________________________________________________________________________________
  SELECTED FINANCIAL DATA
--------------------------------------------------------------------------------
  (IN THOUSANDS EXCEPT FOR PER-SHARE DATA, NUMBER OF EMPLOYEES, PERCENTAGES AND
  RATIOS)



                                                             YEAR ENDED JULY 31,
-----------------------------------------------------------------------------------------------------
                                          1995         1994        1993         1992         1991    
-----------------------------------------------------------------------------------------------------
                                                                           
  Results of Operations:
    Sales                             $  805,000   $  918,141   $1,149,503  $ 1,251,502   $1,361,766
    Operating income (1)                  64,629       51,389        8,562       44,801       97,353
    Operating profit margin                 8.0%         5.6%         0.7%         3.6%         7.1%  
    Net income (loss) from continuing 
      operations                      $    8,493   $    4,669   $  (24,257) $       996   $   28,566
    Income (loss) from discontinued 
       operations, net of taxes            3,879        2,258       (6,324)         459        1,951
    Extraordinary item, net of taxes      (1,146)           -            -            -            -
    Cumulative effect through
     July 31, 1992 of accounting 
     changes, net of taxes (2)                 -            -     (223,950)           -            -
    Net income (loss)                 $   11,226   $    6,927   $ (254,531)  $    1,455   $   30,517
    Primary earnings (loss)
     per average share
      of common stock from:
       Continuing operations          $     0.47   $     0.26   $    (1.35)  $     0.05   $     1.63
       Discontinued operations              0.21         0.12        (0.36)        0.03         0.11
       Extraordinary item, net of taxes    (0.06)           -            -            -            -
       Cumulative effect through July
        31, 1992, of accounting 
        changes, net of taxes (2)              -            -       (12.50)           -            -
       Primary earnings (loss)        $     0.62   $     0.38   $   (14.21)  $     0.08   $     1.74
    Proforma amounts from
     continuing operations (3):
       Income (loss)                  $    8,493   $    4,669   $  (24,257)  $  (35,314)  $  (20,944)
       Income (loss) per average 
        share of common stock         $     0.47   $     0.26   $    (1.35)  $    (1.99)  $    (1.20)
    Cash dividends per share of  
     common stock                              -            -            -            -            -
===================================================================================================== 
  Financial Position at July 31:  
    Total assets                      $  976,540   $1,056,847   $1,017,786   $1,363,958   $1,411,498
    Indebtedness                         554,777      588,990      531,608      572,594      636,070
    Net financings (4)                   520,970      537,567      601,669      656,472      730,512
    Shareholders' equity                 175,931      146,909      182,243      448,866      441,401
    Debt-to-equity ratio                  3.15:1       4.01:1       2.92:1       1.28:1       1.44:1
    Return on average equity                7.0%         4.2%            -         0.3%         7.1%
    Book value per common share             9.74         8.14        10.13        25.17        25.23
    Number of full-time employees                      
      at year end                          4,000        4,900        6,500        9,200       11,200
    Backlog - firm                     1,000,000    1,200,000    1,400,000    1,900,000    2,200,000
    Backlog - anticipated              2,800,000    2,500,000    2,600,000    2,300,000    2,800,000
===================================================================================================== 


(1)  Fiscal years 1993 and 1992 include special provisions of $25.0 million and
     $50.0 million, respectively.

(2)  In the third quarter of fiscal 1993, the Company changed certain elements
     of its application of accounting principles relating to long-term programs
     and contracts, and adopted the provisions of SFAS Nos. 106 and 109.

(3)  Assumes the changes in the application of accounting principles for long-
     term programs and contracts, adopted effective August 1, 1992, are applied
     retroactively.

(4)  Net financings include indebtedness plus the receivables sales program
     (which is reflected as a reduction to accounts receivable), and two sale-
     leaseback transactions (accounted for as operating leases), reduced by
     cash, cash equivalents, and short-term investments. See Notes 3 and 7 of
     the Notes to the Consolidated Financial Statements.

 
________________________________________________________________________________
  MANAGEMENT'S DISCUSSION AND ANALYSIS
--------------------------------------------------------------------------------
  OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

  GENERAL

      The following discussion and analysis presents management's assessment of
  material developments affecting the Company's results of operations, liquidity
  and capital resources for each of the three years in the period ended July 31,
  1995. These discussions should be read in conjunction with the Company's
  Consolidated Financial Statements and the Notes thereto.

      On certain long-term programs under which spares are sold directly to the
  airlines, the Company accounts for profit and loss under the program method of
  accounting.  Under the program method of accounting, the quantity of units in
  the profit center includes existing and anticipated orders and is predicated
  upon contractual arrangements with customers and market forecasts.  Included
  within the program quantity are spares anticipated to be sold concurrent with
  production units which historically have increased as a percentage of total
  deliveries as a program matures.  Generally, spares have been sold at higher
  prices than production units.  This inclusion of anticipated orders for
  production units and spares in the program quantity generally increases
  margins in the early program years and decreases margins in the later program
  years compared to the margins that would be reported under other methods of
  accounting.  Programs for which the Company uses the program method of
  accounting and for which spares are significant are as follows:  V2500, CF6-
  80C, CFM56-5, A340, and MD-90.  See "Notes to Consolidated Financial Statement
  -- Note 1b."

  INDUSTRY OUTLOOK

      Demand for new commercial jet aircraft is highly dependent upon consumer
  demand for air travel, stability of fuel and ticket prices, the availability
  of surplus or "parked" aircraft, and the financial capabilities of the
  airlines and leasing companies to order and accept deliveries of new aircraft.
  In addition, demand is dependent on the replacement of older aircraft which is
  influenced by the time required for, and the economics of, compliance with
  noise and maintenance regulations.  Historically, such demands and financial
  capabilities have been related to the stability and health of the United
  States and world economies.  Since the production of aircraft can take up to
  18 months, production in the aircraft manufacturing industry typically lags
  behind changes in the general economy.

      United States and world airlines' (excluding the former U.S.S.R.)
  passenger capacity increased rapidly from calendar 1990 through 1992 as the
  commercial aircraft industry produced record numbers of aircraft.  During this
  same period, the United States and world economies experienced recession and
  slow growth.  United States' scheduled airlines reported operating losses
  averaging approximately $2 billion per year, while non-United States scheduled
  airlines reported significantly reduced profits.  Aircraft deliveries by the
  commercial aircraft manufacturing industry have been declining steadily since
  calendar 1991.  The industry delivered 830 new commercial transport aircraft
  in calendar 1991, 784 in 1992, 629  in 1993, and 495 in 1994.

      Recent indicators point to the beginning of improved market conditions for
  new commercial jet aircraft. World airlines reported operating profit of $8.0
  billion in 1994, as compared to $2.5 billion in 1993, and United States
  airlines reported greatly improved operating profits for the first half of
  calendar 1995. Other encouraging signs for improved market conditions are:
  record load factors, a reduction in the number of "parked" aircraft, from
  1,100 at the end of calendar 1993 to 741 at July 31, 1995 (a significant
  number of these parked aircraft are not expected to return to service because
  of age and noise restrictions), and an increased rate of orders for new
  aircraft in the first half of 1995.

 
________________________________________________________________________________
________________________________________________________________________________

      Industry analysts have predicted that worldwide airline passenger traffic
  will grow in excess of 5 percent per year over the long term.  Factors
  favoring long-term passenger traffic growth include a favorable economic
  environment, pricing pressures from low-cost carriers, and the potential
  expansion of air travel in emerging markets.  Industry analysts also predict a
  potentially large replacement market for commercial jet aircraft fueled by
  noise legislation and aging fleets.  While it is difficult to predict exactly
  when commercial jet aircraft deliveries will increase, industry analysts agree
  that favorable long-term traffic growth and the need to replace older aircraft
  will result in increased demand for new commercial jet aircraft.

  COMPANY OUTLOOK

      As a result of the slow-down in the commercial aerospace industry and
  reductions in the Company's military and space programs, the Company's
  revenues from continuing operations have decreased approximately 41 percent
  from a high in fiscal 1991 to fiscal 1995.  In response to these conditions,
  management has taken aggressive actions to reduce costs, increase
  competitiveness, improve margins, and maximize cash flow.

      Although the commercial airline industry is experiencing financial
  improvement, the Company expects revenues in fiscal 1996 to be lower than in
  fiscal 1995.  This is due in part to the long lead time between orders and
  deliveries of commercial aircraft. The Company's level of commercial spare
  sales increased in fiscal 1995 over fiscal 1994 and the Company is expecting
  continued increases in spare sales as conditions in the commercial airline
  industry continue to improve.

      The Company has experienced pressures from customers to reduce prices.  In
  response, the Company has incorporated or is in the process of incorporating
  design changes on certain programs, allowing for a more cost effective
  manufacture of certain products, and is exerting pressure on its own suppliers
  to reduce prices.

  RESULTS OF OPERATIONS

  FISCAL 1995 COMPARED TO FISCAL 1994

      Sales from continuing operations declined 12 percent from $918.1 million
  in fiscal 1994 to $805.0 million in fiscal 1995.  Commercial sales declined
  primarily as a result of reduced deliveries of commercial aircraft.
  Government sales declined due to the near completion of certain military and
  space programs.  Both the C-130 and the Titan Space programs are scheduled to
  make final deliveries in fiscal 1996.

      The Company reported operating income of $64.6 million, a margin of 8
  percent, for fiscal 1995 compared to $59.3 million, a margin of 6.5 percent
  (excluding the impact from unusual items), for fiscal 1994.  Including the
  effect of the unusual items of $7.9 million, operating income for fiscal 1994
  was $51.4 million, a margin of 5.6 percent.  Operating results in fiscal 1995
  benefited from initial deliveries on the MD-90 program, improved results on
  several other programs, and a reduction in general and administrative expense.

      Net interest expense was $50.0 million for the year ended July 31, 1995,
  compared to $46.8 million for fiscal 1994.  Net interest expense increased due
  to the $157.5 million of public debt offerings completed in the fourth quarter
  of fiscal 1994.

      Income from continuing operations for fiscal 1995 was $8.5 million or 47
  cents per share compared to income from continuing operations for fiscal 1994
  of $4.7 million or 26 cents per share.  In fiscal 1994, the net impact of
  unusual items was to reduce income from continuing operations by $4.8 million
  or 27 cents per share.

 
________________________________________________________________________________
________________________________________________________________________________

  Discontinued Operations

      In the fourth quarter of fiscal 1994, the Company sold and commenced the
  transfer of its business jet line of business which is accounted for as a
  discontinued operation in accordance with Accounting Principles Board Opinion
  No. 30.  The purchase agreement required the Company to manufacture and
  deliver certain components and transfer program engineering and tooling, tasks
  which were substantially completed in fiscal 1995. The business jet line of
  business sales were approximately $22.3 million, $40.3 million, and $25.6
  million in fiscal 1995, 1994, and 1993, respectively.  Income from
  discontinued operations, net of income tax benefit, was $3.8 million or 21
  cents per  share for fiscal 1995 compared to $2.2 million or 12 cents per
  share for fiscal 1994.  See "Notes to the Consolidated Financial Statements --
  Note 11."

  Extraordinary Item

      In line with the objective of reducing its debt and interest expense, the
  Company prepaid a portion of its 9.33% and 9.35% Senior Notes during the
  fourth quarter of fiscal 1995.  The cost associated with the  early
  extinguishment of this debt has been reported as an extraordinary item.  Loss
  from the extraordinary item, net of income tax benefit, was $1.1 million or 6
  cents per share for fiscal 1995.  See "Notes to the Consolidated Financial
  Statements -- Note 7."

  Net Income

      Total net income for fiscal 1995 was $11.2 million or 62 cents per share
  compared to $6.9 million or 38 cents per share in fiscal 1994.

  FISCAL 1994 COMPARED TO FISCAL 1993

      Sales from continuing operations declined 20 percent from $1,149.5 million
  in fiscal 1993 to $918.1 million for fiscal 1994, due primarily to reduced
  deliveries.  Commercial sales aggregated 86 percent and government sales 14
  percent in both fiscal 1994 and fiscal 1993.

      The Company reported operating income of $59.3 million, an operating
  margin of 6.5 percent, for fiscal 1994, excluding the impact from unusual
  items.  Including the effect of the unusual items of $7.9 million, operating
  income was $51.4 million, a margin of 5.6 percent.  The unusual items were the
  write-off of unamortized pension past service costs related to the reduction
  of employment levels, net of a gain on the sale of the Company's Auburn,
  Washington, facility.  Operating results in fiscal 1994 benefited from the
  Company's downsizing, related reductions in overhead expenses, and improved
  program results.  During fiscal 1993, the Company reported operating income of
  $8.6 million after the effect of a $25.0 million net provision for asset and
  liability valuations and other costs related to the planned consolidation
  activity.  In addition, fiscal 1993 results were adversely impacted by losses
  on tooling and design efforts and cost problems related to certain programs.

