FY95: SECOND QUARTER
________________________________________________________________________________

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549


                                   FORM 10-Q



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


                FOR THE QUARTERLY PERIOD ENDED JANUARY 29, 1995


                         COMMISSION FILE NUMBER 1-6101

                                  ROHR, INC.
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


          DELAWARE                                      95-1607455
(State or other jurisdiction of          (I.R.S. Employer Identification Number)
incorporation or organization)


                850 LAGOON DRIVE, CHULA VISTA, CALIFORNIA 91910
                   (Address of principal executive offices)

                                (619) 691-4111
                         (Registrant's Telephone No.)


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 FEBRUARY 17, 1995, THERE WERE 18,053,932 SHARES OF THE REGISTRANT'S COMMON
STOCK OUTSTANDING.

================================================================================
================================================================================


 
                        PART 1.  FINANCIAL INFORMATION

ITEM I.  FINANCIAL STATEMENTS

                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                          CONSOLIDATED BALANCE SHEETS
                          ---------------------------
                     (in thousands except for share data)
                     ------------------------------------
 
 
 

                                                                   JAN. 29,      JULY 31,
                                                                     1995          1994
                                                                  -----------  -----------
ASSETS                                                            (Unaudited)
- ------                                                           
                                                                         
Cash and cash equivalents                                         $   68,426   $  115,996
Short-term investments                                                     -       17,568
Accounts receivable                                                  102,680       93,143
Inventories:
  Work-in-process                                                    445,525      444,076
  Raw materials, purchased parts and supplies                         22,089       23,441
  Less customers' progress payments and advances                     (77,587)    (104,321)
                                                                  ----------   ----------

    Inventories - net                                                390,027      363,196
Deferred tax asset                                                    36,353       36,353
Prepaid expenses and other current assets                             13,017       18,493
                                                                  ----------   ----------

    TOTAL CURRENT ASSETS                                             610,503      644,749

PROPERTY, PLANT AND EQUIPMENT                                        525,012      500,037
  Less accumulated depreciation and amortization                    (299,141)    (277,974)
                                                                  ----------   ----------
    Property, plant and equipment - net                              225,871      222,063

INVESTMENT IN LEASES                                                  35,477       37,145
DEFERRED TAX ASSET                                                    96,278       97,135
OTHER ASSETS                                                          55,126       55,755
                                                                  ----------   ----------

                                                                  $1,023,255   $1,056,847
                                                                  ==========   ==========

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------
Trade accounts and other payables                                 $  133,682   $  129,674
Salaries, wages and benefits                                          29,971       37,100
Taxes on income                                                        2,746        2,343
Current portion of long-term debt                                     14,212       14,952
                                                                  ----------   ----------

    TOTAL CURRENT LIABILITIES                                        180,611      184,069

LONG-TERM DEBT                                                       574,237      574,038
LONG-TERM PENSION AND POST-RETIREMENT OBLIGATIONS                     98,070      125,004
OTHER OBLIGATIONS                                                     17,736       26,827
COMMITMENTS AND CONTINGENCIES                                              -            -
SHAREHOLDERS' EQUITY:
Preferred stock, $1 par value per share, authorized 10 million
  shares; none issued                                                      -            -
Common stock, $1 par value per share, authorized
  50,000,000 shares; issued and outstanding
  18,053,932 and 18,041,680 shares respectively                       18,054       18,042
Additional paid-in capital                                           102,822      102,598
Retained earnings                                                     87,624       82,168
Minimum pension liability adjustment                                 (55,899)     (55,899)
                                                                  ----------   ----------
    TOTAL SHAREHOLDERS' EQUITY                                       152,601      146,909
                                                                  ----------   ----------
                                                                  $1,023,255   $1,056,847
                                                                  ==========   ==========


                                       2

 
                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                CONSOLIDATED STATEMENTS OF EARNINGS - UNAUDITED
                -----------------------------------------------
                   (in thousands except for per share data)
                   ----------------------------------------



