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 quarter ended June 30, 1998 Commission File #0-8408 	OR { }	TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE 	SECURITIES EXCHANGE ACT OF 1934 	 WOODWARD GOVERNOR COMPANY 	(Exact name of registrant as specified in its charter) Delaware 36-1984010 (State or other jurisdiction of (I.R.S. Employer identification No.) incorporation or organization) 	5001 North Second Street, Rockford, Illinois 61125-7001 	(Address of principal executive offices) 	Registrant's telephone number - (815) 877-7441 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 As of July 31, 1998, 11,305,466 shares of common stock with a par value of $.00875 cents per share were outstanding. 	WOODWARD GOVERNOR COMPANY 	FORM 10-Q 	For the Quarter Ended June 30, 1998 	INDEX Description				 Part I.	Financial Information Item 1.	Financial Statements 		Statements of Consolidated Earnings for the	 		three months ended June 30, 1998 and 1997 		Statements of Consolidated Earnings for the nine	 		months ended June 30, 1998 and 1997 		Consolidated Balance Sheets as of June 30, 1998 	 		and September 30, 1997 		Statements of Consolidated Cash Flows for the nine	 		months ended June 30, 1998 and 1997 	 		Notes to Consolidated Financial Statements	 Item 2.	Management's Discussion and Analysis of Financial	 		Condition and Results of Operations Part II. Other Information		 Signatures			 							 WOODWARD GOVERNOR MPANY AND SUBSIDIARIES							 STATEMENTS OF CONSOLIDATED EARNINGS							 for the three months ended June 30, 1998 and 1997							 (in thousands except per share amounts)							 (Unaudited)							 							 		 1998 		 1997 							 Net billings for products and services	$119,399 	 $115,761	 Costs and expenses:							 							 Cost of goods sold			 87,186 87,247 							 Sales, service and administrative							 expenses			 19,655 	 17,967 							 Other:							 Interest expense	 $1,018 	 $701 		 Interest income	 (117)	 (204)		 Other expense, net	 2,422 3,323 918 1,415 							 Total costs and expenses		 110,164 	 106,629 							 Earnings before income taxes and							 equity in loss of unconsolidated affiliate			 9,235 9,132 							 Income taxes			 3,714 3,562 							 Earnings before equity in loss of							 unconsolidated affiliate	 5,521 5,570 							 Equity in loss of unconsolidated affiliate,							 net of tax			 630 	 732 							 Net earnings			 $4,891 $4,838 							 Basic and diluted earnings per share	 $ 0.43	 $ 0.42 							 Average number of basic shares outstanding 11,299 11,447 							 Average number of diluted shares outstanding		 11,337 	 11,487 							 Cash dividends per share		 $0.2325 	 $0.2325 							 See accompanying notes to consolidated financial statements.							 WOODWARD GOVERNOR COMPANY AND SUBSIDIARIES							 STATEMENTS OF CONSOLIDATED EARNINGS							 for the nine months ended June 30, 1998 and 1997							 (in thousands except per share amounts)							 (Unaudited)							 							 			 1998 	 1997 							 Net billings for products and services	 $330,699 	 $321,336 							 Costs and expenses:							 							 Cost of goods sold		 241,808 238,212 							 Sales, service and administrative							 expenses			 57,786 	 53,234 							 Other:							 Interest expense	 $1,803 	 $1,913 		 Interest income	 (541)	 (594)		 Other expense, net	 4,437 5,699 3,058 4,377 							 Total costs and expenses	 305,293 295,823 							 Earnings before income taxes and							 equity in loss of unconsolidated affiliate		 25,406 25,513 							 Income taxes		 10,163 	 9,950 							 Earnings before equity in loss of							 unconsolidated affiliate		 15,243 15,563 							 Equity in loss of unconsolidated affiliate, net of tax			 2,479 	 2,157 							 Net earnings		 $12,764 $13,406 							 Basic earnings per share		 $ 1.12 $ 1.17 							 Diluted earnings per share		 $ 1.12 	 $ 1.16 							 Average number of basic shares outstanding		 11,355 	 11,493 							 Average number of diluted shares outstanding		 11,399 	 11,530 							 Cash dividends per share	 	 $0.6975 $0.6975 							 See accompanying notes to consolidated financial statements.							 