EXHIBIT 11.1
ROHR, INC. AND SUBSIDIARIES
---------------------------
CALCULATION OF PRIMARY NET INCOME PER SHARE
-------------------------------------------
OF COMMON STOCK
---------------
(in thousands except for share data)
------------------------------------
THIRD QUARTER ENDED NINE MONTHS ENDED
--------------------- ----------------------
APRIL 30, MAY 1, APRIL 30, MAY 1,
1995 1994 1995 1994
---------- --------- ------------ --------
Net income (loss) from continuing
operations $ 2,573 $(2,953) $ 7,194 $ 4,149
Income from discontinued operations,
net of taxes 87 266 922 899
------- ------- ------- -------
Net income (loss) applicable to primary
earnings per common share $ 2,660 $(2,687) $ 8,116 $ 5,048
======= ======= ======= =======
Common stock and common stock
equivalents:
Average shares of common stock
outstanding during the period 18,057 18,015 18,054 18,012
Net effect of common stock equivalents
(principally stock options and rights) 141 48 87 29
------- ------- ------- -------
Total common stock and common stock
equivalents 18,198 18,063 18,141 18,041
======= ======= ======= =======
Net income (loss) per average share of
common stock:
Net income (loss) from continuing
operations $ 0.14 $ (0.16) $ 0.40 $ 0.23
Income from discontinued operations,
net of taxes 0.01 0.01 0.05 0.05
------- ------- ------- -------
Primary net income (loss) per share $ 0.15 $ (0.15) $ 0.45 $ 0.28
======= ======= ======= =======
Page 14 of 15