  
                                            THREE MONTHS ENDED            SIX MONTHS ENDED
                                           --------------------         ---------------------
                                           JAN. 29,   JAN. 30,           JAN. 29,    JAN. 30,
                                             1995       1994               1995        1994
                                           --------  ----------         ---------   ----------
                                                     (Restated)                    (Restated)
                                                                        
Sales                                      $219,774   $234,800           $411,930   $471,891
Costs and expenses                          195,499    214,766            365,742    427,830
General & administrative expenses             6,289      5,986             12,849     13,446
                                           --------   --------           --------   --------

Operating income                             17,986     14,048             33,339     30,615

Interest income                                 861        208              1,976        520
Interest expense                             13,409     12,050             27,587     24,201
                                           --------   --------           --------   --------

Income from continuing operations
  before taxes on income                      5,438      2,206              7,728      6,934

Taxes (benefit) on income                     2,186        865              3,107       (168)
                                           --------   --------           --------   --------

Income from continuing operations             3,252      1,341              4,621      7,102
Income from discontinued operations -
  net of taxes                                  337        331                835        633
                                           --------   --------           --------   --------

Net income                                 $  3,589   $  1,672           $  5,456   $  7,735
                                           ========   ========           ========   ========

NET INCOME PER SHARE:
PRIMARY:
    Income from continuing operations      $   0.18   $   0.07           $   0.26   $   0.39
    Income from discontinued operations        0.02       0.02               0.04       0.04
                                           --------   --------           --------   --------

    Net income                             $   0.20   $   0.09           $   0.30   $   0.43
                                           ========   ========           ========   ========


ASSUMING FULL DILUTION:
    Income from continuing operations      $   0.17   $   0.07           $   0.25   $   0.39
    Income from discontinued operations        0.01       0.02               0.04       0.04
                                           --------   --------           --------   --------

    Net income                             $   0.18   $   0.09           $   0.29   $   0.43
                                           ========   ========           ========   ========

Cash dividends per share
  of common stock                          $      -   $      -           $      -   $      -
                                           ========   ========           ========   ========


                                       3

 
                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
               CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
               -------------------------------------------------
                                 (in thousands)
                                 --------------



 
                                                                   THREE MONTHS ENDED          SIX MONTHS ENDED
                                                                  --------------------       --------------------
                                                                  JAN. 29,   JAN. 30,        JAN. 29,   JAN. 30,
                                                                    1995       1994            1995       1994
                                                                  ---------  ---------       ---------  ---------
                                                                                            
OPERATING ACTIVITIES:                                                                 
Net income                                                        $  3,589   $  1,672        $  5,456   $  7,735
Adjustments to reconcile net income to net cash                                       
    provided by (used in) operating activities:                                       
  Depreciation and amortization                                      5,589      6,048          10,775     11,693
  Changes due to (increase) decrease in operating assets:                             
    Accounts receivable                                             (7,309)     4,435          (4,040)     6,998
    Inventories - net                                                4,004     19,600         (21,786)    27,584
    Prepaid expenses and other assets                                1,324      2,711           5,466      1,322
  Changes due to increase (decrease) in operating liabilities:                        
    Trade accounts and other payables                               (5,326)   (12,070)         (2,506)   (18,453)
    Pension and post-retirement obligations                          3,360      2,768         (29,896)     6,184
    Taxes on income and deferred taxes                                 152      1,061           1,260        364
  Other                                                              1,693      1,436           4,406      2,316
                                                                  --------   --------        --------   --------
                                                                                      
Net cash provided by (used in) operating activities                  7,076     27,661         (30,865)    45,743
                                                                  --------   --------        --------   --------
                                                                                      
INVESTING ACTIVITIES:                                                                 
Sale of short-term investments                                      17,568          -          17,568          -
Repurchase of sale/leaseback assets                                (21,782)         -         (21,782)         -
Purchase of property, plant and equipment                           (1,401)    (1,474)         (2,940)    (2,949)
Net advances on discontinued operations                               (776)         -          (5,045)         -
Other                                                                1,261        840           1,953       (390)
                                                                  --------   --------        --------   --------
                                                                                      
