1

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
    EXCHANGE ACT OF 1934

    For the quarterly period ended June 30, 2001

                                       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 1-8174


                              DUCOMMUN INCORPORATED
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          Delaware                                                95-0693330
------------------------------                                -----------------
(State or other jurisdiction                                   I.R.S. Employer
incorporation or organization)                                Identification No.


        111 West Ocean Boulevard, Suite 900, Long Beach, California 90802
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)


                                 (562) 624-0800
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)


--------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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 the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date. As of June 30, 2001, there were
outstanding 9,679,998 shares of common stock.


   2

                              DUCOMMUN INCORPORATED

                                    FORM 10-Q

                                      INDEX

                                                                           Page
                                                                           ----
Part I.  Financial Information

         Item 1. Financial Statements

                 Consolidated Balance Sheets at June 30, 2001 and
                 December 31, 2000                                           3

                 Consolidated Statements of Income for Three Months
                 Ended June 30, 2001 and July 1, 2000                        4

                 Consolidated Statements of Income for Six Months
                 Ended June 30, 2001 and July 1, 2000                        5

                 Consolidated Statements of Cash Flows for Six
                 Months Ended June 30, 2001 and July 1, 2000                 6

                 Notes to Consolidated Financial Statements               7 - 10

         Item 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations                     11 - 16

         Item 3. Quantitative and Qualitative Disclosure About
                 Market Risk                                                17

Part II. Other Information

         Item 1. Legal Proceedings                                          18

         Item 4. Submission of Matters to a Vote of Security Holders        18

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

         Signatures                                                         19


                                      -2-

   3

                         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)



                                                       June 30,      December 31,
                                                         2001            2000
                                                       ---------     ------------
                                                                
ASSETS

Current Assets:
  Cash and cash equivalents                            $     147      $     100
  Accounts receivable (less allowance for doubtful
    accounts of $1,192 and $1,161)                        35,126         20,844
  Inventories                                             41,203         32,240
  Deferred income taxes                                    3,666          3,624
  Prepaid income taxes                                       134            134
  Other current assets                                     5,810          3,326
                                                       ---------      ---------
      Total Current Assets                                86,086         60,268

Property and Equipment, Net                               55,151         49,579
Deferred Income Taxes                                        165            165
Excess of Cost Over Net Assets Acquired (Net of
  Accumulated Amortization of $11,944 and $10,355)        73,654         39,056
Other Assets                                               2,732          1,296
                                                       ---------      ---------
                                                       $ 217,788      $ 150,364
                                                       =========      =========
LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Current portion of long-term debt                    $   3,139      $   1,409
  Accounts payable                                        15,604         11,552
  Accrued liabilities                                     17,255         15,904
                                                       ---------      ---------
      Total Current Liabilities                           35,998         28,865

Long-Term Debt, Less Current Portion                      71,831         18,245
Deferred Income Taxes                                      2,409          2,409
Other Long-Term Liabilities                                1,316          1,316
                                                       ---------      ---------
      Total Liabilities                                  111,554         50,835
                                                       ---------      ---------

Commitments and Contingencies

Shareholders' Equity:
  Common stock -- $.01 par value; authorized
    35,000,000 shares; issued 9,789,899 shares
    in 2001 and 9,714,357 shares in 2000                      98             97
  Additional paid-in capital                              37,087         36,673
  Retained earnings                                       70,279         63,989
  Less common stock held in treasury -- 109,900
    shares in 2001 and 109,900 shares in 2000             (1,230)        (1,230)
                                                       ---------      ---------
      Total Shareholders' Equity                         106,234         99,529
                                                       ---------      ---------
                                                       $ 217,788      $ 150,364
                                                       =========      =========


See accompanying notes to consolidated financial statements.


