1
================================================================================

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-Q

              |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1997

                                       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 1-10570


                              BJ SERVICES COMPANY
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


               DELAWARE                                   63-0084140
    (STATE OR OTHER JURISDICTION OF                    (I.R.S. EMPLOYER 
     INCORPORATION OR ORGANIZATION)                    IDENTIFICATION NO.)

       5500 NORTHWEST CENTRAL DRIVE, HOUSTON, TEXAS              77092
         (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)               (ZIP CODE)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (713) 462-4239


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 [ ]

There were 38,334,265 shares of the registrant's common stock, $.10 par value,
outstanding as of May 13, 1997.


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

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


   2



                              BJ SERVICES COMPANY


                                     INDEX



                                                                            
PART I - FINANCIAL INFORMATION

     Item 1. Financial Statements

         Consolidated Condensed Statement of Operations (Unaudited) - Three
                  and six months ended March 31, 1997 and 1996                   3

         Consolidated Condensed Statement of Financial Position -
                  March 31, 1997 (Unaudited) and September 30, 1996              4

         Consolidated Condensed Statement of Cash Flows (Unaudited) -
                  Six months ended March 31, 1997 and 1996                       5

         Notes to Unaudited Consolidated Condensed Financial Statements          6

     Item 2. Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                      18


PART II - OTHER INFORMATION                                                      23






                                       2
   3



                                     PART I
                             FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                              BJ SERVICES COMPANY
           CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)




                                    THREE MONTHS ENDED          SIX MONTHS ENDED
                                        MARCH 31,                  MARCH 31,
                                     1997         1996         1997         1996
                                   ---------    ---------    ---------    ---------
                                                                    
Revenue                            $ 343,698    $ 200,794    $ 684,078    $ 407,295
Operating expenses:
     Cost of sales and services      273,651      167,163      544,451      334,249
     Research and engineering          6,080        3,858       11,992        7,602
     Marketing                        12,230        9,600       23,801       17,883
     General and administrative       12,548        8,233       24,673       16,722
     Goodwill amortization             3,601        1,329        7,385        2,671
                                   ---------    ---------    ---------    ---------
        Total operating expenses     308,110      190,183      612,302      379,127
                                   ---------    ---------    ---------    ---------
Operating income                      35,588       10,611       71,776       28,168
Interest expense                      (7,978)      (5,557)     (16,298)     (11,095)
Interest income                          262          247          303          326
Other income - net                       769          739          852        1,339
                                   ---------    ---------    ---------    ---------
Income before income taxes            28,641        6,040       56,633       18,738
Income taxes                           8,444        1,617       16,462        5,170
                                   ---------    ---------    ---------    ---------

Net income                         $  20,197    $   4,423    $  40,171    $  13,568
                                   =========    =========    =========    =========

Net income per share:
     Primary                       $     .50    $     .15    $     .99    $     .48
     Fully diluted                 $     .49    $     .15    $     .98    $     .46

Average shares outstanding:
     Primary                          40,797       28,664       40,716       28,560
     Fully diluted                    40,969       29,281       40,916       29,241







       SEE NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


                                       3

   4

                              BJ SERVICES COMPANY
             CONSOLIDATED CONDENSED STATEMENT OF FINANCIAL POSITION
                                 (IN THOUSANDS)




                                                            MARCH 31,   SEPTEMBER 30,
                                                               1997         1996
                                                            ----------   ----------
                                                           (UNAUDITED)
                                                                          
ASSETS
Current assets:
     Cash and cash equivalents                              $    3,284   $    2,897
     Receivables - net                                         287,573      271,583
     Inventories:
         Finished goods                                         64,166       59,926
         Work in process                                         5,435        9,479
         Raw materials                                          18,942       17,696
                                                            ----------   ----------
              Total inventories                                 88,543       87,101
     Deferred income taxes                                      13,087       19,349
     Other current assets                                       20,964       37,217
                                                            ----------   ----------
              Total current assets                             413,451      418,147
Property - net                                                 569,931      558,156
Deferred income taxes                                          173,070      132,666
Goodwill - net                                                 539,866      567,260
Other assets                                                    17,116       32,931
                                                            ----------   ----------
                                                            $1,713,434   $1,709,160
                                                            ==========   ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                       $  134,549   $  141,966
     Short-term borrowings and current
         portion of long-term debt                              80,684       34,358
     Accrued employee compensation and benefits                 33,918       32,227
     Income and other taxes                                     14,493       13,698
     Accrued insurance                                          13,571       13,282
     Other accrued liabilities                                  53,467       56,494
                                                            ----------   ----------
         Total current liabilities                             330,682      292,025
Long-term debt                                                 447,066      523,004
Deferred income taxes                                           12,574       11,740
Accrued post retirement benefits and other                      34,261       40,688
Stockholders' equity                                           888,851      841,703
                                                            ----------   ----------
                                                            $1,713,434   $1,709,160
                                                            ==========   ==========


       SEE NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


                                       4

   5

                              BJ SERVICES COMPANY
           CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS (UNAUDITED)
                                 (IN THOUSANDS)




                                                                        SIX MONTHS ENDED
                                                                            MARCH 31,
                                                                        1997          1996
                                                                     ----------    ----------
                                                                                    
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                           $   40,171    $   13,568
Adjustments to reconcile net income to cash
     provided by operating activities:
     Amortization of unearned compensation                                  750           546
     Depreciation and amortization                                       45,608        29,305
     Deferred income taxes                                               11,884           593
Changes in:
     Receivables                                                        (14,029)        3,141
     Inventories                                                          1,898        (2,111)
     Accounts payable                                                    (9,730)        1,139
     Other current assets and liabilities                                  (274)      (17,889)
     Other - net                                                        (30,688)       (9,710)
                                                                     ----------    ----------
         Net cash provided by operating activities                       45,590        18,582