      Net interest expense was $46.8 million for the year ended July 31, 1994,
  compared to $47.9 million for fiscal 1993.

      Income from continuing operations for fiscal 1994 was $4.7 million or 26
  cents per share compared to a loss from continuing operations of $24.3 million
  or $1.35 per share in fiscal 1993.  The net impact of the unusual items
  described above was to reduce net income for fiscal 1994 by $4.8 million or 27
  cents per share.  The increase in federal income tax rates resulting from the
  Omnibus Budget Reconciliation Act, implemented in August 1993, increased net
  income in fiscal 1994 by $2.8 million or 16 cents per share and increased the
  deferred tax asset.


________________________________________________________________________________
________________________________________________________________________________

  LIQUIDITY AND CAPITAL RESOURCES

      At July 31, 1995, the Company had $84.6 million of cash and cash
  equivalents and $74.2 million available under its revolving credit agreement.
  Over the next several years, the Company expects to increase its investments
  in program inventory in connection with increased deliveries and anticipated
  new business opportunities. The Company believes that its financial resources
  are adequate to meet its requirements during this time period.

      Cash provided by operating activities during fiscal 1995 totaled $27.5
  million compared with $80.5 million for the prior fiscal year.  Contributing
  to the positive cash flow in fiscal 1995 and 1994 were cost reduction efforts,
  increased productivity, and improved collection efforts on receivables.
  Fiscal 1995 cash provided by operating activities was reduced by a $36 million
  contribution to the Company's pension plans compared with $17 million in
  fiscal 1994.  Cash provided by operating activities for fiscal 1994 included
  significant settlements associated with the restructuring of certain
  contracts, several one-time payments for non-recurring tasks, and proceeds
  from the sale of the business jet line of business.  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 $605.6 million at July 31, 1995, compared to $671.1
  million at July 31, 1994.  Balance sheet debt decreased $34.2 million from
  $589.0 million on July 31, 1994, to $554.8 million on July 31, 1995.  In
  January 1995, the Company made the annual $12.5 million principal payment on
  its 9.35% Senior Notes and in July 1995, the Company made voluntary
  prepayments of $10.7 million on its 9.35% Senior Notes and $10.7 million on
  its 9.33% Senior Notes.  As a result of such prepayments, the commitment under
  the Company's revolving credit agreement was reduced from $110 million to
  $91.1 million.  The availability of this commitment is also reduced by an
  outstanding $16.9 million stand-by letter of credit.  The revised commitment
  will be reduced by an additional $8.3 million every six months beginning in
  October 1995 until it reaches $66.2 million. The Company anticipates that it
  will replace the existing revolving credit agreement with a new facility
  during fiscal 1996.

      The Company has a $40 million accounts receivable sales program, down from
  $60 million at July 31, 1994.  Under this off-balance sheet financing program,
  the Company sells receivables from specified customers on an on-going basis.
  Due to the slowdown in the aerospace industry and the resulting reduction in
  the Company's sales, 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 cash when it is no
  longer required to be deposited.  At July 31, 1995, $13.5 million of cash
  collateral was on deposit thereby reducing the effective utilization of this
  program to $26.5 million.

      The Company is also a party to certain equipment leases, treated as an
  off-balance sheet financing, totaling $24.3 million at July 31, 1995.  During
  the second quarter of fiscal 1995, the Company restructured a major sales
  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.

      At July 31, 1995, the underfunded status (excess of accrued benefit
  obligations over plan assets) of the Company's defined benefit plans was $64.0
  million, a reduction of $60.0 million from $124.0 million at July 31, 1994.
  The improved funded status resulted primarily from an increase in the discount
  rate used to calculate the present value of future pension plan liabilities,
  the substantial contribution made by the Company  in fiscal 1995, and market
  gains.  Reflecting a rise in market interest rates, the Company increased its
  discount rate to 8.25 percent for its fiscal 1995 valuation from the 7.5
  percent used for its fiscal 1994 valuation.  This decrease in the underfunded
  status of the plans resulted in a $17.5 million reduction in the charge to
  shareholders' equity in fiscal 1995 and a $11.7 million decrease to the
  Company's deferred tax asset account.

 
________________________________________________________________________________
________________________________________________________________________________

      The Company's required annual contribution to its defined benefit plans is
  determined in accordance with IRS regulations.  Due to the underfunded status
  of the pension plans, these regulations required the Company to make
  significant annual cash contributions to the pension plans. During fiscal
  1995, the Company's contributions to its pension plans aggregated $36.0
  million.  A significant level of contributions is expected to continue until
  the plans approach a fully funded status.  The Company expects to have
  sufficient liquidity to make these increased contributions.  See "Notes to the
  Consolidated Financial Statements -- Note 9."

      The Company's net inventory increased to $390.3 million at July 31, 1995
  from $363.2 million at July 31, 1994.  Production inventory declined
  reflecting the reduced sales volume and the efforts of management to control
  inventory levels through shorter lead times and just-in-time contracts.  In
  addition, pre-production inventory declined as prior investments were
  recovered from customers, but grew on the 737-700 program as the program
  progressed through the design and tooling stages.  Progress payments and
  advances declined as the Company delivered units and certain government
  programs neared completion.  Excess-over-average inventory also increased on
  certain programs due to implementation of design changes, higher than
  anticipated costs, schedule slides, and initial production costs on the MD-90
  program.

      Capital expenditures for property, plant, and equipment totaled $8.1
  million for fiscal 1995, up from $5.8 million for fiscal 1994.  The Company
  substantially curtailed capital expenditures for fiscal 1995 and 1994 in line
  with other cost cutting efforts.  This level of spending is expected to
  increase over the next several years.

      The Company's firm backlog, which includes the sales price of all
  undelivered units covered by customers' orders, was approximately $1.0 billion
  at July 31, 1995, compared to $1.2 billion at July 31, 1994.  Approximately
  $0.5 billion of the $1.0 billion backlog is scheduled to be delivered in
  fiscal 1996.  (Sales during any period include 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 adjustment in contract
  amounts.  The Company has an additional $2.8 billion in anticipated backlog,
  which 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.

  ADDITIONAL ITEMS

      During November 1994 through January 1995, inspection 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.  Subsequent fleetwide inspections
  have revealed no other cracks; however, a replacement program is being
  implemented.  The Company expects that replacement will occur during regularly
  scheduled maintenance.  The spar caps will require replacement on
  approximately 120 aircraft over a period of several 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 $315,000 per aircraft, will be primarily the
  responsibility of the subcontractor.  To date the subcontractor has not agreed
  to pay all of these costs, but has already borne some of the costs incurred
  for the replacement program to date. Further, the Company believes that, under
  the terms of its subcontractors contractual warranty, it will recover the
  substantial portion of its own cost, and that the resolution of this matter
  will not have a material adverse effect on the Company's financial condition.

      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
  the Company and its customers are investigating whether any replacement or
  repair will be required.

 
________________________________________________________________________________
________________________________________________________________________________

  ENVIRONMENTAL MATTERS

      The Company has been identified as a potentially responsible party ("PRP")
  under the Comprehensive Environmental Response, Compensation and Liability Act
  of 1980, as amended ("CERCLA" or "Superfund"), and under certain analogous
  state laws for the cleanup of contamination resulting from past disposal of
  hazardous substances at several sites to which the Company, among others, sent
  such substances in the past.  CERCLA requires the cleanup of sites from which
  there has been a release or threatened release of hazardous substances, and
  authorizes the Environmental Protection Agency ("EPA") to take any necessary
  response actions at such sites, including ordering PRPs to clean up or
  contribute to the cleanup of a Superfund site.  Courts have interpreted CERCLA
  to impose strict, joint, and several liability upon all persons liable for
  response cost.

      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 CERCLA.  Subsequently, the
  State of California was found liable and an allocation of its responsibility
  was made.  The most recent estimate the Company has made of its liability,
  assuming the court order allocating substantial liability to the State of
  California is upheld, assuming the 1989 EPA estimate of total cleanup costs is
  not exceeded (although the EPA cautioned the actual costs could have a
  variation of 30 percent less or 50 percent higher than its estimate), and
  assuming tentative allocations among the Company and all other users of the
  site will approximate the final allocation of aggregate user liability, shows
  a Company expenditure ranging from $5 million to $8 million over and above
  sums spent to date.  However, the Company estimates further assume that the
  EPA selects a final remedial action of moderate technology and cost, rather
  than one of several more radical ones previously suggested, but apparently
  discarded at this point, by the EPA.  Expenditures by the Company for cleanup
  of this site during fiscal 1995 were approximately $0.4 million and are
  expected to be approximately $0.3 million during fiscal 1996.  From inception
  to July 31, 1995, the Company has expended approximately $3.7 million on
  cleanup costs for this site.  Applicable law provides for continuing liability
  for future remedial work beyond existing agreements and consent decrees.  The
  Company has reached settlement agreements with its primary comprehensive
  general liability insurers and has retained the right to file future claims
  against its excess carriers.  The Company recorded the proceeds from such
  settlements received from its carriers as reserves.  The Company has not
  recorded any other amounts with respect to its rights against its insurers.

      The Company is also involved in several other proceedings and
  investigations related to waste disposal sites and other environmental
  matters.  It is difficult to estimate the ultimate level of environmental
  expenditures for these various other environmental matters due to a number of
  uncertainties at this early stage, including the complexity of the related
  laws and their interpretation, alternative cleanup technologies and methods,
  insurance and other recoveries, and in some cases the extent or uncertainty of
  the Company's involvement. However, preliminary estimates of cleanup costs for
  the Rio Bravo, Chatham Brothers, and Casmalia waste disposal sites were
  approximately $7 million, $30 million, and $70 million respectively, and the
  Company's share (based on estimated, respective volumes of discharges into
  such sites by all generators, all of which cannot now be known with certainty)
  could approximate $0.5 million for the Rio Bravo site, $0 for the Chatham
  Brothers site (based on the Company's belief that it never used that site),
  and $1.8 million for the Casmalia site. The Company does not yet know about
  the ability of all of the other waste generators using the Casmalia and Rio
  Bravo sites to fund their allocable share, and the Company could be found
  jointly and severally liable with all waste generators using such sites. The
  Company has made claims against its insurance carriers for certain of these
  items, and has received claims acknowledgment letters reserving the rights of
  such carriers. The insurers have alleged or may allege various defenses to
  coverage, although no litigation has been commenced.

 
________________________________________________________________________________
________________________________________________________________________________

      During the year ended July 31, 1995, the Company expended, for the
  environmental items described above and also for other environmental matters
  (including environmental protection activities in the normal operation of its
  plants), a total of approximately $6.3 million.  These expenditures covered
  various environmental elements, including hazardous waste treatment and
  disposal costs, environmental permits, environmental consultants, fines or
  donations (which were not material, either individually or in the aggregate),
  and environmental remediation (including Stringfellow), no significant part of
  which was capitalized.  Assuming the usage of all of these various
  environmental elements remains substantially the same for fiscal 1996 as in
  fiscal 1995, which the Company anticipates, costs for these elements in fiscal
  1996 should be comparable to the current rate of expenditure for fiscal 1995.

      Based upon presently available information, the Company believes it has
  sufficient reserves and that aggregate costs in relation to all environmental
  matters of the Company will not have a material adverse effect on the
  Company's financial condition, liquidity, results of operations or capital
  expenditures.

  INCOME TAXES

      At July 31, 1995, the Company's deferred tax asset was $111.5 million,
  consisting of $96.7 million for federal tax purposes and $14.8 million for
  state tax purposes. The ultimate realization of the Company's deferred tax
  asset is dependent upon the generation of sufficient future taxable income
  during the available federal and state NOL carryforward periods.  Management
  expects that a sufficient level of taxable income will result in years
  subsequent to fiscal 1995 and prior to the expiration of the NOLs to realize
  the deferred tax asset recorded at July 31, 1995.

      Based on tax rates in effect on July 31, 1995, the Company must generate
  approximately $290 million of future taxable income (net of $210 million of
  taxable income that the Company will report as a result of the automatic
  reversal of existing taxable temporary differences between asset and liability
  values for financial reporting and income tax purposes) prior to the
  expiration of the Company's NOLs in 2003 through 2010 for full realization of
  the net deferred tax asset.