                                      -3-

   4

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)



                                                   For Three Months Ended
                                                   ----------------------
                                                   June 30,       July 1,
                                                     2001          2000
                                                   --------      --------
                                                           
Net Sales                                          $ 50,463      $ 42,439

Operating Costs and Expenses:
  Cost of goods sold                                 36,836        30,199
  Selling, general and administrative expenses        6,966         5,783
  Goodwill amortization expense                         869           719
                                                   --------      --------
      Total Operating Costs and Expenses             44,671        36,701
                                                   --------      --------

Operating Income                                      5,792         5,738
Interest Expense                                       (526)         (479)
                                                   --------      --------

Income Before Taxes                                   5,266         5,259
Income Tax Expense                                   (2,001)       (1,999)
                                                   --------      --------

Net Income                                         $  3,265      $  3,260
                                                   ========      ========

Earnings Per Share:
  Basic                                            $    .34      $    .34
  Diluted                                               .33           .33

Weighted Average Number of Common
  Shares Outstanding:
    Basic                                             9,667         9,655
    Diluted                                           9,763         9,760



See accompanying notes to consolidated financial statements.

                                      -4-

   5

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)



                                                    For Six Months Ended
                                                   ----------------------
                                                   June 30,       July 1,
                                                     2001          2000
                                                   --------      --------
                                                           
Net Sales                                          $ 98,924      $ 82,293

Operating Costs and Expenses:
  Cost of goods sold                                 72,843        57,882
  Selling, general and administrative expenses       13,442        12,008
  Goodwill amortization expense                       1,588         1,439
                                                   --------      --------
      Total Operating Costs and Expenses             87,873        71,329
                                                   --------      --------

Operating Income                                     11,051        10,964
Interest Expense                                       (906)         (979)
                                                   --------      --------

Income Before Taxes                                  10,145         9,985
Income Tax Expense                                   (3,855)       (3,795)
                                                   --------      --------

Net Income                                         $  6,290      $  6,190
                                                   ========      ========

Earnings Per Share:
  Basic                                            $    .65      $    .64
  Diluted                                               .65           .64

Weighted Average Number of Common
  Shares Outstanding:
    Basic                                             9,641         9,632
    Diluted                                           9,730         9,728


See accompanying notes to consolidated financial statements.


                                      -5-

   6

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                              For Six Months Ended
                                                              ---------------------
                                                              June 30,      July 1,
                                                                2001         2000
                                                              --------      -------
                                                                      
Cash Flows from Operating Activities:
Net Income                                                    $  6,290      $ 6,190
Adjustments to Reconcile Net Income to Net
  Cash Provided by Operating Activities:
    Depreciation and amortization                                4,792        4,450
    Deferred income tax provision                                  (42)         455
    Income tax benefit related to the exercise of
      nonqualified stock options                                   140          678
  Changes in Assets and Liabilities, Net
    Accounts receivable                                         (5,766)      (2,798)
    Inventories                                                   (734)      (4,135)
    Prepaid income taxes                                            --        1,188
    Other assets                                                (1,601)         (29)
    Accounts payable                                                77        1,199
    Accrued and other liabilities                               (1,428)         467
                                                              --------      -------
      Net Cash Provided by Operating Activities                  1,728        7,665
                                                              --------      -------

Cash Flows from Investing Activities:
  Purchase of Property and Equipment                            (3,688)      (4,398)
  Acquisition of business                                      (48,230)          --
                                                              --------      -------
      Net Cash Used in Investing Activities                    (51,918)      (4,398)
                                                              --------      -------

Cash Flows from Financing Activities:
  Net Borrowings (Repayment) of Long-Term Debt                  49,962       (2,604)
  Purchase of Common Stock for Treasury                             --         (174)
  Net Receipts (Payments) Related to Stock
    Options Exercised                                              275         (511)
                                                              --------      -------
      Net Cash Provided by (Used in) Financing Activities       50,237       (3,289)
                                                              --------      -------

Net Increase (Decrease) in Cash and Cash Equivalents                47          (22)
Cash and Cash Equivalents - Beginning of Period                    100          138
                                                              --------      -------

Cash and Cash Equivalents - End of Period                     $    147      $   116
                                                              ========      =======

Supplemental Disclosures of Cash Flows Information:
      Interest Expense Paid                                   $    952      $ 1,061
      Income Taxes Paid                                       $  4,609      $ 1,471

Supplemental information for Non-Cash Investing
  and Financing Activities:

See Note 7 for non-cash investing activities
  related to the acquisition of businesses


See accompanying notes to consolidated financial statements.


