UNITED STATES
                          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 September 30, 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 1-12001

                           ALLEGHENY TELEDYNE INCORPORATED
               ------------------------------------------------------
               (Exact Name of Registrant as Specified in its Charter)


                    Delaware                            25-1792394
          -------------------------------          -----------------    
          (State or Other Jurisdiction of          (I.R.S. Employer
          Incorporation or Organization)           Identification No.)     


               1000 Six PPG Place
               Pittsburgh, Pennsylvania                 15222-5479
          ----------------------------------------      -----------
          (Address of Principal Executive Offices)      (Zip Code)

                                    (412) 394-2800
                     ---------------------------------------------------
                     (Registrant's Telephone Number, Including Area Code)

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


          At November 8, 1996, Registrant had outstanding 174,320,036
          shares of its Common Stock. 







 





                               ALLEGHENY TELEDYNE INCORPORATED
                                        SEC FORM 10-Q
                               QUARTER ENDED SEPTEMBER 30, 1996


                                          INDEX

                                                                   Page No.
               PART I. - FINANCIAL INFORMATION

                    Item 1.  Financial Statements

                         Condensed Consolidated Balance Sheets           3

                         Condensed Consolidated Statements of Income     5

                         Condensed Consolidated Statements of Cash Flows 6

                         Notes to Condensed Consolidated Financial
                              Statements                                 8

                    Item 2.  Management's Discussion and Analysis
                             of Financial Condition and Results
                             of Operations                              15

               PART II. - OTHER INFORMATION

                    Item 6.  Exhibits and Reports on Form 8-K           22

                    Signatures                                          23























                                          2







 





                             PART I.  FINANCIAL INFORMATION
          Item 1.  Financial Statements

                  ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                       CONDENSED CONSOLIDATED BALANCE SHEETS
                  (In millions except share and per share amounts)
                                   (Unaudited)
                                                September 30,  December 31,
                                                    1996          1995      
                                               -------------  ------------
          ASSETS                                            
          Cash and cash equivalents               $  204.8        $  112.6
          Receivables                                520.1           554.5
          Inventories                                461.7           465.9
          Deferred income taxes                       62.6            59.8
          Prepaid expenses and other current assets   24.0            27.2
                                                   -------        --------
                   Total current assets            1,273.2         1,220.0
          Property and Equipment                     730.0           755.9
          Prepaid Pension Cost                       366.5           314.9
          Cost in Excess of Net Assets Acquired      173.2           161.0
          Other Assets                               130.3           163.7
                                                  --------         --------
          Total Assets                            $2,673.2       $ 2,615.5  
                                                 =========       =========

          LIABILITIES AND STOCKHOLDERS' EQUITY
          Accounts payable                        $  198.8        $  223.9
          Accrued liabilities                        339.5           332.2
          Current portion of long-term debt            5.8             8.7
                                                  --------        --------
                    Total current liabilities        544.1           564.8
          Long-Term Debt                             590.7           561.1
          Accrued Postretirement Benefits            565.1           541.8
          Other Long-Term Liabilities                128.6           128.9  
                                                  --------        --------
                    Total Liabilities              1,828.5         1,796.6
                                                  --------        --------
          Redeemable Preferred Stock, par value 
             $1.00: authorized- 2,500,000 
             shares; issued- 2,209,122 shares 
             in 1995                                     -            33.1
                                                  --------        --------
          Stockholders' Equity:
          Preferred Stock, par value $0.10: 
             authorized- 50,000,000 shares;
             issued- none
          Common Stock, par value $0.10: 
             authorized- 600,000,000 shares,
             issued and outstanding- 174,167,144 
             shares in 1996 and 174,486,110 shares 
             in 1995                                  17.4            17.4

                                          3 






 









                  ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                       CONDENSED CONSOLIDATED BALANCE SHEETS
                  (In millions except share and per share amounts)
                                   (Unaudited)

                                   -Continued- 

                                                September 30,  December 31,
                                                    1996          1995      
                                                -------------  ------------
                                                 (Unaudited)

          Additional Paid-in Capital                 244.8           255.8 

          Retained Earnings                          573.2           498.1
          Net Unrealized Appreciation                  6.6            10.3
          Currency Translation Adjustment              2.7             4.2
                                                 ---------        --------
                    Total stockholders' equity       844.7           785.8
                                                 ---------        --------
          Total Liabilities and 
             Stockholders' Equity                 $2,673.2        $2,615.5
                                                  ========        ========

          The accompanying notes are an integral part of these statements.
























