EXHIBIT 11.1

                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                  CALCULATION OF PRIMARY NET INCOME PER SHARE
                  -------------------------------------------
                                OF COMMON STOCK
                                ---------------
                    (IN THOUSANDS EXCEPT FOR PER SHARE DATA)
                    ----------------------------------------



 
 
                                                          FIRST QUARTER ENDED
                                                          -------------------
                                                          NOV. 2,    NOV. 3,
                                                            1997       1996
                                                          --------   --------
                                                               
 
Net income applicable to primary
  earnings per common share                                $14,867    $ 6,787
                                                           =======    =======
 
Common stock and common stock equivalents:
 
    Average shares of common stock
      outstanding during the period                         25,469     22,500
 
    Net effect of common stock equivalents
      (principally stock options and warrants)               1,399        934
                                                           -------    -------
 
Total common stock and common stock equivalents             26,868     23,434
                                                           =======    =======
 
Primary net income per average share of common stock       $  0.55    $  0.29
                                                           =======    =======
 
 





                                      13