EXHIBIT 11.1
ROHR, INC. AND SUBSIDIARIES
---------------------------
CALCULATION OF PRIMARY NET INCOME PER SHARE
-------------------------------------------
OF COMMON STOCK
---------------
(in thousands except for earnings per share data)
-------------------------------------------------
THIRD QUARTER ENDED NINE MONTHS ENDED
---------------------------- ----------------------------
MAY 4, APRIL 28, MAY 4, APRIL 28,
1997 1996 1997 1996
---------- ---------- ---------- ----------
Net income applicable to primary
earnings per common share $ 10,818 $ 4,130 $ 19,059 $ 4,817
========== ========== ========== ==========
Common stock and common stock equivalents:
Average shares of common stock
outstanding during the period 25,294 21,635 24,333 19,560
Net effect of common stock equivalents
(principally stock options and rights) 759 677 869 608
---------- ---------- ---------- ----------
Total common stock and common stock
equivalents 26,053 22,312 25,202 20,168
========== ========== ========== ==========
Primary net income per average
common share $ 0.42 $ 0.19 $ 0.76 $ 0.24
========== ========== ========== ==========
Page 15