CASH FLOWS FROM INVESTING ACTIVITIES:
     Property additions                                                 (32,241)      (21,795)
     Proceeds from disposal of assets                                    25,224           735
     Acquisition of  business, net of cash acquired                     (13,464)       (3,700)
                                                                     ----------    ----------
              Net cash used for investing activities                    (20,481)      (24,760)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from borrowings - net                                                     3,421
     Reduction of borrowings - net                                      (29,612)
     Proceeds from issuance of stock                                      4,890         4,006
                                                                     ----------    ----------
              Net cash provided by (used for) financing activities      (24,722)        7,427

Increase in cash and cash equivalents                                       387         1,249
Cash and cash equivalents at beginning of period                          2,897         1,842
                                                                     ----------    ----------
Cash and cash equivalents at end of period                           $    3,284    $    3,091
                                                                     ==========    ==========





       SEE NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


                                       5

   6



                              BJ SERVICES COMPANY
        NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

NOTE 1 GENERAL

In the opinion of management, the unaudited consolidated condensed financial
statements for BJ Services Company (the "Company") include all adjustments
(consisting solely of normal recurring adjustments) necessary for a fair
presentation of the financial position as of March 31, 1997, the results of
operations for each of the three-month and six-month periods ended March 31,
1997 and 1996 and cash flows for each of the six-month periods ended March 31,
1997 and 1996. The consolidated condensed statement of financial position at
September 30, 1996 is derived from the September 30, 1996 audited consolidated
financial statements. Although management believes the disclosures in these
financial statements are adequate to make the information presented not
misleading, certain information and footnote disclosures normally included in
annual financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to the rules and
regulations of the Securities and Exchange Commission. The results of
operations and the cash flows for the six-month period ended March 31, 1997 are
not necessarily indicative of the results to be expected for the full year.

Certain amounts for fiscal 1996 have been reclassified in the accompanying
consolidated condensed financial statements to conform to the current year
presentation.

NOTE 2 EARNINGS PER SHARE

Primary earnings per share are based on the weighted average number of shares
outstanding during each period and the assumed exercise of dilutive stock
options and warrants less the number of treasury shares assumed to be purchased
from the proceeds using the average market price of the Company's common stock
for each of the periods presented.

Fully diluted earnings per share are based on the weighted average number of
shares outstanding during each period and the assumed exercise of dilutive
stock options and warrants less the number of treasury shares assumed to be
purchased from the proceeds using the closing market price of the Company's
common stock for each of the periods presented if greater than the average
market price during the period.




                                       6

   7



The following table presents information necessary to calculate earnings per
share for the periods presented:



                                              THREE MONTHS ENDED       SIX MONTHS ENDED
                                                  MARCH 31,                MARCH 31,
                                               1997        1996        1997        1996
                                             ---------   ---------   ---------   ---------
                                                                           
Net income                                   $  20,197   $   4,423   $  40,171   $  13,568
                                             =========   =========   =========   =========

Average primary common and common
     equivalent shares outstanding:
     Common stock                               38,313      28,095      38,260      28,055
     Common stock equivalents from assumed
         exercise of stock options                 833         569         828         505
     Common stock equivalents from assumed
         exercise of warrants                    1,651                   1,628
                                             ---------   ---------   ---------   ---------
                                                40,797      28,664      40,716      28,560
                                             =========   =========   =========   =========

Primary earnings per share                   $     .50   $     .15   $     .99   $     .48
                                             =========   =========   =========   =========

Average fully diluted common and common
     equivalent shares outstanding:
     Common stock                               38,313      28,095      38,260      28,055
     Common stock equivalents from
         assumed exercise of stock options         866         685         866         685
     Common stock equivalents from
         assumed exercise of warrants            1,790         501       1,790         501
                                             ---------   ---------   ---------   ---------
                                                40,969      29,281      40,916      29,241
                                             =========   =========   =========   =========

Fully diluted earnings per share             $     .49   $     .15   $     .98   $     .46
                                             =========   =========   =========   =========



In February 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 128 ("SFAS 128") "Earnings Per Share." SFAS
128 establishes standards for computing and presenting earnings per share
("EPS") and applies to entities with publicly held common stock or potential
common stock. This statement simplifies the standards for computing EPS
previously found in Accounting Principles Board Opinion No. 15, "Earnings Per
Share," and makes them comparable to international EPS standards. The statement
replaces the presentation of Primary EPS and requires presentation of Basic EPS.
Basic EPS excludes dilution and is computed by dividing income available to
common shareholders by the weighted-average number of common shares outstanding
for the period.  This statement is effective for financial statements issued for
periods ending after December 15, 1997, including interim periods; earlier
application is not permitted. Proforma basic EPS for the three months ended
March 31, 1997 and 1996 is $ .53 and $ .16, respectively. Proforma basic EPS for
the six months ended March 31, 1997 and 1996 is $1.05 and $ .48, respectively.




                                       7

   8
NOTE 3 ACQUISITION OF BUSINESS

Effective December 1, 1996, the Company acquired the remaining 51% ownership of
its previously unconsolidated joint venture in Argentina, for total
consideration of $13.5 million which was funded through borrowings under
existing credit facilities. This acquisition was accounted for as a purchase
and, accordingly, the acquired assets and liabilities have been recorded at
their estimated fair values at the date of acquisition. The consolidated
statement of operations includes operating results of the subsidiary acquired
since the date of acquisition. This acquisition is not material to the
Company's financial statements and therefore proforma information is not
presented.