                                          4 






 





                  ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                       (In millions except per share amounts)
                                     (Unaudited)

                                      Three Months Ended  Nine Months Ended
                                        September 30,       September 30,   
                                       1996      1995       1996     1995  
                                      ------    ------    -------- -------- 

          Sales                       $879.7    $962.8    $2,895.3 $3,075.8

          Costs and Expenses:

             Cost of sales             664.0     746.2     2,219.8  2,395.3

             Selling and administrative 
               expenses                132.3     117.1       383.1    356.4

             Merger and restructuring 
               costs                    31.9       0.3        38.6      6.1

             Interest expense, net       9.4       9.1        29.1     28.5
                                      ------    ------     ------- --------
                                       837.6     872.7     2,670.6  2,786.3
                                      ------    ------    -------- --------

          Earnings Before Other Income  42.1      90.1       224.7    289.5

          Other Income                   1.4       8.3        52.5     71.1
                                      ------    ------    -------- --------
          Income before Income Taxes    43.5      98.4       277.2    360.6

          Provision for Income Taxes    23.9      33.7       115.6    135.7
                                      ------    ------    -------- --------
          Net Income                    19.6      64.7       161.6    224.9
           
          Preferred Stock Dividends        -       0.5         2.0      0.9
                                      ------    ------    -------- --------
          Net Income Applicable to 
            Common Stockholders       $ 19.6    $ 64.2    $  159.6 $  224.0
                                      ======    ======    ======== ========

          Net Income Per Common Share $ 0.11    $ 0.36    $   0.91 $   1.27
                                      ======    ======    ======== ========

          Dividends Per Common Share  $ 0.16    $ 0.13     $  0.48 $   0.38
                                      ======    ======     ======= ========
          The accompanying notes are an integral part of these statements.




                                          5













                     ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (In millions)
                                     (Unaudited)
                                                         Nine Months Ended
                                                           September 30,
                                                         -----------------
                                                           1996     1995
                                                         --------  -------  
          Operating Activities:
            Net income                                    $ 161.6  $ 224.9
            Adjustments to reconcile net income to net cash
             provided by (used in) operating activities:
              Gains on sales of businesses                  (44.3)   (51.1) 
              Depreciation and amortization of 
               property and equipment                        82.8     84.2
              Deferred income taxes                          19.2     31.8
              Increase in prepaid pension costs             (56.2)   (79.5)
              Increase (decrease) in accrued  
               postretirement benefits                        9.3     (2.8)
              Decrease (increase) in receivables             17.9    (10.0)
              Decrease (increase) in inventories            (11.8)     7.4
              Decrease in accounts payable                  (18.6)   (51.8)
              Increase in accrued liabilities                12.8     28.5
              Other                                         (11.0)    (0.1)
                                                          -------  -------  
            Cash provided by operating activities           161.7    181.5
                                                          -------  -------
          Investing Activities:
             Proceeds from the sales of businesses          106.0     69.0  
             Purchase of property and equipment, net        (46.9)   (55.5)
             Purchases of businesses                        (17.0)    (9.5)
             Other                                           (5.2)   (11.3)
                                                          -------  --------
             Cash provided by (used in) investing 
               activities                                    36.9     (7.3)
                                                          -------  --------
          Financing Activities:
             Dividends paid - common and preferred stock    (78.2)   (34.4)
             Redemption of preferred stock                  (41.4)       -
             Increase in long term debt                      34.6     15.8
             Purchase of common stock                       (23.7)   (50.5) 
             Payments on long-term debt and capital leases  (10.4)    (7.2) 
             Exercises of stock options                      12.7      6.2
                                                          -------  -------
             Net cash used in financing activities         (106.4)   (70.1)
                                                          -------  -------
          Increase in cash and cash equivalents              92.2    104.1





                                          6 






 





                     ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (In millions)
                                     (Unaudited)

                                     -Continued-
                                                         Nine Months Ended
                                                           September 30,
                                                         -----------------
                                                           1996     1995
                                                         --------  -------  

          Cash and cash equivalents at beginning          
               of period                                    112.6     40.9
                                                          -------  ------- 

          Cash and cash equivalents at end of period      $ 204.8  $ 145.0
                                                          =======  =======

          Non-cash transactions:
            Preferred stock dividend on common stock      $   8.3  $  24.8
                                                          =======  =======

          The accompanying notes are an integral part of these statements.





























                                          7 












                      ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                      (Unaudited)

          Note 1.  Accounting Policies -

          Basis of Presentation

               The interim consolidated financial statements include the
          accounts of Allegheny Teledyne Incorporated and its subsidiaries. 
          As described in Note 2, on August 15, 1996 Allegheny Ludlum
          Corporation ("Allegheny Ludlum") and Teledyne, Inc. ("Teledyne")
          combined to form Allegheny Teledyne Incorporated.  The
          combination was accounted for under the pooling of interests
          method of accounting and these consolidated financial statements
          reflect the combined financial position, operating results and
          cash flows of Allegheny Ludlum and of Teledyne as if they had
          been combined for all periods presented. 

               These unaudited condensed consolidated financial statements
          have been prepared in accordance with generally accepted
          accounting principles for interim financial information and with
          the instructions for Form 10-Q and Article 10 of Regulation S-X.
          Accordingly, they do not include all of the information and note
          disclosures required by generally accepted accounting principles
          for complete financial statements.   In the opinion of
          management, all adjustments (which include only recurring normal
          adjustments except as discussed below) considered necessary for a
          fair presentation have been included.  These consolidated
          financial statements should be read in conjunction with the
          consolidated financial statements and notes thereto included in
          the Company s Current Report on Form 8-K dated August 30, 1996. 
          The results of operations for these interim periods are not
          necessarily indicative of the operating results for a full year.