      The Company's long-term contracts and programs provide the Company
  opportunities to generate future taxable income necessary to realize the
  deferred tax asset recorded.  During the rapid growth cycle in the late 1980's
  and early 1990's, the Company made significant investments in new facilities
  and in new programs.  As programs mature, the Company expects to utilize its
  investments, resources, and experience to reduce the cost of production.  For
  example, the Company has been able to reduce its work force through
  consolidation and downsizing. In addition, direct sales of spare parts to the
  airlines are expected to increase as a program matures. Generally, the Company
  earns a higher margin on the direct sales of spare parts to the airlines. The
  Company believes it will be able to generate, on average, at least $36 million
  in pretax income for each of the next eight years, in order to fully utilize
  the deferred tax asset (assuming all temporary differences between asset and
  liability values for financial reporting and income tax purposes reverse
  during that period). This level of annual pretax income would be $21.4 million
  in excess of reported fiscal 1995 pretax income of $14.6 million from
  continuing operations.

      The availability of the Company's NOLs may be limited under the Tax Reform
  Act of 1986 as a result of changes that may occur in the ownership of the
  Company's stock in the future, principally relating to a change in control.
  Management has considered this factor in reaching its conclusion that it is
  "more likely than not" that future taxable income will be sufficient to
  realize fully the deferred tax asset reflected on the balance sheet.
 

 
________________________________________________________________________________
  CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
  (IN THOUSANDS)



                                                         JULY 31,
  ----------------------------------------------------------------------
                                                    1995        1994
  ----------------------------------------------------------------------
                                                                 
  ASSETS                                       
  Cash and cash equivalents                       $ 84,584   $  115,996
  Short-term investments                                 -       17,568
  Accounts receivable                               72,152       93,143
  Inventories:                                  
   Work-in-process                                 429,578      444,076
   Raw materials, purchased parts and supplies      23,367       23,441
   Less customers' progress payments and advances  (62,670)    (104,321)
  -----------------------------------------------------------------------
     Inventories - net                             390,275      363,196
   Deferred tax asset                                6,493       36,353
   Prepaid expenses and other current assets        13,685       18,493
  -----------------------------------------------------------------------
                                                
      TOTAL CURRENT ASSETS                         567,189      644,749
                                                 
  PROPERTY, PLANT AND EQUIPMENT - NET              217,051      222,063
  
  INVESTMENT IN LEASES                              34,657       37,145
  DEFERRED TAX ASSET                               105,020       97,135
  OTHER ASSETS                                      52,623       55,755
 ------------------------------------------------------------------------
                                                  $976,540   $1,056,847
 ========================================================================
  LIABILITIES AND SHAREHOLDERS' EQUITY                         
                                                 
  Trade accounts and other payables               $125,861   $  129,674
  Salaries, wages and benefits                      32,011       37,100
  Taxes on income                                      451        2,343
  Current portion of long-term debt                 14,119       14,952
  -----------------------------------------------------------------------
                                                 
      TOTAL CURRENT LIABILITIES                    172,442      184,069
                                                
  LONG-TERM DEBT                                   540,658      574,038
  PENSION AND POST-RETIREMENT 
   OBLIGATIONS - LONG-TERM                          69,386      125,004
  OTHER OBLIGATIONS                                 18,123       26,827
  COMMITMENTS AND CONTINGENCIES (NOTE 8)                 -            -
                                                
  SHAREHOLDERS' EQUITY:                         
   Preferred stock, $1 par value per share,                             
    10 million shares authorized, none issued            -            -
   Common stock, $1 par value per share,                            
    authorized 50,000,000 shares; issued and                       
    outstanding 18,068,076 and 18,041,680 
    shares, respectively                            18,068       18,042    
   Additional paid-in capital                      102,887      102,598
   Retained earnings                                93,394       82,168
   Minimum pension liability adjustment            (38,418)     (55,899)
  -----------------------------------------------------------------------
   TOTAL SHAREHOLDERS' EQUITY                      175,931      146,909
                                                
  -----------------------------------------------------------------------
                                                  $976,540   $1,056,847
  =======================================================================
 

  The accompanying Notes to the Consolidated Financial Statements are an
  integral part of these statements.
 

 
________________________________________________________________________________
  CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
  (IN THOUSANDS EXCEPT FOR PER-SHARE DATA)

 
 
                                               YEAR ENDED JULY 31,
  ------------------------------------------------------------------------------
                                          1995         1994            1993
                                     
                                                                
  ------------------------------------------------------------------------------
  SALES                               $  805,000   $  918,141      $1,149,503
  COSTS AND EXPENSES                     714,173      830,474       1,097,141
  GENERAL AND ADMINISTRATIVE         
   EXPENSES                               26,198       28,352          43,800
  UNUSUAL ITEMS (NOTE 9)                       -        7,926               -
                                     
  ------------------------------------------------------------------------------
  OPERATING INCOME                        64,629       51,389           8,562
  INTEREST - NET                          49,986       46,836          47,883
  ------------------------------------------------------------------------------
                                     
  INCOME (LOSS) FROM CONTINUING      
   OPERATIONS                        
  BEFORE TAXES ON INCOME                  14,643        4,553         (39,321)
                                         
  TAXES (BENEFIT) ON INCOME                6,150         (116)        (15,064)
  ----------------------------------------------------------------------------
  INCOME (LOSS) FROM                     
   CONTINUING OPERATIONS                   8,493        4,669         (24,257)
                                        
  INCOME (LOSS) FROM                 
   DISCONTINUED OPERATIONS               
   - NET OF TAXES (NOTE 11)                3,879        2,258          (6,324)
  ------------------------------------------------------------------------------
 
  INCOME (LOSS) BEFORE EXTRAORDINARY 
   ITEM AND CUMULATIVE EFFECT OF
   ACCOUNTING CHANGE                      12,372        6,927         (30,581)
 
  LOSS FROM EXTRAORDINARY
   ITEM - NET OF TAXES (NOTE 7)           (1,146)           -               -
 
  CUMULATIVE EFFECT THROUGH JULY 31, 
   1992, OF ACCOUNTING CHANGES
   - NET OF TAXES (NOTE 2)                     -            -        (223,950)
 
  ------------------------------------------------------------------------------
  NET INCOME (LOSS)                   $   11,226   $    6,927      $ (254,531)
  ==============================================================================
                                   
  PRIMARY EARNINGS (LOSS) PER AVERAGE 
   SHARE OF COMMON STOCK FROM:            
    Continuing Operations             $     0.47   $     0.26      $    (1.35)
    Discontinued Operations                 0.21         0.12           (0.36)
    Extraordinary Item                     (0.06)           -               -
    Cumulative Effect Through July 31,              
     1992, of Accounting Changes               -            -          (12.50)
                                      
  ------------------------------------------------------------------------------
  NET PRIMARY EARNINGS (LOSS) PER 
   AVERAGE SHARE                      $     0.62   $     0.38      $   (14.21)
  ==============================================================================
                                   
  FULLY DILUTED EARNINGS (LOSS) PER 
   AVERAGE SHARE OF COMMON STOCK FROM:            
    Continuing Operations             $     0.47   $     0.26      $    (1.35)
    Discontinued Operations                 0.16         0.12           (0.36)
    Extraordinary Item                     (0.05)           -               -
    Cumulative Effect Through July 31,              
     1992, of Accounting Changes               -            -          (12.50)
                                   
  ------------------------------------------------------------------------------
  NET FULLY DILUTED EARNINGS         
   (LOSS) PER AVERAGE SHARE           $     0.58   $     0.38      $   (14.21)
  ==============================================================================
 
 
The accompanying Notes to the Consolidated Financial Statements are an integral
part of these statements.

 
________________________________________________________________________________
  CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
--------------------------------------------------------------------------------
  (IN THOUSANDS)

 
 
  ---------------------------------------------------------------------------------------------
                                        COMMON STOCK  ADDITIONAL                MINIMUM PENSION
                                          PAR VALUE    PAID-IN      RETAINED      LIABILITY 
                                         $1 A SHARE    CAPITAL      EARNINGS      ADJUSTMENT
  --------------------------------------------------------------------------------------------
                                                                          
  BALANCE AT JULY 31, 1992                $ 17,833    $  101,261    $  329,772  $        -
                                                                   
    Common stock issued to                                         
     employee benefit plans                     67           673   
    Stock plans activity                        96           378   
    Net loss                                                          (254,531)
    Minimum pension                                                
     liability adjustment (Note 9)                                                 (13,306)
  --------------------------------------------------------------------------------------------
                                                                   
  BALANCE AT JULY 31, 1993                  17,996       102,312        75,241     (13,306)
                                                                   
    Stock plans activity                        46           286   
    Net Income                                                           6,927
    Minimum pension                                                
     liability adjustment (Note 9)                                                 (42,593)
  --------------------------------------------------------------------------------------------
                                                                   
  BALANCE AT JULY 31, 1994                  18,042       102,598        82,168     (55,899)
                                                  
    Stock plans activity                        26           289
    Net Income                                                          11,226
    Minimum pension liability 
     adjustment (Note 9)                                                            17,481
  --------------------------------------------------------------------------------------------
  BALANCE AT JULY 31, 1995                $ 18,068    $  102,887    $   93,394  $  (38,418)
  ============================================================================================
 
 
  The accompanying Notes to the Consolidated Financial Statements are an
  integral part of these statements.
 

 
________________________________________________________________________________
  CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
  INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (IN THOUSANDS)

 
 
                                                                   YEAR ENDED JULY 31,
  --------------------------------------------------------------------------------------------------
                                                        1995             1994             1993
  --------------------------------------------------------------------------------------------------
                                                                               
  OPERATING ACTIVITIES:                          
  Net income (loss)                                   $ 11,226       $    6,927       $(254,531)
  Adjustments to reconcile net income (loss) to net                     
   cash provided by operating activities:            
   Depreciation and amortization                        22,148           22,538          25,578
   Cumulative effect of accounting changes -                        
    net of taxes                                             -                -         223,950
   Changes due to (increase) decrease in                      
    operating assets:                           
    Accounts receivable                                 29,059           27,500          84,013
    Inventories - net                                  (22,034)          71,497          34,447    
    Prepaid expenses and other assets                    5,291           (1,459)          4,514
   Changes due to increase (decrease) in operating                     
    liabilities:                                
    Trade accounts and other payables                  (10,206)         (56,000)         (6,464)   
    Pension and post-retirement obligations            (26,642)           5,517          (5,269)
    Taxes on income and deferred tax asset               8,332            1,176         (29,432)
   Other                                                10,373            2,837           4,251
  --------------------------------------------------------------------------------------------------
     Net cash provided by operating activities          27,547           80,533          81,057
  --------------------------------------------------------------------------------------------------
  INVESTING ACTIVITIES: 
   Sale (purchase) of short-term investments            17,568          (17,568)              -
   Proceeds (repurchase) from sale-leaseback                          
    transactions                                       (21,782)               -          52,247
   Purchase of property, plant and equipment            (8,135)          (5,784)        (27,536)
   Net advances on discontinued operations              (5,045)           5,045               -
   Other                                                 1,280             (907)         (1,180)
  --------------------------------------------------------------------------------------------------
     Net cash provided by (used in) investing                                                          
      activities                                       (16,114)         (19,214)         23,531
  --------------------------------------------------------------------------------------------------
  FINANCING ACTIVITIES:                                                              
   Proceeds from 9.33% senior notes                          -                -          62,000
   Net proceeds from 11.625% senior notes                    -           95,690               -
   Net proceeds from 7.75% convertible subordinated                                                        
    notes                                                    -           55,515               -
   Annual principal payment of 9.35% senior notes      (12,500)         (12,500)        (12,500)
   Net prepayment of 9.33% senior notes                (11,195)               -               -
   Net prepayment of 9.35% senior notes                (11,286)               -               -
   Repayment of medium-term notes                            -          (35,000)        (10,000)
   Net short-term borrowings (repayments)                    -                -         (20,000)          
   Long-term borrowings under revolving credit 
    agreement                                                -          115,000          90,000
   Repayment of borrowings under revolving credit                       
    agreement                                                -         (165,000)       (120,000)
   Repayment of other long-term borrowings              (2,323)          (2,618)        (36,387)
   Proceeds (repayment) from cash values in 
    insurance policies                                       -           (9,907)          9,907
   Reduction in sales of receivable sales program      (20,000)               -         (45,000)     
   Cash collateral for receivable sales program         13,003          (26,503)              - 
   Stock contributions to employee benefit plans             -                -             741 
   Other                                                 1,456           (2,186)         (2,285)
  --------------------------------------------------------------------------------------------------
     Net cash provided by (used in) financing                      
       activities                                      (42,845)          12,491         (83,524)
  --------------------------------------------------------------------------------------------------
  INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS     (31,412)          73,810          21,064
  CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR         115,996           42,186          21,122
  --------------------------------------------------------------------------------------------------
  CASH AND CASH EQUIVALENTS, END OF YEAR              $ 84,584       $  115,996      $   42,186
  ==================================================================================================
  SUPPLEMENTAL CASH FLOW INFORMATION:                                   
   CASH PAID (RECEIVED) DURING THE YEAR FOR:                        
   Interest, net of amount capitalized                $ 52,010       $   41,622       $  47,758
   Income taxes                                         (1,958)             174           9,802
  NON-CASH INVESTING AND FINANCING ACTIVITIES:                                                
   Sale of receivables                                       -                -          60,000
   Repurchase of receivable or inventory equivalents         -                -        (105,000)
  ==================================================================================================

  The accompanying Notes to the Consolidated Financial Statements are an integral part of these statements.
 