WOODWARD GOVERNOR COMPANY AND SUBSIDIARIES				 CONSOLIDATED BALANCE SHEETS 				 (in thousands of dollars)				 				 					 JUNE		SEPTEMBER 	 				30, 1998	30, 1997 				 (Unaudited) Assets						 Current assets:				 Cash and cash equivalents		 $7,421 	 $14,999 Accounts receivable, less allowance				 for losses of $3,602 for June 				 and $2,757 for September		 95,941 	 91,806 Inventories 	 108,844 	 83,249 Deferred income taxes		 19,878 	 19,651 Total current assets	 232,084 	 209,705 				 Property, plant and equipment, at cost:				 Land		 5,657 	 5,842 Buildings and improvements	 122,485 	 119,997 Machinery and equipment	 210,087 	 188,758 Construction in progress		 4,348 	 2,270 	 				 342,577 	 316,867 Less allowance for depreciation	 215,330 	 205,919 Property, plant and equipment - net 127,247 	 110,948 Intangibles and other assets	 168,576 	 8,933 Deferred income taxes	 19,555 18,524 				 Total assets			 $547,462 	$348,110 				 Liabilities and shareholders' equity				 Current liabilities:				 Short-term borrowings		$ 83,272 $ 7,908 Current portion of long-term debt	 4,979 	 4,979 Accounts payable and accrued 	expenses	 		 88,844 	 64,824 Taxes on income		 	 6,173 	 7,167 Total current liabilities		 183,268 	 84,878 Long-term debt, less current portion	 117,659 	 17,717 Other liabilities		 	 37,801 34,901 Commitments and contingencies		 -		 - 				 Shareholders' equity represented by:				 Preferred stock			 -		 - Common stock		 		 106 	 106 Additional paid-in capital		 13,302 	 13,283 Unearned ESOP compensation		 (12,200)	 (12,128) Currency translation adjustment	 7,237 9,391 Retained earnings			 220,340 215,211 					 228,785 	 225,863 Less treasury stock, at cost		 20,051 	 15,249 					 208,734 	 210,614 				 Total liabilities and shareholders' equity 				$547,462 	$348,110 				 See accompanying notes to consolidated financial statements.				 WOODWARD GOVERNOR COMPANY AND SUBSIDIARIES				 STATEMENTS OF CONSOLIDATED CASH FLOWS				 for the nine months ended June 30, 1998 and 1997				 (in thousands of dollars)				 (Unaudited)				 				 					 1998 		 1997 				 Cash flows from operating activities:				 Net earnings				$ 12,764 	$13,406 				 Adjustments to reconcile net earnings to				 net cash provided (used) by operating activities,				 Depreciation and amortization	 	 19,775 	 17,763 Equity in loss of unconsolidated affiliate 4,132 	 3,536 Changes in assets and liabilities,				 net of effect of business acquisitions:				 Accounts receivable	 	 6,006 	 (94) Inventories	 		 (9,938)	 2,821 Current liabilities, other than 	short-term borrowings and current 	portion of long-term debt	 (6,955)	 (3,095) Other, net	 		 (2,886)	 (198) Total adjustments	 	 10,134 	 20,733 				 Net cash provided by operating activities 22,898 	 34,139 				 Cash flows from investing activities:				 Payments for purchase of property, plant				 and equipment			 (14,627)	(13,401) Investment in unconsolidated affiliate	 (4,375)	 (5,300) Business acquisitions, net of cash (169,451) - Other	 	 			 650 	 363 Net cash used in investing activities (187,803) 	(18,338) 				 Cash flows from financing activities:				 Cash dividends paid	 		 (7,915)	 (8,019) Proceeds from sales of treasury stock	 38 	 184 Purchases of treasury stock	 	 (4,866)	 (3,761) Proceeds from long-term debt 100,000 	 - Payments of long-term debt	 	 (5,197)	 (45) Net proceeds from short-term borrowings	 75,616 	 (2,563) Tax benefit applicable to ESOP dividend	 279	 273 Net cash used in financing activities 157,955 	(13,931) 				 Effect of exchange rate changes on cash	 (628)	 (660) 				 Net change in cash and cash equivalents	 (7,578)	 1,210 				 Cash and cash equivalents, beginning of year	 		 14,999 	 13,070 				 Cash and cash equivalents, end of period $ 7,421 $ 14,280 				 Supplemental cash flow information:				 Cash paid during the year for:				 Interest expense	 		 $ 1,240 $ 1,626 Income taxes	 		 $ 6,596 $ 5,872 Noncash investing and financing activities: Liabilities assumed in business acquisitions	 		 $25,446 $ - See accompanying notes to consolidated financial statements. 	WOODWARD GOVERNOR COMPANY AND SUBSIDIARIES 	NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Note 1 - Financial Statements The consolidated balance sheet as of June 30, 1998, and the statements of consolidated earnings and cash flows for the three and nine month periods ended June 30, 1998 and 1997, have been prepared by the Company without audit. The September 30, 1997 consolidated balance sheet was derived from audited financial statements, but does not include all disclosures required by generally accepted accounting principles. Information furnished in this 10-Q report is based in part on approximations and is subject to year-end adjustment and audit. The figures do reflect all adjustments necessary, in the opinion of management, to present fairly the Company's financial position as of June 30, 1998, and the results of its operations for the three and nine month periods ended June 30, 1998 and 1997, and cash flows for the nine month periods then ended. All such adjustments are of a normal and recurring nature. The statements have been prepared in accordance with accounting policies set forth in the company's 1997 annual report on Form 10-K and should be read in conjunction with the Notes to Consolidated Financial Statements therein. The statements