          Depreciation and Amortization

               The straight-line method of depreciation was adopted for all
          property placed into service after July 1, 1996. For buildings
          and equipment acquired prior to July 1, 1996, depreciation is
          computed using a combination of accelerated and straight-line
          methods.  The Company believes the new method will more
          appropriately reflect its financial results by better allocating
          costs of new property over the useful lives of these assets.  In
          addition, the new method more closely conforms with that
          prevalent in the industries in which the Company operates and to
          that used by the Company's other operating entities.  The effect
          of this change on net income for the period ended September 30,
          1996 was not material. 




                                          8 






 





          Note 2.  Combination of Allegheny Ludlum and Teledyne -

               On August 15, 1996, Allegheny Ludlum and Teledyne became
          wholly owned subsidiaries of Allegheny Teledyne Incorporated. 
          Allegheny Ludlum shareholders received one share of common stock
          in Allegheny Teledyne Incorporated for each one of their shares
          in Allegheny Ludlum.  Teledyne stockholders received 1.925 shares
          of common stock in Allegheny Teledyne for each of their Teledyne
          common shares. There were 174.2 million shares of Allegheny
          Teledyne Incorporated issued in the combination.  Revenues and
          net income for the six months ended June 30, 1996 (the most
          recent interim period prior to the pooling) were $691.7 million
          and $39.6 million, respectively, for Allegheny Ludlum and
          $1,331.5 million and $102.4 million, respectively, for Teledyne. 
          Intercompany transactions prior to the combination were not
          material.   

          Note 3.  Inventories -

               Inventories were as follows (in millions):

                                            September 30,    December 31,
                                                1996             1995   
                                            -------------    ------------
          Raw materials and supplies          $110.1            $141.7
          Work-in-process                      501.9             544.4
          Finished goods                       128.4              97.1
                                              ------             ------
          Total inventories at current cost    740.4             783.2

          Less allowances to reduce current
            cost values to LIFO basis         (247.9)           (273.0)

          Progress payments                    (30.8)            (44.3)
                                              ------            ------
                                              $461.7            $465.9
                                              ======            ======

          Note 4.  Credit Agreement and Long-Term Debt -

          Credit Agreement

               In August 1996, the domestic credit facilities of Allegheny
          Ludlum and Teledyne were replaced with a new five year credit
          agreement for Allegheny Teledyne Incorporated that provides for
          borrowings of up to $500 million on a revolving credit basis. 
          Interest is payable at prime or other alternative interest rate
          bases, at the Company's option.  The agreement provides for an
          annual facility fee of 0.075%.

               The credit agreement has various covenants which limit the
          Company's ability to dispose of properties and merge with another

                                          9 






 





          corporation.  The Company is also required to maintain certain
          financial ratios as defined in the agreement which can also limit
          the amount of dividend payments and share repurchases.  Under the
          most restrictive requirement, approximately 50% of the Company's
          retained earnings are currently free of restrictions pertaining
          to cash dividend distributions and share repurchases.  Borrowings
          outstanding under the credit agreement are unsecured.

          Long Term Debt

              During the 1996 third quarter, the Company guaranteed the
          payment of outstanding Teledyne 10% subordinated debentures, due in
          2004,  Teledyne 7% subordinated debentures, due in 1999, and 
          Allegheny Ludlum 6.95% debentures, due in 2025.

               During the 1996 third quarter, the Company called for the
          redemption of the Teledyne 10% subordinated debentures, due in
          2004.  These debentures were subsequently redeemed on October 9,
          1996 utilizing $250 million from the new credit facilities
          discussed above and $115 million from cash on hand.  As a result,
          an extraordinary loss of $22.3 million pretax, or approximately
          $0.08 per share net of tax, will be recognized in the 1996 fourth
          quarter to expense the related unamortized original issue
          discount.

          Note 5.  Redemption of Preferred Stock -

               On August 14, 1996, all of the outstanding shares of 
          Teledyne Series E Cumulative Preferred Stock were redeemed at
          $15.00 per share, together with an additional $0.60 per share,
          representing an amount equal to the dividend payment that would
          have otherwise been due September 1, 1996.

          Note 6.  Business Segments -

                Information on the Company's business segments for the
          three and nine months ended September 30, 1996 and 1995 was as
          follows (in millions):
                                    Three Months Ended   Nine Months Ended
                                      September 30,        September 30, 
                                    -------- --------   -------  --------
                                      1996     1995       1996      1995  
                                    -------- --------   --------  -------- 
          Sales:
          Specialty metals           $486.4    $545.0   $1,562.4  $1,683.3

          Aerospace and electronics   223.7     223.5      735.0     682.8
             
          Industrial                  100.2      91.2      343.2     287.8

          Consumer                     68.2      67.7      207.2     195.8
                                     ------    ------   --------- --------

                                          10 






 
                                   Three Months Ended   Nine Months Ended  
                                     September 30,        September 30,
                                   --------  --------   --------  --------  
                                      1996      1995      1996      1995  
                                   --------  --------   --------  --------