 

 
________________________________________________________________________________
  NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS  
--------------------------------------------------------------------------------

  NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  A.  PRINCIPLES OF CONSOLIDATION

      The consolidated statements include the accounts of Rohr, Inc. and all
  subsidiaries ("Company").  Total assets and sales of foreign subsidiaries are
  not significant.
      
      Certain reclassifications have been made to prior years to conform to
  current year presentation.

  B.  SALES AND EARNINGS

      The Company follows the guidelines of Statement of Position 81-1,
  "Accounting for Performance of Construction-Type and Certain Production-Type
  Contracts" (the contract method of accounting) for certain commercial and all
  governmental contracts, except that the Company's contract accounting policies
  differ from the recommendations of SOP 81-1 in that revisions of estimated
  profits on contracts are included in earnings by the Company under the
  reallocation method rather than the cumulative catch-up method.  Contract
  accounting generally places limitations on the combining of contracts and
  prohibits the anticipation of future contracts in determining the contract
  profit center.  Approximately one-half of the Company's sales during fiscal
  years 1995, 1994, and 1993 were accounted for using the contract method of
  accounting.

      Several major commercial programs, under which spares and technical
  product support are sold directly to airlines, are accounted for under the
  program method of accounting, a method which existed in practice for many
  years prior to the issuance of SOP 81-1. Guidelines for use of program
  accounting have been developed in practice and are not codified by
  authoritative accounting literature. This method of accounting is followed by
  relatively few public companies in a limited number of industries. It applies
  in situations where the economics of producing and marketing the program
  product extend beyond the initial production order. The most significant
  differences from contract accounting are that (1) the quantity of units
  included in the profit center under program accounting includes existing and
  anticipated contracts, and (2) program units may be sold to more than one
  customer. The Company uses program accounting in those circumstances where it
  is able to make reasonably dependable estimates of (1) the value of
  anticipated production units and spares sales in future contracts, (2) the
  length of time to produce and sell those additional production units and
  spares, and (3) the production costs and selling prices associated with such
  units and spares. Typically, the Company applies program accounting on
  programs for which the Company is responsible for total systems integration
  and continuing product support.

      Profit is estimated based on the difference between total estimated
  revenue and total estimated cost of a contract or program and is recognized
  evenly as a uniform percentage of sales value on all remaining units to be
  delivered. Current revenue does not anticipate higher or lower future prices,
  but includes units delivered at actual sales prices. A constant contract or
  program margin is achieved by deferring or accelerating a portion of the
  average unit cost on each unit delivered. Cost includes the estimated cost of
  the pre-production effort (primarily tooling and design), plus the cost of
  manufacturing both a specified number of production units and, under the
  program method of accounting, those spares which are expected to be delivered
  concurrently with such production units. The specified number of production
  units used to establish the profit margin is predicated upon market forecasts
  and does not exceed the lesser of those quantities assumed in original program
  pricing or those quantities which the Company now expects to deliver in the
  periods assumed in original program pricing. The number of units used to
  estimate profit margin is increased when firm orders exceed the number of
  units used for pricing purposes. Generally, spares, as a percentage of total
  deliveries, increase as a program matures and are sold at higher prices than
  production units. This higher price reflects, in part, additional costs
  related to technical and customer support activities.

 
________________________________________________________________________________
________________________________________________________________________________


      Under both the contract and program methods of accounting, the Company's
  sales are primarily under fixed-price contracts, many of which contain
  escalation clauses and require delivery of products over several years. Sales
  and profits on each contract or program are recognized primarily in accordance
  with the percentage-of-completion method of accounting, using the units-of-
  delivery method. Revisions of estimated profits on contracts or programs are
  included in earnings by the reallocation method, which spreads the change in
  estimate over current and future deliveries. Any anticipated losses on
  contracts or programs and overruns of program pre-production costs are charged
  to earnings when identified. Both the contract and program methods of
  accounting involve the use of various estimating techniques to project
  estimated costs at completion and may include estimates of recoveries on
  claims asserted against the customer for changes in specifications. These
  estimates involve various assumptions and projections relative to the outcome
  of future events. Paramount are assumptions relative to labor performance and
  anticipated future labor rates, and projections relative to material and
  overhead costs. These assumptions involve various levels of expected
  performance improvements. Program accounting also requires estimates of the
  market for a program and the spares expected to be ordered. The Company
  reevaluates its estimates quarterly for all significant contracts and
  programs. Changes in estimates are reflected in the current and future
  periods.

      Included in sales are amounts arising from contract terms that provide for
  invoicing a portion of the contract price at a date after delivery. Also
  included are: negotiated values for units delivered; and anticipated price
  adjustments for contract changes, claims, escalation, and estimated earnings
  in excess of billing provisions resulting from the percentage-of-completion
  method of accounting. Certain contract costs are estimated based on the
  learning curve concept discussed in Note 1c.

  C.  INVENTORIES

      Inventories of raw materials, purchased parts and supplies are stated at
  the lower of average cost or estimated realizable value. Inventoried costs on
  long-term contracts and programs include certain pre-production costs,
  consisting primarily of tooling and design costs, and production costs,
  including applicable overhead. As the production costs for early units are
  charged to work-in-process inventory at an actual unit cost in excess of the
  estimated average cost for all units projected to be delivered over the entire
  contract or program, a segment of inventory described as the excess of
  production costs over estimated average unit cost (and referred to as excess-
  over-average inventory) is created. Generally, excess-over-average inventory,
  which may include production (but not pre-production) cost over-runs, builds
  during the early years of the contract or program when the efficiencies
  resulting from learning are not yet fully realized and declines as the program
  matures. Under the learning curve concept, an estimated decrease in unit labor
  hours is assumed as tasks and production techniques become more efficient
  through repetition of the same manufacturing operation and through management
  action such as simplifying product design, improving tooling, purchasing new
  capital equipment, improving manufacturing techniques, etc. For programs under
  the program method of accounting, excess-over-average inventory also builds
  until sales of spares, as a percentage of total sales, equal or exceed the
  percentage used for the overall profit margin calculation.

      Inventoried costs are reduced by the estimated average cost of deliveries
  computed as a uniform percentage of sales value.

      In the event that work-in-process inventory plus estimated costs to
  complete a specific contract or program exceeds the anticipated remaining
  sales value of such contract or program, such excess is charged to current
  earnings, thus reducing inventory to estimated realizable value.

      In accordance with industry practice, costs in inventory include amounts
  relating to programs and contracts with long production cycles, much of which
  is not expected to be realized within one year.

 
________________________________________________________________________________
________________________________________________________________________________

  D.  PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment is recorded at cost or, in the case of
  assets under capital leases, the lower of the present value of minimum lease
  payments or fair market value.  Depreciation and amortization is computed by
  the straight-line method over the estimated useful lives of the various
  classes of assets or, in the case of capitalized leased assets, over the lease
  term if shorter.

      The Company assesses on an annual basis its ability to recover the
  carrying value of its long-lived assets.  If management concludes that the
  carrying value will not be recovered from future activities, an impairment
  write-down is recorded to reduce the asset to its estimated fair value.

  E.  PENSION

      Pension costs include current costs plus the amortization of transition
  assets over periods up to 14 years.  The Company funds pension costs in
  accordance with plan and legal requirements.

  F.  RESEARCH AND DEVELOPMENT

      Research and development costs incurred for the development of proprietary
  products are expensed as incurred as part of general and administrative
  expense.  These costs have not been material to operations during the periods
  presented.  Design efforts performed under contract generally consist of the
  adaptation of an existing capability to a particular customer need and are
  accounted for as an element of contract costs.

  G.  INCOME TAXES

      Deferred tax assets and liabilities are recognized based upon temporary
  differences between financial statement and tax bases of assets and
  liabilities using presently enacted tax rates.  See Note 6.

  H.  NET INCOME PER AVERAGE SHARE OF COMMON STOCK

      Primary earnings per share was determined by dividing net income by the
  weighted average number of common shares and common share equivalents (stock
  options and warrants) outstanding during the year.  Fully diluted earnings per
  share reflect the maximum dilution of per share earnings, if applicable, which
  would have occurred if the dilutive convertible notes and debentures of the
  Company had been converted as of the beginning of the period.

  I.  CASH EQUIVALENTS

      For purpose of the statement of cash flows, the Company considers all
  investments and highly liquid debt instruments with a maturity of three months
  or less to be cash equivalents.  Cash equivalents are stated at cost which
  approximates market.

  J.  SHORT-TERM INVESTMENTS

      Short-term investments are highly liquid investments with a maturity of 91
  days to one-year and generally issued by the U.S. Treasury, federal agencies,
  municipalities, banks and major corporations.  Short-term investments are
  stated at cost which approximates market.

  K.  INDUSTRY SEGMENTS

      The Company considers itself to operate in one industry segment.

 
________________________________________________________________________________
________________________________________________________________________________

 
  NOTE 2 - ACCOUNTING CHANGES

      In fiscal 1993, the Company changed certain elements in the application of
  accounting principles relating to long-term programs and contracts. In
  addition, the Company also adopted the provisions of SFAS No. 106, "Employers'
  Accounting for Post-Retirement Benefits Other than Pensions", and SFAS No.
  109, "Accounting for Income Taxes". Each change requires that the Company
  calculate the effect of the change in accounting principles on retained
  earnings as of the first day in the fiscal year of change. These changes did
  not affect the Company's cash flow. The cumulative effect of these changes for
  the periods through July 31, 1992, was a charge of $224.0 million, net of
  income tax benefits of $139.0 million, substantially all of which related to
  the change in application of accounting principles related to long-term
  programs and contracts.

  NOTE 3 - ACCOUNTS RECEIVABLE

      Accounts receivable, which relate primarily to long-term programs and
  contracts, consist of the following (in thousands):



                                                                                  JULY 31,
------------------------------------------------------------------------------------------------------------------------------------

                                                                         1995                     1994
----------------------------------------------------------------------------------------------------------------------------------- 

                                                                                         
   Amount billed                                                      $ 41,884                 $ 67,487
   Recoverable costs and accrued profit on
    units delivered but not billed                                      12,422                   10,351
   Recoverable costs and accrued profit on
    progress completed but not billed                                    4,533                      871
   Unrecovered costs and estimated profit 
    subject to future negotiations                                      13,313                   14,434
------------------------------------------------------------------------------------------------------------------------------------

                                                                      $ 72,152                 $ 93,143
====================================================================================================================================


      "Recoverable costs and accrued profit on units delivered but not billed"
  represent revenue recognized on contracts for amounts not billable to
  customers at the balance sheet date. This amount principally represents
  delayed payment terms along with escalation and repricing predicated upon
  deliveries and final payment after acceptance. Some of these recoverable costs
  are expected to be billed and collected in the normal course of business
  beyond one year.

      "Recoverable costs and accrued profit on progress completed but not
  billed" represent revenue recognized on contracts based on the percentage-of-
  completion method of accounting and is anticipated to be billed and collected
  in accordance with contract terms, which may be longer than one year.

      "Unrecovered costs and estimated profit subject to future negotiations"
  consist of contract tasks completed for which a final price has not been
  negotiated with the customer. Amounts in excess of agreed upon contract prices
  are recognized when it is probable that the claim will result in additional
  contract revenue and the amounts can be reliably estimated. Included in this
  amount at July 31, 1995, are estimated recoveries on constructive change
  claims related to government imposed redefined acceptance criteria on the
  Grumman F-14 and the Boeing E3/E6 programs. Management believes that amounts
  reflected in the financial statements are reasonable estimates of the ultimate
  settlements. The resolution of these items may take several years.

