THIS CONFORMING PAPER FORMAT DOCUMENT IS BEING SUBMITTED PURSUANT TO RULE 901(d)
OF REGULATION S-T.


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                    FORM 10-Q



(Mark One)

   [XX] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
        Exchange Act of 1934.

        For the quarterly period ended June 29, 1996  or

   [ ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
        Exchange Act of 1934.

                 For the transition period from _____ to _____


                      Commission file number:  000-19053


                              BROOKTREE CORPORATION
             (Exact name of registrant as specified in its charter)



        CALIFORNIA                                95-3646367
   (State or other jurisdiction of              (I.R.S. Employer
   incorporation or organization)               Identification No.)



                     9868 Scranton Road, San Diego, CA 92121
              (Address of principal executive offices and Zip Code)

       Registrant's telephone number, including area code:  (619) 452-7580



Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days.

                            Yes X   No 
                               ---     ---

The number of shares outstanding of the Registrant's common stock, no par 
value, was 16,974,145 at July 15, 1996.

                              Page 1 of 21 pages



                              BROOKTREE CORPORATION
                                    FORM 10-Q
                                      INDEX





                                                               PAGE
PART I:   FINANCIAL INFORMATION
 

 Item 1.  Financial Statements

          Consolidated Balance Sheets......................     3

          Consolidated Statements of Operations............     4

          Consolidated Statements of Cash Flows............     5

          Notes to Consolidated Financial Statements.......     6

 Item 2.  Management's Discussion and Analysis
          of Financial Condition and Results of Operations..    9


PART II:  OTHER INFORMATION   

 Item 1.  Legal Proceedings.................................   19
          
 Item 6.  Exhibits and Reports on Form 8-K..................   19
 

SIGNATURES..................................................   20


                               Page 2 of 21 pages



                         PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                              BROOKTREE CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)


                                                  June 29,         September 30,
                                                   1996                1995
                                              --------------     ---------------
                                               (Unaudited)
                     ASSETS
                                                      
CURRENT ASSETS:                                       
  Cash and cash equivalents                      $ 12,632            $ 13,509
  Short-term investments                           18,476              29,949
  Receivables                                      15,585              23,757
  Inventories                                      20,997              20,805
  Deferred income tax assets                        4,752               4,752
  Prepaids and other current assets                22,260               9,464
                                              --------------     ---------------
      Total current assets                         94,702             102,236
PROPERTY AND EQUIPMENT                             49,973              49,137
OTHER ASSETS                                       45,954              36,669
                                              --------------     ---------------
                                                 $190,629            $188,042
                                              --------------     ---------------
                                              --------------     ---------------
                                                      
     LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:                                  
  Current portion of long-term obligations       $ 13,428            $  3,602
  Accounts payable                                  6,613              16,245
  Accrued payroll and benefits                      4,816               5,029
  Accrued expenses                                  4,271               5,223
  Deferred revenue                                  6,832               5,099
                                              --------------     ---------------
      Total current liabilities                    35,960              35,198
                                              --------------     ---------------
LONG-TERM OBLIGATIONS                               9,671               8,870
                                              --------------     ---------------
                                                      
SHAREHOLDERS' EQUITY:
  Preferred stock, authorized 12,680,555                          
   shares, issued and outstanding - none                          
  Common stock, authorized 45,000,000 shares,                     
   no par value, issued and outstanding -                         
   16,948,561 and 16,654,722                       76,670              74,249
  Gain on available-for-sale securities                --               4,174
  Retained earnings                                68,328              65,551
                                              --------------     ---------------
      Total shareholders' equity                  144,998             143,974
                                              --------------     ---------------
                                                 $190,629            $188,042
                                              --------------     ---------------
                                              --------------     ---------------



                                                      
                                                      
              See accompanying notes to consolidated financial statements.

                                   Page 3 of 21 pages



                              BROOKTREE CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)
                                   (Unaudited)




                                            THREE MONTHS ENDED         NINE MONTHS ENDED
                                         ------------------------   ----------------------
                                           JUNE 29,     JUNE 24,      JUNE 29,   JUNE 24,
                                            1996         1995          1996       1995
                                         ----------- ------------   ----------- ----------
                                                                    
REVENUE                                   $ 30,701    $ 32,213      $ 104,496   $ 95,209
                                         ----------- ------------   ----------- ----------
COSTS AND EXPENSES:                                         
  Cost of sales                             18,862      16,106         56,501     48,442
  Research and development                   7,134       7,375         21,998     20,695
  Sales and marketing                        5,203       5,393         17,016     15,110
  General and administrative                 2,173       2,021          6,910      6,187
  Patent litigation                            224          --          1,017         --
  Inventory valuation write-down             8,355          --          8,355         --
                                         ----------- ------------   ----------- ----------
         TOTAL                              41,951      30,895        111,797     90,434
                                         ----------- ------------   ----------- ----------

OPERATING INCOME (LOSS)                    (11,250)      1,318         (7,301)     4,775
LITIGATION SETTLEMENT                            --         --             --     (3,050)
GAIN ON SALE OF INVESTMENT                   3,965       2,860         11,080     10,013
INTEREST INCOME (EXPENSE) -- NET               (93)        537            428      1,419
                                         ----------- ------------   ----------- ----------
INCOME (LOSS) BEFORE INCOME TAXES           (7,378)      4,715          4,207     13,157
PROVISION (BENEFIT) FOR INCOME TAXES        (2,509)      1,745          1,430      4,868
                                         ----------- ------------   ----------- ----------
NET INCOME (LOSS)                         $ (4,869)   $  2,970      $   2,777   $  8,289
                                         ----------- ------------   ----------- ----------
                                         ----------- ------------   ----------- ----------

EARNINGS (LOSS) PER SHARE:                                  
  PRIMARY                                 $  (0.29)   $   0.16      $    0.16   $   0.48
                                         ----------- ------------   ----------- ----------
                                         ----------- ------------   ----------- ----------
  FULLY DILUTED                           $  (0.29)   $   0.16      $    0.16   $   0.46
                                         ----------- ------------   ----------- ----------
                                         ----------- ------------   ----------- ----------
                                                            
WEIGHTED AVERAGE COMMON AND COMMON                          
 EQUIVALENT SHARES:                                         
  PRIMARY                                   16,833      18,038         17,576     17,116
                                         ----------- ------------   ----------- ----------
                                         ----------- ------------   ----------- ----------
  FULLY DILUTED                             16,833      18,118         17,598     18,017
                                         ----------- ------------   ----------- ----------
                                         ----------- ------------   ----------- ----------



                 See accompanying notes to consolidated financial statements.