                                      -6-

   7

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Note 1. The consolidated balance sheets, consolidated statements of income
        and consolidated statements of cash flows are unaudited as of and for
        the three months and six months ended June 30, 2001 and July 1, 2000.
        The financial information included in the quarterly report should be
        read in conjunction with the Company's consolidated financial statements
        and the related notes thereto included in its annual report to
        shareholders for the year ended December 31, 2000.

Note 2. Certain amounts and disclosures included in the consolidated financial
        statements required management to make estimates which could differ from
        actual results.

Note 3. Earnings Per Share

        Basic earnings per share is computed by dividing net income by the
        weighted average number of common shares outstanding in each period.
        Diluted earnings per share is computed by dividing net income by the
        weighted average number of common shares outstanding plus any potential
        dilution that could occur if stock options were exercised and converted
        into common stock in each period. The weighted average number of common
        shares outstanding for the three months ended June 30, 2001 and July 1,
        2000 was 9,667,000 and 9,655,000, and the potentially dilutive shares
        associated with stock options were 96,000 and 105,000, respectively. The
        weighted average number of common shares outstanding for the six months
        ended June 30, 2001 and July 1, 2000 was 9,641,000 and 9,632,000, and
        the potentially dilutive shares associated with stock options were
        89,000 and 96,000, respectively.


Note 4. Long-term debt is summarized as follows:




                                                               (In Thousands)
                                                           -----------------------
                                                           June 30,    December 31,
                                                             2001         2000
                                                           -------     -----------
                                                                   
        Bank credit agreement                              $65,400       $14,300
        Term and real estate loans                           3,416         3,679
        Notes and other liabilities for acquisitions         6,154         1,675
                                                           -------       -------
          Total debt                                        74,970        19,654
        Less current portion                                 3,139         1,409
                                                           -------       -------
            Total long-term debt                           $71,831       $18,245
                                                           =======       =======



                                      -7-

   8

        The Company's credit agreement provides for a $100,000,000 unsecured
        revolving credit line declining to $60,000,000 at maturity on September
        30, 2005. Interest is payable monthly on the outstanding borrowings
        based on the bank's prime rate (6.75% at June 30, 2001) plus a spread
        based on a leverage ratio of the Company calculated at the end of each
        fiscal quarter (0.25% at June 30, 2001). A Eurodollar pricing option is
        also available to the Company for terms of up to six months at the
        Eurodollar rate plus a spread based on a leverage ratio of the Company
        calculated at the end of each fiscal quarter (1.50%) at June 30, 2001.
        The weighted average interest rate on borrowings outstanding was 5.68%
        and 7.89% at June 30, 2001 and December 31, 2000, respectively. At June
        30, 2001, the Company had $34,600,000 of unused lines of credit, after
        deducting $65,400,000 of loans outstanding. The agreement includes
        minimum interest coverage, maximum leverage, minimum EBITDA and minimum
        net worth covenants, an unused commitment fee based on the leverage
        ratio (0.30% per annum at June 30, 2001), and limitations on future
        dispositions of property, repurchases of common stock, outside
        indebtedness, capital expenditures and acquisitions.

Note 5. Shareholders' Equity

        Since 1998, the Company's Board of Directors has authorized the
        repurchase of up to $30,000,000 of its common stock. During 1998, 1999
        and 2000, the Company repurchased in the open market 1,918,962 shares of
        its common stock for a total of $25,296,000, and cancelled 1,809,062
        shares of treasury stock. The Company did not repurchase any of its
        common stock during the six months ended June 30, 2001.

Note 6. Commitments and Contingencies

        Ducommun's subsidiary, Aerochem, Inc. ("Aerochem"), is a major supplier
        of chemical milling services for the aerospace industry. Aerochem has
        been directed by California environmental agencies to investigate and
        take corrective action for groundwater contamination at its El Mirage,
        California facility (the "Site"). Aerochem expects to spend
        approximately $1 million for future investigation and corrective action
        at the Site, and the Company has established a provision for such costs.
        However, the Company's ultimate liability in connection with the Site
        will depend upon a number of factors, including changes in existing laws
        and regulations, and the design and cost of the construction, operation
        and maintenance of the correction action.

