and hired 47 former  National  employees.  Since an
intangible asset and employees that directly supported the imaging business were
not included in the sale, we incurred  charges for severance to these  employees
and the impairment of the asset.  We recorded a $1.2 million charge in the first
quarter of fiscal 2005 for these items as well as some severance charges related
to other cost reduction actions in the quarter.  Further detail related to these
charges is presented in the following table:



                                   Analog
(In Millions)                      Segment       All Others    Total
                                   ------------- ------------- --------------
                                                           

Severance                                $ 0.3         $ 0.4         $ 0.7
Asset write-off                            0.5           -             0.5
                                   ------------- ------------- --------------
Total cost reduction charges             $ 0.8         $ 0.4         $ 1.2
                                   ============= ============= ==============

     Noncash  charges of $0.5 million  included in the above table relate to the
write-off of the asset that was a part of the imaging  business.  In  connection
with the sale transaction, we also entered into a separate supply agreement with
Kodak  where we will  manufacture  product for them at prices  specified  by the
terms  of the  agreement.  This  agreement  is  effective  for one  year  unless
terminated earlier as permitted under its terms.
     The  following  table  provides a summary of the  activities  for the three
months  ended August 29, 2004 related to our cost  reduction  and  restructuring
actions included in accrued liabilities:


                        Fiscal 2005 Cost        Profit-Improvement        Cost Reduction Actions
                        Reduction Actions       Actions                    in Prior Years
                        ---------------------   -----------------------    ------------------------
                                     Other                     Other                     Other
                                     Exit                      Exit                      Exit
(In Millions)           Severance    Costs      Severance      Costs       Severance     Costs          Total
                        ------------ --------   -------------- --------    ------------- ----------     ---------
                                                                                  
Balance at
  May 30, 2004            $  -       $  -           $ 3.3      $  4.8          $ 0.1      $ 2.7          $ 10.9
Cost reduction
  charges                    0.7        -             -           -              -          -               0.7
Cash payments                -          -            (1.7)       (0.3)                     (0.3)           (2.3)
                        ------------ --------   -------------- --------    ------------- ----------     ---------
Balance at
  August 29, 2004          $ 0.7     $  -           $ 1.6      $  4.5          $ 0.1      $ 2.4           $ 9.3
                        ============ ========   ============== ========    ============= ==========     =========

     During the first  quarter of fiscal 2005 we paid  severance to 31 employees
in  connection  with  workforce  reductions  related  to the  profit-improvement
actions that occurred in fiscal 2004.  Amounts paid for other exit-related costs
during the first quarter of fiscal 2005 were  primarily for payments under lease
obligations associated with actions taken in prior years.

Note 5. Long term Debt

On August 25, 2004 we amended an existing credit agreement with a bank to extend
the due  date of our  unsecured  promissory  note  denomiated  in  Japanese  yen
(2,408,750,000).  Under the terms of the amended agreement,  the promissory note
will become due in August 2007 and bears  interest  based on 1.375  percent over
the 3-month Japanese LIBOR rate and is reset quarterly.  We are also required to
comply with the covenants set forth under our multicurrency credit agreement.

Note 6. Defined Pension and Retirement Plans

Net periodic pension costs for fiscal 2005 for our defined benefit pension plans
maintained in the U.K., Germany, Japan and Taiwan are presented in the following
table:


                                                             Three Months Ended
                                                        ---------------------------
                                                                  Aug. 29,
(In Millions)                                                       2004
                                                        ---------------------------
                                                               
Service cost of benefits earned during the period                  $  1.9
Plan participant contributions                                       (0.5)
Interest cost on projected benefit obligation                         4.1
Expected return on plan assets                                       (3.1)
Net amortization and deferral                                         1.6
                                                        ---------------------------

Net periodic pension cost                                           $ 4.0
                                                        ===========================

     Total  contributions paid to these plans during the first quarter of fiscal
2005 were $1.1 million.  We currently expect our fiscal 2005  contribution to be
approximately $4.0 million.

Note 7. Stock Repurchase

In June 2004, we  repurchased  1.5 million  shares of our common stock for $30.0
million  upon the  settlement  of a contract we  previously  entered into with a
financial institution in April 2004.

Note 8. Segment Information

The following table presents information related to our reportable segments:


                                                            Analog
(In Millions)                                               Segment     All Others      Total
                                                         -------------- ------------ -------------
                                                                                
Three months ended August 29, 2004:
   Sales to unaffiliated customers                          $ 468.3      $    79.7         $ 548.0
                                                         ============== ============ =============
  Segment income before income taxes                        $ 142.3     $      6.7         $ 149.0
                                                         ============== ============ =============

Three months ended August 24, 2003:
   Sales to unaffiliated customers                          $ 347.9      $    76.9         $ 424.8
                                                         ============== ============ =============
  Segment income (loss) before income taxes and
   cumulative effect of a change in accounting
   principle                                               $   55.9      $   (20.0)       $   35.9
                                                         ============== ============ =============

Note 9.  Contingencies - Legal Proceedings

o Environmental Matters

We have  been  named  to the  National  Priorities  List  for our  Santa  Clara,
California  site and have completed a remedial  investigation/feasibility  study
with the Regional Water Quality  Control Board  (RWQCB),  acting as an agent for
the Federal  Environmental  Protection  Agency. We have agreed in principle with
the  RWQCB to a site  remediation  plan and we are  conducting  remediation  and
cleanup  efforts at the site. In addition to the Santa Clara site,  from time to
time we have  been  designated  as a  potentially  responsible  party  (PRP)  by
international,  federal and state agencies for certain  environmental sites with
which we may have had direct or indirect  involvement.  These  designations  are
made  regardless of the extent of our  involvement.  These claims are in various
stages of  administrative  or  judicial  proceedings  and  include  demands  for
recovery of past governmental  costs and for future  investigations and remedial
actions.  In many  cases,  the  dollar  amounts  of the  claims  have  not  been
specified, and in the case of the PRP cases, claims have been asserted against a
number of other entities for the same cost recovery or other relief as is sought
from us. We accrue costs associated with environmental  matters when they become
probable  and can be  reasonably  estimated.  The  amount  of all  environmental
charges to  earnings,  including  charges for the Santa  Clara site  remediation
(excluding potential reimbursements from insurance coverage),  were not material
during the fiscal  periods  covered in these  condensed  consolidated  financial
statements.
     As part of our  disposition  in fiscal  1996 of the  Dynacraft  assets  and
business,  we retained  responsibility  for environmental  claims connected with
Dynacraft's  Santa Clara,  California,  operations  and for other  environmental
claims  arising  from  our  conduct  of  the  Dynacraft  business  prior  to the
disposition. As part of the Fairchild disposition in fiscal 1997, we also agreed
to retain liability for current remediation  projects and environmental  matters
arising  from our prior  operation  of certain  Fairchild  plants and  Fairchild
agreed to arrange for and perform the  remediation  and  cleanup.  We prepaid to
Fairchild  the  estimated  costs  of the  remediation  and  cleanup  and  remain
responsible  for costs  and  expenses  incurred  by  Fairchild  in excess of the
prepaid  amounts.  To date, the costs  associated  with the  liabilities we have
retained in these  dispositions  have not been  material  and there have been no
related legal proceedings.

o Tax Matters

The IRS has completed the field examinations of our tax returns for fiscal years
1997  through  2000 and on July 29, 2003 issued a notice of proposed  adjustment
seeking additional taxes of approximately  $19.1 million (exclusive of interest)
for those years.  We are  contesting  the proposed  adjustment  through the IRS'
administrative  process.  Our tax  returns  are  audited  in the  U.S.  by state
agencies and in  international  locations by local tax authorities  from time to
time.  We believe we have made  adequate tax payments  and/or  accrued  adequate
amounts in our consolidated  financial statements to cover tax amounts sought by
the IRS, as well as any other deficiencies that other governmental  agencies may
find in the audits.

