EXHIBIT 11.1


                          ROHR, INC. AND SUBSIDIARIES
                          ---------------------------
                  CALCULATION OF PRIMARY NET INCOME PER SHARE
                  -------------------------------------------
                                OF COMMON STOCK
                                ---------------
                    (in thousands except for per share data)
                    ----------------------------------------



 
 
                                                          FIRST QUARTER ENDED
                                                          -------------------
                                                          NOV. 3,    OCT. 29,
                                                            1996       1995
                                                          --------   --------
                                                               
 
Net income applicable to primary
  earnings per common share                                $ 3,358    $   482
                                                           =======    =======
 
Common stock and common stock equivalents:
 
    Average shares of common stock
      outstanding during the period                         22,500     18,093
 
    Net effect of common stock equivalents
      (principally stock options and rights)                   934        589
                                                           -------    -------
 
Total common stock and common stock equivalents             23,434     18,682
                                                           =======    =======
 
Primary net income per average share of common stock       $  0.14    $  0.03
                                                           =======    =======
 


                                      11