Net cash used in investing activities                               (5,130)      (634)        (10,246)    (3,339)
                                                                  --------   --------        --------   --------
                                                                                      
FINANCING ACTIVITIES:                                                                 
Repayment of medium-term notes                                           -          -               -    (35,000)
Annual principal payment on 9.35% senior notes                           -    (12,500)              -    (12,500)
Long-term borrowings under revolving credit agreement                    -     25,000               -     81,000
Repayment of borrowings under revolving credit agreement                 -    (35,000)              -    (81,000)
Repayment of other long-term borrowings                               (969)      (943)         (1,617)      (649)
Cash collateral for receivable financing program                    (4,692)    (6,984)         14,503     (6,984)
Reduction in sales of receivable financing program                       -          -         (20,000)         -
Other                                                                 (124)      (310)            655       (689)
                                                                  --------   --------        --------   --------
                                                                                      
Net cash used in financing activities                               (5,785)   (30,737)         (6,459)   (55,822)
                                                                  --------   --------        --------   --------
                                                                                      
DECREASE IN CASH AND CASH EQUIVALENTS                               (3,839)    (3,710)        (47,570)   (13,418)
                                                                                      
CASH AND CASH EQUIVALENTS,                                                            
  BEGINNING OF PERIOD                                               72,265     32,478         115,996     42,186
                                                                  --------   --------        --------   --------
                                                                                      
                                                                                      
CASH AND CASH EQUIVALENTS,                                                            
  END OF PERIOD                                                   $ 68,426   $ 28,768        $ 68,426   $ 28,768
                                                                  ========   ========        ========   ========
                                                                                      
SUPPLEMENTAL INFORMATION:                                                             
                                                                                      
Cash paid for interest, net of amounts capitalized                $ 11,439   $  5,253        $ 26,095   $ 21,353
Cash paid (refunded) for income taxes                                1,336        113           1,149       (178)


                                       4

 
                         ROHR, INC.  AND SUBSIDIARIES
        NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS  -  (UNAUDITED)

    The consolidated balance sheet as of January 29, 1995, and statements of
    earnings and cash flows for the second quarter and six months ended January
    29, 1995, and January 30, 1994,  reflect all adjustments (consisting only of
    normal recurring adjustments) which are, in the opinion of management,
    necessary for a fair presentation of the results of operations for the
    interim periods.  Financial results for interim periods are not necessarily
    indicative of results to be expected for the full year.

    Certain information and footnote disclosures normally included in financial
    statements prepared in accordance with generally accepted accounting
    principles have been condensed or omitted.  These consolidated financial
    statements should be read in conjunction with the financial statements
    included in the Form 10-K for the year ended July 31, 1994.

    The consolidated statements of earnings for the second quarter and six-
    months ended January 30, 1994, have been restated to separately reflect
    discontinued operations.

    CONTINGENCIES

    In June 1987, the U.S. District Court of Los Angeles, in U.S. et al, vs.
    Stringfellow, granted partial summary judgment against the Company and 14
    other defendants on the issue of liability under the Comprehensive
    Environmental Response, Compensation and Liability Act ("CERCLA"). This suit
    alleges that the defendants are jointly and severally liable for all damages
    in connection with the Stringfellow hazardous waste disposal site in
    Riverside County, California.  A federal jury and a special master appointed
    by the federal court found the State of California also liable for the
    cleanup costs and, subsequently, the special master allocated a high
    percentage of liability to the State of California.  On January 23, 1995,
    the U.S. District Court judge confirmed the special master's finding;
    however, this decision is subject to appeal.  The Company is the second
    largest generator of waste by volume disposed at the site, although it and
    certain other generators have argued the final allocation of cleanup costs
    among generators should not be determined solely by volume.