 
________________________________________________________________________________
________________________________________________________________________________


      The Company has a $40 million accounts receivable sales program under
  which it sells receivables through a subsidiary to a trust on an ongoing
  basis. The investors' interests in the trust, net of the cash collateral
  discussed below, are reported as a reduction to accounts receivable. The
  Company's subsidiary holds the remaining interest in the trust which
  fluctuates in value depending upon the amount of receivables owned by the
  trust from time to time. Due to the slowdown in the aerospace industry and the
  resulting reduction in the Company's sales, the amount of outstanding
  receivables owned by the trust has fallen below levels which existed at the
  start of the facility. As a result, the Company has elected to deposit cash
  collateral from time to time as required to support the facility. The Company
  had cash collateral on deposit totaling $13.5 million and $26.5 million at
  July 31, 1995 and 1994, respectively. The cost associated with the sale of
  receivables under the current facility is 7.57% per year. These costs, and
  those of a predecessor facility, all of which have been reflected as a
  reduction in sales values, were $3.6 million, $4.5 million, and $5.3 million
  in fiscal 1995, 1994, and 1993, respectively.

  SALES

      The Company's sales to major customers including related program spares,
  expressed as a percentage of total sales, during the following periods are
  summarized as follows:



                                                    YEAR ENDED JULY 31,
        -------------------------------------------------------------------
                                               1995       1994         1993
        ------------------------------------------------------------------- 

                                                              
            Boeing                              17%        15%          18%   
            International Aero Engines          14         16            9    
            Rolls-Royce                         13         10            8    
            CFM International                   11          9            8    
            Pratt & Whitney                     10         14           17    
            McDonnell Douglas                    8          7           11    
            General Electric                     7          9            7    
            Airbus Industrie                     6          3            6    
            Lockheed                             5          6            3    
            United Technology                    4          4            6    
            Other                                5          7            7     
         ==================================================================


      Total sales to the U.S. Government (including direct sales and indirect
  sales through some of the prime contractors shown above) accounted for 12
  percent, 14 percent, and 14 percent of sales from continuing operations in the
  years ended July 31, 1995, 1994, and 1993, respectively.

      Commercial products sold by the Company to jet engine manufacturers are
  ultimately installed on aircraft produced by the major commercial airframe
  manufacturers, Airbus Industrie, Boeing and McDonnell Douglas.  Sales to
  foreign customers accounted for 38%, 24%, and 26% of total sales for fiscal
  1995, 1994, and 1993, respectively.  Of the total sales, 33%, 22%, and 23%
  were to Europe for fiscal 1995, 1994, and 1993, respectively.

 
________________________________________________________________________________
________________________________________________________________________________

  NOTE 4 - INVENTORIES

      Work-in-process inventories, which relate primarily to long-term contracts
  and programs, are summarized as follows (in thousands, except quantities):



                       AIRCRAFT ORDER STATUS (1)               COMPANY ORDER STATUS              WORK-IN-PROCESS INVENTORY    
                      --------------------------    --------------------------------------- ----------------------------------------
                            AS OF 6/30/95                         AS OF 7/31/95                     AS OF 7/31/95
                                                      (2)              Firm (3)
                    Delivered   Unfilled  Unfilled  Program            Unfilled  Fiscal Year              Pre-      Excess
Program            to Airlines   Orders   Options  Quantity  Delivered Orders  Complete(6)  Production Production Over Average Total

------------------------------------------------------------------------------------------------------------------------------------

                                                                                                
A340 nacelle (4) (5)      62     82          87     118          73      14        1997      $ 11,210     49,805   $19,280  $ 80,295

PW4000 nacelle for the                    
 A300/A310 and 
 MD-11 (4)               268     17          48     395         272      16        2003        19,230     16,463    32,107    67,800


MD-90 (4) (5)              5     98         129     401          13      30        2006         8,405     83,405    22,832   114,642

V2500 nacelle for the
 A319/A320/A321 (4) (5)  192    131         157     298         200      37        1998        16,193      7,441         0    23,634


CF6-80C nacelle for the
 747/767, MD-11 and 
 A300/A310 (5)           644    197         255     829         680     132        1998        22,158        188    14,953    37,299

                             
CFM56-5 nacelle for the 
 A319/A320/A321 (5)      339    189         131     554         351     172        2000        19,406      1,740    24,517    45,663


MD-11 pylon (4) (5)      140     22          71     200         150      20        1999        13,168          0         0    13,168


737-700 (5) (7)            0    146         108     TBD           0       0         TBD            16     14,068         0    14,084


Others                                                                                         18,576     14,417         0    32,993
------------------------------------------------------------------------------------------------------------------------------------

BALANCE AT JULY 31, 1995                                                                     $128,362   $187,527  $113,689  $429,578

===================================================================================================================================
Balance at July 31, 1994                                                                     $172,799   $202,299  $ 68,978  $444,076

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


(1)  Represents the aircraft order status as announced by the  aircraft
     manufacturers for the related aircraft and engine option.  The Company's
     orders frequently are less than the announced orders shown above.
(2)  Represents the number of aircraft used to obtain average unit cost.  Spares
     (which are not included in this quantity) anticipated to be delivered
     concurrently with the production units for the above aircraft are also used
     in calculating average unit cost.  Total spares sales values used in
     calculating average unit cost at July 31, 1995, were $92,292 on the A340,
     $330,744 on the PW4000, $278,173 on the MD90, $131,881 on the V2500,
     $189,306 on the CF6-80C, $232,490 on the CFM56-5, and $18,663 on the MD-11.
     Total spares values sold as of July 31, 1995, were $45,822 on the A340,
     $212,034 on the PW4000, $6,647 on the MD90, $86,574 on the V2500, $138,130
     on the CF6-80C, $132,607 on the CFM56-5, and $15,806 on the MD-11.  The
     Company does not have orders for all of these units at this time.
(3)  Represents the number of aircraft for which the Company has  firm unfilled
     orders.
(4)  Program quantity represents the lesser of those quantities assumed in
     original program pricing or those quantities which the Company now expects
     to deliver in the periods assumed in original program pricing.
(5)  Programs accounted for in accordance with the program  method of
     accounting.
(6)  The year presented for each program or contract  represents the fiscal year
     in which the final production and spares units included in the program
     quantity will be delivered.  The expected life of a program is often
     significantly longer and as additional orders are received, program
     quantity is increased and this date is extended.
(7)  Program quantity to be determined.  New program; quantity not to exceed
     that used by the prime manufacturer.

 
________________________________________________________________________________
________________________________________________________________________________

      On certain long-term programs, the Company has agreed to recover pre-
  production costs (primarily tooling and design) over an expected number of
  deliveries, including spare parts.  The number of deliveries over which
  production costs are to be amortized is predicated upon initial pricing
  agreements and does not exceed the Company's overall assessment of the market
  for that program.

      Excess-over-average inventory represents the cost of in-process and
  delivered units less, for each such unit, the current estimated average cost
  of the units in the program. Recovery of these inventoried costs assumes (i)
  certain production efficiencies, (ii) the sale of the program quantity used in
  estimating the profit margin, (iii) a specified allocation of sales among
  production units and spare units, and (iv) the attainment of an estimated
  spares margin that is substantially higher than the margin of production
  units. Spares prices are higher than production unit prices, in part, due to
  additional costs related to technical and customer support activities. If
  these program assumptions are not attained, then substantial amounts of
  unrecoverable costs may be charged to expense in subsequent periods.

      To the extent that a forward loss is encountered on a program, the amount
  of such loss is offset against the inventory of such program, (until such
  inventory has been depleted).  The loss is offset first against excess-over-
  average, followed by pre-production, then production.

      Contractual terms on certain programs provide varying levels of recovery
  commitments for specified amounts of pre-production costs.  Certain programs
  also provide for the repricing of units in the event that less than a
  specified quantity is sold, which allows for recovery of additional excess-
  over-average inventory in such circumstances.  The Company, in turn, has
  provided certain subcontractors with similar recovery commitments and
  repricing provisions on these programs.

      The excess of deferred program costs over the total costs allocated to
  units in process and delivered (less recoveries from customers due to
  repricing provisions) that would not be recovered based on existing firm
  orders as of July 31, 1995, is $16.5 million on the A340 and $106.2 million on
  the MD-90.

      The Company has used forward contracts to manage its exchange risk on a
  portion of its purchase commitments from vendors of aircraft components
  denominated in foreign currencies and to manage its exchange risk for sums
  paid to its French subsidiary for services.  The extent to which the Company
  utilizes forward contracts varies and depends upon management's evaluation of
  current and projected foreign currency exchange rates, but the Company does
  not acquire forward contracts in excess of its current hedging requirements.
  At July 31, 1995, the Company had no foreign exchange contracts outstanding to
  purchase foreign currencies.

 
________________________________________________________________________________
________________________________________________________________________________

  NOTE 5 - PROPERTY, PLANT AND EQUIPMENT

      Property, plant and equipment consist of the following (in thousands):



                                                           JULY 31,
           ---------------------------------------------------------------
                                                     1995            1994
           ---------------------------------------------------------------
                                                             
           Land                                 $  25,132       $  25,234
           Buildings                              205,637         208,635
           Machinery and equipment                282,427         253,480
           Construction in progress                10,400          12,688
           ---------------------------------------------------------------
                                                  523,596         500,037
           Less accumulated depreciation and
            amortization                         (306,545)       (277,974)
           ---------------------------------------------------------------
           Property, plant and equipment - net  $ 217,051       $ 222,063
           ===============================================================


      Included in the above categories are assets recorded under capitalized
  leases with original cost totaling $50.6 million at July 31, 1995 and 1994.


  NOTE 6 - TAXES ON INCOME

      The provision (benefit) for taxes on income is comprised of the following
  (in thousands):



                                                                 JULY 31,
           ---------------------------------------------------------------------------
                                                   1995           1994         1993
           ---------------------------------------------------------------------------
                                                                   
           CURRENTLY PAYABLE:
 
           Federal income taxes                  $  900       $  1,320     $    400
           Foreign income taxes                     (90)           400        1,000
           State income taxes                       240          1,200            -

           DEFERRED:
           Federal income taxes                   2,310         (3,660)     (12,935)
           State income taxes                     2,790            624       (3,529)
           ---------------------------------------------------------------------------
                                                 $6,150       $   (116)    $(15,064)
           ===========================================================================


 
________________________________________________________________________________
________________________________________________________________________________

      The difference between the income tax provision (benefit) computed at the
  federal statutory rate and the actual tax provision (benefit) is accounted for
  as follows (in thousands):



                                                                             JULY 31,
          ------------------------------------------------------------------------------------------------   
                                                                 1995          1994            1993
          ------------------------------------------------------------------------------------------------
                                                                                    
          Taxes (benefit) computed at the federal 
           statutory tax rate                                $  5,125      $  1,594      $  (13,369)             
          Increase (reduction) resulting from:
           State income taxes, net of federal tax benefit         761           237          (2,176)
           Effect of statutory rate increase                                 (2,870)
           Tax-exempt income from Foreign Sales Corporation      (395)         (680)
           Non-deductible items                                   659         2,270
           Utilization of reserves previously provided
           for tax assessments                                                 (860)
           Other                                                                193             481
          -----------------------------------------------------------------------------------------------
                                                             $  6,150      $   (116)     $  (15,064)
          ===============================================================================================


      Deferred income taxes reflect the net tax effects of (a) temporary
  differences between the carrying amounts of assets and liabilities for
  financial reporting purposes and the amounts used for income tax purposes and
  (b) operating loss and tax credit carryforwards.

      The components of the Company's deferred tax asset which reflect the tax
  effects of the Company's temporary differences, tax credit carryforwards and
  net operating loss carryforwards (NOLs) are listed below (in thousands):



                                                             JULY 31,
          -------------------------------------------------------------------
                                                        1995           1994
          -------------------------------------------------------------------
                                                               
          CURRENT:
            Inventories                             $  5,546       $ 36,512  
            Employee benefits                          5,235          5,443  
            State taxes                               (4,288)        (5,602) 
          -------------------------------------------------------------------
          Net deferred tax asset - current          $  6,493       $ 36,353  
          ===================================================================
          LONG-TERM:                                                         
            Depreciation                            $ 16,500       $ 25,308  
            Deferred gain on sale/leaseback            8,249          8,707  
            Minimum pension liability adjustment      25,826         37,578  
            Net operating loss carryforward           83,135         53,440  
            Tax credit carryforward                    8,883         10,107  
            Investment in leases                     (35,973)       (39,393) 
            Other - net                               (1,600)         1,388  
          -------------------------------------------------------------------
          Net deferred tax asset - long-term        $105,020       $ 97,135   
          ===================================================================


 
________________________________________________________________________________
________________________________________________________________________________

      The Company has federal NOLs totaling approximately $216 million at July
  31, 1995, which expire in the years 2003 through 2010, and tax credit
  carryforwards totaling $8.9 million which expire in the years 2003 through
  2011.

