ROHR, INC. AND SUBSIDIARIES
---------------------------
CALCULATION OF PRIMARY NET INCOME PER SHARE
-------------------------------------------
OF COMMON STOCK
---------------
(in thousands except for share data)
------------------------------------
THREE MONTHS ENDED SIX MONTHS ENDED
------------------ ----------------
JAN. 29, JAN. 30, JAN. 29, JAN. 30,
1995 1994 1995 1994
------- ------- ------- -------
Net 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 applicable to primary
earnings per common share $ 3,589 $ 1,672 $ 5,456 $ 7,735
======= ======= ======= =======
Common stock and common stock
equivalents:
Average shares of common stock
outstanding during the period 18,054 18,018 18,052 18,011
Net effect of common stock equivalents
(principally stock options and rights) 34 99 61 17
------- ------- ------- -------
Total common stock and common stock
equivalents 18,088 18,117 18,113 18,028
======= ======= ======= =======
Net income per average share of common stock:
Net income from continuing operations $ 0.18 $ 0.07 $ 0.26 $ 0.39
Income from discontinued operations,
net of taxes 0.02 0.02 0.04 0.04
------- ------- ------- -------
Primary net income per share $ 0.20 $ 0.09 $ 0.30 $ 0.43
======= ======= ======= =======
EXHIBIT 11.1