    The Company has claims against its comprehensive general liability insurers
    for reimbursement of its cleanup costs at the site.  These claims are the
    subject of separate litigation, although the insurers nevertheless have been
    paying substantially all of the Company's costs of defense in the actions by
    the government against the generators of wastes disposed at the site.
    Certain of these insurance policies have pollution exclusion clauses which
    have been  argued as a defense and the insurers have alleged various other
    defenses to coverage.  The Company has entered settlements with some of the
    insurance carriers and has reached agreement in principle with all of 

                                       5

 
    the remaining primary carriers. The Company is also engaged in discussions
    with certain of the excess carriers to resolve the existing litigation.

    The Company intends to continue to vigorously defend itself in the
    Stringfellow matter and believes, based upon currently available
    information, that the ultimate resolution will not have a material adverse
    effect on the financial position, liquidity, or results of operations of the
    Company.

    During November 1994 through January 1995, inspections of commercial
    aircraft revealed a cracked spar cap on two wing pylons. The Company has
    warranted these applications to its customer. Investigation indicates that
    the wing pylon spar caps, which were sourced, assembled and supplied by a
    major subcontractor to the Company, did not receive a required process step.
    Analysis and testing show that there are no airworthiness or safety of
    flight concerns with continued aircraft operations. A replacement program
    will be implemented in a timely manner. The Company expects that replacement
    would ordinarily occur during regular scheduled maintenance. The spar caps
    will require replacement on approximately 120 aircraft over a period of two
    years. The wing pylon is warranted to Rohr by its subcontractor and the
    Company believes that the cost of removing and replacing the spar cap
    components for the wing pylon, which is expected to approximate $325,000 per
    aircraft, will be primarily the responsibility of the subcontractor. The
    Company, its customer and the subcontractor are still investigating repair
    alternatives and costs.

    In addition, the Company acquired materials directly from the spar cap
    materials supplier, a small company with limited financial resources. Some
    of these materials were not processed to specifications before use in
    various aircraft applications. The Company has warranted these applications.
    With respect to these other applications, no failures have been noted to
    date and no determination has been made relative to the need for replacement
    or repair, if any, that may be required.


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

    Management's analysis of operating results for the second quarter and six-
    months ended January 29, 1995, and January 30, 1994, is presented below.
    Material developments in the Company's liquidity and capital resources since
    July 31, 1994, are also presented.  These discussions should be read in
    conjunction with the financial statements and management's discussion and
    analysis thereof included in the Company's Form 10-K for the fiscal year
    ended July 31, 1994.

                                       6

 
    RESULTS OF OPERATIONS

    First Six-Months Fiscal Year 1995 Compared to First Six-Months Fiscal Year
    1994

    Sales from continuing operations declined 13% from $471.9 million in the
    first six months of fiscal 1994 to $411.9 million for the same period in
    fiscal 1995, primarily due to previously announced delivery rate reductions
    on several commercial programs.  Commercial sales aggregated 86% and
    government sales 14% of the Company's total sales in the first six months of
    fiscal year 1995 compared to 88% commercial and 12% government for the
    comparable period the prior year.    The Titan program, which is included in
    government sales and which accounted for approximately 5% of the Company's
    sales in the first six months of fiscal 1995, is scheduled to end in fiscal
    1996.

    The Company reported operating income of $33.3 million, an operating margin
    of 8.1%, for the first six months of fiscal 1995 compared to $30.6 million,
    an operating margin of 6.5%, for the same period of the prior year.  This
    increase in operating income reflects improved results on some programs and
    the Company's continuing cost cutting efforts.  Results were negatively
    impacted by cost problems on the CF6-80E1 program.  General and
    administrative expenses declined $0.6 million from $13.4 million for the
    first six months of fiscal 1994 to $12.8 million for the first six months of
    fiscal 1995.

    Net interest expense was $25.6 million for the first six months of fiscal
    1995 compared to $23.7 million for the first six months of fiscal 1994.  The
    increase of $1.9 million was due primarily to the Company's new long-term
    debt.