                                    Page 4 of 21 pages



                              BROOKTREE CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (Unaudited)




                                                                     NINE MONTHS ENDED
                                                                  -----------------------
                                                                    JUNE 29,    JUNE 24,
                                                                     1996        1995
                                                                  -----------  ----------
                                                                          
OPERATING ACTIVITIES:                                   
 Net income                                                        $   2,777    $  8,289
 Adjustments to reconcile net income to net cash                   
  provided by operating activities:                       
  Depreciation and amortization                                       11,125      10,097
  Gain on sale of investment                                         (11,080)    (10,013)
  Inventory valuation write-down                                       8,355          --
  Changes in operating assets and liabilities:                      
     Accounts receivables                                              7,687      (3,793)
     Inventories                                                      (2,611)        161
     Accounts payable and accrued expenses                           (14,487)      5,686
     Other assets and liabilities                                      1,608       1,693
                                                                  -----------  ----------
 Net cash provided by operating activities                             3,374      12,120
                                                                  -----------  ----------

INVESTING ACTIVITIES:                                   
 Capital and property expenditures                                    (9,847)    (11,565)
 Purchases of short-term investments                                 (32,500)    (27,172)
 Sales of short-term investments                                      44,118      33,646
 Advanced wafer purchase payments                                    (24,400)     (9,000)
 Investment in Base2                                                  (1,524)     (1,447)
 Proceeds from sale of investment                                     11,396      10,937
 Other investments                                                    (3,399)     (4,171)
                                                                  -----------  ----------
 Net cash used by investing activities                               (16,156)     (8,772)
                                                                  -----------  ----------
                                                        
FINANCING ACTIVITIES:                                   
 Issuance of common stock, net of repurchases                          2,397       1,936
 Employee notes receivable issued, net of repayments                      (4)        271
 Issuance of debt obligations                                         11,100       3,732
 Repayment of debt obligations                                        (1,588)         --
                                                                  -----------  ----------
 Net cash provided by financing activities                            11,905       5,939
                                                                  -----------  ----------
                                                        
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                    (877)      9,287
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                      13,509      11,288
                                                                  -----------  ----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                         $  12,632    $ 20,575
                                                                  -----------  ----------
                                                                  -----------  ----------
                                                        
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:                
 Interest paid                                                     $     853    $     54
 Income taxes paid, net of refund                                      6,292       3,193



                  See accompanying notes to consolidated financial statements.

                                      Page 5 of 21 pages



                              BROOKTREE CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1. Basis of Presentation
 
   The Consolidated Financial Statements have been prepared by Brooktree
   Corporation (the "Company"), without audit, pursuant to the rules and
   regulations of the Securities and Exchange Commission.  Certain information
   and footnote disclosures normally included in financial statements prepared
   in accordance with generally accepted accounting principles have been
   condensed or omitted pursuant to such rules and regulations.  In the opinion
   of management, the consolidated financial statements reflect all
   adjustments, consisting only of normal recurring accruals, necessary for a
   fair statement of the financial position, operating results and cash flows
   for those periods presented.  These consolidated financial statements and
   notes thereto should be read in conjunction with the audited consolidated
   financial statements and notes thereto included in the Company's 1995 Annual
   Report to Shareholders, which statements and notes are incorporated by
   reference in the Company's Annual Report on Form 10-K for the year ended
   September 30, 1995.

   The results of operations for the interim periods are not necessarily
   indicative of the results to be expected for the entire year.

2. Earnings (Loss) Per Share

   Earnings (loss) per share on a primary and fully diluted basis are computed
   based on the weighted average number of common and dilutive common
   equivalent shares outstanding during each period.  Stock options and
   warrants (computed using the treasury stock method in fiscal 1996 and the
   modified treasury stock method in fiscal 1995) are considered to be common
   stock equivalents.  Common stock equivalents were excluded from the third
   quarter of fiscal 1996 because of their antidilutive effect on the loss per
   share.

3. Inventories and Valuation Write-down

   Inventories are stated at the lower of cost (determined by the first-in,
   first-out method) or market.  Inventories consisted of the following:


                                      June 29,        September 30,
                (In thousands)         1996                1995
                                   ------------       -------------
                                    (Unaudited)

               Raw Materials        $    --              $    48
               Work-in-Process       10,200               11,381
               Finished Goods        10,797                9,376
                                    -------              -------
                                    $20,997              $20,805
                                    -------              -------
                                    -------              -------

   In the third quarter of fiscal 1996, the Company recognized a write-down of
   a portion of its multimedia product inventory of approximately $8,355,000. 
   The write-down represented excess multimedia product inventory over
   estimated requirements to meet projected multimedia product sales and a
   lower of cost or market adjustment to revalue a portion of the remaining
   multimedia inventory due to a decline in forecasted selling prices.  The
   Company took this action 

                              Page 6 of 21 pages



   because it believes that product design wins for its current generation of
   multimedia products and the volume of customers' orders will not be 
   sufficient to liquidate current levels of inventory and continued 
   competitive pressures will cause selling prices to decline from current
   levels.