o Other Matters

In January  1999,  a class  action  suit was filed  against us and our  chemical
suppliers  by  former  and  present  employees  claiming  damages  for  personal
injuries. The complaint alleges that cancer and reproductive harm were caused to
employees exposed to chemicals in the workplace.  Plaintiffs' efforts to certify
a medical  monitoring  class were denied by the court.  Discovery in the case is
continuing.
     In November  2000,  a  derivative  action was brought  against us and other
defendants  by a  shareholder  of Fairchild  Semiconductor  International,  Inc.
Plaintiff seeks recovery of alleged "short-swing" profits under section 16(b) of
the  Securities  Exchange Act of 1934 from the sale by the defendants in January
2000  of  Fairchild  common  stock.  The  complaint   alleges  that  Fairchild's
conversion of preferred  stock held by the defendants at the time of Fairchild's
initial  public  offering in August 1999  constitutes a "purchase"  that must be
matched with the January 2000 sale for purposes of computing  the  "short-swing"
profits.  Plaintiff  seeks from National  alleged  recoverable  profits of $14.1
million.  We have completed discovery in the case in the district court. In June
2004, the Securities and Exchange Commission  proposed clarifying  amendments to
its section  16(b) rules which we believe would be  dispositive  of the case. In
September  2004, the district court ordered a stay of the case pending the SEC's
adoption of the proposed  amendments.  We intend to continue to contest the case
through all available means should the SEC's proposed amendments not resolve the
case.
     In April 2002, ZF Micro Solutions,  Inc. brought suit against us alleging a
number of contract  and tort claims  related to an agreement we had entered into
in 1999 to design and  manufacture  a custom  integrated  circuit  device for ZF
Micro Devices.  ZF Micro Devices ceased business operations in February 2002 and
the case was brought by ZF Micro  Solutions as  successor  to ZF Micro  Devices.
Trial began in May 2004 and a verdict was rendered in June 2004.  The jury found
for ZF Micro  Solutions on a claim of  intentional  misrepresentation,  awarding
damages of $28.0  million,  and on a claim of breach of the implied  covenant of
good faith and fair dealing,  awarding  damages of $2.0 million.  The jury found
for us on seven  other of the  plaintiff's  claims  and also found for us on our
cross-claim  for breach of  contract,  awarding us damages of $1.1  million.  In
response to our  post-trial  motions  challenging  the verdicts  against us, the
court  ordered  the case to be  retried  in its  entirety.  A new trial  date of
February  22,  2005 has been set by the  court.  We  currently  have an  accrued
liability  of $30.0  million that was recorded in fiscal 2004 to cover the total
amount of damages the jury awarded to ZF Micro  Solutions in the original trial.
Although  the loss we may  ultimately  sustain  may be higher or lower  than the
amount we have  recorded,  this is our best estimate at this time of the loss we
may incur.  We have not recognized  the $1.1 million for damages  awarded to us,
since we have no assurance of its recoverability.
     In addition to the foregoing, we are a party to other suits and claims that
arise in the normal course of business. Based on current information,  we do not
believe  that  it is  probable  that  losses  associated  with  the  proceedings
discussed  above that exceed  amounts  already  recognized  in our  consolidated
financial  statements  will be incurred in amounts that would be material to our
consolidated financial position or results of operations.

o Contingencies - Other

In connection with our past divestitures, we have routinely provided indemnities
to cover the indemnified party for matters such as environmental,  tax, product,
intellectual  property  and  employee  liabilities.  We also  routinely  include
intellectual  property   indemnification   provisions  in  our  terms  of  sale,
development agreements and technology licenses with third parties. Since maximum
obligations are not explicitly stated in these indemnification  provisions,  the
potential amount of future maximum payments cannot be reasonably  estimated.  To
date we have  incurred  minimal  losses  associated  with these  indemnification
obligations  and as a  result,  we have  not  recorded  any  liabilities  in our
consolidated financial statements.



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

This Quarterly Report on Form 10-Q  contains  forward-looking  statements within
the meaning of Section 27A of the Securities Act of 1933 and  Section 21E of the
Securities Exchange Act of 1934. These statements relate to, among other things,
sales, gross margins,  operating expenses,  capital  expenditures,  R&D efforts,
acquisitions  and  investments in other  companies and are indicated by words or
phrases  such  as  "anticipate,"   "expect,"  "outlook,"  "foresee,"  "believe,"
"could,"  "intend," and similar words or phrases.  These statements are based on
our current  plans and  expectations  and involve risks and  uncertainties  that
could  cause  actual  results  to differ  materially  from  expectations.  These
forward-looking  statements  should not be relied upon as  predictions of future
events as we cannot  assure you that the events or  circumstances  reflected  in
these  statements  will be achieved or will occur.  The  following are among the
principal  factors that could cause actual results to differ materially from the
forward-looking  statements:  general  business and economic  conditions  in the
semiconductor industry and in various markets such as wireless, PC, displays and
networks;  pricing pressures and competitive factors; delays in the introduction
of new  products  or lack  of  market  acceptance  for new  products;  risks  of
international operations;  our success in integrating acquisitions and achieving
operating  improvements with acquisitions;  legislative and regulatory  changes;
the outcome of legal,  administrative and other proceedings that we are involved
in; the  results of our  programs  to control or reduce  costs;  and the general
worldwide geopolitical  situation.  For a discussion of some of the factors that
could  cause  actual  results  to  differ  materially  from our  forward-looking
statements,  see the  discussion  on Risk Factors  that appears  below and other
risks and uncertainties  detailed in this and our other reports and filings with
the  Securities  and Exchange  Commission.  We undertake no obligation to update
forward-looking statements to reflect developments or information obtained after
the date hereof and disclaim any obligation to do so.

     This  discussion  should  be  read in  conjunction  with  the  consolidated
financial  statements and the accompanying  notes included in this Form 10-Q and
in our Annual Report on Form 10-K for the fiscal year ended May 30, 2004.

o Critical Accounting Policies and Estimates

We believe the following  critical  accounting  policies are those policies that
have a significant  effect on the  determination  of our financial  position and
results of operations. These policies also require us to make our most difficult
and subjective judgments:

1.   Revenue Recognition
     We recognize revenue from the sale of semiconductor products upon shipment,
     provided title and risk of loss have passed to the customer,  the amount is
     fixed or determinable and collection of the revenue is reasonably  assured.
     We record a provision for estimated future returns at the time of shipment.
     Approximately  50  percent  of our  semiconductor  product  sales were made
     through  distributors  in  the  first  quarter  of  fiscal  2005.  We  have
     agreements with our  distributors  that cover various  programs,  including
     pricing   adjustments  based  on  resales,   scrap  allowances  and  volume
     incentives.  The revenue we record for these  distribution  sales is net of
     estimated  provisions  for  these  programs.   When  determining  this  net
     distribution revenue, we must make significant judgments and estimates. Our
     estimates are based upon historical  experience rates,  inventory levels in
     the  distribution  channel,  current  economic  trends,  and other  related
     factors.  Actual distributor  activity has been materially  consistent with
     the provisions we have made based on our estimates. However, because of the
     inherent  nature of  estimates,  there is always a risk that there could be
     significant  differences  between  actual  amounts and our  estimates.  Our
     financial  condition and operating  results are dependent on our ability to
     make reliable  estimates and we believe that our estimates are  reasonable.
     However,  different  judgments or estimates  could result in variances that
     might be significant to reported operating results.
          Service  revenues,  which are included in net sales, are recognized as
     the services are provided or as milestones  are achieved,  depending on the
     terms of the arrangement.
          Intellectual  property income is not classified as sales.  This income
     is classified as a component of special items in the consolidated statement
     of operations and is recognized  when the license is delivered,  the fee is
     fixed or determinable,  collection of the fee is reasonably  assured and no
     further obligations to the other party exist.