    Net income from continuing operations for the first six-months of fiscal
    1995 was $4.6 million or 26 cents per share compared to $7.1 million or 39
    cents per share for the first six months of fiscal 1994.  The first six
    months of the prior fiscal year was positively impacted by the Omnibus
    Budget Reconciliation Act, which reduced tax expense and correspondingly
    increased net income by $2.8 million or 16 cents a share.

    During the fourth quarter of the prior fiscal year, the Company sold and
    commenced the transfer of its business jet line of business and accounted
    for the sale as a discontinued operation.  The purchase agreement requires
    the Company to manufacture and deliver certain components and transfer
    engineering and tooling through fiscal 1995.  Residual income from
    discontinued operations totaled $0.8 million or 4 cents per share for the
    first six months of fiscal 1995 compared with $0.6 million or 4 cents per
    share for the same period of the prior fiscal year.

                                       7

 
    Total net income for the first six months of fiscal 1995 was $5.4 million or
    30 cents per share as compared with $7.7 million or 43 cents per share for
    the same period of the prior fiscal year.


    Second Quarter Fiscal Year 1995 Compared to Second Quarter Fiscal Year 1994.

    Sales during the second quarter of fiscal 1995 were $219.8 million, compared
    to $234.8 million in the same period of fiscal 1994 due primarily to
    previously announced delivery rate reductions on several commercial
    programs. Commercial sales aggregated 90% and government sales 10% of the
    Company's total sales in the second quarter of fiscal year 1995 compared to
    86% commercial and 14% government for the comparable period of the prior
    year.

    The Company reported operating income of $18.0 million, an operating margin
    of 8.2% for the second quarter of fiscal 1995 compared to $14.0 million, an
    operating margin of 6.0%, for the same period of the prior fiscal year.
    Operating income increased $4.0 million from the second quarter of fiscal
    1994 due to improved results on some programs and the Company's continuing
    cost cutting efforts, which more than offset cost problems on the CF6-80E1
    program.

    Net interest expense was $12.5 million for the second quarter of fiscal 1995
    compared to $11.8 million for the second quarter of fiscal 1994.  The
    increase of $0.7 million was due primarily to the Company's new long-term
    debt.

    Net income from continuing operations for the second quarter of fiscal 1995
    was $3.3 million or 18 cents per share compared to $1.3 million or 7 cents
    per share for the second quarter of fiscal 1994.

    Total net income for the second quarter of fiscal 1995 was $3.6 million or
    20 cents per share compared to $1.6 million or 9 cents per share for the
    same period of the prior fiscal year.


    LIQUIDITY AND CAPITAL RESOURCES

    At January 29, 1995, the Company had $68.4 million of cash and cash
    equivalents and had a $110 million revolving credit agreement with no
    amounts outstanding.  The total amount available under the credit agreement
    is reduced by a $16.9 million letter of credit.

    Net cash used in operating activities for the first six months of fiscal
    1995 was $30.9 million compared to net cash provided by operating activities
    of $45.7 million for the first six months of the prior fiscal year.  Fiscal
    1995 use of cash included a $36 million contribution to the 

                                       8

 
    Company's pension plans and an increase in inventory caused by investments
    in preproduction engineering and tooling, discussed below. Net cash provided
    by operating activities in the second quarter of fiscal 1995 totaled $7.1
    million compared with net cash used in operating activities of $37.9 million
    for the first quarter of fiscal 1995. Net cash provided by operations is
    subject to significant variations from period to period.

    The Company's total financings (balance sheet debt plus off-balance sheet
    financings) aggregated $641.9 million at January 29, 1995, a decrease of
    $29.2 million from July 31, 1994.

    The Company is a party to certain equipment leases, treated as off-balance
    sheet financings, totaling $25.5 million at January 29, 1995.  During the
    second quarter of fiscal 1995, the Company restructured a major sale
    leaseback agreement, reducing the size of this financing by approximately
    $22 million.  In connection with this restructuring, the equipment lessors
    released their interest in certain Company equipment and receivables and
    released the Company from its potential obligation to prepay up to $10
    million of equipment lease rentals.