          Total Continuing Operations 878.5     927.4    2,847.8   2,849.7
          Discontinued Operations       1.2      35.4       47.5     226.1
                                     ------    ------   --------- --------
                                     $879.7    $962.8   $2,895.3  $3,075.8
                                     ======    ======   ========  ========

          Operating Profit: 
            Specialty metals          $59.2    $ 76.2      $208.3   $243.5

            Aerospace and electronics  19.0      21.7        65.1     66.7

            Industrial                  8.7       8.5        32.9     29.0

            Consumer                    3.2       4.0        12.5      7.9
                                      -----    ------      ------   ------
            Total operating profit     90.1     110.4       318.8    347.1

          Closed operations             0.6      (0.7)       44.2     62.7
          Corporate expenses          (12.2)     (4.3)      (32.3)   (29.8)
          Merger and restructuring
             costs                    (31.9)     (0.3)      (38.6)    (6.1)
          Interest expense, net        (9.4)     (9.1)      (29.1)   (28.5)
          Operating income from        
             assets held for sale       0.3       2.4         2.2      9.7
          Excess pension income         6.0         -        12.0      5.5
                                      -----    ------      ------   ------ 
          Income before income taxes  $43.5    $ 98.4      $277.2   $360.6
                                      =====    ======      ======   ======

               Operating results for closed operations for the nine months
          include pretax gains of $41.0 million on the sale of the defense
          vehicle business in 1996 and $50.7 million on the sale of the
          defense electronics systems business in 1995.  These amounts are
          included with other income in the statements of income for the
          respective periods.

               Corporate expenses for the 1995 periods include $5.9 million
          for the recovery of an amount previously written off.  Merger and
          restructuring costs include proxy expenses in 1995.  

               Pension income in excess of amounts allocated to business
          segments to offset pension and other post retirement benefit
          expenses is presented separately.



                                         11





          Note 7.  Net Income Per Share -

               The weighted average number of shares of common stock used
          in the computation of net income per share for the three and nine
          months ended September 30, 1996 was 174,068,161 and 174,010,470,
          respectively, and 176,186,299 and 176,879,918, respectively, for
          the same periods in 1995.

          Note 8.  Commitments and Contingencies -

               The Company is subject to federal, state and local
          environmental laws and regulations which require that it
          investigate and remediate the effects of the release or disposal
          of materials at sites associated with past and present
          operations, including sites at which the Company has been
          identified as a potentially responsible party under the federal
          Superfund laws and comparable state laws.  The Company is
          currently involved in the investigation and remediation of a
          number of sites under these laws.

               The Company accrues for losses associated with environmental
          remediation obligations when the Company's liability is probable
          and the costs are reasonably estimable.  In many cases, however,
          investigations are not yet at a stage where the Company has been
          able to determine whether it is liable or, if liability is
          probable, to reasonably estimate the loss or range of loss, or
          certain components thereof.  Estimates of the Company's liability
          are further subject to uncertainties regarding the nature and
          extent of site contamination, the range of remediation
          alternatives available, evolving remediation standards, imprecise
          engineering evaluations and estimates of appropriate cleanup 
          technology, methodology and cost, the extent of corrective
          actions that may be required, and the number and financial
          condition of other potentially responsible parties, as well as
          the extent of their responsibility for the remediation. 
          Accordingly, as investigation and remediation of these sites
          proceeds, it is likely that adjustments in the Company's accruals
          will be necessary to reflect new information.  The amounts of any
          such adjustments could have a material adverse effect on the
          Company's results of operations in a given period, but are not
          reasonably estimable.  Based on currently available information,
          however, management does not believe future environmental costs
          at sites with which the Company has been identified in excess of
          those accrued are likely to have a material adverse effect on the
          Company's financial condition or liquidity.

               At September 30, 1996, the Company's reserves for
          environmental remediation obligations totaled approximately $49
          million, of which approximately $18 million was included in other
          current liabilities.  The reserve includes estimated probable
          future costs of $18 million for federal Superfund and comparable
          state-managed sites; $9 million for formerly owned or operated

                                         12





          sites for which the Company has remediation or indemnification
          obligations; $10 million for owned or controlled sites at which
          Company operations have been discontinued; and $12 million for
          sites utilized by the Company in its ongoing operations.  The 
          Company is evaluating whether it may be able to recover a portion
          of future costs for environmental liabilities from its insurance
          carriers and from third parties other than participating
          potentially responsible parties. 

               The timing of expenditures depends on a number of factors
          that vary by site, including the nature and extent of
          contamination, the number of potentially responsible parties, the
          timing of regulatory approvals, the complexity of the
          investigation and remediation, and the standards for remediation. 
          The Company expects that it will expend present accruals over
          many years, and will complete remediation of all sites with which
          it has been identified in up to thirty years.