NOTE 4 SUPPLEMENTAL GUARANTOR INFORMATION

In August 1996, the Company exchanged unsecured 7% Series B Notes due 2006 (the
"7% Series B Notes") for its then outstanding unsecured 7% Series A Notes due
2006. Three of the Company's wholly owned subsidiaries, BJ Services Company,
U.S.A., BJ Service International, Inc. and BJ Services Company Middle East
(collectively, the "Guarantor Subsidiaries"), are guarantors of the 7% Series B
Notes. Each of the Guarantor Subsidiaries has fully and unconditionally
guaranteed, on a joint and several basis, the Company's obligation to pay
principal and interest with respect to the 7% Series B Notes.

Substantially all of the Company's operating income and cash flow is generated
by its subsidiaries. As a result, funds necessary to meet the Company's debt
service obligations are provided in part by distributions or advances from its
subsidiaries. Under certain circumstances, contractual and legal restrictions,
as well as the financial condition and operating requirements of the Company's
subsidiaries, could limit the Company's ability to obtain cash from its
subsidiaries for the purpose of meeting its debt service obligations, including
the payment of principal and interest on the 7% Series B Notes. Although
holders of the 7% Series B Notes are direct creditors of the Company's
principal direct subsidiaries by virtue of the guarantees, the Company has
subsidiaries ("Non-Guarantor Subsidiaries") that are not included among the
Guarantor Subsidiaries, and such subsidiaries are not obligated with respect to
the 7% Series B Notes. As a result, the claims of creditors of the
Non-Guarantor Subsidiaries will effectively have priority with respect to the
assets and earnings of such companies over the claims of creditors of the
Company, including the holders of the 7% Series B Notes.

The following supplemental consolidating condensed financial statements
present:

         1. Consolidating condensed statements of financial position as of
March 31, 1997 and September 30, 1996, consolidating condensed statements of
operations for each of the three-month and six-month periods ended March 31,
1997 and 1996 and consolidating condensed statements of cash flows for each of
the six-month periods ended March 31, 1997 and 1996.




                                       8

   9



         2. BJ Services Company (the "Parent"), combined Guarantor Subsidiaries
and combined Non-Guarantor Subsidiaries with their investments in subsidiaries
accounted for using the equity method.

         3. Elimination entries necessary to consolidate the Parent and all of
its subsidiaries.

The Company has not presented separate financial statements and other
disclosures concerning the Guarantor Subsidiaries because management does not
believe that such information is material to investors in the 7% Series B
Notes.




                                       9
   10
                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                                 OF OPERATIONS
                                 (IN THOUSANDS)

                       THREE MONTHS ENDED MARCH 31, 1997



                                                              COMBINED      COMBINED
                                                              GUARANTOR    NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS    CONSOLIDATED
                                            --------------  -------------  -------------  --------------  -------------
                                                                                                     
Revenue                                     $               $     185,425  $     164,121  $       (5,848) $     343,698
Operating expenses:
   Cost of sales and services                                     151,342        128,157          (5,848)       273,651
   Research and engineering                                         2,000          4,080                          6,080
   Marketing                                                        9,160          3,070                         12,230
   General and administrative                                       6,344          6,204                         12,548
   Goodwill amortization                                            1,259          2,342                          3,601
                                            --------------  -------------  -------------  --------------  -------------
     Total operating expenses                                     170,105        143,853          (5,848)       308,110
                                            --------------  -------------  -------------  --------------  -------------
Operating income                                                   15,320         20,268                         35,588
Interest income                                                     1,280            132          (1,150)           262
Interest expense                                                   (5,588)        (3,540)          1,150         (7,978)
Income from equity investees                        20,197          8,401              0         (28,598)
Other income - net                                                    575            194                            769
                                            --------------  -------------  -------------  --------------  -------------
Income before income taxes                          20,197         19,988         17,054         (28,598)        28,641
Income tax expense (benefit)                                         (209)         8,653                          8,444
                                            --------------  -------------  -------------  --------------  -------------
Net income                                  $       20,197  $      20,197  $       8,401  $      (28,598) $      20,197
                                            ==============  =============  =============  ==============  =============





                                       10

   11



                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                                 OF OPERATIONS
                                 (IN THOUSANDS)

                       THREE MONTHS ENDED MARCH 31, 1996




                                                              COMBINED        COMBINED
                                                              GUARANTOR     NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                            --------------  -------------  -------------  --------------  -------------
                                                                                                     
Revenue                                     $               $     133,095  $      77,141  $       (9,442) $     200,794
Operating expenses:
   Cost of sales and services                                     118,344         58,261          (9,442)       167,163
   Research and engineering                                         3,638            220                          3,858
   Marketing                                                        7,105          2,495                          9,600
   General and administrative                                       4,921          3,312                          8,233
   Goodwill amortization                                            1,167            162                          1,329
                                            --------------  -------------  -------------  --------------  -------------
     Total operating expenses                                     135,175         64,450          (9,442)       190,183
                                            --------------  -------------  -------------  --------------- -------------
Operating income (loss)                                            (2,080)        12,691                         10,611
Interest income                                                       366            242            (361)           247
Interest expense                                                   (4,801)        (1,117)            361         (5,557)
Income from equity investees                         4,423          8,816                        (13,239)
Other income (expense) - net                                          997           (258)                           739
                                            --------------  -------------  -------------  --------------  -------------
Income before income taxes                           4,423          3,298         11,558         (13,239)         6,040
Income tax expense (benefit)                                       (1,125)         2,742                          1,617
                                            --------------  -------------  -------------  --------------  -------------
Net income                                  $        4,423  $       4,423  $       8,816  $      (13,239) $       4,423
                                            ==============  =============  =============  ==============  =============