4. Investment Sales 
   
   On several occasions during the first nine months of fiscal 1996 and 1995,
   the Company sold portions of its minority interest investment in a
   telecommunications company for approximately $11,396,000 and $10,937,000,
   respectively.  These sales resulted in an after-tax gain of approximately
   $2,617,000 ($0.16 per fully diluted share) in the third quarter of fiscal
   1996 and $7,313,000 ($0.42 per fully diluted share) in the first nine months
   of fiscal 1996.  During fiscal 1995, these sales resulted in an after-tax
   gain of approximately $1,802,000 ($0.10 per fully diluted share) in the
   third quarter and $6,308,000 ($0.35 per fully diluted share) in the first
   nine months. The shares sold during the third quarter of fiscal 1996
   represented all the remaining shares held by the Company.

5. Debt and Equity Securities

   The Company accounts for certain debt and equity security investments in
   accordance with Statement of Financial Accounting Standards No. 115,
   "Accounting for Certain Investments in Debt and Equity Securities". 
   Statement No. 115 requires companies to record certain debt and equity
   security investments at fair value.  The Company has classified its short-
   term investment portfolio and certain cash equivalent investments as
   available-for-sale securities.  Available-for-sale securities are stated at
   fair value, with unrealized gains and losses, net of deferred taxes,
   reported as a separate component of shareholders' equity.  

   At June 29, 1996, the cost of each of the Company's short-term and cash
   equivalent investments was approximately equal to their estimated fair
   value.  Accordingly, no adjustment to fair value was required.

6. Legal Proceedings

   On October 2, 1995, the Company filed a lawsuit against S3 Incorporated
   ("S3") alleging infringement of a patent related to its multimedia
   technology.  The suit was filed in the United States District Court for the
   Southern District of California.  The Company filed a motion for a
   preliminary injunction to prevent S3 from continuing to sell the products
   which the Company alleges use its patented technology.  In response to the
   Company's suit, S3 filed a counterclaim asserting that S3 is not infringing
   the Company's patent and that this patent is invalid and unenforceable.  In
   March 1996, the court denied the Company's motion for a preliminary
   injunction.  The case is set for trial in August 1996 to decide the
   Company's request for a permanent injunction and damages.  Although the
   Company is pursuing what it believes to be valid and meritorious claims
   against S3, there can be no assurance as to the outcome of this lawsuit.

   On May 6, 1996, a complaint requesting class action treatment was filed
   against the Company and certain of its current officers in the Superior
   Court of the State of California, County of San Diego.  The complaint
   alleges that the Company violated certain California corporation and civil
   code provisions by issuing false and misleading statements about the
   Company's business and multimedia product line.  The suit is purportedly
   brought on behalf of a class 

                                  Page 7 of 21 pages



   of all purchasers of the Company's securities during the period February 13,
   1995 to February 7, 1996.  Relief sought in the action is unspecified.  The
   Company has reviewed the allegations and the complaint, believes them to be
   without merit, and intends to defend itself vigorously.  The Company 
   believes that the resolution of the suit will not have a material adverse
   effect on its financial position.

7. Subsequent Event

   On July 1, 1996, the Company announced that it had signed an agreement with
   Rockwell International Corporation ("Rockwell") which provides for the
   Company to be acquired by Rockwell at a price of $15.00 cash per share. 
   Under the terms of the agreement, the Company will become a wholly-owned
   subsidiary of Rockwell and be operated as a division of Rockwell.  The total
   value of the transaction is approximately $275,000,000.

   The transaction, which is expected to close during the fourth quarter of
   fiscal 1996, is subject to normal government and regulatory approvals and
   approval by the Company's shareholders.  There can be no assurance that this
   transaction will close by the expected date or at all. 



                               Page 8 of 21 pages



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS 

This information should be read in conjunction with the consolidated 
financial statements and the notes thereto included in Item 1 of this 
Quarterly Report and the audited consolidated financial statements and notes 
thereto and Management's Discussion and Analysis of Financial Condition and 
Results of Operations for the year ended September 30, 1995 contained in the 
Company's 1995 Annual Report to Shareholders, which is incorporated by 
reference in the Company's Annual Report on Form 10-K for the year ended 
September 30, 1995.

When used in this discussion, the words "believes", "expects", "anticipates", 
"will", "may", "could", and similar expressions are intended to identify 
forward-looking statements.  Such statements are subject to certain risks and 
uncertainties which could cause actual results to differ materially from 
those projected for the reasons set forth under the section "Trends, Risks 
and Uncertainties".  Readers are cautioned not to place undue reliance on 
these forward-looking statements which speak only as of the date of this 
filing.  The Company undertakes no obligation to republish revised 
forward-looking statements to reflect events or circumstances after the date 
of this filing or to reflect the occurrence of unanticipated events.  Readers 
are also urged to carefully review and consider the various disclosures made 
by the Company which attempt to advise interested parties of the factors 
which affect the Company's business, in this report, as well as the Company's 
periodic reports on Forms 10-K and 8-K filed with the Securities and Exchange 
Commission.

On July 1, 1996, the Company announced that it had signed an agreement with 
Rockwell International Corporation ("Rockwell") which provides for the 
Company to be acquired by Rockwell at a price of $15.00 cash per share.  
Under the terms of the agreement, the Company will become a wholly-owned 
subsidiary of Rockwell and be operated as a division of Rockwell.  The total 
value of the transaction is approximately $275 million.  The transaction, 
which is expected to close during the fourth quarter of fiscal 1996, is 
subject to normal government and regulatory approvals and subject to approval 
by the Company's shareholders. There can be no assurance that this 
transaction will close by the expected date or at all.