of consolidated earnings for the three and nine month periods ended June 30, 1998 are not necessarily indicative of the results to be expected for other interim periods or for the full year. Note 2 - Business Acquisitions During the quarter ended June 30, 1998, the Company acquired two businesses. The acquisitions have been accounted for under the purchase method, and accordingly, the operating results have been included in the consolidated results since the dates of acquisition. In May 1998, the Company purchased the net assets of Baker Electrical Products, Inc. of Memphis, Michigan, a manufacturer of electromagnetic coils for anti-lock braking systems, for approximately $7,000,000. The excess of the purchase price over the estimated fair value of the assets acquired approximated $5,000,000 and is being amortized over 15 years. In June 1998, the Company acquired the stock of Fuel Systems Textron, Inc. (renamed Woodward FST, Inc.), a subsidiary of Textron, Inc. (Textron), for $160,000,000, and incurred acquisition costs of approximately $2,500,000. FST is a leading designer, developer, and manufacturer of fuel injection nozzles, spray manifolds, and fuel metering and distribution valves for gas turbine engines in the aircraft (commercial and military) and industrial markets, and also provides commercial repair and overhaul services. Total revenues of FST for the year ended December 31, 1997 were approximately $82,000,000. In accordance with the FST acquisition agreement, the Company has the option to elect Internal Revenue Service Code 338(h)(10) to treat the transaction as an asset purchase for tax purposes. The Company must notify Textron of this election by September 1, 1998 and will be required to make an additional payment to Textron, not to exceed $13,500,000, as compensation for the additional tax liability Textron would recognize under this election. The Company expects to elect Section 338(h)(10) treatment, as the estimated future tax benefits outweigh the maximum required payment to Textron. In connection with the acquisition of FST, the Company recorded intangible assets for goodwill, customer relationships, process technology, assembled workhorse and patents. These intangibles are being amortized over a weighted average of 30 years. The amount of the intangible assets recorded at the acquisition date is expected to be approximately $150,000,000. The amounts recorded relating to the acquisitions are currently subject to adjustment subsequent to June 30, 1998 as the Company has not yet completed the final allocation of the purchase price. Pro forma financial information related to the FST acquisition will be included in a subsequent Form 8-K filing. The transactions were financed by a $100,000,000 term loan ("Term Loan") and a revolving line of credit facility ("Revolver") up to a maximum amount of $150,000,000. Borrowings under the Revolver are at rates that vary with the LIBOR rate, money market rate or the prime rate and carries a facility fee of 0.25%. The outstanding principal amount of the Revolver is due 5 years from inception of the credit facility. The Term Loan rate varies with the LIBOR rate. Required principal payments of the Term Loan are: $3,750,000 in 1999, $16,250,000 in 2000, $20,000,000 in 2001, $20,000,000 in 2002 and $40,000,000 in 2003. The provisions of the Term Loan agreement require the Company to maintain a minimum fixed charge coverage ratio and a maximum funded debt to total capitalization ratio, as defined in the agreement. Note 3 - Earnings per Share On October 1, 1997, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 128, "Earnings per Share". This new standard simplifies the calculations of earnings per share and requires presentation of both basic and diluted earnings per share on the Statements of Consolidated Earnings. Diluted earnings per share reflects the impact of outstanding stock options, if exercised. The Company's calculation of diluted earnings per share did not differ from basic earnings per share for the quarter ended June 30, 1997 and 1998 nor in the year-to-date period ended June 30, 1998. Diluted earnings per share for the year-to-date period ended June 30, 1997 differed by $.01 from basic earnings per share. Note 4 - Basic and Diluted Earnings per Share The following is a reconciliation of the numerators and denominators for the computation of basic and diluted earnings per share: 				 Three Months Nine Months 				 Ended Ended 				 June 30, June 30, (in 000's except per share amounts) 			 1998 1997 1998 1997 Basic Earnings per Share: Net earnings		 $ 4,891 $4,838 $12,764 $ 13,406 Shares: Weighted average common shares 11,299 11,447 11,355 11,493 Basic Earnings per Share $ 0.43 $ 0.42 $ 1.12 $ 1.17 Diluted Earnings per Share: Net earnings $4,891 $4,838 $12,764 $ 13,406 Shares: Weighted average shares from above 11,299 11,447 11,355 11,493 Add: Additional dilutive effect of outstanding stock options 38 40 44 37 Weighted average shares, as adjusted for dilution 11,337 11,487 11,399 11,530 Diluted Earnings per Share $ 0.43 $ 0.42 $ 1.12 $ 1.16 The following options were not included in the computation of diluted earnings per share as the options' exercise prices were greater than the average market price of the common shares during the respective quarter and year-to-date periods: 			WEIGHTED 			 AVERAGE 			EXERCISE DATE OPTIONS PRICE 6/25/97 1,000 $33.75 10/1/97 20,000 34.88 11/17/97 138,340 32.25 1/14/98 55,701 32.00 	PART I - ITEM 2 	WOODWARD GOVERNOR COMPANY AND SUBSIDIARIES 	MANAGEMENT'S DISCUSSION AND ANALYSIS OF 	FINANCIAL CONDITION AND RESULTS OF OPERATIONS During the third quarter of fiscal 1998, the Company achieved significant progress towards the implementation of its strategic growth plan, completing two acquisitions and launching a new operating group. Financial results were comparable to last year despite the effects of the Asian economic slowdown, the strong dollar, and increased caution among a number of customers. The strategic highlight of the quarter was the acquisition of the Fuel Systems subsidiary of Textron Inc., which was renamed Woodward FST, Inc. The addition of FST, a leading manufacturer of fuel injection nozzles, spray manifolds, and fuel metering and distribution valves, significantly augments the company's aircraft engine fuel delivery system capabilities, and positions them for an expanded role in customers' engine programs. FST, which also serves the industrial engine market, generated revenues of $82 million in 1997 and is expected to have minimal impact on fiscal 1998 earnings. To reflect the broadened strategic thrust to better serve the total engine fuel delivery market, the Aircraft Controls group has been renamed Aircraft Engine Systems. Earlier in the quarter, the Company launched the Automotive Products group, which is focused on control systems for industrial engines and turbines with less than 300 horsepower and smaller than those served by our Industrial Controls group. The Company believes there is a significant opportunity to serve this industrial market using automotive derivative technology. In May, the Automotive Products group acquired privately held Baker Electrical Products, Inc., of Memphis, Michigan. Baker makes electromagnetic coils for anti-lock braking systems, and, more generally, provides Woodward with low-cost, high- quality production capabilities for solenoids used in industrial applications. Long-term plans call for pursuing additional acquisitions, joint ventures, and license agreements to supplement our own technology and production capabilities to serve this market. Results of Operations For the quarter ended June 30, 1998, net billings for products and services rose 3 percent to $119,399,000, from $115,761,000 a year ago. Shipments by the Aircraft Engine Systems group increased 5 percent to $54,694,000, primarily as a result of the addition of FST in June. Industrial Controls' shipments were $62,357,000, off 2 percent from a year ago, despite strong growth for some of the group's products-- notably, engineered systems. Automotive Products' shipments were $2,348,000 for the quarter. On the cost side, the improved gross margins reflect ongoing efforts to increase efficiency as well as a favorable revenue mix, including a healthy proportion of aftermarket products and services. Increased sales, service and administrative expenses were attributable in part to investments in new business development efforts, including the Automotive Products group. The increase in other expense-net reflects the amortization of intangibles from acquisitions as well as the effect of foreign currency fluctuations. Net earnings for the quarter were $4,891,000, or $0.43 per diluted share, compared with $4,838,000, or $0.42 per diluted share, a year ago. Woodward's equity in the loss of its unconsolidated GENXON(tm) Power Systems, LLC affiliate reduced earnings per share for both periods by $0.06. For the first nine months of fiscal 1998, net billings for products and services were $330,699,000, up 3 percent from $321,336,000 in the corresponding period a year ago. Shipments by Aircraft Engine Systems rose 5 percent to $145,912,000; Industrial Controls' shipments of $182,439,000 were virtually identical to the previous year's level. Net earnings were $12,764,000, or $1.12 per diluted share, compared with $13,406,000, or $1.17 per diluted share, in part because Woodward's portion of GENXON's loss, $0.22 