                                       11

   12



                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                                 OF OPERATIONS
                                 (IN THOUSANDS)

                        SIX MONTHS ENDED MARCH 31, 1997



                                                              COMBINED        COMBINED
                                                              GUARANTOR     NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS    CONSOLIDATED
                                            --------------  -------------  -------------  --------------  -------------
                                                                                                     
Revenue                                     $               $     378,073  $     320,208  $      (14,203) $     684,078
Operating expenses:
   Cost of sales and services                                     306,068        252,586         (14,203)       544,451
   Research and engineering                                         3,848          8,144                         11,992
   Marketing                                                       17,312          6,489                         23,801
   General and administrative                                      12,629         12,044                         24,673
   Goodwill amortization                                            2,381          5,004                          7,385
                                            --------------  -------------  -------------  --------------  -------------
     Total operating expenses                                     342,238        284,267         (14,203)       612,302
                                            --------------  -------------  -------------  --------------  -------------
Operating income                                                   35,835         35,941                         71,776
Interest income                                                     2,232            483          (2,412)           303
Interest expense                                                  (11,335)        (7,375)          2,412        (16,298)
Income from equity investees                        40,171         16,367                        (56,538)
Other income - net                                                    848              4                            852
                                            --------------  -------------  -------------  --------------  -------------
Income before income taxes                          40,171         43,947         29,053         (56,538)        56,633
Income tax expense                                                  3,776         12,686                         16,462
                                            --------------  -------------  -------------  --------------  -------------
Net income                                  $       40,171  $      40,171  $      16,367  $      (56,538) $      40,171
                                            ==============  =============  =============  ==============  =============





                                       12

   13



                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                                 OF OPERATIONS
                                 (IN THOUSANDS)

                        SIX MONTHS ENDED MARCH 31, 1996




                                                              COMBINED        COMBINED
                                                              GUARANTOR     NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                            --------------  -------------  -------------  --------------  -------------
                                                                                                     
Revenue                                     $               $     273,122  $     152,226  $      (18,053) $     407,295
Operating expenses:
   Cost of sales and services                                     236,640        115,662         (18,053)       334,249
   Research and engineering                                         7,196            406                          7,602
   Marketing                                                       13,647          4,236                         17,883
   General and administrative                                      10,098          6,624                         16,722
   Goodwill amortization                                            2,334            337                          2,671
                                            --------------  -------------  -------------  --------------  -------------
     Total operating expenses                                     269,915        127,265         (18,053)       379,127
                                            --------------  -------------  -------------  --------------  -------------
Operating income                                                    3,207         24,961                         28,168
Interest income                                                       729            320            (723)           326
Interest expense                                                   (9,609)        (2,209)            723        (11,095)
Income from equity investees                        13,568         16,585                        (30,153)
Other income (expense) - net                                        1,620           (281)                         1,339
                                            --------------  -------------  -------------  --------------  -------------
Income before income taxes                          13,568         12,532         22,791         (30,153)        18,738
Income tax expense (benefit)                                       (1,036)         6,206                          5,170
                                            --------------  -------------  -------------  --------------  -------------
Net income                                  $       13,568  $      13,568  $      16,585  $      (30,153) $      13,568
                                            ==============  =============  =============  ==============  =============





                                       13
   14

                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                             OF FINANCIAL POSITION
                                 (IN THOUSANDS)

                                 MARCH 31, 1997



                                                              COMBINED        COMBINED
                                                              GUARANTOR     NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES     ELIMINATIONS     CONSOLIDATED
                                            --------------  -------------  -------------  ----------------  --------------
                                                                                                              
ASSETS
Current assets:
   Cash and cash equivalents                $               $       3,284  $              $                 $        3,284
   Receivables - net                                              116,180        171,393                           287,573
   Inventories - net                                               40,903         47,640                            88,543
   Deferred income taxes                                           13,087                                           13,087
   Other current assets                                             7,755         13,209                            20,964
                                            --------------  -------------  -------------  ----------------  --------------
     Total current assets                                         181,209        232,242                           413,451
Investment in subsidiaries                         254,315        168,113                         (422,428)
Intercompany advances                              635,124                                        (635,124)
Property - net                                                    304,424        265,507                           569,931
Deferred income taxes                                             140,158         32,912                           173,070
Goodwill - net                                                    128,604        411,262                           539,866
Other assets                                                       11,004          6,112                            17,116
                                            --------------  -------------  -------------  ----------------  --------------
                                            $      889,439  $     933,512  $     948,035  $     (1,057,552) $    1,713,434
                                            ==============  =============  =============  ================  ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                         $               $      76,458  $      58,091  $                 $      134,549
   Short-term borrowings and
     current portion of long-term debt                             14,810         65,874                            80,684
   Accrued employee
     compensation and benefits                                     19,315         14,603                            33,918
   Income and other taxes                                           1,467         13,026                            14,493
   Other accrued liabilities                           588         30,091         36,066               293          67,038
                                            --------------  -------------  -------------  ----------------  --------------
     Total current liabilities                         588        142,141        187,660               293         330,682
Long-term debt                                                    257,502        189,564                           447,066
Deferred income taxes                                                             12,574                            12,574
Accrued post retirement benefits
   and other long-term liabilities                                 34,375           (114)                           34,261
Intercompany advances-net                                         245,179        390,238          (635,417)
Stockholders' equity                               888,851        254,315        168,113          (422,428)        888,851
                                            --------------  -------------  -------------  ----------------  --------------
                                            $      889,439  $     933,512  $     948,035  $     (1,057,552) $    1,713,434
                                            ==============  =============  =============  ================  ==============