RESULTS OF OPERATIONS

The following table sets forth for the periods indicated the percentage of 
revenues represented by certain items in the Company's consolidated 
statements of operations.  This data has been derived from the unaudited 
consolidated statements of operations and includes, in the opinion of 
management, all adjustments, consisting only of normal recurring accruals, 
necessary for a fair statement of the results for such periods.  

The results for the interim periods are not necessarily indicative of the 
results to be expected for the entire year.

                                Page 9 of 21 pages






                                       THREE MONTHS ENDED          NINE MONTHS ENDED 
                                    ------------------------    ----------------------
                                      JUNE 29,     JUNE 24,       JUNE 29,   JUNE 24,
                                       1996         1995           1996       1995
                                    ----------  ------------    ----------  ----------
                                                                
REVENUES                                100.0 %      100.0  %       100.0 %     100.0 %
                                                              
COST AND EXPENSES:                                            
  Cost of sales                          61.4         50.0           54.1        50.9
  Research & development                 23.2         22.9           21.0        21.7
  Sales & marketing                      17.0         16.7           16.3        15.9
  General & administrative                7.1          6.3            6.6         6.5
  Patent litigation                       0.7           --            1.0          --
  Inventory valuation write-down         27.2           --            8.0          --
                                    ----------  ------------    ----------  ----------
         TOTAL                          136.6         95.9          107.0        95.0
                                    ----------  ------------    ----------  ----------
                                                              
OPERATING INCOME (LOSS)                 (36.6)         4.1           (7.0)        5.0
LITIGATION SETTLEMENT                      --           --             --        (3.2)
GAIN ON SALE OF INVESTMENT               12.9          8.9           10.6        10.5
INTEREST INCOME (EXPENSE) -- NET         (0.3)         1.6            0.4         1.5
                                    ----------  ------------    ----------  ----------

INCOME (LOSS) BEFORE INCOME TAXES       (24.0)        14.6            4.0        13.8
PROVISION (BENEFIT) FOR INCOME TAXES     (8.2)         5.4            1.4         5.1
                                    ----------  ------------    ----------  ----------
NET INCOME (LOSS)                       (15.8)%        9.2  %         2.6 %       8.7 %
                                    ----------  ------------    ----------  ----------
                                    ----------  ------------    ----------  ----------



REVENUES

Revenues decreased 4.7% to $30.7 million in the third quarter of fiscal 1996 
compared to revenues of $32.2 million in the third quarter of fiscal 1995.  
For the first nine months of fiscal 1996, revenues increased 9.8% to $104.5 
million from $95.2 million for the first nine months of fiscal 1995. The 
decrease in the third quarter of fiscal 1996 reflected a decline in graphics 
product revenues and to a lesser extent, a decline in automated test 
equipment (ATE) product revenues, which more than offset increases in the 
remaining product lines of the Company. The increase in revenues in the first 
nine months of fiscal 1996 was primarily due to sales of its multimedia 
products, of which there were essentially none in the first nine months of 
fiscal 1995 and increased sales of imaging, communications and ATE products, 
partially offset by a decrease in graphics product revenues. The Company 
believes the greater than expected decrease in graphics product revenues is 
related to the current, overall slowdown in the PC and workstation market 
places.

Revenues from the Company's non-graphics product lines amounted to $24.9 
million, or 81% of revenues in the third quarter of fiscal 1996, up from 
approximately $20.0 million, or 62% of revenues, in the third quarter of 
fiscal 1995.  Non-graphics product revenues were $78.1 million, or 75% of 
revenues, for the first nine months of fiscal 1996, up from $58.7 million, or 
62% of revenues, in the first nine months of fiscal 1995.  Sales of the 
Company's multimedia products contributed to the increase in non-graphics 
revenues during both the third quarter and first nine months of fiscal 1996; 
there were practically no sales of these products in the respective periods 
of fiscal 1995.  A significant portion of the increase in the Company's 
imaging product lines in the third quarter and first nine months of fiscal 
1996 was attributable to increased unit volumes from shipments of products 
which were introduced during the past year, partially offset by lower average 
selling prices as compared to the same respective periods of fiscal 1995.  
The decrease in ATE product revenues in the third quarter of fiscal 1996 was 
due to a decline in shipment volumes for parts that the Company has placed 
under a last-time-buy status.

                                  Page 10 of 21 pages



Communications products revenues increased in both the third quarter and 
first nine month of fiscal 1996 as compared to the same periods in fiscal 
1995, primarily due to increases in average selling prices, which more than 
offset slightly lower unit volumes.  Unit volumes decreased due to a decrease 
in shipments of two of the Company's older generation High Bit-Rate 
Subscriber Line (HDSL) products which are being replaced with a second 
generation of HDSL products.

During both the third quarter and first nine months of fiscal 1996, the 
decrease in graphics product revenues was primarily attributable to a 
decrease in unit volumes of several personal computer and workstation 
graphics products.  Average selling prices of the Company's graphics products 
in the third quarter of fiscal 1996 declined approximately 5% as compared to 
the same period in fiscal 1995. Average selling prices increased in the first 
nine months of fiscal 1996 as compared to fiscal 1995 primarily due to a 
shift in the mix of products sold to a higher percentage of higher price 
products.

COST OF SALES

The Company's cost of sales includes the cost of wafer fabrication and 
packaging and assembly performed by third party vendors, and direct and 
indirect costs associated with the procurement, scheduling, testing and 
quality assurance functions performed by the Company.  Cost of sales in the 
third quarter of fiscal 1996 increased to $18.9 million, or 61.4% of 
revenues, as compared to $16.1 million, or 50.0% of revenues, in the third 
quarter of fiscal 1995.  In the first nine months of fiscal 1996, cost of 
sales were $56.5 million, or 54.1% of revenues, as compared to $48.4 million, 
or 50.9% of revenues, in the first nine months of fiscal 1995.  Gross margin 
as a percentage of revenues in the third quarter of fiscal 1996, exclusive of 
the inventory valuation write-down, decreased to 38.6% from 50.0% in the 
third quarter of fiscal 1995 and decreased to 45.9% in the first nine months 
of fiscal 1996 from 49.1% in fiscal 1995.