2.   Valuation of Inventories
     Inventories  are stated at the lower of standard cost,  which  approximates
     actual  cost on a  first-in,  first-out  basis,  or  market.  We reduce the
     carrying  value of inventory for  estimated  obsolescence  or  unmarketable
     inventory  by an amount  that is the  difference  between  its cost and the
     estimated  market  value based upon  assumptions  about  future  demand and
     market conditions.  Our products are classified as either custom, which are
     those   products   manufactured   with   customer-specified   features   or
     characteristics,  or non-custom,  which are those products that do not have
     customer-specified features or characteristics. We evaluate obsolescence by
     analyzing the inventory aging,  order backlog and future customer demand on
     an individual  product  basis.  If actual  demand were to be  substantially
     lower than what we have  estimated,  we may be required to write  inventory
     down below the current  carrying value.  While our estimates  require us to
     make significant  judgments and assumptions about future events, we believe
     our  relationships  with our customers,  combined with our understanding of
     the  end-markets  we serve,  provide us with the  ability to make  reliable
     estimates. The actual amount of obsolete or unmarketable inventory has been
     materially   consistent  with  previously  estimated  write-downs  we  have
     recorded.   We  also   evaluate  the  carrying   value  of  inventory   for
     lower-of-cost-or-market   on  an  individual   product  basis,   and  these
     evaluations are intended to identify any difference  between net realizable
     value and standard cost. Net realizable  value is determined as the selling
     price of the product less the estimated cost of disposal.  When  necessary,
     we reduce the  carrying  value of  inventory to net  realizable  value.  If
     actual  market  conditions  and  resulting  product  sales  were to be less
     favorable than what we have projected, additional inventory write-downs may
     be required.

3.   Impairment of Goodwill, Intangible Assets and Other Long-lived Assets

     We assess the impairment of long-lived assets whenever events or changes in
     circumstances  indicate that their  carrying  value may not be  recoverable
     from the estimated  future cash flows expected to result from their use and
     eventual  disposition.  Our long-lived  assets  subject to this  evaluation
     include property,  plant and equipment and amortizable  intangible  assets.
     Amortizable  intangible assets subject to this evaluation include developed
     technology we have acquired, patents and technology licenses. We assess the
     impairment of goodwill  annually in our fourth fiscal  quarter and whenever
     events or changes in circumstances indicate that it is more likely than not
     that  an  impairment  loss  has  been  incurred.  We are  required  to make
     judgments  and  assumptions  in  identifying  those  events or  changes  in
     circumstances that may trigger impairment.  Some of the factors we consider
     include:

     o    Significant decrease in the market value of an asset
     o    Significant  changes  in the  extent or manner  for which the asset is
          being used or in its physical condition
     o    A  significant  change,  delay or departure  in our business  strategy
          related to the asset
     o    Significant  negative  changes in the  business  climate,  industry or
          economic conditions
     o    Current period  operating losses or negative cash flow combined with a
          history of  similar  losses or a forecast  that  indicates  continuing
          losses associated with the use of an asset

          Our impairment evaluation of long-lived assets includes an analysis of
     estimated  future  undiscounted  net cash flows expected to be generated by
     the assets over their  remaining  estimated  useful lives. If the estimated
     future undiscounted net cash flows are insufficient to recover the carrying
     value of the assets over the  remaining  estimated  useful  lives,  we will
     record an impairment  loss in the amount by which the carrying value of the
     assets exceeds the fair value.  We determine fair value based on discounted
     cash flows using a discount rate commensurate with the risk inherent in our
     current business model. If, as a result of our analysis,  we determine that
     our  amortizable  intangible  assets or other  long-lived  assets have been
     impaired,  we will recognize an impairment  loss in the period in which the
     impairment is determined.  Any such impairment  charge could be significant
     and could have a material  adverse  effect on our  financial  position  and
     results of operations.  Major factors that influence our cash flow analysis
     are our estimates for future revenue and expenses  associated  with the use
     of the asset.  Different  estimates could have a significant  impact on the
     results of our evaluation.
          Our  impairment  evaluation of goodwill is based on comparing the fair
     value to the carrying value of our reporting units with goodwill.  The fair
     value of a reporting  unit is measured at the  business  unit level using a
     discounted  cash flow  approach that  incorporates  our estimates of future
     revenues and costs for those business units.  Reporting units with goodwill
     include  our  wireless,  displays,  power  management  and data  conversion
     business units,  which are operating  segments within our Analog reportable
     segment,  and our enterprise  networking and device  connectivity  business
     units, which are not reportable  segments and are included in "All Others."
     Our estimates are consistent with the plans and estimates that we are using
     to manage the underlying businesses. If we fail to deliver new products for
     these  business  units,  or if the products  fail to gain  expected  market
     acceptance,  or market  conditions  for these  businesses  fail to  sustain
     improvement,  our revenue and cost forecasts may not be achieved and we may
     incur charges for goodwill impairment, which could be significant and could
     have a material adverse effect on our net equity and results of operations.

4.   Deferred Income Taxes
     We determine  deferred tax  liabilities  and assets based on the future tax
     consequences  that can be  attributed  to net  operating  loss  and  credit
     carryovers and differences between the financial statement carrying amounts
     of existing assets and liabilities  and their  respective tax bases,  using
     the tax rate  expected to be in effect when the taxes are actually  paid or
     recovered. The recognition of deferred tax assets is reduced by a valuation
     allowance if it is more likely than not that the tax  benefits  will not be
     realized.  The ultimate realization of deferred tax assets depends upon the
     generation  of future  taxable  income  during the  periods in which  those
     temporary  differences  become  deductible.  We consider past  performance,
     expected  future  taxable  income and prudent  and  feasible  tax  planning
     strategies in assessing the amount of the valuation allowance. Our forecast
     of expected  future  taxable income is based over those future periods that
     we believe can be reasonably  estimated.  Changes in market conditions that
     differ  materially from our current  expectations and changes in future tax
     laws in the U.S. and international jurisdictions may cause us to change our
     judgments of future taxable income.  These changes,  if any, may require us
     to adjust our existing  tax  valuation  allowance  higher or lower than the
     amount we currently have recorded.

o Overview

We  began  fiscal  2005  with  a  continued   emphasis  on  our  analog  product
capabilities,   particularly  in  the  standard  linear   segments.   The  World
Semiconductor  Trade Statistics  (WSTS) defines "standard linear" as amplifiers,
data converters,  regulators and references (our power management products), and
interface.  We are continuing to focus our  investments on our core analog areas
that  generate  higher  gross  margins  and produce  higher  returns on invested
capital.  Consistent with this focus, we announced  during the fiscal 2005 first
quarter the sale of our imaging business, which was completed in early September
2004. We achieved  strong margin and profit  performance in the first quarter of
fiscal 2005,  despite  some market  uncertainties  in the  wireless  handset and
displays areas. As we move through fiscal 2005, we will continue to focus on our
gross margin performance relative to the level of sales we achieve. Our research
and  development  investments  will continue to be aimed primarily at high value
analog growth areas.
     In reviewing our  performance we consider  several key financial  measures.
When  reviewing our net sales  performance,  we look at sales growth rates,  new
order rates (including turns orders),  blended-average  selling prices,  revenue
from new products and market share in the standard linear category as defined by
WSTS. We generally define new products as those introduced within the last three
years. We gauge our operating income  performance  based on gross margin trends,
product mix,  blended-average  selling  prices,  factory  utilization  rates and
operating  expenses  relative to sales. We are focused on generating a return on
invested capital that consistently  exceeds our cost of capital by concentrating
on operating income,  working capital management,  capital expenditures and cash
management.  Operating  income  improvements  are being  driven by gross  margin
growth and more efficient operating expense ratios.
     During the quarter,  we continued  our stock  repurchase  program.  In June
2004, we repurchased a total of 1.5 million shares of our common stock for $30.0
million in connection with the $400 million stock repurchase  program  announced
in March  2004.  This stock  repurchase  program is one  element of our  overall
effort to increase  our return on invested  capital,  which we believe  improves
shareholder value. As of August 29, 2004, there was $227.5 million remaining for
future  common stock  repurchases  under this program.  The following  table and
discussion  provides  an  overview of our  operating  results  for the  recently
completed first quarter:


                                     -----------------------------------------
                                               Three Months Ended
                                     Aug. 29,                   Aug. 24,
         (In Millions)               2004          % Change     2003
                                     ------------- ------------ --------------

                                                           
          Net sales                      $548.0          29%        $424.8

         Operating income             $   148.4                  $    35.3
         As a % of net sales               27%                         8%

         Net income                   $   117.7                  $    29.7
         As a % of net sales               21%                         7%


     The sales  increase  in the  first  quarter  of  fiscal  2005 over the same
quarter in fiscal 2004 is  attributable  to both higher  industry demand and our
market  share  gains in key  standard  linear  markets,  particularly  for power
management  products.  For the company overall, our unit shipments were up by 21
percent  and  blended-average  selling  prices were up by 7 percent in the first
quarter of fiscal 2005 from unit shipments and blended-average selling prices in
the first quarter of fiscal 2004.  The  improvement  in net income was driven by
higher gross margin on higher sales, as well as lower operating expenses.
     Net income for the first quarter of fiscal 2005 includes a $0.3 million net
gain  from  special  items.  The  special  items  include  $1.5  million  of net
intellectual  property income,  which was partially offset by a $1.2 million net
charge for cost reduction actions primarily related to the imaging business.  In
late August  2004,  we  announced  the sale of the imaging  business,  which was
completed in September 2004 (See Note 4 to the Condensed  Consolidated Financial
Statements).
     Net income for the first quarter of fiscal 2004 included a $4.6 million net
charge from  special  items.  The special  items  included a net charge of $12.6
million  for cost  reduction  actions  and the exit and sale of the  information
appliance  business completed in August 2003, which was partially offset by $8.0
million of net intellectual property income. Net income for the first quarter of
fiscal 2004 also included a $1.9 million charge  (including a tax effect of $0.2
million)  for the  cumulative  effect of a change in  accounting  principle as a
result  of the  adoption  of SFAS No.  143,  "Accounting  for  Asset  Retirement
Obligations."

o Net Sales


                                        ------------------------------------------
                                                   Three Months Ended
                                        Aug. 29,                    Aug. 24,
         (In Millions)                  2004           % Change     2003
                                        -------------- ------------ --------------

                                                               
         Analog segment                     $468.3           35%        $347.9
         As a % of net sales                  85%                         82%

         All others                           79.7            4%          76.9
         As a % of net sales                  15%                         18%
                                        --------------              --------------
         Total net sales                    $548.0                      $424.8
                                        ==============              ==============
                                             100%                        100%


The  chart  above  and the  following  discussion  are  based on our  reportable
segments described in Note 14 to the Consolidated  Financial Statements included
in our Annual Report on Form 10-K for the year ended May 30, 2004.
     Our sales growth for the first quarter of fiscal 2005 compared to the first
quarter of fiscal 2004 was largely due to the Analog  segment.  Growth in Analog
segment sales was driven by higher consumer demand for products such as wireless
handsets and notebook  computers,  and also because of a general  trend  towards
increased analog semiconductor content in a variety of electronic products. Unit
volume was up 21 percent and  blended-average  selling prices grew by 11 percent
in the first  quarter  of fiscal  2005 over the first  quarter  of fiscal  2004.
Blended-average  selling prices were higher  reflecting both mix of higher value
products as well as actual price improvements, as we have been actively striving
to increase our sales of high value,  high performance  analog products.  Within
the Analog segment,  sales of power management  products led the growth in sales
with an increase of 52 percent  from sales in the first  quarter of fiscal 2004.
Increased  activity in wireless handsets largely drove the sales growth in power
management  products.  Sales of  audio,  data  conversion,  application-specific
wireless (including radio frequency building blocks) and amplifier products also
contributed to sales growth with increases of 48 percent, 39 percent, 18 percent
and 14 percent, respectively, in the first quarter of fiscal 2005 over the first
quarter of fiscal 2004.

o Gross Margin


                                        -------------------------------------
                                                Three Months Ended
                                        Aug. 29,                 Aug. 24,
         (In Millions)                  2004        % Change     2003
                                        ----------- ------------ ------------

                                                            
          Net sales                         $548.0        29%        $424.8
          Cost of sales                      246.4        10%         224.4
                                        -----------              ------------

          Gross margin                      $301.6                   $200.4
                                        ===========              ============
           As a % of net sales                55%                      47%


The  increase in gross margin for the first  quarter of fiscal 2005  compared to
the same quarter of fiscal 2004 was driven by a  combination  of higher  factory
utilization  with  improvement  in product  mix and actual  selling  prices.  As
discussed in the Net Sales section above,  our product mix has improved  through
active  efforts to  increase  the portion of our  business  that comes from high
value, higher performance analog products,  which are more proprietary in nature
and can generate  higher margins than products that are less  proprietary or are
multi-sourced.  Since these analog  products  generally have higher margins than
non-analog  products,  the growth in Analog segment sales to 85 percent of total
net sales in the first quarter of fiscal 2005 from 82 percent of total net sales
in the first quarter of fiscal 2004 also positively impacted our gross margins.

o Research and Development


                                        -------------------------------------
                                                Three Months Ended
                                        Aug. 29,    % Change     Aug. 24,
         (In Millions)                  2004                     2003
                                        ----------- ------------ ------------

                                                           
         Research and
           development                       $85.7        (8%)        $93.2
         As a % of net sales                  16%                      22%


Lower  research  and  development  expenses in the first  quarter of fiscal 2005
compared to the first quarter of fiscal 2004 largely  reflect  reduced  spending
due to the sale of the  information  appliance  business  in August 2003 and the
completion  in fiscal 2004 of other  actions  aimed at reducing our research and
development  expenses  as a  percentage  of  sales.  At the same  time,  ongoing
research and development  spending is heavily focused on our analog products and
our underlying  analog  capabilities.  Total company  spending through the first
quarter of fiscal 2005 for new product  development was down 9 percent,  and for
process  and support  technology  was down 5 percent  from the first  quarter of
fiscal 2004.  Although research and development  spending is down as a whole and
as a  percentage  of sales,  research  and  development  spending for our Analog
segment  increased as we continue to invest in the development of new analog and
mixed-signal technology-based products for wireless handsets, displays, notebook
PCs, other portable  devices,  as well as  applications  for the broader markets
requiring  analog  technology.   A  significant  portion  of  our  research  and
development is directed at power management technology.

o Selling, General and Administrative


                                       --------------------------------------
                                                Three Months Ended
                                       Aug. 29,                  Aug. 24,
         (In Millions)                 2004         % Change     2003
                                       ------------ ------------ ------------

                                                            
         Selling, general and
           administrative                   $67.8          1%         $67.3
         As a % of net sales                 12%                       16%


The trend in selling,  general and administrative expenses for the first quarter
of fiscal 2005  compared to the same  quarter of last fiscal year  reflects  our
efforts to manage our cost  structure  in a way that allows sales to rise faster
than  expenses.   Some  higher  expenses  in  fiscal  2005  stemming  from  some
incremental corporate activities were mainly offset by the favorable impact from
other  reduced  expenses.  As a result,  SG&A  expenses  as a  percent  of sales
declined  from 16 percent in the first  quarter of fiscal  2004 to 12 percent in
the first quarter of fiscal 2005.

o Interest Income, Net


                                                 ----------------------------
                                                     Three Months Ended
                                                 Aug. 29,       Aug. 24,
         (In Millions)                           2004           2003
                                                 -------------- -------------

                                                               
           Interest income                            $ 3.1          $ 3.2
           Interest expense                            (0.5)          (0.1)
                                                 -------------- -------------
           Interest income, net                       $ 2.6          $ 3.1
                                                 ============== =============