               Various claims (whether based on U.S. government or Company
          audits and investigations or otherwise) have been or may be
          instituted or asserted against the Company related to its U.S.
          government contract work, including claims based on business
          practices and cost classifications and actions under the False
          Claims Act.  Although such claims are generally resolved by
          detailed fact-finding and negotiation, on those occasions when
          they are not so resolved, civil or criminal legal or
          administrative proceedings may ensue.  Depending on the
          circumstances and the outcome, such proceedings could result in
          fines, penalties, compensatory and treble damages or the
          cancellation or suspension of payments under one or more U.S.
          government contracts.  Under government regulations, a company,
          or one or more of its operating divisions or units, can also be
          suspended or debarred from government contracts based on the
          results of investigations.  However, although the outcome of
          these matters cannot be predicted with certainty, management does
          not believe there is any audit, review or investigation currently
          pending against the Company of which management is aware that is
          likely to result in suspension or debarment of the Company, or
          that is otherwise likely to have a material adverse effect on the
          Company's financial condition or liquidity, although the
          resolution in any reporting period of one or more of these
          matters could have a material adverse effect on the Company's
          results of operations for that period.

               In October 1996, the Company reached an agreement in
          principle with the U.S. government for a joint settlement of two
          cases, one involving the Company's former Teledyne Neosho unit,
          divested in 1992 and the other involving the Company's Teledyne
          Thermatics unit, divested in 1996, for an aggregate of $11.5
          million.  The matter involving Teledyne Neosho was an action
          brought in 1991 under the False Claims Act in the U.S. District
          Court for the Western District of Missouri and related to alleged

                                         13

      



          misappropriations of government-owned aircraft parts and
          falsification of inventory control documents.  The matter
          involving Teledyne Thermatics commenced in 1993 when Teledyne
          Thermatics sought admission into the Department of Defense
          Voluntary Disclosure Program with respect to testing practices at
          variance from military specifications.  Previously established
          reserves for these matters amounted to $3.8 million.  The
          agreement in principle to settle these cases is subject to formal
          approval by the Department of Justice and negotiation of a final
          settlement agreement both of which are expected to be consummated 
          before year end.

               The Company learns from time to time that it has been named
          as a defendant in civil actions filed under seal pursuant to the
          False Claims Act.  Generally, as these cases are under seal, the
          Company does not possess sufficient information to determine
          whether the Company will sustain a material loss in such matters,
          or to reasonably estimate the amount of any loss attributable to
          such case or cases.  Consequently, the Company is not able to
          identify whether a material loss contingency could arise
          therefrom.

               A number of other lawsuits, claims and proceedings have been
          or may be asserted against the Company relating to the conduct of
          its business, including those pertaining to product liability,
          patent infringement, commercial, employment, employee benefits,
          stockholder and tax matters.  While the outcome of litigation
          cannot be predicted with certainty, and some of these lawsuits,
          claims or proceedings may be determined adversely to the Company,
          management does not believe that the disposition of any such
          pending matters is likely to have a material adverse effect on
          the Company's financial condition or liquidity, although the
          resolution in any reporting period of one or more of these
          matters could have a material adverse effect on the Company's
          results of operations for that period.

               In June 1996, the United States Court of Appeals for the
          Third Circuit upheld a lower court ruling that found in favor of
          Allegheny Ludlum in a case brought by Allegheny International,
          Inc. ("AI") to recover a $5.5 million refund received by
          Allegheny Ludlum in 1989 with respect to a federal income tax
          overpayment.  The case, which was brought in the United States
          District Court for the Western District of Pennsylvania, arose
          out of the 1980 management-led buyout of Allegheny Ludlum from AI
          and was pursued by Sunbeam Corporation, the successor to AI
          following AI's bankruptcy reorganization.  The Third Circuit
          denied Sunbeam's request for a rehearing.  No further appeals are
          available to Sunbeam.










                                          14 












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

          COMBINATION OF ALLEGHENY LUDLUM AND TELEDYNE

               On August 15, 1996, Allegheny Ludlum Corporation ("Allegheny
          Ludlum") and Teledyne, Inc. ("Teledyne") combined to form
          Allegheny Teledyne Incorporated.  As a result of the combination,
          Allegheny Ludlum and Teledyne became wholly owned subsidiaries of
          Allegheny Teledyne Incorporated.  Allegheny Ludlum shareholders
          received one share of common stock in Allegheny Teledyne
          Incorporated for each one of their shares in Allegheny Ludlum. 
          Teledyne stockholders received 1.925 shares of common stock in
          Allegheny Teledyne for each of their Teledyne common shares.  The
          combination was accounted for under the pooling of interests
          method of accounting and the consolidated financial statements
          reflect the combined financial position, operating results and
          cash flows of Allegheny Ludlum and Teledyne as if they had been
          combined for all periods presented.  As a result, income includes
          nonrecurring merger and restructuring costs of $31.9 million,
          $26.3 net of tax, in the 1996 third quarter and $38.6 million,
          $31.5 million net of tax, for the 1996 nine months. 
          Additionally, income for the 1995 nine months was adversely
          affected by costs of $6.1 million, $3.7 million net of tax,
          related to an unsolicited merger proposal and ensuing proxy
          contest involving Teledyne.