During the third quarter of fiscal 1996, cost of sales as a percentage of 
revenues increased primarily due to underutilized capacity, sales of the 
Company's multimedia products which realize relatively lower gross margins, a 
shift in the mix of products sold to a higher percentage of lower margin 
products and additional expense associated with a write-off of specific 
product that did not meet performance specifications.  During fiscal 1996, 
the Company's Singapore test facility had substantially increased the 
Company's production capacity.  However, units produced in the third quarter 
of fiscal 1996 were less than the number of units produced in the third 
quarter of fiscal 1995, resulting in the allocation of higher fixed costs 
over proportionally fewer units and the recognition of costs related to idle 
capacity that are expensed in the period incurred.

In the third quarter of fiscal 1996, the Company recognized a write-down of a 
portion of its multimedia inventory of approximately $8.4 million.  The 
write-down represented excess multimedia product inventory over estimated 
requirements to meet projected multimedia product sales and a lower of cost 
or market adjustment to revalue a portion of the remaining multimedia 
inventory due to a decline in forecasted selling prices.  The Company took 
this action because it believes that product design wins for its current 
generation of multimedia products and the volume of customers' orders will 
not be sufficient to liquidate current levels of inventory and continued 
competitive pressures will cause selling prices to decline from current 
levels.  See also further discussion regarding this matter under "Trends, 
Risks and Uncertainties".

                              Page 11 of 21 pages



OPERATING EXPENSES

Research and development expense in the third quarter of fiscal 1996 
decreased by $0.2 million, but increased as a percentage of revenue to 23.2% 
from 22.9% in the third quarter of 1995; and increased $1.3 million, but 
decreased as a percentage of revenue to 21.0% from 21.7%, between the 
two-nine month periods. The increase in expenses in the first nine months of 
fiscal 1996 was primarily to support the ongoing development of the Company's 
products and new technologies in the form of increased engineering salaries 
and related costs.

Sales and marketing expenses in the third quarter of fiscal 1996 decreased 
$0.2 million, but increased as a percentage of revenue to 17.0% from 16.7% in 
the third quarter of fiscal 1995; and increased $1.9 million, and as a 
percentage of revenue to 16.3% from 15.9%, between the two nine-month 
periods.  The expense increase in the first nine months of fiscal 1996 was 
primarily to support marketing of the Company's products in the form of 
increased salaries and employment costs, travel and costs related to 
increased attendance at trade shows and expositions.  

Net interest expense in the third quarter and net interest income in the 
first nine months of fiscal 1996 were unfavorable when compared to the 
respective periods in fiscal 1995 as a result of higher interest expense in 
connection with additional bank borrowings. 

General and administrative expenses in the third quarter of fiscal 1996 
increased approximately $0.2 million, and as a percentage of revenue to 7.1% 
from 6.3% in the third quarter of fiscal 1995; and increased $0.7, and as a 
percentage of revenue to 6.6% from 6.5%, between the two nine-month periods. 
The increase in expenses during the third quarter and first nine months of 
fiscal 1996 was primarily due to increased salaries and employment costs in 
support of the Company's Singapore operations.

Patent litigation costs increased in the third quarter and first nine months 
to $0.2 million and $1.0 million, respectively.   These costs were incurred 
to support the patent infringement litigation with S3 Incorporated ("S3").  
See Note 6 of Notes to Consolidated Financial Statements included in Part I 
of this report.

On several occasions during the first nine months of fiscal 1996 and fiscal 
1995, the Company sold portions of its minority interest equity investment in 
a telecommunications company for approximately $11.4 million and $10.9 
million, respectively.  These sales resulted in an after-tax gain of 
approximately $2.6 million ($0.16 per fully diluted share) in the third 
quarter of fiscal 1996 and $7.3 million ($0.42 per fully diluted share) in 
the first nine months of fiscal 1996.  During fiscal 1995, these sales 
resulted in an after-tax gain of approximately $1.8 million ($0.10 per fully 
diluted share) in the third quarter and $6.3 million ($0.35 per fully diluted 
share) in the first nine months.  The shares sold during the third quarter of 
fiscal 1996 represented all the remaining shares held by the Company.

PROVISION FOR INCOME TAXES

The provision (benefit) for income taxes is computed based on the Company's 
pretax income (loss), adjusted for tax credits and other permanent 
differences. The effective tax rate for the first nine months of fiscal 1996 
was approximately 34%, as compared to 37% in fiscal 1995.  The rate decreased 
primarily as a result of the Company's profitable operations in Singapore.

                               Page 12 of 21 pages



LIQUIDITY AND CAPITAL RESOURCES

At June 29, 1996, the Company had $12.6 million in cash and cash equivalents, 
and $18.5 million in short-term investments.  The Company's operating 
activities generated cash of $3.4 million in the first nine months of fiscal 
1996 and $12.1 million in the first nine months of fiscal 1995.  Its 
financing activities generated $11.9 million and $5.9 million for the same 
periods, primarily from borrowing against a bank line of credit during the 
first nine months of fiscal 1996.  Investing activities used $16.2 million 
during the first nine months of fiscal 1996 and $8.8 million in the first 
nine months of fiscal 1995.  The Company's working capital decreased from 
$67.0 million at September 30, 1995 to $58.7 million at June 29, 1996 for the 
reasons discussed below.