    The Company is also a party to a $40.0 million accounts receivable facility,
    treated as an off-balance sheet financing, under which it sells receivables
    from specified customers on an on-going basis.  Due to the slowdown in the
    aerospace industry, the amount of outstanding receivables from these
    customers falls from time to time below levels required to support the
    facility.  As a result, the Company has elected to deposit cash collateral
    when necessary to support the facility and has withdrawn such cash when it
    is no longer required to be deposited.  At January 29, 1995, $12.0 million
    of cash collateral was on deposit.

    The Company's net inventory increased from $363.2 million at July 31, 1994
    to $390.0 million at January 29, 1995.  Production inventory has declined,
    however, this decline has been offset by an increase in pre-production
    inventory primarily due to the start up of the MD-90 program, change
    activity on the A340 program, and investment in cost reduction efforts on
    the PW4000 program.  Unliquidated progress payments have declined due
    primarily to the phase-out of the Space Division.

    The Company's firm backlog, which includes the sales price of all
    undelivered units covered by customers' orders for which the Company has
    production authorization, was approximately $1.0 billion at January 29,
    1995, compared to $1.2 billion at July 31, 1994.  Approximately $0.3 billion
    of the $1.0 billion backlog is expected to be delivered in the remainder of
    fiscal 1995.  (Sales during any period includes sales which were not part of
    backlog at the end of the prior period.)  Customer orders in firm backlog
    are subject to rescheduling and/or termination for customer convenience;
    however, in certain cases the Company is entitled to an equitable adjustment
    in contract amounts.  The Company has an additional $2.7 billion in
    anticipated backlog, which 

                                       9

 
    represents the sales price of units which the Company expects that its
    customers will order under existing contracts and the Company will deliver
    within seven years.

                                      10

 
                          PART II.  OTHER INFORMATION



    ITEM 1.  LEGAL PROCEEDINGS

    The French subsidiary of the Company received an unfavorable result in
    litigation filed against it during the second quarter in the Counseil des
    Prud-hommes in Toulouse, France. The action was brought by 24 employees
    asking that they be restored to their employment, which had been terminated
    a year earlier due to reduced workload at the plant. The total number who
    had been terminated was approximately 100. This decision is now on appeal
    before the Tribunal de Grand Instance de Toulouse, France, the Superior
    Court. These proceedings involve a new trial, as this court is not bound by
    the decision of the lower court. The employees are still seeking
    reinstatement and/or damages in this proceeding before the Superior Court.

                                      11

 
    ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.



         (a)  Index to Exhibits:

              * 3.8   Bylaws of Rohr, Inc., as amended December 3, 1994.

              *11.1   Calculation of Primary Net Income Per Share of Common
                      Stock.

              *11.2   Calculation of Fully Diluted Net Income Per Share of
                      Common Stock.

              *27.    Financial Data Schedule.  (Filed with EDGAR filing only.)

         (b)  Reports on Form 8-K
              There were no reports on Form 8-K during this period.

         (c)  Exhibits required by Item 601 of Regulation S-K:
              See subparagraph (a) above.

         (d)  Financial Statements required by Regulation S-X:
              See subparagraphs (a) and (b) above.



    ___________________________

    *Exhibits filed with this report.

                                      12

 
    SIGNATURES

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



                                          ROHR, INC.
                                
                                
                                
    February [  ], 1995                   By:/S/ L. A. CHAPMAN
                                             -----------------------
                                          L. A. Chapman
                                          Senior Vice President, Chief Financial
                                          Officer and Treasurer
                                
                                
                                
    February [  ], 1995                   By:/S/ A. L. MAJORS
                                             -----------------------
                                          A. L. Majors
                                          Vice President and Controller
                                          (Chief Accounting Officer)

                                      13