                                       14

   15



                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                             OF FINANCIAL POSITION
                                 (IN THOUSANDS)

                               SEPTEMBER 30, 1996



                                                           COMBINED         COMBINED
                                                           GUARANTOR      NONGUARANTOR
                                            PARENT       SUBSIDIARIES     SUBSIDIARIES    ELIMINATIONS     CONSOLIDATED
                                        -------------  ----------------  -------------  ----------------  --------------
                                                                                                      
ASSETS
Current assets:
   Cash and cash equivalents            $              $          2,897  $              $                 $        2,897
   Receivables - net                                            109,110        162,473                           271,583
   Inventories - net                                             39,222         47,879                            87,101
   Deferred income taxes                                         19,349                                           19,349
   Other current assets                                           5,379         31,838                            37,217
                                        -------------  ----------------  -------------  ----------------  --------------
     Total current assets                                       175,957        242,190                           418,147
Investment in subsidiaries                    213,404           150,339                         (363,743)
Intercompany advances - net                   628,979                                           (628,979)
Property - net                                                  292,075        266,081                           558,156
Deferred income taxes                                           112,574         20,092                           132,666
Goodwill - net                                                  171,551        395,709                           567,260
Other assets                                                     13,467         19,464                            32,931
                                        -------------  ----------------  -------------  ----------------  --------------
                                        $     842,383  $        915,963  $     943,536  $       (992,722) $    1,709,160
                                        =============  ================  =============  ================  ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                     $              $         78,740  $      63,226  $                 $      141,966
   Short-term borrowings and
     current portion of long-term debt                            6,015         28,343                            34,358
   Accrued employee
     compensation and benefits                                   20,548         11,679                            32,227
   Income and other taxes                                         2,635         11,063                            13,698
   Other accrued liabilities                      680            35,428         33,668                            69,776
                                        -------------  ----------------  -------------  ----------------  --------------
     Total current liabilities                    680           143,366        147,979                           292,025
Long-term debt                                                  276,461        246,543                           523,004
Deferred income taxes                                                           11,740                            11,740
Accrued post retirement
   benefits and other                                            39,343          1,345                            40,688
Intercompany advances - net                                     243,389        385,590          (628,979)
Stockholders' equity                          841,703           213,404        150,339          (363,743)        841,703
                                        -------------  ----------------  -------------  ----------------  --------------
                                        $     842,383  $        915,963  $     943,536  $       (992,722) $    1,709,160
                                        =============  ================  =============  ================  ==============






                                       15

   16
                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                                 OF CASH FLOWS
                                 (IN THOUSANDS)

                        SIX MONTHS ENDED MARCH 31, 1997



                                                              COMBINED        COMBINED
                                                              GUARANTOR     NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES     ELIMINATIONS   CONSOLIDATED
                                            --------------  -------------  -------------  --------------  -------------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                  $       40,171  $      40,171  $      16,367  $      (56,538) $      40,171
Adjustments to reconcile net income to
   cash provided by (used for) operating
   activities:
   Depreciation and amortization                                   20,267         25,341                         45,608
   Recognition of unearned compensation                               750                                           750
   Deferred income taxes                                            3,434          8,450                         11,884
   Income of equity investees                      (40,171)       (16,367)                        56,538
Changes in:
   Receivables                                                     (7,070)        (6,959)                       (14,029)
   Accounts payable                                                (2,282)        (7,448)                        (9,730)
   Inventories                                                     (1,681)         3,579                          1,898
   Other current assets and liabilities                (92)        (3,852)         3,377             293           (274)
   Advances, net                                    (4,798)       (49,559)        54,650            (293)
   Other, net                                                      22,138        (52,826)                       (30,688)
                                            --------------  -------------  -------------  --------------  -------------
     Net cash provided by (used for)
       operating activities                         (4,890)         5,949         44,531                         45,590

CASH FLOWS FROM INVESTING ACTIVITIES:
Property additions                                                (17,784)       (14,457)                       (32,241)
Proceeds from disposal of assets                                   22,386          2,838                         25,224
Acquisition of business,
   net of cash acquired                                                          (13,464)                       (13,464)
                                            --------------  -------------  -------------  --------------  -------------
   Net cash used for
     investing activities                                           4,602        (25,083)                       (20,481)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of stock                      4,890                                                        4,890
Proceeds from borrowings-net                                      (10,164)       (19,448)                       (29,612)
                                            --------------  -------------  -------------  --------------  -------------
Net cash provided by (used for)
   financing activities                              4,890        (10,164)       (19,448)                       (24,722)

Increase in cash and cash equivalents                                 387                                           387
Cash and cash equivalents
   at beginning of period                                           2,897                                         2,897
                                            --------------  -------------  -------------  --------------  -------------
Cash and cash equivalents
   at end of period                         $               $       3,284  $              $               $       3,284
                                            ==============  =============  =============  ==============  =============





                                       16

   17



                 SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT
                                 OF CASH FLOWS
                                 (IN THOUSANDS)
                        SIX MONTHS ENDED MARCH 31, 1996