          RESULTS OF OPERATIONS

                Allegheny Teledyne Incorporated is a federation of
          technology-based manufacturing businesses with significant
          concentration in specialty metals complemented by aerospace and
          electronics, industrial, and consumer products. 

               Sales and operating profit for the Company's four business
          segments are discussed below.

          Specialty Metals

               Sales declined 10.7 percent to $486.4 million and operating
          profit declined 22.3 percent to $59.2 million for the 1996 third
          quarter compared to 1995. For the 1996 nine months, sales
          declined 7.2 percent to $1,562.4 million and operating profit
          declined 14.4 percent to $208.3 million from the comparable
          periods of 1995.

                In flat rolled products, sales and operating profits for
          Allegheny Ludlum and Rodney Metals combined declined 20.5 percent
          and 47.0 percent, respectively, from the 1995 third quarter and
          declined 13.7 percent and 30.9 percent, respectively, from the
          1995 nine months.  Sales and operating profit for all other
          businesses in the specialty metals segment increased 18.0 percent

                                          15 












          and 161.6 percent, respectively, over the year ago third quarter
          and increased 12.6 percent and 102.7 percent, respectively, over
          the 1995 nine months.  This performance was helped by robust
          sales to commercial aerospace and industrial markets that use
          highly specialized metals from Allvac and Wah Chang.

                Commodity stainless steel pricing declined steeply under
          heavy pressure from European and Asian commodity stainless steel
          imports.  At the same time, flat rolled tonnage shipments were
          weaker than recent third quarter levels.  Tons shipped in the
          third quarter and first nine months of 1996 were 126,000 and
          409,000 respectively, compared to 139,000 and 461,000 for the
          same periods of 1995.  The average price per ton of flat rolled
          specialty metals shipped in the quarter was $2,554 compared with
          $2,880 in the 1995 third quarter.  Even with the price declines,
          higher valued non-commodity products at Allegheny Ludlum and
          Rodney Metals kept the average price per ton higher than the
          balance of the industry.  Lower raw material costs and tight
          operating controls did not offset the price and volume declines.

               On November 6, 1996, Allegheny Ludlum announced price
          increases of approximately 5% for stainless steel sheet, strip,
          continuous mill plate and plate mill plate, effective with
          shipments March 3, 1997.  All current raw material surcharges
          will continue to apply.

          Aerospace and Electronics

               On sales of $223.7 million, the same level as last year,
          third quarter operating profit declined 12.8 percent to $19.0
          million from the comparable 1995 quarter.  For the 1996 nine
          months, sales increased 7.6 percent to $735.0 million while
          operating profit declined 2.4 percent to $65.1 million compared
          to the 1995 period.

               Sales improvements resulted from increased development work
          on the "Global Hawk".  Sales also increased for electronic
          devices and electromechanical relays for commercial customers,
          and engineering services related to environmental cleanup of
          chemical munitions.  Sales declined in electronic countermeasure
          equipment for the international market, and fabricated products
          and airframe structures for the U.S. Government.  Increases in
          operating profit primarily due to improved performance from
          electronic devices and instruments, and electromechanical relays,
          were more than offset by higher research, development and
          contract proposal costs.

          Industrial

               Sales increased 9.8 percent to $100.2 million and operating
          profit increased 2.4 percent to $8.7 million for the 1996 third
          quarter compared to the same period of 1995.  For the 1996 nine

                                          16 












          months, sales increased 19.2 percent to $343.2 million and
          operating profit increased 13.4 percent to $32.9 million for the
          same period last year.  The improvement in sales and operating
          profit was due principally to the acquisition in December 1995 of
          the European-based Stellram Group, a manufacturer of high
          precision milling, boring and drilling systems.

          Consumer

               While sales of $68.2 million in the 1996 third quarter were
          marginally higher compared to the same period of 1995, operating
          profit decreased by 20.0 percent to $3.2 million.  For the 1996
          nine months, sales increased 5.8 percent to $207.2 million and
          operating profit improved 58.2 percent to $12.5 million.  Sales
          improved primarily due to two acquisitions: Jandy Industries, a
          major United States producer of water flow control valves and
          electronic control systems for the swimming pool industry, and
          Envases Comerciales, S.A., a Costa Rican manufacturer of
          specialty packaging for pharmaceutical and food companies.  These
          improved sales were partially offset by declining revenues in
          oral health, shower, and filtration products.  Operating profit
          benefited from reduced product introduction expenses in the 1996
          nine months compared to the 1995 period. Operating profit for the
          1996 third quarter was adversely affected by a patent litigation
          settlement.  

          DISPOSITIONS

               In March 1996, the Company sold Teledyne Vehicle Systems, a
          defense supplier, at a pretax gain of $41.0 million, which is
          included in other income.  In January 1995, the Company sold
          substantially all of its defense electronic systems business and
          related assets at a pretax gain of $50.7 million, which is
          included in other income.  

          INCOME TAXES

               The Company's higher effective tax rates for 1996 third
          quarter and nine months were the result of non-deductible merger
          and restructuring costs.