per share, was $0.03 greater than a year earlier. Financial Condition As a result of recent acquisitions the following asset balances increased; inventories by $25,595,000, accounts receivable by $4,135,000, property, plant and equipment-net by $21,400,000 and intangibles and other assets by $159,642,000 due principally to intangibles recorded in the transactions. Additionally, the following liability balances increased; short-term borrowings by $75,364,000, accounts payable and accrued liabilities by $24,020,000, long-term debt by $99,942,000 and other liabilities by $2,900,000. Exclusive of the recent acquisitions, accounts receivable decreased $5,761,000 from the September 30, 1998 level of $91,806,000 to $86,045,000 as a result of higher shipment levels at the end of the fiscal year. Inventories increased to $92,840,000 at June 30, 1998 from $83,249,000 at September 30, 1998 partly due to the additional inventory needed to meet anticipated product demand over the next several months. Property, plant and equipment - net decreased from $110,948,000 at September 30, 1997 to $105,847,000 due to capital expenditures being less than depreciation expense. Accounts payable and accrued expenses decreased $8,713,000 to $56,111,000 from the September 30, 1998 level of $64,824,000 due in part to reductions in trade payables and member benefit accruals. The company's effective tax rate for the nine months ended June 30, 1998 and 1997 was 40.0% and 39.0%, respectively. The effective tax rate for the fiscal year ended September 30, 1997 was 38.6%. On June 25, 1998, the Board of Directors declared a quarterly dividend of twenty-three and one-quarter cents ($.2325) per share. The dividend is payable on September 1, 1998 to shareholders of record at the close of business on August 14, 1998. Year 2000 Project The Company has completed an enterprise-wide assessment of its operations to identify and prioritize systems that will be affected by the year 2000. In addition to assessing its core information system hardware and software, the Company has evaluated its manufactured products, manufacturing equipment and facilities. An implementation plan to resolve identified year 2000 issues has been developed and it is anticipated that all corrective efforts and testing will be completed by March 1999, allowing adequate time for testing. Costs of corrective efforts, principally system reprogramming and upgrades, are not anticipated to be material and are estimated to be less than $1,500,000. New Accounting Pronouncements In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS No. 130, "Reporting Comprehensive Income" and SFAS No. 131, "Disclosures about Segments of an Enterprise and Related Information", both of which become effective in fiscal year 1999. The Company has not yet determined the impact these new statements will have on the consolidated financial statements and related disclosures. In February 1998, FASB issued SFAS No. 132, "Employers' Disclosure about Pensions and Other Postretirement Benefits". The Company does not not expect the adoption of this pronouncement to have a material effect on the results of operations or financial condition. In June 1998 the FASB issued SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities". Currently the Company does not expect the adoption of this pronouncement to have a material effect on results of operations or financial condition. Forward-looking Statements This quarterly report contains forward-looking statements reflecting management's current expectations concerning shipment levels, business performance, joint venture outlook and growth prospects. These statements involve risks and uncertainties including changes in product demand, competition, effectiveness of process improvement programs, impact of currency exchange rate changes, and other factors discussed in the Company's 1997 Annual Report on Form 10-K filed with the Securities and Exchange Commission. Actual future results and trends may differ materially from these expectations. PART II - OTHER INFORMATION Item 6(b) a) Exhibits 	4. $250,000,000 credit agreement dated June 15, 1998 between 		the Company and Wachovia Bank N.A. 	27. Financial data schedule b) Two form 8-K's were filed for the quarter ended June 30, 1998; one on June 1, 1998 and another on June 30, 1998 to report the acquisition of Fuel Systems Textron, Inc. (FST) a subsidiary of Textron, Inc. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. 	WOODWARD GOVERNOR COMPANY August 14, 1998		/s/ John A. Halbrook 			John A. Halbrook, President 			and Chief Executive Officer August 14, 1998		/s/ Stephen P. Carter 			Stephen P. Carter, Vice 	 			President, Chief Financial 			Officer and Treasurer