      When tax effected at the rates in effect July 31, 1995, the net deductible
  temporary differences, tax credit carryforwards, and NOLs result in a deferred
  tax asset of $111.5 million, consisting of $96.7 million for federal tax
  purposes and $14.8 million for state tax purposes.  Based on rates in effect
  July 31, 1995, approximately $290 million of future taxable income is required
  prior to expiration of the Company's NOLs and credits for full realization of
  the deferred tax asset.  The Company believes that its future taxable income
  will be sufficient for full realization of the deferred tax asset.

      During the fiscal year, the Company resolved the remaining audit issues
  with the IRS regarding fiscal years 1984 and 1985.  The resolution did not
  have a material adverse effect on the Company and its financial position.

  NOTE 7 - INDEBTEDNESS

      The maturity schedule of the Company's debt is summarized as follows (in
  thousands):

 
 
                                                                                                TOTAL AT
                                                FISCAL YEAR ENDED JULY 31,                      JULY 31,
  ------------------------------------------------------------------------------------------------------------
                                 1996     1997     1998     1999     2000   Thereafter       1995       1994
  ------------------------------------------------------------------------------------------------------------
                                                                              
      11.625% Senior Notes                                                     100,000    100,000    100,000
        9.35% Senior Notes     12,500   12,500   12,500   12,500    1,757                  51,757     75,000   
        9.33% Senior Notes               8,850    8,850    8,850    8,850       15,943     51,343     62,000
        Other Debt                398      346      303       62       62       16,500     17,671     18,982
  ------------------------------------------------------------------------------------------------------------ 
                               12,898   21,696   21,653   21,412   10,669      132,443    220,771    255,982

  CAPITAL LEASES                2,116    1,975    1,870    1,766    1,662        6,800     16,189     15,290
  LESS IMPUTED INTEREST          (895)    (797)    (700)    (605)    (510)      (1,176)    (4,683)    (4,782)
  ------------------------------------------------------------------------------------------------------------ 
                                1,221    1,178    1,170    1,161    1,152        5,624     11,506     10,508

  SUBORDINATED DEBT:
        7.75% Convertible Notes                                                 57,500     57,500     57,500
        9.25% Debentures                          7,500    7,500    7,500      127,500    150,000    150,000
        7.00% Convertible Debentures                       5,750    5,750      103,500    115,000    115,000
  ------------------------------------------------------------------------------------------------------------
                                                  7,500   13,250   13,250      288,500    322,500    322,500
  ------------------------------------------------------------------------------------------------------------
  TOTAL LONG-TERM DEBT         14,119   22,874   30,323   35,823   25,071      426,567    554,777    588,990
  ------------------------------------------------------------------------------------------------------------
  Less Current Portion of Long-Term Debt                                                  (14,119)   (14,952)
  ------------------------------------------------------------------------------------------------------------
  
  LONG-TERM DEBT                                                                         $540,658   $574,038
  ============================================================================================================


      The fair value of the Company's total long-term debt as of July 31, 1995
  is estimated to be $544.9 million compared to the carrying value of $554.8
  million reflected in the table above.  This fair value was derived using
  quoted market prices on publicly traded debt and estimated market value of the
  privately held debt.

 
________________________________________________________________________________
________________________________________________________________________________

      The Company's total financings at July 31, 1995 included: indebtedness,
  shown in the table above; the accounts receivable sales program in the net
  amount (after the deposit of cash collateral) of $26.5 million, which is
  reported as a reduction to accounts receivable (see Note 3); and two sale-
  leaseback transactions, accounted for as operating leases, totaling $24.3
  million.  The Company's total financings were $605.6 million and $671.1
  million at July 31, 1995 and 1994, respectively.

      The Company has an unsecured revolving credit agreement with a group of
  banks, maturing in April 1997.  In the fourth quarter of fiscal 1995,
  concurrent with a prepayment to its privately placed senior note holders, the
  total commitment under this agreement was reduced to $91.1 million.  The
  revised commitment is reduced by an additional $8.3 million every six months
  beginning in October 1995 until it reaches $66.2 million.  The Company
  anticipates that it will replace the existing revolving credit agreement with
  a new facility in fiscal 1996.  Up to $30 million of the commitment is
  available to support the issuance of letters of credit.  At July 31, 1995,
  $16.9 million of the commitment was used to support an industrial development
  bond financing.  No borrowings were outstanding on July 31, 1995.

      Borrowings under this credit agreement generally incur interest at an
  annual rate equal to the London Interbank Offered Rate plus 0.75% to 3.25%.
  In addition, the agreement provides for a facility fee, payable on a monthly
  basis at the rate of 0.35 to 0.75 of 1% on each lender's total commitment.
  The specific interest rate and facility fee payable at any time are based upon
  the Company's credit rating.

      The Company's privately placed 9.35% Senior Notes due January 2000 require
  principal payments of $12.5 million in January of each year until repaid.  The
  Company's privately placed 9.33% Senior Notes due December 2002 require
  principal payments of approximately $8.9 million in December of each year,
  beginning in 1996, until repaid. In the fourth quarter of fiscal 1995, the
  Company voluntarily prepaid $10.7 million of its 9.33% Senior Notes and $10.7
  million of its 9.35% Senior Notes. The Company used existing funds to
  extinguish this debt. A premium and certain other expenses associated with
  this early extinguishment of debt were recorded as an extraordinary item. The
  net loss associated with this early extinguishment totaled $1.1 million or 6
  cents per share, net of income tax benefit of $.7 million. The note holders
  can require the Company to purchase the remaining principal amount of the
  notes plus accrued interest and premium for yield adjustment in the event of
  certain changes in control or ownership of the Company.

       During the fourth quarter of fiscal 1994, the Company completed its
  public offering of $100 million of 11.625% Senior Notes due May 2003 and the
  concurrent offering of $57.5 million of 7.75% Convertible Subordinated Notes
  due May 2004.  Both series of notes are general unsecured obligations of the
  Company and do not have sinking fund requirements.  The Convertible
  Subordinated Notes are convertible at the option of the holder into shares of
  the Company's common stock at a conversion price of $10.35 per share, subject
  to adjustment under certain conditions.  At the Company's option, the
  Convertible Subordinated Notes are redeemable after May 14, 1998, at a premium
  price of 104.7 percent, and the Senior Notes are redeemable after May 14,
  1999, at a premium price of 105.8 percent, both declining annually to par at
  maturity.  The note holders can require the Company to purchase the remaining
  principal, plus accrued interest and premium in the event of certain changes
  in control or ownership of the Company.

      The Company's 9.25% Subordinated Debentures due March 2017 are subject to
  mandatory annual sinking fund payments of $7.5 million beginning March 1998.
  The Company's 7.00% Convertible Subordinated Debentures due October 2012 are
  subject to mandatory annual sinking fund payments of $5.8 million beginning
  October 1998.  These debentures are convertible at the option of the holder
  into shares of the Company's common stock at a conversion price of $43.00 per
  share, subject to adjustment under certain conditions.  The 7.00% debentures
  are redeemable at the Company's option at a premium price of 102.1 percent and
  the 9.25% debentures are redeemable at a premium price of 105.6 percent, both
  declining to par over specified time periods.

      The Company's principal financing agreements contain covenants and ratios,
  the most significant of 

 
________________________________________________________________________________
________________________________________________________________________________

  which relate to tangible net worth, debt to equity, and income available for
  fixed charges. The Company was in compliance with these covenants at July 31,
  1995. These financing agreements also contain other restrictions, including
  restrictions on new indebtedness, prepayments and redemptions of indebtedness,
  amendments to debt agreements, liens, dividends, lease obligations, mergers,
  sales of assets, investments and capital expenditures. If the Company were to
  breach a covenant in any of its principal financing agreements, the lenders
  under such agreement could, at their option, accelerate the maturity of the
  debt evidenced by such agreement. In addition, any such default (or, in some
  cases, an acceleration after the occurrence of such a default) would cause
  defaults under cross-default provisions (or cross-acceleration provisions) in
  other Company financing agreements.

  NOTE 8 - COMMITMENTS AND CONTINGENCIES
  
      Minimum rental commitments under operating leases with non-cancelable
  terms of more than one year as of July 31, 1995 are as follows (in thousands):


                      ----------------------------------
                                                 
                        1996                    $ 5,500
                        1997                      4,600
                        1998                      4,100
                        1999                      2,800
                        2000                      2,500
                        Thereafter                6,400 
                      ----------------------------------
                                                $25,900
                      ==================================
   

      Generally, leases have provisions for rent escalation based on inflation.
  Certain leases provide for options to renew with substantially similar terms
  (except negotiable rent increases).  The total expense under all operating
  leases was approximately $8.5 million, $13.1 million and $15.9 million for
  fiscal 1995, 1994 and 1993, respectively.

      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 damage in
  connection with the Stringfellow hazardous waste disposal site in Riverside
  County, California.  In June 1989, a federal jury and a special master
  appointed by the federal court found the State of California also liable for
  the cleanup costs.  On November 30, 1993, the special master released his
  "Findings of Fact, Conclusions of Law and Reporting Recommendations of the
  Special Master Regarding the State Share Fact Finding Hearing."  In it, he
  allocated liability between the State of California and other parties.  As
  this hearing did not involve the valuation of future tasks and
  responsibilities, the order did not specify dollar amounts of liability.  The
  order, phrased in percentages of liability, recommended allocating liability
  on the CERCLA claims as follows:  65 percent to the State of California and 10
  percent to the Stringfellow entities, leaving 25 percent to the
  generator/counterclaimants (including the Company) and other users of the site
  (or a maximum of up to 28 percent depending on the allocation of any
  Stringfellow entity orphan share).  On the state law claims, the special
  master recommended a 95 percent share for the State of California, and 5
  percent for the Stringfellow entities, leaving 0 percent for the
  generator/counterclaimants.  This special master's finding is subject to a
  final decision and appeal.  The Company and the other generators of wastes
  disposed at the Stringfellow site, which include numerous companies with
  assets and equity significantly greater than the Company, are jointly and
  severally liable for the share of cleanup costs for which the 

 
________________________________________________________________________________
________________________________________________________________________________

  generators, as a group, may ultimately be found to be responsible.
  Notwithstanding, CERCLA liability is sometimes allocated among hazardous waste
  generators who used a waste disposal site based on the volume of hazardous
  waste they disposed at the site. 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 largest volume generator of
  wastes disposed at the Stringfellow site has indicated it is significantly
  dependent on insurance to fund its share of any cleanup costs, and that it is
  in litigation with certain of its insurers.

      The Company has reached settlement agreements with its primary
  comprehensive general liability insurers for reimbursement of its cleanup
  costs at the site and has retained the right to file future claims against its
  excess carriers.

      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.

      The Company is involved as plaintiff or defendant in various other legal
  and regulatory actions and inquiries incident to its business, none of which
  are believed by management to have a material adverse effect on the financial
  position or results of operations of the Company.

  NOTE 9 - EMPLOYEE BENEFIT PLANS
  
  A.  PENSION PLAN

      The Company has non-contributory pension plans covering substantially all
  of its employees.  Effective January 1, 1995, the Company froze at current
  levels the benefits earned under the retirement plan covering approximately
  two-thirds of its employees.  Concurrently, for the same group of employees,
  the Company adopted a cash balance plan and enhanced the benefits under its
  primary defined contribution plan.  The cash balance plan provides benefits
  based on age and years of service plus interest at specified levels.  Benefits
  under the retirement plan covering certain union employees are based on a
  negotiated amount per year of service.  The Company has made contributions to
  independent trusts for the minimum funding requirements of these plans under
  IRS regulations.  The Company also has supplemental retirement plans which are
  generally unfunded.