        Com Dev Consulting Ltd. ("Com Dev") filed a lawsuit against the Company
        and certain of its officers relating to the sale by the Company of the
        capital stock of its wireless communications subsidiary, 3dbm, Inc., to
        Com Dev in August 1998. During the quarter ended June 30, 2001, the
        Company entered a settlement agreement with Com Dev to settle the
        lawsuit, and reached an agreement with its insurer regarding
        reimbursement of defense costs and contribution to the settlement. The
        Company has recorded the financial impact, in excess of reserves, of the
        settlement with Com Dev within selling, general and administrative
        expenses in the quarter and


                                      -8-

   9

        six months ended June 30, 2001. Net income for the second quarter of
        2001 included an after-tax charge of $288,000, or $0.03 per diluted
        share, for the Com Dev lawsuit. Net income for the first half of 2001
        included an after-tax charge of $501,000, or $0.05 per diluted share,
        for the Com Dev lawsuit. Net income for the first six months ended June
        30, 2001, excluding the charge for the Com Dev lawsuit, was $6,791,000,
        or $0.70 per diluted share.

        In the normal course of business, Ducommun and its subsidiaries are
        defendants in certain other litigation, claims and inquiries, including
        matters relating to environmental laws. In addition, the Company makes
        various commitments and incurs contingent liabilities. While it is not
        feasible to predict the outcome of these matters, the Company does not
        presently expect that any sum it may be required to pay in connection
        with these matters would have a material adverse effect on its
        consolidated financial position, results of operations or cash flows.

Note 7. Acquisitions

        On June 6, 2001 (the "Closing Date"), Ducommun Incorporated ("Ducommun"
        or the "Company"), acquired, directly and indirectly, all of the units
        (the "Units") of Composite Structures, LLC ("Composite Structures"),
        pursuant to a Unit and Stock Purchase Agreement by and among Ducommun,
        as buyer, and Composite Structures, LLC, its Members and Optionholders,
        CSD Holdings Corporation and the Shareholders of CSD Holdings
        Corporation, collectively, as sellers.

        Composite Structures designs and manufactures metal, fiberglass and
        carbon composite aerostructures. The Company produces helicopter main
        and tail rotor blades, and adhesive bonded assemblies, including
        spoilers and fuselage structural panels for aircraft, jet engine fan
        containment rings, and helicopters. The purchase price for Composite
        Structures, including indebtedness assumed, was approximately
        $53,584,000, which amount is subject to adjustment based upon Composite
        Structures tangible net book value as of the Closing Date. The purchase
        price was approximately $48,230,000 in cash and $5,354,000 in
        nonnegotiable promissory notes. The source of funds for the acquisition
        of Composite Structures was Ducommun's working capital and borrowings
        under Ducommun's revolving credit agreement (Note 4). The acquisition
        was accounted for under the purchase method of accounting. The purchase
        price was allocated to the identifiable assets acquired and liabilities
        assumed based upon the fair value on the acquisition date. The net
        tangible assets consist primarily of accounts receivable, property and
        equipment and other liabilities. The excess amount of the purchase price
        over the fair market value of identifiable assets acquired is accounted
        for as goodwill and is being amortized on a straight-line basis over 15
        years. The acquisition accounted for approximately $36,187,000 of the
        excess of cost over net assets acquired at June 30, 2001. The
        consolidated statements of income include the operating results for
        Composite Structures since the date of the acquisition.


                                      -9-

   10
        The following table presents unaudited pro forma consolidated operating
        results for the three months ended June 30, 2001 and July 1, 2000 and
        the six months ended June 30, 2001 and July 1, 2000 as if the Composite
        Structures acquisition had occurred as of the beginning of the periods
        presented.



        (In thousands, except per share amounts)    Three Months Ended    Three Months Ended   Six Months Ended   Six Months Ended
                                                       June 30, 2001         July 1, 2000        June 30, 2001      July 1, 2000
                                                    ------------------    ------------------   ----------------   ----------------
                                                                                                      
          Net sales                                      $61,858               $58,555             $125,719            $112,158

          Net earnings                                     2,738                 3,751                5,926               6,312

          Basic earnings per share                          0.28                  0.39                 0.61                0.66

          Diluted earnings per share                        0.28                  0.38                 0.61                0.65


        The unaudited pro forma consolidated operating results of the Company
        are not necessarily indicative of the operating results that would have
        been achieved had the Composite acquisition been consummated at the
        beginning of the periods presented, and should not be construed as
        representative of future operating results.