The primary source of cash from operating activities during the first nine 
months of fiscal 1996, aside from net income and non-cash adjustments 
thereto, was a $7.7 million decrease in accounts receivables primarily due to 
lower sales in the latter part of the third quarter of fiscal 1996 as 
compared to the fourth quarter of fiscal 1995.  The principal uses of cash 
for operating activities were (a) a $2.6 million increase in inventory, 
primarily in the Company's multimedia products, and (b) a decrease in 
accounts payable and other accrued expenses ($14.5 million) during the first 
nine months of fiscal 1996.  Accounts payable and accrued expenses decreased 
primarily due to payments for inventory and equipment purchases and income 
taxes.  During fiscal 1996, the Company began receiving wafers that had been 
prepaid pursuant to the terms of one of the advanced wafer purchase 
agreements.  Accordingly, the level of payables for wafer purchases at June 
29, 1996 had declined as compared to September 30, 1995.

The Company's principal investment activity during the first nine months of 
fiscal 1996 was the net divestiture of short-term investments ($11.6 million) 
and the sale of the remaining portion ($11.4 million) of the Company's 
minority equity investment in a telecommunications company.  Funds from these 
activities were primarily used to finance advanced wafer purchase payments to 
Seiko Epson Corporation of $19.5 million and Taiwan Semiconductor 
Manufacturing Co., Ltd. of $4.9 million, an investment in Chartered 
Semiconductor Manufacturing of $3.3 million, the final cash payment for the 
Company's purchase of the net assets of Base2 Systems of $1.5 million, and 
expenditures of $9.8 million for capital equipment.

The Company has budgeted approximately $3 million for equipment expenditures 
in the fourth quarter of fiscal 1996.  In addition, the Company is obligated 
to make additional advance wafer purchase payments to Seiko Epson Corporation 
totaling $16.5 million over the next nine months.

During the first quarter of fiscal 1996, the Company entered into two 
agreements with Taiwan Semiconductor Manufacturing Co., Ltd., each of which 
grant the Company an option to obtain an additional supply of wafers.  
Subsequently, the Company renegotiated one of these agreements.  Pursuant to 
the renegotiated agreement, the Company is required to make two installment 
payments in 1996. The Company paid the first installment of $4.9 million in 
February 1996.  The second installment of $4.9 million is currently scheduled 
to be paid in July 1996.  If the Company chooses to exercise the option 
granted by the second agreement, two installments totaling approximately $39 
million will be due in 1997.

At the end of fiscal 1995, the Company finalized an agreement with its bank 
to provide a $5.0 million revolving line of credit facility to finance 
short-term working capital requirements and a $6.0 million 
non-revolving-to-term loan for equipment purchases to support expansion of 
its operations in Singapore.  As of the 

                                Page 13 of 21 pages



end of the third quarter of fiscal 1996, $10.9 million in borrowings have 
been drawn against these facilities.  The terms of the $5.0 million revolving 
line of credit require that the Company maintain a zero balance of borrowings 
against this line for a period of at least 30 consecutive days during each 
twelve month period.

TRENDS, RISKS AND UNCERTAINTIES

The following discussion contains forward-looking statements within the 
meaning of Section 27A of the Securities Act of 1933 and Section 21E of the 
Securities Exchange Act of 1934.  Actual results could differ materially from 
those projected in the forward-looking statements as a result of the risk and 
uncertainties set forth throughout this section of the report.

RECENT DEVELOPMENTS

On July 1, 1996, the Company announced that it had signed an agreement with 
Rockwell which provides for the Company to be acquired by Rockwell at a price 
of $15.00 cash per share.  Under the terms of the agreement, the Company will 
become a wholly-owned subsidiary of Rockwell and will be operated as a 
division of Rockwell.  The total value of the transaction is approximately 
$275 million. The transaction, which is expected to close during the fourth 
quarter of fiscal 1996 is subject to normal government and regulatory 
approvals and subject to approval by the Company's shareholders.  There can 
be no assurance that this transaction will close by the expected date or at 
all.

OPERATING RESULTS

The Company's operating results are subject to quarterly fluctuations as a 
result of a number of factors, including, but not limited to,  market 
acceptance of its products, particularly of its multimedia and other 
non-graphics products, on which it is becoming increasingly dependent, as 
well as competitive pressures on selling prices, adequate availability of 
wafers, integrated circuit packages and finish-tested packaged parts, 
fluctuation in test yields, designing to and meeting proper product 
specifications, delays in production of mask sets, changes in the mix of 
products sold, the timing and success of new product introductions, foreign 
currency fluctuations that impact wafer costs and the scheduling or 
cancellation of orders by its customers.  Furthermore, the semiconductor 
industry has historically been characterized by business cycles, with 
economic downturns resulting in diminished product demand and erosion of 
average selling prices.  The Company believes that the cyclical nature of the 
semiconductor business could have an impact on its business and operating 
results in the future.  Additionally, the semiconductor industry is intensely 
competitive and is generally characterized by rapid technological change and 
rapid rates of product obsolescence.  The Company believes that its ability 
to compete depends upon elements both within and beyond its control, 
including, but not limited to, the success and timing of new product 
development and introduction by the Company and its competitors, customer 
order patterns, customer support, product performance and selling prices.  
There can be no assurance that the Company will compete successfully as to 
these or other elements.  

REVENUE

The Company believes that future revenue growth will be substantially 
dependent on its recently introduced multimedia, imaging and communications 
products.  If the Company's customers select its products, these products 
would typically be incorporated in customers' products during the customers' 
design phase. Consequently, these "design wins" may precede significant sales 
volumes by a year 

                             Page 14 of 21 pages



or more. There can be no assurance that these products will achieve 
significant market acceptance and that any design win will result in future 
revenues which depend in part on the success of customers' products.  In the 
event markets for the Company's products do not develop at an acceptable 
rate, demand for its new products does not materialize, and/or the Company is 
not rewarded with substantial design wins that result in product orders, the 
Company will not achieve growth in future revenues.  In addition, the 
Company's quarterly revenues are subject to fluctuations as a result of 
occasional rescheduling of orders by its customers to take delivery of 
product in subsequent quarters or to the cancellation of a portion or all of 
a customer's order.