          FINANCIAL CONDITION AND LIQUIDITY

               Working capital increased to $729.1 million at September 30,
          1996 compared to $655.2 million at the end of 1995.  The current
          ratio increased to 2.3 from 2.2 in the same periods.  The
          increase in working capital of $73.9 million was primarily due to
          an increase in cash balances of $92.2 million and lower accounts
          payable partially offset by a decrease in receivables.

                In the first nine months of 1996, cash generated from
          operations of $161.7 million, proceeds from the sales of

                                          17 












          businesses of $106.0 million and an increase in net borrowings of
          $24.2 million were used to pay dividends on common and preferred
          stock of $78.2 million and invest $63.9 million in capital
          equipment and business expansion.  In addition, prior to the
          combination, $41.4 million was used to redeem the outstanding
          Teledyne Series E Preferred Stock and $23.7 million was used to
          repurchase common stock. Cash transactions plus cash on hand at
          the beginning of the year resulted in a cash position of $204.8
          million at September 30, 1996.  Allegheny Ludlum and Teledyne
          terminated their respective stock repurchase programs on or
          before April 1, 1996.  Minor amounts of common stock are acquired
          from time to time under stock-based employee compensation plans.

               Capital expenditures for 1996 are expected to approximate
          $110 million.

               In August 1996, the domestic credit facilities of Allegheny
          Ludlum and  Teledyne were replaced with a new five year credit
          agreement for Allegheny Teledyne Incorporated that provides for
          borrowings of up to $500 million on a revolving credit basis. 
          Interest is payable at prime or other alternative interest rate
          bases, at the Company's option.  For additional discussion of the
          new credit agreement, see Note 4 to the condensed consolidated
          financial statements of the Company.

              During the 1996 third quarter, the Company guaranteed the
          payment of the outstanding Teledyne 10% subordinated debentures,
          due in 2004,  Teledyne 7% subordinated debentures, due in
          1999, and Allegheny Ludlum 6.95% debentures, due in 2025.

               During the 1996 third quarter the Company called for the
          redemption of the Teledyne 10% subordinated debentures, due in
          2004.  These debentures were subsequently redeemed on October 9,
          1996 utilizing $250 million from the new credit facilities
          discussed above and $115 million from cash on hand.  As a result,
          an extraordinary loss of $22.3 million pre-tax, or approximately
          $0.08 per share net of tax, will be recognized in the 1996 fourth
          quarter to expense the related unamortized original issue
          discount.

               Additionally, in the 1996 fourth quarter, the Company
          completed a $25 million sale of commercial real estate related to
          a business previously sold.  The Company expects to record a gain
          on this transaction.

               During the 1996 third and fourth quarters, the underfunded
          defined benefit pension plans of Allegheny Ludlum are being
          merged with overfunded defined benefit pension plans of Teledyne. 
          The resulting pension plan will be fully funded with assets
          significantly in excess of the projected benefit obligations. As
          a result, the Company does not anticipate that it will have to
          contribute to its defined benefit pension plans for the

                                          18 






 





          indefinite future.  Under current Internal Revenue Code
          regulations, certain amounts paid for retiree medical expenses
          may be reimbursed annually from the excess pension plan assets.

               The Company believes that internally generated funds,
          current cash on hand and borrowing from existing credit lines
          will be adequate to meet foreseeable needs. 

          OTHER MATTERS 

          Environmental

               The Company is subject to federal, state and local
          environmental laws and regulations which require that it
          investigate and remediate the effects of the release or disposal
          of materials at sites associated with past and present
          operations, including sites at which the Company has been
          identified as a potentially responsible party under the federal
          Superfund laws and comparable state laws.  The Company is
          currently involved in the investigation and remediation of a
          number of sites under these laws.

               The Company's reserves for environmental investigation and
          remediation totaled approximately $49 million at September 30,
          1996, of which approximately $18 million was included in other
          current liabilities.  The reserve includes estimated probable
          future costs of $18 million for federal Superfund and comparable
          state-managed sites; $9 million for formerly owned or operated
          sites for which the Company has remediation or indemnification
          obligations; $10 million for owned or controlled sites at which
          Company operations have been discontinued; and $12 million for
          sites utilized by the Company in its ongoing operations.

               With respect to proceedings brought under the Comprehensive
          Environmental Response, Compensation and Liability Act, commonly
          known as Superfund, or similar state statutes, the Company has
          been identified as a potentially responsible party at
          approximately 60 of such sites, excluding those at which it
          believes it has no future liability.  The Company's involvement
          is very limited or de minimis at approximately 50 of these sites,
          and the potential loss exposure with respect to any individual
          site is not considered to be material.

               The measurement of environmental liabilities by the Company
          is based on currently available facts, present laws and
          regulations, and current technology.  As investigation and
          remediation of these sites proceeds, it is likely that
          adjustments in the Company's accruals will be necessary to
          reflect new information.  The amounts of any such adjustments
          could have a material adverse effect on the Company's results of
          operations in any one period, but are not reasonably estimable. 
          Based on currently available information, however, management

                                          19 






 





          does not believe future environmental costs at sites with which
          the Company has been identified in excess of those accrued are
          likely to have a material adverse effect on the Company's
          financial condition or liquidity.