Note 8. Future Accounting Requirements

        In July 2001, the Financial Accounting Standards Board issued FASB
        Statement No. 142 (FAS 142), "Goodwill and Other Intangible Assets." FAS
        142 changes the accounting for goodwill from an amortization method to
        an impairment-only approach. Upon adoption of FAS 142, goodwill will be
        tested at the reporting unit annually and whenever events or
        circumstances occur indicating that goodwill might be impaired.
        Amortization of goodwill, including goodwill recorded in past business
        combinations, will cease. The adoption date for the Company will be
        January 1, 2002. The Company has not yet determined what the impact of
        FAS 142 will be on the Company's results of operations and financial
        position.


                                      -10-













   11

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

FINANCIAL STATEMENT PRESENTATION

The interim financial statements reflect all adjustments, consisting only of
normal recurring adjustments, which are, in the opinion of the Company,
necessary for a fair presentation of the results for the interim periods
presented.

ACQUISITIONS

On June 6, 2001 (the "Closing Date"), Ducommun Incorporated ("Ducommun" or the
"Company"), acquired, directly and indirectly, all of the units (the "Units") of
Composite Structures, LLC ("Composite Structures"), pursuant to a Unit and Stock
Purchase Agreement by and among Ducommun, as buyer, and Composite Structures,
LLC, its Members and Optionholders, CSD Holdings Corporation and the
Shareholders of CSD Holdings Corporation, collectively, as sellers.

Composite Structures designs and manufactures metal, fiberglass and carbon
composite aerostructures. The Company produces helicopter main and tail rotor
blades, and adhesive bonded assemblies, including spoilers and fuselage
structural panels for aircraft, jet engine fan containment rings, and
helicopters. The purchase price for Composite Structures, including indebtedness
assumed, was approximately $53,584,000, which amount is subject to adjustment
based upon Composite Structures tangible net book value as of the Closing Date.
The purchase price was approximately $48,230,000 in cash and $5,354,000 in
nonnegotiable promissory notes. The source of funds for the acquisition of
Composite Structures was Ducommun's working capital and borrowings under
Ducommun's revolving credit agreement Note 4). The acquisition was accounted for
under the purchase method of accounting. The purchase price was allocated to the
identifiable assets acquired and liabilities assumed based upon the fair value
on the acquisition date. The net tangible assets consist primarily of accounts
receivable, property and equipment and other liabilities. The excess amount of
the purchase price over the fair market value of identifiable assets acquired is
accounted for as goodwill and is being and is being amortized on a straight-line
basis over 15 years. The amount and allocation of the purchase price is subject
to revision, which is not expected to be material, based on the final
determination of the tangible net book value of Composite on the closing date
and the fair value of certain acquired assets and liabilities. The acquisition
accounted for approximately $36,187,000 of the excess of cost over net assets
acquired at June 30, 2001. The consolidated statements of income include the
operating results for Composite Structures since the date of the acquisition.


                                      -11-

   12

RESULTS OF OPERATIONS

Second Quarter of 2001 Compared to Second Quarter of 2000

Net sales increased 19% to $50,463,000 in the second quarter of 2001. The
increase of approximately $8,024,000 in sales resulted primarily from an
increase in the Company's sales from the Composite Structures acquisition, which
accounted for 13% of the sales increase, as well as higher sales for the Boeing
737 and 777 programs, various Regional Jet programs and higher military sales to
the C-17 program. Excluding the acquisition, sales increased 6% in the second
quarter of 2001 compared to the second quarter of 2000.

The Company had substantial sales to Boeing, Lockheed Martin and Raytheon.
During the second quarters of 2001 and 2000, sales to Boeing were approximately
$22,445,000 and $14,727,000, respectively; sales to Lockheed Martin were
approximately $1,749,000 and $3,003,000, respectively; and sales to Raytheon
were approximately $2,292,000 and $5,036,000, respectively. The sales relating
to Boeing, Lockheed Martin and Raytheon are diversified over a number of
different commercial, space and military programs.