To date, multimedia product sales have not met the Company's expectations. 
During the third quarter of fiscal 1996, the Company recognized a write-down 
of excess multimedia product inventory.  This write-down was primarily due to 
an absence  of significant new customer design wins and sufficient product 
orders to liquidate the Company's current generation of multimedia product 
inventory. In order to achieve an increase in revenues in the fourth quarter 
of fiscal 1996, and in subsequent quarters thereafter, the Company will be 
dependent on increased market acceptance of, and obtaining design wins and 
orders for, its new generation of multimedia, imaging and communications 
products.  Furthermore, the Company believes that ATE revenues for the fourth 
quarter of fiscal 1996 and beyond will not exceed ATE revenues achieved 
during the third quarter of fiscal 1996 as the Company's customers are 
expected to phase-out their purchases of ATE products.

Average selling prices for most of the Company's products generally decline 
over a period of time.  In general, the Company expects average selling 
prices for its mature products to continue to decline in future periods. 
However, competitive pressures and uncertain or diminished acceptance of its 
new products in the market place could cause average selling prices to 
decline for the Company's newer products.  The Company attempts to offset 
this reduction in average selling prices, and the related negative impact on 
gross margin, by a combination of the following factors: increasing unit 
sales volumes, reducing material costs, improving manufacturing yields and 
introducing new products of superior performance and capabilities with higher 
prices and margins.  There can be no assurances that the Company will be 
successful in these efforts or that these efforts, if successful, will fully 
offset price declines in future periods.  During the third quarter of fiscal 
1996, the Company recognized a lower of cost or market adjustment to revalue 
a portion of its multimedia inventory due to a decline in forecasted selling 
prices.  If significant market acceptance is not achieved and/or competitive 
pressures intensify, the Company may be forced to lower prices further than 
expected which would adversely affect its sales and gross margin. 

The ongoing integration of the functionality of RAMDACs into graphical user 
interface (GUI) products by competitors, a general decline in average selling 
prices due to continued pricing pressures from the Company's OEM customers as 
well as competition from other suppliers and a current slowdown in the PC 
industry are primary causes for the decline in personal computer graphics 
revenues.  The Company believes this decline in revenue will continue in the 
fourth quarter of fiscal 1996.  During the first nine months of fiscal 1996, 
a greater percentage of the Company's personal computer graphics revenues was 
concentrated among fewer key customers as compared to the first nine months 
of fiscal 1995.  The loss of one or more of these customers or a decrease in 
their demand for these products could adversely affect future personal 
computer graphics revenues.

                            Page 15 of 21 pages



SUPPLIERS AND MANUFACTURING PROCESSES
 
The Company does not directly manufacture the finished silicon wafers used 
for its products.  Finished wafers for the Company's products are currently 
manufactured by several qualified wafer suppliers, two of which currently 
supply the substantial majority of the Company's wafers.  The Company is 
dependent on these suppliers to obtain an adequate supply of raw materials 
and to provide it with an adequate supply of wafers to meet customer demand 
for products.  There can be no assurance that such suppliers will have 
adequate sources of supply. If the Company were unable to obtain a sufficient 
supply of wafers to meet sales demand, its financial position and results of 
operations could be adversely affected. 

Until recently, wafer capacity in the semiconductor industry had been limited 
and caused some concern, within the industry, that such capacity would 
continue to be limited over the next several years, thus potentially 
increasing wafer prices and order lead times.  In an effort to mitigate this 
risk, the Company entered into long-term supply arrangements with three 
vendors to secure wafer capacity.  If demand for the Company's products does 
not increase as anticipated, the Company may be unable to use the full amount 
of its purchased capacity, potentially resulting in impairment of one or more 
of its supply arrangements, which could adversely impact future results of 
operations.

Since a significant percentage of the Company's products are manufactured 
utilizing sub-micron wafers, the Company routinely seeks the qualification of 
new processes at its current wafer suppliers in addition to other wafer 
suppliers that can provide sub-micron wafers.  Additional qualified sources 
of supply could reduce the Company's  dependence on a few manufacturers to 
fulfill its needs for wafer capacity.  However, there can be no assurance 
that the Company will be successful in identifying and qualifying new 
processes and/or suppliers, or reduce the Company's dependence on a few 
suppliers. 

A majority of the Company's mask sets, used in the manufacture of wafers, are 
currently produced by one mask set supplier.  The Company has, from time to 
time, experienced delays in the receipt of mask sets necessary for the 
manufacture of new products or revisions of current products, either as a 
result of capacity constraints at the supplier or delays on the part of the 
Company in providing the supplier with designs.  Such delays have, in turn, 
caused some delays in the production and shipment of products to customers.  
The Company is currently investigating other vendors as alternate sources of 
mask sets.  There can be no assurances, however, that the Company will be 
successful in identifying and selecting new suppliers or avoiding delays in 
providing accurate designs to the supplier.  If the Company were unable to 
prevent such delays, future introductions and shipments of new products would 
be delayed, potentially compromising the Company's competitive advantages 
associated with these products, which could adversely affect sales and 
results of operations.  In addition, it is critical that the Company provide 
to its mask set supplier product designs that have been accurately developed 
and laid out to assure proper functioning of the new product.  Errors in 
product design layout may go undetected and result in the production of mask 
sets which, in turn, would be used to manufacture wafers that are 
subsequently determined to not meet product specifications and possibly be 
nonfunctioning, thus resulting in the write-off of the wafers and mask set.  
If the Company were unable to prevent such errors in product design, future 
introduction and shipments of new products would be delayed and adversely 
affect sales and results of operations.