                For additional discussion of environmental matters, see
          Note 8 to the condensed consolidated financial statements of the
          Company.

          Government Contracts
            
               A number of Company subsidiaries perform work on contracts
          with the U.S. government.  Many of these contracts include price
          redetermination clauses, and most are terminable at the
          convenience of the government.  Certain of these contracts are
          fixed-price or fixed-price incentive development contracts. 
          There is risk on such contracts that costs may exceed those
          expected when the contracts were negotiated.  Absent modification
          of these contracts, any costs incurred in excess of the fixed or
          ceiling prices must be borne by the Company.  In addition,
          virtually all defense programs are subject to curtailment or
          cancellation due to the year-to-year nature of the government
          appropriations and allocations process.  A material reduction in
          U.S. government appropriations may have an adverse effect on the
          Company's business, depending upon the specific programs affected
          by any such reduction.  Since certain contracts extend over a
          long period of time, all revisions in cost and funding estimates
          during the progress of work have the effect of adjusting the
          current period earnings on a cumulative catch-up basis. When the
          current contract estimate indicates a loss, provision is made for
          the total anticipated loss.

               Various claims (whether based on U.S. government or Company
          audits and investigations or otherwise) have been or may be
          instituted or asserted against the Company related to its U.S.
          government contract work, including claims based on business
          practices and cost classifications and actions under the False
          Claims Act.  Although such claims are generally resolved by
          detailed fact-finding and negotiation, on those occasions when
          they are not so resolved, civil or criminal legal or
          administrative proceedings may ensue.  Depending on the
          circumstances and the outcome, such proceedings could result in
          fines, penalties, compensatory and treble damages or the
          cancellation or suspension of payments under one or more U.S.
          government contracts.  Under government regulations, a company,
          or one or more of its operating divisions or units, can also be
          suspended or debarred from government contracts based on the
          results of investigations.  Given the extent of the Company's
          business with the U.S. government, a suspension or debarment of
          the Company could have a material adverse effect on the future
          operating results and consolidated financial condition of the
          Company.  However, although the outcome of these matters cannot

                                          20 






 





          be predicted with certainty, management does not believe there is
          any audit, review or investigation currently pending against the
          Company of which management is aware that is likely to result in
          suspension or debarment of the Company, or that is otherwise
          likely to have a material adverse effect on the Company's
          financial condition or liquidity, although the resolution in any
          reporting period of one or more of these matters could have a
          material adverse effect on the Company's results of operations
          for that period.

               For additional discussion of government contract matters,
          see Note 8 to the condensed consolidated financial statements of
          the Company.

          FORWARD-LOOKING STATEMENTS

               Certain forward-looking statements are contained in
          "Management's Discussion and Analysis of Financial Condition and
          Results of Operations" and Note 8 to the condensed consolidated
          financial statements of the Company, including statements
          concerning anticipated effects of the business combination of
          Allegheny Ludlum and Teledyne on future earnings, cost savings
          and operations of the Company (including anticipated benefits
          relating to the merger of the respective pension plans of
          Allegheny Ludlum and Teledyne), expected capital expenditures,
          the outcome of any government inquiries, litigation or other
          proceedings related to government contract or other matters, and
          future environmental costs.  These statements are based on
          current expectations that involve a number of risks and
          uncertainties, including those described above under the captions
          "Other Matters--Government Contracts" and "Other Matters--
          Environmental."  In addition, realization of the anticipated
          benefits of the combination of Allegheny Ludlum and Teledyne
          could take longer than expected and implementation difficulties
          and market factors could alter the anticipated benefits.  Actual
          results may differ materially from the results anticipated in the
          forward-looking statements.  Additional risk factors are
          described from time to time in the Company's filings with the
          Securities and Exchange Commission, including its Report on Form
          8-K dated August 30, 1996.













                                          21 






 





                             PART II.  OTHER INFORMATION


          Item 6.  Exhibits and Reports on Form 8-K

               (a)  Exhibits -

                    10   Credit Agreement dated as of August 30, 1996

                    18   Letter re change in accounting principles

                    27   Financial data schedule 

               (b)  Registrant filed the following reports on Form 8-K
          relating to items 2, 5 and 7: August 21, 1996 relating to the
          guarantee of debt and August 30, 1996 related to the combination.





































                                          22 






 





                                     SIGNATURES





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


                                        ALLEGHENY TELEDYNE INCORPORATED     
                                        (Registrant)




          Date: November 13, 1996       By  /s/ James L. Murdy
                                           ------------------------------
                                           James L. Murdy
                                           Senior Vice President - Finance
                                           and Chief Financial Officer
                                           (Duly Authorized Officer and
                                           Principal Financial Officer)





























                                          23 












                                      EXHIBIT INDEX


           Exhibit                                         Sequential Page  
            Number                                              Number
          --------                                         ----------------

             10     Credit Agreement dated as of August 30, 1996

             18     Letter re change in accounting principles

             27     Financial data schedule 









































                                          24