Gross profit, as a percentage of sales, was 27.0% for the second quarter of 2001
compared to 28.8% in 2000. This decrease was primarily the result of changes in
sales mix, pricing pressures from customers, higher production costs, including
higher energy costs, operating inefficiencies at Ducommun AeroStructures and
lower gross profit margins on sales from the Composite Structures acquisition.

Selling, general and administrative expenses, as a percentage of sales, were
13.8% for the second quarter of 2001 compared to 13.6% in 2000. Expenses for the
second quarter of 2001 included approximately $465,000 of cost related to the
Com Dev lawsuit.

Goodwill amortization expense for the second quarter of 2001 was $869,000
compared to $719,000 in 2000. The increase was primarily the result of a partial
month of goodwill amortization expense related to the Composite Structures
acquisition made in June 2001.

Interest expense increased to $526,000 in the second quarter of 2001 compared to
$479,000 for 2000. The increase in interest expense was primarily due to higher
average debt levels partially offset by lower interest rates in 2001 compared to
2000.

Income tax expense increased to $2,001,000 in the second quarter of 2001
compared to $1,999,000 for 2000. The increase in income tax expense was due to
the increase in income before taxes. Cash paid for income taxes was $3,490,000
in the second quarter of 2001, compared to $1,433,000 in 2000. Net income for
the second quarter of 2001 was $3,265,000, or $0.33 diluted earnings per share,
compared to $3,260,000, or $0.33 diluted earnings per share, in 2000. Net income
for the second quarter of 2001 included an after-tax charge of $288,000, or
$0.03 per diluted share, for the Com Dev lawsuit. Net income for the second
quarter of 2001, excluding the charge for the Com Dev lawsuit, was $3,553,000,
or $0.36 per diluted share.


                                      -12-


   13

Six Months of 2001 Compared to Six Months of 2000

Net sales increased 20% to $98,924,000 in the first six months of 2001. The
increase of approximately $16,631,000 in sales resulted primarily from an
increase in sales for the Boeing 737 and 777 programs, various Regional Jet
programs, higher military sales to the C-17 program and sales from the Composite
Structures acquisition, which accounted for 7% of the sales increase. Excluding
the acquisition, sales increased 13% in the first six months of 2001 compared to
the first six months of 2000.

The Company had substantial sales to Boeing, Lockheed Martin and Raytheon.
During the first six months of 2001 and 2000, sales to Boeing were approximately
$40,259,000 and $29,273,000, respectively; sales to Lockheed Martin were
approximately $5,592,000 and $6,472,000, respectively; and sales to Raytheon
were approximately $6,535,000 and $8,033,000, respectively. The sales relating
to Boeing, Lockheed Martin and Raytheon are diversified over a number of
different commercial, space and military programs.

At June 30, 2001, backlog believed to be firm was approximately $322,400,000
compared to $238,600,000 at December 31, 2000 and $229,700,000 at July 1, 2000.
Backlog at June 30, 2001 included $102,500,000 of backlog from the Composite
Structures acquisition. Approximately $94,000,000 of backlog is expected to be
delivered during the remainder of 2001.

Gross profit, as a percentage of sales, was 26.4% for the first six months of
2001 compared to 29.7% in 2000. This decrease was primarily the result of
changes in sales mix, pricing pressures from customers, higher production costs,
including higher energy costs, operating inefficiencies at Ducommun
AeroStructures and lower gross profit margins on sales from the Composite
Structures acquisition.

Selling, general and administrative expenses, as a percentage of sales, were
13.6% for the first six months of 2001 compared to 14.6% in 2000. Expenses for
the first six months of 2001 included approximately $808,000 of cost related to
the Com Dev lawsuit.

Goodwill amortization expense for the first six months of 2001 was $1,588,000
compared to $1,439,000 in 2000. The increase was primarily the result of a
partial month of goodwill amortization expense related to the Composite
Structures acquisition made in June 2001

Interest expense decreased to $906,000 in the first six months of 2001 compared
to $979,000 for 2000. The decrease in interest expense was primarily due to
lower interest rates partially offset by higher debt levels in 2001 compared to
2000.


