ROHR, INC. AND SUBSIDIARIES
---------------------------
CALCULATION OF PRIMARY NET INCOME PER SHARE
-------------------------------------------
OF COMMON STOCK
---------------
(in thousands except for earnings per share data)
-------------------------------------------------
SECOND QUARTER ENDED SIX MONTHS ENDED
-------------------- -------------------
JAN. 28, JAN. 29, JAN. 28, JAN. 29,
1996 1995 1996 1995
--------- -------- -------- --------
Net income from continuing operations $ 205 $ 3,252 $ 687 $ 4,621
Income from discontinued operations -
net of taxes - 337 - 835
--------- -------- -------- --------
Net income applicable to primary
earnings per common share $ 205 $ 3,589 $ 687 $ 5,456
========= ======== ======== ========
Common stock and common stock
equivalents:
Average shares of common stock
outstanding during the period 18,934 18,054 18,516 18,052
Net effect of common stock equivalents
(principally stock options and rights) 558 34 574 61
--------- -------- -------- --------
Total common stock and common stock
equivalents 19,492 18,088 19,090 18,113
========= ======== ======== ========
Net income per average share of common stock:
Net income from continuing operations $ 0.01 $ 0.18 $ 0.04 $ 0.26
Income from discontinued operations -
net of taxes - 0.02 - 0.04
--------- -------- -------- --------
Primary net income per share $ 0.01 $ 0.20 $ 0.04 $ 0.30
========= ======== ======== ========
EXHIBIT 11.1
Page 15