The  decrease  in  interest  income,  net for the first  quarter of fiscal  2005
compared to the first  quarter of fiscal 2004 was due to an increase in interest
expense  from higher  average  interest  rates on slightly  lower debt  balances
during the first  quarter of fiscal 2005.  Interest  expense in fiscal 2005 also
includes the accretion of interest associated with software license obligations.
In addition,  we had lower  interest  income from lower average cash balances in
the first quarter of fiscal 2005.  Although we generated positive cash flow from
operations,  our cash  balances  in the first  quarter of fiscal  2005 are lower
mainly as a result of the  purchase of our common stock in  connection  with the
stock repurchase programs commenced in fiscal 2004.

o Other Expense, Net


                                                 ----------------------------
                                                     Three Months Ended
                                                 Aug. 29,       Aug. 24,
         (In Millions)                           2004           2003
                                                 -------------- -------------
                                                              
           Share in net losses of equity-
             method investments                       $(1.6)         $(4.8)
           Net gain on investments                      0.1            2.3
           Other                                       (0.5)           -
                                                 -------------- -------------
           Total other expense, net                 $  (2.0)         $(2.5)
                                                 ============== =============


The  components  of other  expense,  net are primarily  derived from  activities
related to our investments. The share of net losses in equity-method investments
was lower in the first  quarter of fiscal 2005 than the first  quarter of fiscal
2004 as we now have fewer equity-method  investments in nonpublic companies. Net
gain on marketable and other investments in the first quarter of fiscal 2005 was
from the sale of a  marketable  investment.  Net gain on  marketable  and  other
investments in the first quarter of fiscal 2004 was from the sale of shares in a
nonpublicly traded company upon its acquisition by a third party.

o Income Tax Expense

We recorded  income tax expense of $31.3  million in the first quarter of fiscal
2005  compared  to $4.3  million in the first  quarter of fiscal  2004 on income
before income taxes and cumulative  effect of a change in accounting  principle.
The effective tax rate for the first quarter of fiscal 2005 was approximately 21
percent  compared to  approximately  12 percent for the first  quarter of fiscal
2004. Tax expense for the first quarter  fiscal of 2005  consisted  primarily of
U.S.  income tax,  net of net  operating  losses and tax  credits,  and non-U.S.
income  taxes.  Tax  expense  for the first  quarter  of fiscal  2004  consisted
primarily of U.S.  alternative minimum tax, net of operating loss carryforwards,
and non-U.S. income taxes.

o Liquidity and Capital Resources


                                       ------------------------------------
                                                Three Months Ended
                                        Aug. 29,               Aug. 24,
         (In Millions)                  2004                   2003
                                        ------------- -------- -------------

                                                           
         Net cash provided by
           operating activities            $ 119.6                 $ 26.2

         Net cash used by
           investing activities              (62.6)                (124.9)

         Net cash provided
           by financing activities            23.6                   17.9
                                        -------------          -------------
     Net change in cash and
           cash equivalents                 $ 80.6               $  (80.8)
                                        =============          =============


The primary factors  contributing to the changes in cash and cash equivalents in
the first quarter of fiscal 2005 and 2004 are described below:
     In the first quarter of fiscal 2005,  cash from  operating  activities  was
generated  primarily  from net income,  adjusted  for noncash  items  (primarily
depreciation and amortization),  which substantially  offset the negative impact
that came from changes in working capital  components due primarily to decreases
in accounts  payable and accrued  expenses.  The decrease in the  allowance  for
receivables in the first quarter of fiscal 2005 is primarily  attributable  to a
combination of annual payments made related to distributor  incentive  programs,
activity  related to a special  program  that was  reinstated  with an  existing
distributor  and  lower  receivables  due to the  reduced  level of sales in the
quarter. To a lesser extent, we also generated cash from operating activities in
the first  quarter of fiscal  2004.  The positive  impact from net income,  when
adjusted  for noncash  items  (primarily  depreciation  and  amortization),  was
greater than the negative impact from changes in working  capital  components in
the first quarter of fiscal 2004.
     Major uses of cash for  investing  activities  during the first  quarter of
fiscal 2005  included  investment  in  property,  plant and  equipment  of $55.0
million, primarily for the purchase of machinery and equipment, and funding of a
benefit  plan in the amount of $4.8  million.  Major uses of cash for  investing
activities  for the first  quarter of fiscal  2004  included  net  purchases  of
available-for-sale securities of $82.8 million and investment in property, plant
and  equipment of $40.7  million,  primarily  for the purchase of machinery  and
equipment.
     The  primary  source of cash from our  financing  activities  came from the
issuance of common stock under  employee  benefit  plans of $25.1 million in the
first  quarter of fiscal 2005 and $20.6  million in the first  quarter of fiscal
2004.
     In March 2004, we announced that our Board of Directors had approved a $400
million stock  repurchase  program similar to the $400 million stock  repurchase
program completed in the second quarter of fiscal 2004. The new stock repurchase
program is consistent  with our current  business  model which focuses on higher
value analog products and, therefore, is less capital intensive than it has been
historically.  This stock repurchase program is one element of an overall effort
to  increase  our  return  on  invested  capital,   which  we  believe  improves
shareholder value. As of August 29, 2004, there was $227.5 million remaining for
future common stock repurchases under this program.
     We foresee  continuing cash outlays for plant and equipment in fiscal 2005,
with  our  primary  focus on  analog  capabilities  at our  existing  sites.  We
currently  expect our fiscal  2005  capital  expenditure  amount to be below the
fiscal  2004  amount.  Our  capital  expenditures  do not  include  internal-use
software  acquired under  long-term  obligations  or equipment  acquired for use
under operating leases. As discussed in the Outlook section, we are anticipating
that revenues will decline 8 to 10 percent  sequentially  in the second quarter.
Consistent  with the  revenue  decrease,  we are  reducing  the level of capital
expenditures.  Our capital expenditure  activity for the remainder of the fiscal
year will be dependent  upon business  conditions.  We expect  existing cash and
investment  balances,  together with existing lines of credit and cash generated
by  operations,  to be sufficient to finance the capital  investments  currently
planned for in fiscal 2005, as well as the stock repurchase program.
     Our cash and investment  balances are dependent on continued  collection of
customer  receivables and the ability to sell inventories.  Although we have not
experienced major problems with our customer  receivables,  significant declines
in overall  economic  conditions  could lead to  deterioration in the quality of
customer  receivables.  In addition,  major declines in financial  markets would
likely cause reductions in our cash equivalents and marketable investments.
     The following  table provides a summary of the effect on liquidity and cash
flows from our contractual obligations as of August 29, 2004:


                                 Fiscal Year:                                            2010 and
(In Millions)                    2005            2006      2007      2008     2009       thereafter     Total
                                 --------------- --------- --------- -------- ---------- -------------- ------------
                                                                                  
Contractual obligations:
Debt obligations                    $   0.2      $    -    $  21.9     $ -     $  -          $  -        $ 22.1
Accrued software license
  obligations                          19.7         10.0       8.2       -        -             -          37.9
Noncancelable
  operating leases                     21.9         24.3      19.3       9.3      6.5           5.5        86.8
Purchase obligations under:
  Fairchild manufacturing
    agreement                           1.5          -         -         -        -             -           1.5
  Other                                 2.4          2.2       0.7       0.3      0.2           -           5.8
                                 --------------- --------- --------- -------- ---------- -------------- ------------
Total                                $ 45.7       $ 36.5    $ 50.1     $ 9.6    $ 6.7         $ 5.5     $ 154.1
                                 =============== ========= ========= ======== ========== ============== ============

Commercial Commitments:
Standby letters of credit
  under bank multicurrency
  agreement                        $ 8.8             -         -         -         -            -         $ 8.8
                                 =============== ========= ========= ======== ========== ============== ============


     In addition, as of August 29, 2004, capital purchase commitments were $11.4
million.