                                                              COMBINED        COMBINED
                                                              GUARANTOR     NONGUARANTOR
                                                PARENT      SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS    CONSOLIDATED
                                            --------------  -------------  -------------  --------------  -------------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                  $       13,568  $      13,568  $      16,585  $      (30,153) $      13,568
Adjustments to reconcile net income
   to cash provided by operating activities:
   Depreciation and amortization                                   18,066         11,239                         29,305
   Recognition of unearned compensation                               546                                           546
   Deferred income taxes                                              593                                           593
   Income of equity investees                      (13,568)       (16,585)                        30,153
Changes in:
   Receivables                                                      6,340         (3,199)                         3,141
   Accounts payable                                                20,174        (19,035)                         1,139
   Inventories                                                        107         (2,218)                        (2,111)
   Other current assets and liabilities               (205)       (17,701)        (2,820)          2,837        (17,889)
   Advances, net                                    (3,801)       (13,522)        20,160          (2,837)
   Other, net                                                      (3,415)        (6,295)                        (9,710)
                                            --------------  -------------  -------------  --------------  -------------
     Net cash provided by (used for)
       operating activities                         (4,006)         8,171         14,417                         18,582

CASH FLOWS FROM INVESTING ACTIVITIES:
Property additions                                                (11,081)       (10,714)                       (21,795)
Proceeds from disposal of assets                                      479            256                            735
Acquisition on business, net of
   cash acquired                                                                  (3,700)                        (3,700)
                                            --------------  -------------  -------------  --------------  -------------
   Net cash used for
     investing activities                                         (10,602)       (14,158)                       (24,760)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of stock                      4,006                                                        4,006
Proceeds from (reduction of)
     borrowings-net                                                 3,680           (259)                         3,421
                                            --------------  -------------  -------------  --------------  -------------
   Net cash provided by (used for)
     financing activities                            4,006          3,680           (259)                         7,427
Increase in cash and cash equivalents                               1,249                                         1,249
Cash and cash equivalents
   at beginning of period                                           1,842                                         1,842
                                            --------------  -------------  -------------  --------------  -------------
Cash and cash equivalents
   at end of period                         $               $       3,091  $              $               $       3,091
                                            ==============  =============  =============  ==============  =============





                                       17

   18



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

GENERAL

The Company's operations are primarily driven by the number of oil and gas
wells being drilled, the depth and drilling conditions of such wells, the
number of well completions and the level of workover activity worldwide.
Drilling activity, in turn, is largely dependent on the price of oil and
natural gas. This is especially true in the United States, where the Company is
expected to generate approximately one-half of its revenues during fiscal 1997.

Due to "aging" oilfields and lower-cost sources of oil internationally,
drilling activity in the United States has declined more than 75% from its peak
in 1981. Record low drilling activity levels were experienced in 1986 and 1992.
As a result, pumping service companies have been unable to recapitalize their
aging United States fleets due to the inability, under current market
conditions, to generate adequate returns on new capital investments. The
Company believes it is important to operate with a greater "critical mass" in
the key U.S. markets to improve returns in this environment. This conclusion
led to the decision in April 1995 to consolidate its U.S. operations with those
of The Western Company of North America ("Western"), which had a larger
presence in the United States. The Company's U.S. critical mass was further
increased through the acquisition of Nowsco Well Service Ltd. ("Nowsco") in
June 1996 which added operations in the mid-continental and northeastern U.S.,
the latter being an area in which the Company did not have an existing
presence.

Relatively stronger oil and gas prices have recently caused U.S. exploration
and development companies to be more optimistic about the industry. As a
result, the normal seasonal drilling decline did not occur during the March
1997 quarter and drilling activity reached 900 rigs for the first time since
1993. U.S. exploration and production spending is forecast to increase 8-10% in
1997 from 1996. The rig count in the United States averaged 856 and 851 active
drilling rigs during the respective three and six -month periods ended March
31, 1997. Such activity represents a 21% and 16% increase over the same three
and six-month periods of the prior fiscal year, respectively. The activity
increase during the quarter was due to an increase in both oil and natural gas
drilling.

With the exception of Canada, international drilling activity has historically
been less volatile than domestic drilling activity. International drilling
activity increased by 8% compared with the prior year's three and six-month
periods primarily on the strength of development work in Canada and exploration
programs in the Middle East.

In both the U.S. and internationally, there has been a continuing trend by oil
and gas companies toward alliances with service companies. These alliances take
various forms including packaged or integrated services, single source
suppliers and turnkey agreements. More than 20% of the Company's revenues are
generated under such alliances.




                                       18

   19



EXPANSIONS AND ACQUISITIONS

The Company's expansion and acquisition efforts over the past several years
have been focused on adding critical mass to its U.S. operations and
international geographic expansions of its existing product lines. The
acquisition of Nowsco in June 1996 (the "Nowsco Acquisition") contributed
towards both these efforts by giving the Company the number one pumping
services market position in Canada, where the Company had not operated since
1992, and adding to the Company's existing market positions in several key U.S.
and international markets. The Nowsco Acquisition added approximately 40% to
the Company's existing revenue base. The Company strengthened its market
position in Argentina in December 1996 by acquiring the remaining 51% interest
in its Argentine joint venture, NASA. The Company's original 49% share was
acquired through the Nowsco Acquisition.

RESULTS OF OPERATIONS

Revenue: Revenue increased by 71% and 68% over the same three and six-month
periods of the previous fiscal year, primarily as a result of the Nowsco
Acquisition and a strong recovery in the U.S. oil and gas markets.

The Company's U.S. pressure pumping operations continued its strong year over
year improvement with a 48% revenue increase over the prior year's second
quarter. Taking into account the prior year's Nowsco revenues, these operations
showed a pro forma revenue increase of 22%, benefiting from a 21% increase in
the active rig count. For the six-month period ended March 31, 1997, U.S.
revenues increased 47% over the same period of the prior year. Revenues in most
of the central U.S. regions were up sharply, most significantly South Texas,
East Texas and the Permian Basin regions. Management expects U.S. drilling
activity to remain strong during the remainder of fiscal 1997 in relation to
the prior year.