      Defined benefit plans expense consists of the following components (in
  thousands):




                                                                   YEAR ENDED JULY 31,
          -------------------------------------------------------------------------------
                                                              1995       1994       1993
          -------------------------------------------------------------------------------
                                                                         
          Service cost                                    $  9,574   $  7,017   $ 12,250      
          Interest cost on projected benefit obligation     36,462     36,686     34,601
          Actual gain on plan assets                       (43,245)    (9,168)   (29,379)
          Net amortization and deferral                     12,118    (20,093)     1,605
          -------------------------------------------------------------------------------
           Total                                          $ 14,909   $ 14,442   $ 19,077 
          ===============================================================================


      The adoption of the cash balance plan, net of the elimination of future
  benefits under the retirement 

 
________________________________________________________________________________
________________________________________________________________________________

  plan, increased fiscal 1995 costs by $1.1 million. Fiscal 1994 expense
  declined from the prior year primarily as a result of reduced employment
  levels.

    The following table summarizes the funded status of these plans and the
  amounts recognized in the Consolidated Balance Sheets (in thousands):



                                                                               JULY 31,
          --------------------------------------------------------------------------------- 
                                                                          1995         1994
          ----------------------------------------------------------------------------------

                                                                            
          Actuarial present value of benefit obligations:                                     
           Vested                                                   $  459,036   $  471,678  
           Non-vested                                                   20,252       22,702  
          ----------------------------------------------------------------------------------

          Accumulated benefit obligation                               479,288      494,380  
          Effect of projected future salary increases                    3,441        6,023  
          ----------------------------------------------------------------------------------

          Projected benefit obligation for service rendered to date    482,729      500,403  
          Plan assets at fair value, primarily stocks, bonds,                                
           other fixed income obligations and real estate              415,284      370,331  
          ----------------------------------------------------------------------------------

          Plan assets less than projected benefit obligation           (67,445)    (130,072) 
          Unrecognized net loss                                         73,255      111,288  
          Unrecognized net asset from initial application                                    
           of SFAS No. 87 being recognized over                                              
           plans' average remaining service life                       (12,819)     (15,822) 
          Unrecognized prior service cost                               26,915       28,472  
          Additional minimum liability                                 (87,480)    (119,132) 
          ---------------------------------------------------------------------------------- 

          Pension liability recognized in the                                                
           Consolidated Balance Sheets                              $  (67,574)  $ (125,266)  
          ==================================================================================
 


      At July 31, 1995, the Company's additional minimum liability for its
  defined benefit plans was in excess of the unrecognized prior service costs
  and net transition obligation and was recorded as a reduction of $38.4 million
  to shareholders' equity, net of tax benefits of $25.8 million, in accordance
  with SFAS No. 87, "Employers' Accounting for Pensions".  At July 31,1994, the
  reduction to shareholders' equity totalled $55.9 million.

      The weighted average discount rate used in determining the present value
  of the projected benefit obligation was 8.25 percent, 7.5 percent, and 8.5
  percent respectively, for the years ended July 31, 1995, 1994, and 1993.  For
  compensation based plans, the rate of increase in future compensation levels
  used in determining the actuarial present value of the projected benefit
  obligation and service cost was based upon an experience-related table and
  approximated 4.0 percent on current salaries through January 1, 1995, in
  accordance with plan terms.  The expected long-term rate of return on plan
  assets was 9 percent for the periods presented.  Plan assets are invested
  primarily in stocks, bonds and real estate.

      During fiscal 1994, the Company recognized a curtailment loss of $10.6
  million for the write-off of unamortized pension past service costs relating
  to the downsizing of employment levels.   This loss is reflected as an unusual
  item for the 1994 statement of operations net of a gain recognized on the sale
  of a facility.
 
      The Company also has certain defined contribution plans covering most
  employees.  Expenses for 

 
________________________________________________________________________________
________________________________________________________________________________

  these plans amounted to $2.8 million, $1.7 million and $3.4 million in fiscal
  1995, 1994 and 1993, respectively.


  B.  POST-RETIREMENT BENEFIT OBLIGATIONS OTHER THAN PENSIONS

      The Company has a retirement health care program that pays a specified
  fixed amount to supplement the medical insurance payments made by retirees who
  are under age 65 and their spouses and covered dependents.  Eligibility for
  and the amount of the supplement provided by the Company is based on age and
  years of service.  The program requires employee contributions.

      SFAS No. 106 requires disclosure of the effect on the Company's
  accumulated post-retirement benefit obligation, and net periodic post-
  retirement benefit cost, using the assumption that the health care cost trend
  will increase by 1 percent each year.  This disclosure is not applicable
  because the Company is not affected by future health care cost trends since
  its obligation is to pay a fixed amount as a health care supplement for
  retirees entitled to this benefit.

    Post-retirement benefit costs, net of expected retiree contributions,
  included the following components (in thousands):



                                                                                         YEAR ENDED JULY 31,
          --------------------------------------------------------------------------------------------------
                                                                                        1995    1994    1993
          --------------------------------------------------------------------------------------------------
                                                                                                
          Service cost - benefits attributed to service during the period             $  146  $  168  $  196 
          Interest cost on accumulated post-retirement benefit obligation                408     465     549
          Net amortization and deferral                                                   32       -       -
          --------------------------------------------------------------------------------------------------
          Net periodic post-retirement benefit cost                                   $  586  $  633  $  745 
          ================================================================================================== 
 
  
      The liability for post-retirement health care benefits included the
  following components (in thousands):
  
 
 
                                                                                               JULY 31,
          --------------------------------------------------------------------------------------------------
                                                                                            1995     1994
          --------------------------------------------------------------------------------------------------
                                                                                              
          Accumulated post-retirement benefit obligation:                                                 
           Retirees                                                                   $  2,722     $ 2,671 
           Fully eligible active plan participants                                         180         214 
           Other active plan participants                                                2,425       2,749 
          Unrecognized net loss                                                           (690)       (634)
          --------------------------------------------------------------------------------------------------
           Liability for post-retirement health care benefits                         $  4,637     $ 5,000  
          ==================================================================================================


      The accumulated post-retirement benefit obligation was determined using
  weighted average discount rates of 8.25 percent and 7.5 percent, respectively,
  for the years ended July 31, 1995 and 1994.  The plan is unfunded.  Each year
  the Company funds the benefits paid.

 
________________________________________________________________________________
________________________________________________________________________________

  NOTE 10 - SHAREHOLDERS' EQUITY

      Under the terms of certain covenants in several of the Company's principal
  financing agreements, the Company may not pay cash dividends until after April
  25, 1997.  (See Note 7) Thereafter, the Company's ability to pay cash
  dividends is substantially restricted.

      The Company's 1989 Stock Incentive Plan provides that qualified employees
  are eligible to receive stock options and various other stock-based awards.
  Subject to certain adjustments, the plan provides that up to 2,500,000 shares
  of common stock may be sold or issued under the plan.  As a result of previous
  option grants under this plan, 258,374 and 248,431 stock options and other
  stock-based awards remained available for grant at July 31, 1995 and 1994,
  respectively.  The plan has no specific termination date except that Incentive
  Stock Options may not be granted after July 31, 1999.  The terms and
  conditions of the stock-based awards are determined by a Committee of the
  Board of Directors on each grant date and may include provisions for the
  exercise price, expiration, vesting, restriction on sale and forfeiture, as
  applicable.  Restricted shares purchased under this plan are subject to
  restrictions on sale or disposal, which lapse in varying installments from one
  to 10 years.  During fiscal 1995, 14,000 restricted shares were purchased by
  grantees at a price of $1.00 per share.

      The Company's 1982 Stock Option Plan, under which no future options will
  be granted, provided for the issuance of non-qualified stock options at the
  market price of the Company's common stock at the date of grant.  The options
  become exercisable in installments from one to two years after date of grant
  and expire 10 years from date of grant.

      The Company has a director stock plan under which non-employee directors
  are automatically

  granted, on the first business day following the annual meeting of
  shareholders, an option to purchase 1,000 shares of common stock.  The option
  exercise price is equal to the fair market value of the stock on the date the
  option is granted.  Options granted under the plan generally becomes
  exercisable six months after the date of grant and expire 10 years from the
  date of grant.  Subject to certain adjustments, the plan provides that up to
  100,000 shares of common stock may be sold or issued under the plan.  As a
  result of previous option grants under the plan, 41,000 and 50,000 shares
  remained available for grant at July 31, 1995 and 1994, respectively.

      The Company also has a stock compensation plan for non-employee directors
  pursuant to which the Company will issue or deliver to each such director, in
  partial consideration for the services rendered by such director during the
  Company's prior fiscal year, 250 shares of the Company's common stock, subject
  to certain adjustments.  The shares will be issued or delivered on the date of
  the first meeting of the Board that occurs after the end of each fiscal year.

 

 
________________________________________________________________________________
________________________________________________________________________________

      Under the various stock option plans, outstanding options for 2,267,359
  and 2,037,769 shares of common stock were exercisable as of July 31, 1995 and
  1994, respectively. Activity in these stock option plans for the three years
  ended July 31, 1995, is summarized as follows:



                                                   OPTIONS                 OPTION PRICE       
          -----------------------------------------------------------------------------------
                                                                          
          Balance at August 1, 1992               2,795,863          $10.625     -    $31.625    

            Granted                                 155,000            8.875           11.375    
            Relinquished                            (30,880)          16.500     -     31.625    
            Forfeited                              (254,134)          10.625           22.125    
          -----------------------------------------------------------------------------------    
          Balance Outstanding at July 31, 1993    2,665,849            8.875     -     31.625    

            Granted                                 109,000            8.375           10.250    
            Relinquished                            (18,655)          16.500     -     31.625    
            Forfeited                               (33,150)          10.625           22.125    
          -----------------------------------------------------------------------------------    
          Balance Outstanding at July 31, 1994    2,723,044            8.375     -     31.625    

            Granted                                  19,000            9.125           10.250    
            Relinquished                             (7,180)          16.500     -     31.625    
            Forfeited                               (44,300)          10.625           23.875    
            Exercised                               (26,000)          10.625           12.000    
          -----------------------------------------------------------------------------------    
          BALANCE OUTSTANDING AT JULY 31, 1995    2,664,564          $ 8.375     -    $31.625     
          ===================================================================================


      The Company's stockholder rights plan generally entitles the holder of
  each right to purchase one one-hundredths of a share of Series C preferred
  stock, $1 par value, from the Company for $100, subject to adjustment. A right
  is included with, and attaches to, each share of common stock issued and
  expires on August 25, 1996 and is redeemable by the Company. The rights become
  exercisable and separate from the common stock under certain circumstances
  generally when a person or group of affiliated or associated persons has
  acquired or obtained the right to acquire 15 percent or more of the Company's
  outstanding voting stock or has made a tender offer to acquire 15 percent or
  more of such voting stock. Under certain circumstances, each right would
  entitle the holder to purchase a certain number of the Company's common stock
  at one-half of fair market value.

      In May 1993, in connection with certain amendments to the financial
  covenants of its principal financing agreements, the Company issued warrants
  to certain lenders. The warrants are exercisable for 600,000 shares of common
  stock at $9.00 per share and expire in August 2000.