o Recently Issued Accounting Pronouncements

In July 2004, the Financial  Accounting  Standards  Board reached a consensus on
Emerging  Issues Task Force Issue No. 02-14,  "Whether an Investor  Should Apply
the Equity  Method of Accounting to  Investments  Other Than Common  Stock." The
Task  Force's  consensus  was that when an investor  has the ability to exercise
significant  influence over the operating and financial policies of an investee,
the investor  should apply the equity method of  accounting  only when it has an
investment  in common stock and/or an  investment  that is  in-substance  common
stock. The Task Force also reached a consensus on the definition of in-substance
common stock and related  guidance.  EITF 02-14 is effective for our fiscal 2005
third  quarter  ending  February  27,  2005.  We are  currently  evaluating  the
requirements  of EITF  02-14  and  have not yet  determined  its  impact  on our
consolidated financial statements.
     In March 2004, the Financial Accounting Standards Board reached a consensus
on   Emerging   Issues   Task   Force   Issue  No.   03-1,   "The   Meaning   of
Other-Than-Temporary  Impairment and Its  Application  to Certain  Investments."
EITF 03-1  provides new guidance for  evaluating  impairment  losses on debt and
equity investments,  as well as new disclosure requirements for investments that
are determined to be  other-than-temporarily  impaired.  In September  2004, the
Financial  Accounting  Standards  Board  approved  the  issuance of a FASB Staff
Position to delay the requirement to record  impairment  losses under EITF 03-1.
The approved delay applies to all  securities  within the scope of EITF 03-1 and
is expected to end when new  guidance is issued and comes into  effect.  Pending
issuance of new guidance we have not yet evaluated the requirements of EITF 03-1
nor determined its impact on our consolidated financial statements.

o Outlook

Although sales levels in the semiconductor  industry are higher than they were a
year ago, overall economic conditions  continue to be difficult to predict.  Our
business  over the summer  was  affected  by slower  orders  than we  originally
anticipated,  particularly from our distribution channel. The order slowdown was
driven by shorter lead times that caused  distributors  to reduce their backlogs
and  delay  reorder  activity.  We also saw a  slowdown  in  demand in the Asian
handset market.  Turns orders, which are orders received with delivery requested
in the same  quarter,  were much lower than we had  anticipated  even  though we
assumed a reasonable level of decrease in turns orders compared to the preceding
fourth quarter of fiscal 2004. As a result, our opening 13-week backlog entering
the second  quarter of fiscal 2005 was lower than it was when we began the first
quarter of fiscal  2005.  While we believe  turns  orders in the second  quarter
should  improve as  companies  increase  their  manufacturing  activity  for the
upcoming holiday season,  we expect the amount of turns orders to be modest when
compared to historical seasonal trends.  Several of our distributors in the Asia
and Europe  regions  have  indicated  that they plan to reduce  their  inventory
levels during our fiscal 2005 second quarter. Considering all factors, including
those discussed above, we expect net sales for the second quarter of fiscal 2005
to decline 8 percent to 10 percent  from the level  achieved  in our fiscal 2005
first  quarter.  However,  if backlog  orders are  cancelled or if the currently
anticipated  level of turns orders is less than expected,  actual net sales will
decline more. We anticipate our gross margin percentage in the second quarter of
fiscal 2005 will be lower than that achieved in the first  quarter.  In response
to the lower  demand,  we have  slowed down our  production  volumes in order to
manage inventory levels. As a result, wafer fabrication  utilization in the near
term will decline.
     Our fiscal 2005 second quarter operating  expenses,  consisting of research
and  development  and selling,  general and  administrative,  are expected to be
comparable  to the fiscal 2005 first  quarter  levels.  This range is consistent
with our overall business model and it anticipates slightly higher payroll costs
from general salary  increases that went into effect around the beginning of the
fiscal 2005 second quarter.

o Risk Factors

Conditions inherent in the semiconductor industry cause periodic fluctuations in
our operating results.  Rapid technological change and frequent  introduction of
new technology leading to more complex and integrated products  characterize the
semiconductor  industry. The result is a cyclical environment with short product
life cycles,  price erosion and high  sensitivity to the overall business cycle.
Although  less capital  investment  is needed for analog  products than for many
other  semiconductor  products,  substantial  capital  and  R&D  investment  are
required to support products and  manufacturing  processes in the  semiconductor
industry. We have experienced in the past and expect to experience in the future
periodic  fluctuations  in our operating  results.  Market shifts in product mix
toward, or away from, higher margin products can also have a significant  impact
on our operating results. As a result of these and other factors,  our financial
results can fluctuate significantly from period to period.

Our  business  will be harmed if we are  unable to compete  successfully  in our
markets.  Competition  in the  semiconductor  industry  is  intense.  Our  major
competitors   include   Analog   Devices,    Linear   Technology,    Maxim,   ST
Microelectronics and Texas Instruments that sell competing products into some of
the same  markets  that we target.  In some cases,  we may also compete with our
customers.  Competition  is based on design  and  quality of  products,  product
performance,  price and service,  with the relative  importance of these factors
varying among products, markets and customers. We cannot assure you that we will
be  able  to  compete  successfully  in  the  future  against  existing  or  new
competitors  or that our  operating  results will not be  adversely  affected by
increased price competition.
     The wireless  handset market continues to be important to our future growth
plans.   New  products   are  being   developed  to  address  new  features  and
functionality  in handsets,  such as color displays,  advanced  audio,  lighting
features  and  image  capture.  Due to high  levels of  competition,  as well as
complex technological requirements,  there is no assurance that we will continue
to be successful in this targeted market.  Although the worldwide handset market
is large,  near-term  growth  trends are uncertain and difficult to predict with
accuracy.

If  development  of new  products  is  delayed  or  market  acceptance  is below
expectations,  future operating results may be unfavorably  affected. We believe
that continued  focused  investment in research and development,  especially the
timely development and market acceptance of new analog products, is a key factor
to  our  successful   growth  and  our  ability  to  achieve  strong   financial
performance.  Successful  development  and  introduction  of  new  products  are
critical to our ability to maintain a competitive  position in the  marketplace.
We will continue to invest resources to develop more highly integrated solutions
and building block products,  both primarily  based on our analog  capabilities.
These  products  will  continue  to be  targeted  towards  applications  such as
wireless  handsets,  displays,  notebook PCs, other  portable  devices and other
applications that require analog technology.

We face  risks  from our  international  operations.  We  conduct a  substantial
portion of our operations  outside the United States. Our recent investment in a
new assembly and test facility in China that commenced operations in fiscal 2005
has expanded our international operations to now include China where we have not
previously conducted manufacturing operations.  International operations subject
our business to risks  associated  with many factors  beyond our control.  These
factors include:

- -        fluctuations in foreign currency rates;
- -        instability of foreign economies;
- -        emerging infrastructures in foreign markets;
- -        support required abroad for demanding manufacturing requirements;
- -        foreign government instability and changes; and
- -        U.S. and foreign laws and policies affecting trade and investment.

Although we did not experience any materially  adverse  effects from our foreign
operations as a result of these factors in the last twelve  months,  one or more
of these  factors  has had an  adverse  effect on us in the past and they  could
adversely  affect us in the future.  In  addition,  although we try to hedge our
exposure  to currency  exchange  rate  fluctuations,  our  competitive  position
relative to non-U.S.  suppliers can be affected by the exchange rate of the U.S.
dollar against other currencies, particularly the Japanese yen and the euro.

Investments and Acquisitions.  We have made and will continue to consider making
strategic  business  investments  and  alliances  and  acquisitions  we consider
necessary  to gain  access  to key  technologies  that we  believe  augment  our
existing technical capability,  and support our business model objectives (which
include  gross  margin,   operating  margin,  and  return  on  invested  capital
objectives).  Acquisitions and investments  involve risks and uncertainties that
may unfavorably impact our future financial  performance.  We may not be able to
integrate and develop the technologies we acquire as expected. If the technology
is not  developed in a timely  manner,  we may be  unsuccessful  in  penetrating
target markets.  In addition,  with any acquisition  there are risks that future
operating  results may be  unfavorably  affected by  acquisition  related costs,
including in-process R&D charges and incremental R&D spending.

Taxes.  From time to time,  we have  received  notices of tax  assessments  from
certain governments of countries in which we operate. These governments or other
government  entities  may serve  future  notices  of  assessments  on us and the
amounts  of  these   assessments  or  our  failure  to  favorably  resolve  such
assessments  may have a material  adverse  effect on our financial  condition or
results of operations.