The assembly and packaging of all the Company's products is performed by 
several vendors.  The Company is dependent upon these vendors to provide the 
Company adequate capacity and related raw materials to meet its customer 
demand.  In some 

                               Page 16 of 21 pages



cases, the Company's vendors, in turn, are dependent upon a few suppliers for 
certain of their packaging and material supplies.  A restriction on the 
capacity or materials provided by one or more of its assembly and packaging 
vendors could adversely affect the Company's ability to meet customer demand 
for certain products and adversely impact revenues.  In addition, some of the 
Company's vendors, including its wafer suppliers, could be affected by 
political instability in their countries or countries neighboring those in 
which they operate.  To the extent that any of the Company's vendors are 
affected by unforeseen political turmoil, the Company may experience 
constraints on the capacity and materials provided by those vendors.  The 
Company also purchases the majority of its communications products from three 
manufacturers.  If delays or interruptions are encountered, shipments of 
communications products and revenues could be adversely affected.

COST OF SALES AND OTHER EXPENSES 

The future overall gross margin percentage may be lower than the gross margin 
percentage realized in the first nine months of fiscal 1996 as a result of a 
potential shift in product mix to a greater proportion of multimedia products 
which realize somewhat lower gross margins than the Company's other products. 
Moreover, the potential for lower than expected average selling prices and 
underutilized production capacity could exert additional pressure on gross 
margins.  There can be no assurance that the Company can compensate for these 
impacts to gross margins by sufficiently increasing unit volume.

With the addition of the Company's test facility in Singapore in the first 
quarter of fiscal 1995, the Company's total production capacity was 
increased. If this capacity and its associated overhead costs cannot be fully 
absorbed, future gross margin will continue to be negatively impacted.  In 
addition, if forecasted sales of certain products are not realized, inventory 
reserves or write-downs for excess product or product obsolescence may be 
necessary which would adversely affect future gross margin and operating 
income.  The Company has recognized a write-down of its excess multimedia 
product inventory and a lower of cost or market adjustment of approximately 
$8.4 million in the third quarter of fiscal 1996.  In the event that future 
sales of the multimedia products, and for the Company's imaging, 
communications and graphics products do not materialize as forecasted, 
additional reserves or inventory write-downs for excess product inventory 
will be necessary.  Furthermore, if average selling prices decline below the 
cost of products in inventory, it will be necessary to recognize additional 
lower of cost or market reserves to write inventory down to a cost that would 
yield normal margins on sales in future periods.  If one or more of these 
events occur in future quarters, the Company's gross margin and operating 
income could be materially adversely affected.

During the first quarter of fiscal 1996, the Company filed a lawsuit against 
S3 alleging infringement of a patent related to the Company's multimedia 
technology.   The Company filed a motion for a preliminary injunction to 
prevent S3 from continuing to sell the products which the Company  alleges 
use its patented  technology.  In March 1996, based on preliminary findings, 
the court denied the motion for a preliminary injunction.  A trial date has 
been set in August 1996 to hear the Company's request for a permanent 
injunction and damages.  Although, the Company is pursuing what it believes 
to be valid and meritorious claims against S3, there can be no assurance as 
to the outcome of this lawsuit.  In addition, a complaint was filed on May 6, 
1996 against the Company and certain of its current officers in the Superior 
Court of the State of California, County of San Diego.  The complaint alleges 
that the Company violated certain California corporation and civil code 
provisions by issuing false and misleading statements about its business and 
multimedia product line. The Company has reviewed the allegations of the 
complaint and believes them to be without merit and intends to defend itself 

                               Page 17 of 21 pages



vigorously.  As a consequence of these lawsuits, the Company is expecting to 
incur significant legal costs in the last quarter of fiscal 1996 and possibly 
beyond, regardless of the outcomes.  As additional future events warrant, the 
Company intends to vigorously defend its intellectual property rights.  
However, there can be no assurance that the Company will be successful in 
defending these rights. 

The Company's effective tax rate is highly dependent on the profitability of 
its Singapore operations.  Accordingly, if forecasted sales and operating 
profits from this operation are not realized, the Company's effective tax 
rate will increase.

LIQUIDITY

The Company believes its existing capital resources will be adequate to fund 
the Company's cash needs for the next twelve months.  However, the Company 
may require additional funds from debt and/or equity financing in the near 
and/or future periods for product acquisition, product development, securing 
future wafer capacity, and other corporate needs not presently contemplated 
by the Company or if results of operations do not meet the Company's 
expectations. There can be no assurance that such potential sources of 
financing will be available on reasonable terms, or at all.  If the Company 
is unable to obtain sufficient capital from these potential sources of funds 
in future periods, it may be required to curtail its capital equipment, 
product development and/or wafer capacity expenditures and investments, which 
could adversely affect the Company's future operations and competitive 
position.




                                 Page 18 of 21 pages



                           PART II.  OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS. 

        See Note 6 of Notes to Consolidated Financial Statements included in
        Part I, Item 1 of this Quarterly Report.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

        (a)   EXHIBITS:

               11. Computation of Earnings (Loss) Per Share
               27. Financial Data Schedules
               
        (b)   REPORTS ON FORM 8-K: 
                        
               None.


                                   Page 19 of 21 pages



                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the 
Registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.




                                       BROOKTREE CORPORATION



Date:  July 19, 1996                      /s/David H. Russian
      ------------------------         -------------------------------
                                       David H. Russian
                                       Vice President, Finance,
                                       Chief Financial Officer



Date:  July 19, 1996                      /s/Jerry E. Canning
      ------------------------         -------------------------------
                                       Jerry E. Canning
                                       Corporate Controller,
                                       Chief Accounting Officer


                                 Page 20 of 21 pages