The Company's international pressure pumping operations continued their strong
growth with revenues increasing by over 100% (16% on a pro forma basis) from
the prior year's second quarter and first six-month period. This represents the
seventeenth consecutive quarter of international revenue improvement. The
Company's newly acquired Canadian operations achieved their highest ever
quarterly revenue level increasing 27% and 23% on a pro forma basis over the
prior year's three and six-month periods, respectively. Such activity increase
was primarily a result of a later than usual Spring breakup and particularly
strong fracturing and coiled tubing activity. Other international areas showing
significant revenue increases were UK (mainly coiled tubing), Indonesia and
Thailand. The Company's Middle East region also had another strong quarter
reflecting new contracts in India, Egypt and Saudi Arabia. The Company's
operations in Venezuela continued to benefit from increased coiled tubing
revenues resulting from the addition of one coiled tubing barge since the
previous year. Partially offsetting these gains were revenue declines in
Argentina, due to a slowdown in drilling activity by YPF. Management expects
the year over year international revenue increases to continue over the next
several quarters.




                                       19

   20



The Company's other service lines, which include tubular services,
commissioning and pipeline inspection and production chemical businesses showed
an overall revenue increase of 87% and 84% for the three and six-month periods
ended March 31, 1997, respectively, over the same periods of the previous year
due mainly to the Nowsco Acquisition, as well as activity gains in each of
these service lines on a pro forma basis.

Operating Income: Operating income more than doubled for both the three and
six-month periods as a result of the revenue increase and higher operating
margins resulting from efficiencies derived from the combination of the
Company's and former Nowsco operations and the operating leverage realized from
the increase in U.S. business. The cost of sales and services as a percentage
of revenue during the three and six-month periods was 3.7% and 2.5% lower,
respectively, than in the same periods of the prior year primarily as a result
of cost reduction efforts implemented after the Nowsco Acquisition and the
economies of scale in having a larger U.S. operation. Other operating expenses,
excluding goodwill amortization, increased by 42% and 43% over the same three
and six-month periods of fiscal 1996 primarily as a result of additional
overhead from the former Nowsco operations. The increase in goodwill
amortization resulted from the Nowsco Acquisition, which was accounted for
under the purchase method of accounting.

Interest expense increased by $2.4 million and $5.2 million, respectively, over
the same three and six-month periods of the previous year due to increased
borrowings to fund the Nowsco Acquisition. See "Capital Resources and
Liquidity."

The year-to-date effective tax rate increased to 29% due to the higher U.S.
profitability which is taxed at a 35% statutory rate.

CAPITAL RESOURCES AND LIQUIDITY

Net cash provided from operating activities for the six months ended March 31,
1997 increased by $27.0 million from the prior year's figure. Higher
profitability, depreciation and amortization were partially offset by higher
receivable balances and the payment of merger related expenses previously
accrued. Net cash used for investing activities for the six-month period was
$20.5 million, a $4.3 million decrease from the first six months of the prior
year due to higher capital spending and the acquisition of the remaining 51%
ownership of the Company's previously unconsolidated joint venture in
Argentina, offset by the receipt of $20.3 million in cash on the sale of the
hull from the Renaissance, one of the Company's stimulation vessels. As a
result of cash received from the sale of the hull of the Renaissance and
because net cash flows from operating activities were sufficient to cover the
Company's capital requirements, the Company was able to reduce net borrowings
by $29.6 million during the current six-month period.

Management strives to maintain low cash balances while utilizing available
credit facilities to meet the Company's capital needs. Excess cash generated is
used to pay down outstanding borrowings. In June 1996, the Company replaced its
existing credit facility with a committed, unsecured bank credit facility (the
"New Bank Credit Facility") executed to accommodate the Nowsco Acquisition.




                                       20

   21



The New Bank Credit Facility consists of a Canadian $320.0 million
(approximately U.S. $234 million) six-year term loan, which is repayable in 22
quarterly installments which began in March 1997, and a five-year U.S. $325.0
million revolving facility. At March 31, 1997, borrowings outstanding under the
New Bank Credit Facility amounted to $348.4 million consisting of $223.4
million under the term loan and $125.0 million borrowed under the revolver. At
March 31, 1997, principal reductions of term loans under the New Bank Credit
Facility are due in aggregate installments of $17,056,000; $34,113,000;
$43,616,000; $46,783,000; $46,783,000 and $35,062,000 in the years ending
September 30, 1997, 1998, 1999, 2000, 2001 and 2002, respectively.

The outstanding balance of the Company's 9.2% Notes, issued in 1991, was $12.0
million at March 31, 1997. Principal reductions of $6.0 million are required
annually each August until maturity on August 1, 1998.

In addition to the committed facility, the Company had $100.0 million in
various unsecured, discretionary lines of credit at March 31, 1997 which expire
at various dates in 1998. There are no requirements for commitment fees or
compensating balances in connection with these lines of credit. Interest on
borrowings is based on prevailing market rates. At March 31, 1997 and September
30, 1996, there were $40.4 million and $2.5 million, respectively, in
outstanding borrowings under these lines of credit.

The Company's interest-bearing debt represented 37.3% of its total
capitalization at March 31, 1997, a decrease from 39.8% at the previous fiscal
year-end. The Company's New Bank Credit Facility and 9.2% Notes contain various
customary covenants, including the maintenance of certain profitability and
solvency ratios and restrictions on dividend payments. Management believes that
the New Bank Credit Facility, combined with other discretionary credit
facilities and cash flow from operations, will provide the Company with
sufficient capital resources and liquidity to manage its routine operations and
fund projected capital expenditures.