                                      -13-


   14

Income tax expense increased to $3,855,000 in the first six months of 2001
compared to $3,795,000 for 2000. The increase in income tax expense was due to
the increase in income before taxes. Cash paid for income taxes was $4,609,000
in the first six months of 2001, compared to $1,471,000 in 2000. Net income for
the first six months of 2001 was $6,290,000, or $0.65 diluted earnings per
share, compared to $6,190,000, or $0.64 diluted earnings per share, in 2000. Net
income for the first half of 2001 included an after-tax charge of $501,000, or
$0.05 per diluted share, for the Com Dev lawsuit. Net income for the first half
of 2001, excluding the charge for the Com Dev lawsuit, was $6,791,000, or $0.70
per diluted share.

FINANCIAL CONDITION

Liquidity and Capital Resources

Cash flows from operating activities for the six months ended June 30, 2001 was
$1,728,000, compared to $7,665,000 for the six months ended July 1, 2000. The
decrease in cash flow from operating activities resulted principally from an
increase in accounts receivable and other assets and a decrease in accrued and
other liabilities. During the first six months of 2001, the Company had net
borrowings of $49,962,000, of which $48,230,000 was utilized for the acquisition
of Composite Structures. The Company continues to depend on operating cash flow
and the availability of its bank line of credit to provide short-term liquidity.
Cash from operations and bank borrowing capacity are expected to provide
sufficient liquidity to meet the Company's obligations during 2001. The
Company's bank credit agreement provides for a $100,000,000 unsecured revolving
credit line declining to $60,000,000 at maturity on September 30, 2005. At June
30, 2001, the Company had $34,600,000 of unused lines of credit. See Note 4 to
the Notes to Consolidated Financial Statements.

The Company spent $3,688,000 on capital expenditures during the first six months
of 2001 and expects to spend less than $7,000,000 in the aggregate for capital
expenditures in 2001. The Company plans to continue to make substantial capital
expenditures for manufacturing equipment and facilities to support long-term
contracts for both commercial and military aircraft and Space programs.

Since 1998, the Company's Board of Directors has authorized the repurchase of up
to $30,000,000 of its common stock. During 1998, 1999 and 2000, the Company
repurchased in the open market 1,918,962 shares of its common stock for a total
of $25,296,000. No repurchases were made during the first six months of 2001,
however, repurchases will be made from time to time on the open market at
prevailing prices.

Ducommun's subsidiary, Aerochem, Inc. ("Aerochem"), is a major supplier of
chemical milling services for the aerospace industry. Aerochem has been directed
by California environmental agencies to investigate and take corrective action
for groundwater contamination at its El Mirage, California facility (the
"Site"). Aerochem expects to spend approximately $1 million for future
investigation and corrective action at the Site, and the Company has established
a provision for such costs. However, the Company's ultimate liability in
connection with the Site will depend upon a number of factors, including changes
in existing laws and regulations, and the design and cost of the construction,
operation and maintenance of the correction action.


                                      -14-


   15

Com Dev Consulting Ltd. ("Com Dev") filed a lawsuit against the Company and
certain of its officers relating to the sale by the Company of the capital stock
of its wireless communications subsidiary, 3dbm, Inc., to Com Dev in August
1998. During the quarter ended June 30, 2001, the Company entered a settlement
agreement with Com Dev to settle the lawsuit, and reached an agreement with its
insurer regarding reimbursement of defense costs and contribution to the
settlement. The Company has recorded the financial impact, in excess of
reserves, of the settlement with Com Dev within selling, general and
administrative expenses in the quarter ended June 30, 2001. Net income for the
second quarter of 2001 included an after-tax charge of $288,000, or $0.03 per
diluted share, for the Com Dev lawsuit. Net income for the second quarter of
2001, excluding the charge for the Com Dev lawsuit, was $3,553,000, or $0.36 per
diluted share. Net income for the first six months of 2001 included an after-tax
charge of $501,000, or $0.05 per diluted share, for the Com Dev lawsuit. Net
income for the six months of 2001, excluding the charge for the Com Dev lawsuit,
was $6,791,000, or $0.70 per diluted share.

In the normal course of business, Ducommun and its subsidiaries are defendants
in certain other litigation, claims and inquiries, including matters relating to
environmental laws. In addition, the Company makes various commitments and
incurs contingent liabilities. While it is not feasible to predict the outcome
of these matters, the Company does not presently expect that any sum it may be
required to pay in connection with these matters would have a material adverse
effect on its consolidated financial position, results of operations or cash
flows.