 
________________________________________________________________________________
________________________________________________________________________________

    Authorized, unissued shares of common stock were reserved for the following:



                                                                      JULY 31,        
            ----------------------------------------------------------------------------
                                                                   1995        1994   
            ----------------------------------------------------------------------------
                                                                             
            Various stock plans                                 2,963,938   3,021,475 
            Conversion of subordinated debentures and notes     8,229,973   8,229,973 
            Warrants                                              600,000     600,000 
            ----------------------------------------------------------------------------
                                                               11,793,911  11,851,448  
            ============================================================================ 


  NOTE 11 - DISCONTINUED OPERATIONS

      In the fourth quarter of fiscal 1994, the Company sold and commenced the
  transfer of its business jet line of business.  The purchase agreement
  requires the Company, to manufacture and deliver certain components and
  transfer program engineering and tooling which was substantially completed in
  fiscal 1995.  The operating results of the business jet line of business are
  included in earnings from discontinued operations summarized as follows (in
  thousands):



                                                                       YEAR ENDED JULY 31,  
            ------------------------------------------------------------------------------------------
                                                                 1995           1994          1993     
            ------------------------------------------------------------------------------------------ 
                                                                                           
            Net sales                                          $ 22,287       $ 40,286      $ 25,649   

            Income (loss) before taxes                         $  6,486       $  3,777      $(10,250)  
            Taxes on income (benefit)                             2,607          1,519        (3,926)  
            ------------------------------------------------------------------------------------------  
            Net income (loss)                                  $  3,879       $  2,258      $ (6,324)  
            ========================================================================================== 

            Net income (loss) per average share                                                        
             of common stock                                   $   0.21       $   0.12      $  (0.36)   
            ==========================================================================================
 

 
________________________________________________________________________________
    QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
--------------------------------------------------------------------------------
    (in thousands except for pre-share data)

 
 
                                                                 YEAR ENDED JULY 31, 1995
----------------------------------------------------------------------------------------------- 
                                                          1ST       2ND       3RD        4TH
----------------------------------------------------------------------------------------------- 

                                                                             
SALES                                                  $192,156  $219,774  $210,759   $182,311
 OPERATING INCOME                                        15,353    17,986    16,784     14,506
 INCOME FROM CONTINUING OPERATIONS                 
  BEFORE TAXES                                            2,291     5,438     4,676      2,238
 INCOME FROM CONTINUING OPERATIONS                        1,370     3,252     2,573      1,298
 INCOME FROM DISCONTINUED OPERATIONS, NET OF TAXES          497       337        87      2,958
 INCOME BEFORE EXTRAORDINARY ITEM                      $  1,867  $  3,589  $  2,660   $  4,256
 LOSS FROM EXTRAORDINARY ITEM, NET OF TAXES                   -         -         -     (1,146)
 NET INCOME                                            $  1,867  $  3,589  $  2,660   $  3,110
PRIMARY EARNINGS (LOSS) PER AVERAGE SHARE
 OF COMMON STOCK FROM:
  CONTINUING OPERATIONS                                $   0.08  $   0.18  $   0.14   $   0.07
  DISCONTINUED OPERATIONS                                  0.02      0.02      0.01       0.16
  EXTRAORDINARY ITEM                                          -         -         -      (0.06)
 NET PRIMARY EARNINGS                                  $   0.10  $   0.20  $   0.15   $   0.17
-----------------------------------------------------------------------------------------------

FULLY DILUTED EARNINGS (LOSS) PER AVERAGE SHARE
 OF COMMON STOCK FROM:
  CONTINUING OPERATIONS                                $   0.08  $   0.17  $   0.14   $   0.08
  DISCONTINUED OPERATIONS                                  0.02      0.01         -       0.13
  EXTRAORDINARY ITEM                                          -         -         -       (.05)
NET FULLY DILUTED EARNINGS                             $   0.10  $   0.18  $   0.14   $   0.16
=============================================================================================== 
 

 
 
                                                                 Year ended July 31, 1994
-----------------------------------------------------------------------------------------------  
                                                          1st       2nd       3rd       4th
-----------------------------------------------------------------------------------------------

                                                                           
Sales                                                  $237,091  $234,800  $221,696   $224,554
 Operating income before unusual items                   16,567    14,048    14,099     14,601
 Operating income after unusual items                    16,567    14,048     6,173     14,601
 Income (loss) from continuing operations
  before taxes                                            4,728     2,206    (4,868)     2,487
 Income (loss) from continuing operations                 5,761     1,341    (2,953)       520
 Income from discontinued operations, net of taxes          302       331       266      1,359
 Net Income (loss)                                     $  6,063  $  1,672  $ (2,687)  $  1,879
 Primary earnings (loss) per  average share
  of common stock:
   From continuing operations                          $   0.32  $   0.07  $  (0.16)  $   0.03
   From discontinued operations                            0.02      0.02      0.01       0.07
 Net primary earnings (loss)                           $   0.34  $   0.09  $  (0.15)  $   0.10
===============================================================================================


      The third quarter includes unusual items aggregating $7.9 million,
  representing the write-off of unamortized pension past service costs related
  to the downsizing of employment levels, net of a gain on the sale of the
  Auburn, Washington facility, which was closed during the prior fiscal year.

 
________________________________________________________________________________
  REPORT BY MANAGEMENT
--------------------------------------------------------------------------------

  TO THE SHAREHOLDERS AND BOARD OF DIRECTORS OF ROHR, INC.

      The consolidated financial statements have been prepared by the Company in
  accordance with generally accepted accounting principles.  These statements
  necessarily include amounts based on judgments and estimates by the accounting
  process.

      The Company's operating and financial managers apply systems of internal
  accounting controls that are designed to provide reasonable, but not absolute,
  assurance that assets are safeguarded, that transactions are executed and
  recorded in accordance with management's established policies and procedures,
  and that accounting records are adequate for preparation of financial
  statements and other financial information.  Management's judgment with
  respect to the relative cost and expected benefits of specific measures
  determines the design, monitoring and revision of internal accounting control
  systems.

      The Company has a staff of internal auditors to review accounting records,
  controls and practices on a planned, rotational basis and to determine
  compliance with corporate policies.

      The consolidated financial statements have been audited by Deloitte &
  Touche LLP, independent certified public accountants, appointed annually by
  the Board of Directors and ratified by the shareholders.  Their responsibility
  is to audit the Company's financial statements in accordance with generally
  accepted auditing standards and to render an opinion that the statements
  presented are in conformity with generally accepted accounting principles.

      The voting members of the Audit Committee of the Board of Directors, none
  of whom are employees of the Company, review the activities of the internal
  auditors and independent certified public accountants to ascertain that each
  is properly discharging its responsibility.  These groups have free access to
  the Audit Committee, and certain meetings with the independent certified
  public accountants are held without the presence of management.  The Audit
  Committee held six meetings during fiscal 1995.

 
                                                     
  /s/ Bob Rau                /s/ L.A. Chapman           /s/ A. L. Majors
  R. H. Rau                  L. A. Chapman              A. L. Majors         
  President and              Senior Vice President      Vice President and and Controller                    
  Chief Executive Officer    Chief Financial Office     (Chief Accounting Officer)
 

  ______________________________________________________________________________
  INDEPENDENT AUDITORS' REPORT

  TO THE SHAREHOLDERS AND BOARD OF DIRECTORS OF ROHR, INC.

      We have audited the accompanying consolidated balance sheets of Rohr, Inc.
  and its subsidiaries as of July 31, 1995 and 1994, and the related
  consolidated statements of operations, shareholders' equity, and cash flows
  for each of the three years in the period ended July 31, 1995.  These
  financial statements are the responsibility of the Company's management.  Our
  responsibility is to express an opinion on these financial statements based on
  our audits.

      We conducted our audits in accordance with generally accepted auditing
  standards. Those standards require that we plan and perform the audit to
  obtain reasonable assurance about whether the financial statements are free of
  material misstatement. An audit includes examining, on a test basis, evidence
  supporting the amounts and disclosures in the financial statements. An audit
  also includes assessing the accounting principles used and significant
  estimates made by management, as well as evaluating the overall financial
  statement presentation. We believe that our audits provide a reasonable basis
  for our opinion.

      In our opinion, such consolidated financial statements present fairly, in
  all material respects, the financial position of Rohr, Inc. and its
  subsidiaries as of July 31, 1995 and 1994, and the results of its operations
  and its cash flows for each of the three years in the period ended July 31,
  1995, in conformity with generally accepted accounting principles.

      As discussed in Note 2 to the consolidated financial statements, in fiscal
  year 1993 the Company changed certain elements in the application of
  accounting principles relating to long-term programs and contracts and changed
  its method of accounting for income taxes and for post-retirement benefits
  other than pensions.

  /s/ DELOITTE & TOUCHE LLP

  San Diego, California
  September 11, 1995

 
________________________________________________________________________________
  MANAGEMENT
--------------------------------------------------------------------------------

  BOARD OF DIRECTORS

  WALLACE BARNES Chairman of the Board of Rohr, Inc., and former Chairman,
  Barnes Group Inc. Bristol, Conn. Director since 1989

  PROF. EUGENE E. COVERT Professor, Department of Aeronautics and Astronautics,
  Massachusetts Institute of Technology Cambridge, Mass. Director since 1986

  WAYNE M. HOFFMAN Former Chairman of the Board, Tiger International, Inc. Los
  Angeles, Calif. Director since 1982

  SAM F. IACOBELLIS Executive Vice President and Deputy Chairman for Major
  Programs, Rockwell International Corporation Seal Beach, Calif. Director since
  1994

  DR. D. LARRY MOORE President and Chief Operating Officer, Honeywell, Inc.
  Minneapolis, Minn. Director since 1991

  ROBERT M. PRICE Former Chairman and Chief Executive Officer, Control Data
  Corporation Bloomington, Minn. Director since 1991

  ROBERT H. RAU President and Chief Executive Officer, Rohr, Inc. Chula Vista,
  Calif. Director since 1993

  DR. WILLIAM P. SOMMERS President and Chief Executive Officer, SRI
  International Menlo Park, Calif. Director since 1992

  DR. JACK D. STEELE Former Dean, School of Business Administration, University
  of Southern California Los Angeles, Calif. Director since 1976

  JAMES R. WILSON President and Chief Executive Officer, Thiokol Corporation
  Ogden, Utah Director since 1994

  ______________________________________________________________________________


  OFFICERS

  DANIEL ABEHSERA President and Director General, Rohr Europe

  WALLACE BARNES Chairman of the Board

  WILLIAM BILLINGSLEA, JR. Corporate Counsel and Assistant Secretary

  F. PATRICK BURKE Vice President, Airline Support

  LAURENCE A. CHAPMAN Senior Vice Presidentand Chief Financial Officer

  KEITH D. GENTRY Vice President, Materiel

  JAMES A. GOINGS Vice President, Manufacturing, Chula Vista

  JOHN R. JOHNSON Senior Vice President, Programs, Technical Resources and
  Quality Assurance

  RICHARD W. MADSEN Vice President, General Counsel and Secretary

  ALVIN L. MAJORS Vice President and Controller

  ELAINE K. MILLS Manager, Corporate Stock Records and Assistant Secretary

  DAVID A. RAMSAY Vice President, Human Resources

  ROBERT H. RAU President and Chief Executive Officer

  KENNETH W. SCHOLZ Treasurer

  DAVID W. SHAW Vice President, Financial Planning and Control

  RICHARD J. WARTERS Vice President, Technical Resources and Chief Engineer

  DAVID R. WATSON Senior Vice President, Customer Support and Business
  Development

  GRAYDON A. WETZLER Senior Vice President, Operations

 

________________________________________________________________________________
  ROHR PROFILE
--------------------------------------------------------------------------------

  Incorporated in Delaware in 1969, Rohr, Inc. is the successor to an aerospace
  manufacturing company founded in San Diego in 1940 and is now headquartered in
  Chula Vista, California.

      The Company had approximately 4,000 full-time employees at the end of
  fiscal 1995 and is an Equal Opportunity Employer.

  SHAREHOLDER INFORMATION

      Rohr's common stock is traded principally on the following markets:

      -- New York Stock Exchange (RHR)

      -- Pacific Stock Exchange (RHR)

      -- The Stock Exchange, London

      The number of common shareholders of record on July 31, 1995 was 4,635.
  The Company's fiscal year is from August 1 to July 31.

  10-K REPORT REQUESTS

      The Company will provide a copy of its most recent report to the
  Securities and Exchange Commission on Form 10-K (excluding the exhibits
  thereto) upon the written request of any beneficial owner of the Company's
  securities as of the record date for the Annual Meeting (October 6, 1995)
  without charge.  Copies of the exhibits to Form 10-K are also available upon
  request and after payment of the cost of reproducing such exhibits.  Such
  request should be addressed to Rohr, Inc., Attention: Shareholder Services,
  850 Lagoon Drive, Chula Vista, CA 91910-2098.

  TRANSFER AGENT AND REGISTRAR

      Rohr's common stock transfer agent and registrar is the First Chicago
  Trust Co. of New York at:

      P.O. Box 2500, Jersey City, NJ 07303-2500 (Correspondence and address 
      changes)
      P.O. Box 2506, Jersey City, NJ 07303-2506 (Certificate transfers)
      Telephone:  (800) 446-2617.

  COMMUNICATING WITH ROHR

  Mailing Address and Parcel Deliveries:  850 Lagoon Drive Chula Vista, 
  CA 91910-2098
  Main Telephone: (619) 691-4111
  Employment: (619) 691-4062
  Investor Relations: (619) 691-3002  Fax: (619) 691-2222
  Purchasing: (619) 691-2331 Fax: (619) 691-2584
  Shareholder Records and Services: (619) 691-2214  Fax: (619) 691-2801  
  Telex: 69-5038

                         STOCK PRICE BY FISCAL QUARTER



                                1995             1994           
      --------------------------------------------------------  
                          HIGH      LOW     High      Low       
      --------------------------------------------------------  
                                                 
      First Quarter     $ 12-1/8  $ 8-5/8  $ 8-3/4  $ 6-3/4     
      Second Quarter      12-1/4    8-1/4   11-1/2    7-1/8     
      Third Quarter       12-3/4   10       11-1/8    8         
      Fourth Quarter      15-3/8   10-3/8   11-5/8    8-1/4     
      ========================================================