Current  World  Events.  The  continuing   hostilities  in  Iraq  and  terrorist
activities  worldwide  have  resulted in additional  uncertainty  on the overall
state of the world economy. Our operations and activities in the Middle East are
fairly limited, but we have no assurance that the consequences from these events
will not disrupt our operations in the U.S. or other regions of the world in the
future.  The emergence of various  pandemic  illnesses in Asia over the past few
years is also a cause for  concern,  as our  business in Asia could be adversely
affected.  The spread of any such  illnesses  beyond Asia could also  negatively
impact other  aspects of our  operations.  Increases in oil prices,  should they
continue, may impact our cost structure in the future.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Refer to Part II, Item 7A, Quantitative and Qualitative Disclosures About Market
Risk,  in our annual  report on Form 10-K for the year ended May 30, 2004 and to
the  subheading   "Financial  Market  Risks"  under  the  heading  "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  on
page 26 of our Annual Report on Form 10-K for the year ended May 30, 2004 and in
Note 1, "Summary of Significant  Accounting  Policies,"  and Note 2,  "Financial
Instruments," in the Notes to the Consolidated  Financial Statements included in
Item 8 of our 2004 Form 10-K. There have been no material changes in market risk
from the information reported in these sections.


ITEM 4.  CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures.

We maintain  disclosure controls and procedures that are intended to ensure that
the information required to be disclosed in our Exchange Act filings is properly
and timely  recorded,  processed,  summarized  and  reported.  In designing  and
evaluating our disclosure  controls and  procedures,  our management  recognizes
that any controls and procedures,  no matter how well designed and operated, can
provide only reasonable  assurance of achieving the desired control  objectives,
and that management  necessarily is required to apply its judgment in evaluating
the cost-benefit relationship of possible controls and procedures. Since we have
investments in certain unconsolidated entities which we do not control or mange,
our  disclosure  controls  and  procedures  with  respect to such  entities  are
necessarily   substantially   more  limited  than  those  we  maintain  for  our
consolidated subsidiaries.
     We have a disclosure controls committee comprised of key individuals from a
variety of  disciplines  in the company that are involved in the  disclosure and
reporting  process.  The  committee  meets  regularly to ensure the  timeliness,
accuracy and  completeness  of the  information  required to be disclosed in our
filings.  As required by SEC Rule  13a-15(b),  the committee  reviewed this Form
10-Q and also met with the  Chief  Executive  Officer  and the  Chief  Financial
Officer  to  review  this  Form  10-Q  and  the  required  disclosures  and  the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures. The committee performed an evaluation,  under the supervision of and
with the participation of management,  including our Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of our
disclosure  controls and procedures as of the end of the quarter covered by this
report.  Based on that evaluation and their  supervision of and participation in
the  process,  our Chief  Executive  Officer and Chief  Financial  Officer  have
concluded  that our  disclosure  controls and  procedures  were effective at the
reasonable assurance level.

(b) Changes in internal controls.

There has been no change  in our  internal  controls  over  financial  reporting
during our most  recent  fiscal  quarter  that has  materially  affected,  or is
reasonably  likely to materially  affect,  our internal  controls over financial
reporting.


PART II. OTHER INFORMATION
Item 1. Legal Proceedings

We  currently  are a party to various  legal  proceedings.  Except as  described
below,  there  have  been no  material  developments  in the  legal  proceedings
described  in our Form 10-K for the fiscal year ended May 30,  2004.  You should
refer to the Legal Proceedings  section in our 2004 Form 10-K for information on
our other existing material legal proceedings.
     In April 2002,  ZF Micro  Solutions,  Inc.  brought  suit against us in the
California  Superior Court alleging a number of contract and tort claims related
to an  agreement  we  entered  into in 1999 to design and  manufacture  a custom
integrated circuit device for ZF Micro Devices. ZF Micro Devices ceased business
operations  in February  2002 and the case was brought by ZF Micro  Solutions as
successor to ZF Micro Devices.  The case began trial in May 2004 and on June 14,
2004,  the  jury  in the  case  found  for ZF  Micro  Solutions  on a  claim  on
intentional misrepresentation,  awarding damages of $28.0 million and on a claim
of breach of the  implied  covenant  of good  faith and fair  dealing,  awarding
damages of $2.0 million.  On seven other claims  brought by the  plaintiff,  the
jury  found  for us.  The jury  also  found  for us on our  breach  of  contract
cross-claim,  awarding damages of $1.1 million. In response to our challenges to
the verdicts in favor of ZF Micro Solutions in post-trial motions, the court has
ordered a new trial on all issues and has set February 22, 2005 as the new trial
date. We intend to contest the matter through all available means.
     In November 2000, a derivative  action was filed in the U.S. District Court
in Delaware against us, Fairchild Semiconductor International, Inc. and Sterling
Holding  Company,  LLC, by Mark Levy,  a Fairchild  stockholder.  The action was
brought under Section 16(b) of the Securities Exchange Act of 1934 and the rules
issued under that Act by the Securities and Exchange  Commission.  The plaintiff
seeks  disgorgement  of alleged  short-swing  insider  trading  profits.  We had
originally  acquired  Fairchild  common and preferred stock in March 1997 at the
time we disposed of the Fairchild business. Prior to its initial public offering
in August  1999,  Fairchild  had amended its  certificate  of  incorporation  to
provide that all Fairchild preferred stock would convert automatically to common
stock upon completion of the initial public offering. As a result, our shares of
preferred stock converted to common stock in August 1999.  Plaintiff has alleged
that our  acquisition  of common stock  through the  conversion  constituted  an
acquisition  that  should  be  "matched"  against  our sale in  January  2000 of
Fairchild  common stock for purposes of computing  short-swing  trading profits.
The action seeks to recover from us on behalf of Fairchild  alleged  recoverable
profits of approximately  $14.1 million. In February 2002, the judge in the case
granted the motion to dismiss  filed by us and our  co-defendants  and dismissed
the case,  ruling that the  conversion  was done pursuant to a  reclassification
which is  exempt  from the  scope  of  Section  16(b).  Plaintiff  appealed  the
dismissal of the case and upon appeal,  the U.S.  Court of Appeals for the third
circuit  reversed  the  District  Court's  dismissal.  Our  petition for a panel
rehearing  and/or  rehearing  en banc was denied by the  Appeals  Court in April
2003. Our petition to the U.S. Supreme Court for a writ of certiorari was denied
in October 2003. The case has completed discovery in the District Court. In June
2004, the Securities and Exchange Commission  proposed clarifying  amendments to
its Section  16(b) rules which we believe would be  dispositive  of the case. In
September  2004, the District Court ordered a stay of the case pending the SECs
adoption of the proposed  amendments.  We intend to continue to contest the case
through all available means should the SEC's proposed amendments not resolve the
case.


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

(c) The following table summarizes  purchases we made of our common stock during
the first quarter of fiscal 2005:


                                                                          Total Number of        Maximum Dollar
                                                                        Shares Purchased as   Value of Shares that
                                                                         Part of Publicly     may yet be purchased
                                                                        Announced Plans Or     under the Plans or
                             Total Number of     Average Price Paid          Programs             Programs (1)
         Period             Shares Purchased          Per Share
- -------------------------- -------------------- ---------------------- ---------------------- ----------------------
                                                                                    

Month #1
May 31, 2004 -
  June 30, 2004                 1,475,666              $20.33                1,475,666           $227.5 million
Month #2
July 1, 2004 -
  July 31, 2004 (2)                 -                     -                      -                      -
Month #3
August 1, 2004 -
  August 29, 2004 (2)               -                     -                      -                      -

(1)  Purchases  during the first quarter were made under a program  announced on
     March 11,  2004.  All of the  shares  were  purchased  through a  privately
     negotiated transaction with a major financial institution. The total dollar
     amount  approved for the  repurchase  program is $400 million.  There is no
     expiration date for the program.  We do not have any plans to terminate the
     current plan prior to its completion.