FUTURE ACCOUNTING REQUIREMENTS

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities" ("SFAS 133"). SFAS 133 will become effective for the
Company in 2001. The adoption of SFAS 133 is not expected to have a material
effect on the Company's financial position, results of operations or cash flow.

In July 2001, the Financial Accounting Standards Board issued FASB Statement No.
142 (FAS 142), "Goodwill and Other Intangible Assets." FAS 142 changes the
accounting for goodwill from an amortization method to an impairment-only
approach. Upon adoption of FAS 142, goodwill will be tested at the reporting
unit annually and whenever events or circumstances occur indicating that
goodwill might be impaired. Amortization of goodwill, including goodwill
recorded in past business combinations, will cease. The adoption date for the
Company will be January 1, 2002. The Company has not yet determined what the
impact of FAS 142 will be on the Company's results of operations and financial
position.


                                      -15-

   16

FORWARD-LOOKING STATEMENTS AND RISK FACTORS

Any forward-looking statements made in this Form 10-Q involve risks and
uncertainties. The Company's future financial results could differ materially
from those anticipated due to the Company's dependence on conditions in the
airline industry, the level of new commercial aircraft orders, the production
rate for Boeing commercial aircraft, the C-17 and the Space Shuttle programs,
the level of defense spending, competitive pricing pressures, technology and
product development risks and uncertainties, product performance, risks
associated with acquisitions and dispositions of businesses by the Company,
increasing consolidation of customers and suppliers in the aerospace industry,
availability of raw materials and components from suppliers and other factors
beyond the Company's control.




                                      -16-

   17

Item 3. Quantitative and Qualitative Disclosure About Market Risk

Not applicable.


                                      -17-


   18

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

        Com Dev Consulting Ltd. filed a lawsuit, against the Company and certain
        officers of the Company in connection with the sale of the capital stock
        of 3dbm by the Company to Com Dev in August 1998. During the quarter
        ended June 30, 2001, the Company entered into a settlement agreement
        with Com Dev to settle the lawsuit, which included a general release of
        the Company and its directors, officers and affiliates, and a dismissal
        of the lawsuit with prejudice. See Note 6 to the Notes to Consolidated
        Financial Statements.

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

        The 2001 annual meeting of shareholders of the Company was held on May
        2, 2001. At the meeting, Norman A. Barkeley, H. Frederick Christie and
        Kevin S. Moore were elected as directors of the Company to serve for
        three-year terms expiring at the annual meeting of shareholders in 2004.
        In the election of directors, the shareholder vote was as follows:
        Norman A. Barkeley, For - 8,611,608, Abstain - 636,017; H. Frederick
        Christie, For - 8,686,464, Abstain - 561,161; Kevin S. Moore, For -
        8,633,298, Abstain - 614,327. The directors whose terms of office
        continued after the annual meeting are: Joseph C. Berenato, Eugene P.
        Conese, Jr., Ralph D. Crosby, Jr., Robert C. Ducommun and Thomas P.
        Mullaney. At the meeting, the 2001 Stock Incentive Plan was approved,
        providing for the issuance of up to 475,000 shares of common stock of
        the Company. In the approval of the stock incentive plan, the
        shareholder vote was as follows: For - 5,874,683, Against - 2,318,222,
        Abstain - 1,054,720.

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

        (a) No exhibits are filed with this report.

        (b) A report on Form 8-K dated June 6, 2001 was filed during the quarter
            for which this report is filed with respect to the acquisition of
            Composite Structures, LLC, reported under Item 2 thereto.


                                      -18-

   19

                                   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.


                                           Ducommun Incorporated
                                           ---------------------
                                                (Registrant)


                                           By: /s/ James S. Heiser
                                               ---------------------------------
                                                   James S. Heiser
                                                   Vice President, Chief
                                                   Financial Officer and
                                                   General Counsel
                                                   (Duly Authorized Officer of
                                                   the Registrant)


                                           By: /s/ Samuel D. Williams
                                               ---------------------------------
                                                   Samuel D. Williams
                                                   Vice President and Controller
                                                   (Duly Authorized Officer of
                                                   the Registrant)


Date: July 30, 2001


                                      -19-