At March 31, 1997, the Company had approximately $648 million of United States
tax net operating loss carryforwards expiring between 2000 and 2011. With the
Nowsco Acquisition, the Company acquired approximately $33 million of U.S. tax
net operating loss carryforwards, subject to certain limitations, expiring
between 2000 and 2011; approximately $115 million of non-U.S. tax net operating
loss carryforwards expiring in varying amounts beginning in 1997; and
approximately $7 million in non-U.S. tax credits which expire in varying
amounts between 1999 and 2009. Under Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"), the Company is
required to record a deferred tax asset for the future tax benefit of these tax
net operating loss carryforwards, as well as other items, if realization is
"more likely than not." The 1995 acquisition of The Western Company of North
America (the "Western Acquisition") provided the Company with a greater
critical mass with which to compete in the United States as it more than
doubled the Company's United States revenue base. In addition, with the
combination of Nowsco and Western, the Company has realized significant
consolidation benefits. Management estimates that in excess of $64 million of
overhead and redundant




                                       21

   22



operating costs have been eliminated annually as a result of the combination of
the three companies. Management has concluded that the Company's future taxable
income will be sufficient over the remaining carryforward periods to realize the
tax benefits represented by approximately $510 million of U.S. tax net operating
loss carryforwards acquired with the acquisitions of Western and Nowsco and
generated by the Company's operations prior to such acquisitions. Net tax
benefits resulting from the acquisitions approximate $160 million and have been
included as a deferred tax asset recognized in the purchase price allocation.
Valuation allowances have been established for the benefits of the tax net
operating loss carryforwards that are estimated to expire prior to their
utilization. In March 1997, the Company increased its estimate of the amount of
pre-acquisition losses of Western and Nowsco for which it is more likely than
not that tax benefits will ultimately be realized. Accordingly, the Company has
recorded a $41.0 million increase in the deferred tax asset along with a
corresponding decrease in goodwill. Management estimates that the utilization of
net operating loss carryforwards will result in cash taxes equal to
approximately one-half of the book tax rate over the next several years.

Excluding acquisitions, capital expenditures during the first six months of the
fiscal year were $32.2 million, or $10.4 million higher than the spending in
the comparable period of the prior year. The current year's spending related
primarily to international expansion opportunities, primarily in Latin America,
and upgrades of the Company's information systems. Other investing activities
included the acquisition of the remaining 51% interest in the Company's joint
venture in Argentina for total consideration of $13.5 million.

Capital expenditures for fiscal 1997 are projected to be approximately $70-80
million, excluding acquisitions, and are expected to include spending for
continued geographic expansions of all service lines, construction of an
additional coiled tubing vessel, additional capacity in certain high margin
locations and normal levels of replacement capital. The actual amount of fiscal
1997 capital expenditures (excluding acquisitions) will be primarily dependent
upon the availability of expansion opportunities and are expected to be funded
by cash flows from operating activities and available credit facilities.
Management believes cash flows from operating activities and available lines of
credit, if necessary, will be sufficient to fund projected capital
expenditures.

This document contains forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995 concerning, among other
things, the Company's prospects, developments and business strategies for its
operations, all of which are subject to certain risks, uncertainties and
assumptions. These forward-looking statements are identified by their use of
terms and phrases such as "expect," "estimate," "project," "believe," and
similar terms and phrases. Should one or more of these risks or uncertainties
materialize, or should underlying assumptions prove incorrect, actual results
may vary materially from those expected, estimated or projected.





                                       22

   23

                                    PART II
                               OTHER INFORMATION

Item 1.    Legal Proceedings

                  None

Item 2.    Changes in Securities

                  None

Item 3.    Defaults upon Senior Securities

                  None.

Item 4.    Submission of Matters to a Vote of Security Holders

                  The Company held its Annual Meeting of Stockholders on
                  January 23, 1997, in Houston, Texas. All nominated directors
                  were elected.

              (i)   Directors elected at the Annual Meeting:



                                       Votes in              Votes           Broker
Class I Directors                        Favor             Withheld        Non-Votes
- -----------------                      ---------           --------        ---------
                                                                    
John R. Huff                          34,994,047            390,927           0
R. A. LeBlanc                         34,993,537            391,437           0
Michael E. Patrick                    34,994,038            390,936           0


              Directors with terms of office continuing after the Annual
              Meeting:

              Class II Directors
              ------------------

              Don D. Jordan
              Michael McShane

              Class III Directors
              -------------------

              L.  William Heiligbrodt
              James E. McCormick
              J.W. Stewart




                                       23

   24



Item 5.    Other Information

              None

Item 6.    Exhibits and Reports on Form 8-K.

                (a)  Exhibits.

                    3.1    Bylaws of the Company, as amended

                    27.1   Financial Data Schedule

                (b)  Reports on Form 8-K.

                    None





                                       24
   25
                                   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.


                                         BJ Services Company
                                            (Registrant)



Date: May 15, 1997                       BY  \s\ Margaret Barrett Shannon
                                             -----------------------------------
                                             Margaret Barrett Shannon
                                             Vice President and General
                                             Counsel





Date: May 15, 1997                       BY  \s\ Matthew D. Fitzgerald
                                             -----------------------------------
                                             Matthew D. Fitzgerald
                                             Controller and Chief
                                             Accounting Officer





                                       25

   26
                              INDEX TO EXHIBITS





EXHIBIT
NUMBER                DESCRIPTION
- -------               -----------
             
 3.1            Bylaws of the Company, as amended

 27.1           Financial Data Schedule