(2)  There were no purchases during the second and third months of the quarter.



ITEM 6. EXHIBITS

Exhibits

3.1  Second  Restated  Certificate  of  Incorporation  of the Company as amended
     (incorporated by reference from the Exhibits to our Registration  Statement
     on Form S-3  Registration  No.  33-52775,  which became effective March 22,
     1994);  Certificate  of Amendment of  Certificate  of  Incorporation  dated
     September  30, 1994  (incorporated  by  reference  from the Exhibits to our
     Registration Statement on Form S-8 Registration No. 333-09957, which became
     effective  August 12, 1996);  Certificate  of Amendment of  Certificate  of
     Incorporation  dated September 22, 2000 (incorporated by reference from the
     Exhibits  to our  Registration  Statement  on  Form  S-8  Registration  No.
     333-48424, which became effective October 23, 2000).

3.2  By Laws of the Company, as amended effective October 30, 2001 (incorporated
     by reference  from the Exhibits to our Form 10-K for the year ended May 26,
     2002 filed August 16, 2002).

4.1  Form of  Common  Stock  Certificate  (incorporated  by  reference  from the
     Exhibits  to our  Registration  Statement  on  Form  S-3  Registration  No.
     33-48935, which became effective October 5, 1992).

4.2  Rights  Agreement  (incorporated  by  reference  from the  Exhibits  to our
     Registration  Statement on Form 8-A filed August 10, 1988); First Amendment
     to the Rights  Agreement  dated as of October  31,  1995  (incorporated  by
     reference  from the  Exhibits to our  Amendment  No. 1 to the  Registration
     Statement on Form 8-A filed  December 11,  1995);  Second  Amendment to the
     Rights  Agreement dated as of December 17, 1996  (incorporated by reference
     from the Exhibits to our Amendment No. 2 to the  Registration  Statement on
     Form 8-A filed January 17, 1997); Certificate of Adjusted Purchase Price on
     Number of Shares  dated  April 23,  2004  filed by  National  Semiconductor
     Corporation  with  the  Rights  Agent  (incorporated  by  reference  to the
     Exhibits to our Amendment No. 3 to the  Registration  Statement on Form 8-A
     filed April 24, 2004).

31.  Rule 13a - 14(a)/15d - 14(a) Certifications

32.  Section 1350 Certifications



                                    SIGNATURE

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.

NATIONAL SEMICONDUCTOR CORPORATION



Date:  October 6, 2004                       \s\Robert E. DeBarr
                                             -------------------
                                             Robert E. DeBarr
                                             Controller
                                             Signing on behalf of the registrant
                                             and as principal accounting officer





                                                                      Exhibit 31

                                  CERTIFICATION


I, Brian L. Halla, certify that:

1.   I  have   reviewed   this   quarterly   report  on  Form 10-Q  of  National
     Semiconductor Corporation;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer(s) and I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)  Designed such disclosure controls and procedures, or caused such disclosure
     controls and  procedures to be designed  under our  supervision,  to ensure
     that  material  information  relating  to  the  registrant,  including  its
     consolidated  subsidiaries,  is made  known to us by  others  within  those
     entities,  particularly  during the  period in which  this  report is being
     prepared;

(c)  Evaluated the  effectiveness  of the registrant's  disclosure  controls and
     procedures  and  presented  in  this  report  our  conclusions   about  the
     effectiveness of the disclosure  controls and procedures,  as of the end of
     the period covered by this report based on such evaluation; and

(d)  Disclosed in this report any change in the  registrant's  internal  control
     over financial  reporting that occurred during the registrant's most recent
     fiscal  quarter (the  registrant's  fourth fiscal quarter in the case of an
     annual report) that has  materially  affected,  or is reasonably  likely to
     materially  affect,  the  registrant's   internal  control  over  financial
     reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's  auditors and the audit committee of registrant's board of
     directors (or persons performing the equivalent function):

(a)  All  significant  deficiencies  and  material  weakness  in the  design  or
     operation of internal control over financial reporting which are reasonably
     likely to adversely  affect the  registrant's  ability to record,  process,
     summarize and report financial information; and

(b)  Any fraud,  whether or not  material,  that  involves  management  or other
     employees who have a significant role in the registrant's  internal control
     over financial reporting.



Date: October 6, 2004                      \s\ Brian L. Halla
                                           ------------------
                                           Brian L. Halla
                                           President and Chief Executive Officer





                                                                      Exhibit 31


                                  CERTIFICATION


I, Lewis Chew, certify that:

1.   I  have   reviewed   this   quarterly   report  on  Form 10-Q  of  National
     Semiconductor Corporation;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officer(s) and I are  responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)  Designed such disclosure controls and procedures, or caused such disclosure
     controls and  procedures to be designed  under our  supervision,  to ensure
     that  material  information  relating  to  the  registrant,  including  its
     consolidated  subsidiaries,  is made  known to us by  others  within  those
     entities,  particularly  during the  period in which  this  report is being
     prepared;

(c)  Evaluated the  effectiveness  of the registrant's  disclosure  controls and
     procedures  and  presented  in  this  report  our  conclusions   about  the
     effectiveness of the disclosure  controls and procedures,  as of the end of
     the period covered by this report based on such evaluation; and

(d)  Disclosed in this report any change in the  registrant's  internal  control
     over financial  reporting that occurred during the registrant's most recent
     fiscal  quarter (the  registrant's  fourth fiscal quarter in the case of an
     annual report) that has  materially  affected,  or is reasonably  likely to
     materially  affect,  the  registrant's   internal  control  over  financial
     reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's  auditors and the audit committee of registrant's board of
     directors (or persons performing the equivalent function):

(a)  All  significant  deficiencies  and  material  weakness  in the  design  or
     operation of internal control over financial reporting which are reasonably
     likely to adversely  affect the  registrant's  ability to record,  process,
     summarize and report financial information; and

(b)  Any fraud,  whether or not  material,  that  involves  management  or other
     employees who have a significant role in the registrant's  internal control
     over financial reporting.


Date: October 6, 2004                      \s\ Lewis Chew
                                           --------------
                                           Lewis Chew
                                           Senior Vice President,
                                           Finance and Chief Financial Officer





                                                                      Exhibit 32


                            CERTIFICATION PURSUANT TO
                  18 U.S.C SECTION 1350, AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly  Report of National  Semiconductor  Corporation
(the  "Company") on Form 10-Q for the period ended August 29, 2004 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Brian L. Halla, President and Chief Executive Officer for the Company,  certify,
pursuant to 18 U.S.C. 1350, as adopted pursuant to 906 of the Sarbanes-Oxley Act
of 2002, that, to my knowledge:

(1)  The Report fully complies with the requirements of Section 13(a) or Section
     15(d), as applicable, of the Securities Exchange Act of 1934, and

(2)  The information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and results of operations of the Company.



Dated: October 6, 2004                     \s\ Brian L. Halla
                                           ------------------
                                           Brian L. Halla
                                           President and Chief Executive Officer




                                                                      Exhibit 32


                            CERTIFICATION PURSUANT TO
                  18 U.S.C SECTION 1350, AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly  Report of National  Semiconductor  Corporation
(the  "Company") on Form 10-Q for the period ended August 29, 2004 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Lewis Chew,  Senior Vice President,  Finance and Chief Financial Officer for the
Company,  certify, pursuant to 18 U.S.C. 1350, as adopted pursuant to 906 of the
Sarbanes-Oxley Act of 2002, that, to my knowledge:

(1)  The Report fully complies with the requirements of Section 13(a) or Section
     15(d), as applicable, of the Securities Exchange Act of 1934, and

(2)  The information  contained in the Report fairly  presents,  in all material
     respects, the financial condition and results of operations of the Company.



Dated: October 6, 2004                     \s\ Lewis Chew
                                           --------------
                                           Lewis Chew
                                           Senior Vice President,
                                           Finance and Chief Financial Officer