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, 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 1-12001

                       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 Number)


        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 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 5, 1997,  Registrant  had  outstanding  174,265,645  shares of its
Common Stock.









                       ALLEGHENY TELEDYNE INCORPORATED
                                SEC FORM 10-Q
                       QUARTER ENDED SEPTEMBER 30, 1997


                                    INDEX

                                                               Page No.
         PART I. - FINANCIAL INFORMATION

              Item 1.  Financial Statements

                 Condensed Consolidated Balance Sheets               3

                 Condensed Consolidated Statements of Income         4

                 Condensed Consolidated Statements of Cash Flows     5

                 Notes to Condensed Consolidated Financial
                  Statements                                         6

              Item 2.  Management's Discussion and Analysis
                       of Financial Condition and Results
                       of Operations                                11

         PART II. - OTHER INFORMATION

              Item 1.  Legal Proceedings                            16
 
              Item 6.  Exhibits and Reports on Form 8-K             16

              Signatures                                            17

                                       2



                          PART I. FINANCIAL INFORMATION
                          Item 1. Financial Statements

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

                                                     September 30,  December 31,
                                                        1997            1996
                                                        ----            ----
                                                      (Unaudited)

ASSETS
Cash and cash equivalents                            $     32.9      $      62.5
Accounts receivables                                      533.4            525.3
Inventories                                               550.4            518.4
Deferred income taxes                                      47.7             70.1
Tax refund                                                 51.5              -
Prepaid expenses and other current assets                  27.8             23.5
                                                     ----------      -----------
   Total Current Assets                                 1,243.7          1,199.8
Property, plant and equipment                             701.6            731.4
Prepaid pension cost                                      395.3            352.5
Cost in excess of net assets acquired                     174.0            177.1
Other assets                                              124.7            145.6
                                                     ----------      -----------
   Total Assets                                      $  2,639.3      $   2,606.4
                                                     ==========      ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable                                     $    210.5      $     241.7
Accrued liabilities                                       334.5            339.6
Current portion of long-term debt                           3.4              4.5
                                                     ----------      -----------
   Total Current Liabilities                              548.4            585.8
Long-term debt                                            409.6            443.4
Accrued postretirement benefits                           577.0            567.5
Other                                                     140.3            138.2
                                                     ----------      -----------
   Total Liabilities                                    1,675.3          1,734.9
                                                     ----------      -----------


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-174,967,635
   shares at September 30, 1997 and 174,389,377
   shares at December 31, 1996                             17.6             17.4
Additional paid-in capital                                288.4            246.6
Retained earnings                                         699.4            596.7
Treasury stock                                            (42.1)             -
Other                                                       0.7             10.8
                                                     ----------      -----------
   Total Stockholders' Equity                             964.0            871.5
                                                     ----------      -----------

   Total Liabilities and Stockholders' Equity        $  2,639.3      $   2,606.4
                                                     ==========      ===========

The accompanying notes are an integral part of these statements.

                                       3



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


                                                Nine Months Ended    Three Months Ended
                                                  September 30,        September 30,
                                                 1997      1996       1997       1996
                                                 ----      ----       ----       ----
                                                                     

Sales                                           $2,824.2 $2,895.3      $909.2    $879.7

Costs and expenses:
  Cost of sales                                  2,147.2  2,219.8       698.6     664.0
  Selling and administrative expenses              351.8    383.1       112.8     132.3
  Merger and restructuring costs                    10.4     38.6         -        31.9
  Interest expense, net                             15.9     29.1         5.7       9.4
                                                 -------  -------     -------   -------
                                                 2,525.3  2,670.6       817.1     837.6
                                                 -------  -------     -------   -------

Earnings before Other Income                       298.9    224.7        92.1      42.1
Other Income                                        47.6     52.5         9.5       1.4
                                                 -------  -------     -------   -------

Income before Income Taxes                         346.5    277.2       101.6      43.5

Provision for Income Taxes                         131.8    115.6        37.3      23.9
                                                 -------  -------     -------   -------

Net Income                                         214.7    161.6        64.3      19.6

Dividends on Preferred Stock                           -      2.0           -         -
                                                 -------  -------     -------   -------

Net Income Available to                           $214.7   $159.6       $64.3      19.6
Common Stockholders                              =======  =======     =======   =======

Net Income Per Common Share                        $1.22    $0.91       $0.37     $0.11
                                                 =======  =======     =======   =======

Cash Dividends Per Equivalent Common Share         $0.48    $0.43       $0.16     $0.16
                                                 =======  =======     =======   =======




The accompanying notes are an integral part of these statements.

                                       4


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

                                                                 Nine Months Ended
                                                                   September 30,
                                                                1997           1996
                                                                ----           ----
                                                                       
Operating Activities:
  Net income                                                    $ 214.7       $  161.6
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Depreciation and amortization                                  76.5           82.8
    Gains on sales of businesses and investments                  (53.7)         (44.3)
    Deferred income taxes                                          (3.2)          19.2
    Change in operating assets and liabilities:
    Prepaid pension cost                                          (41.3)         (56.2)
    Inventories                                                   (33.3)         (11.8)
    Accounts payables                                             (30.6)         (18.6)
    Accrued postretirement benefits                                 9.5            9.3
    Accounts receivables                                           (5.0)          17.9
    Accrued liabilities                                             2.4           15.5
    Other                                                           5.0           (8.7)
                                                             ----------     ----------
Cash provided by operating activities                             141.0          166.7
                                                             ----------     ----------
Investing Activities:
  Purchases of property, plant and equipment                      (65.6)         (54.9)
  Proceeds from the sales of businesses and investments            58.4          106.0
  Disposals of property, plant and equipment                       13.4            8.0
  Investment in ventures and purchases of businesses              (12.4)         (22.0)
  Other                                                            (4.7)          (5.2)
                                                             ----------     ----------
Cash (used) provided by investing activities                      (10.9)          31.9
                                                             ----------     ----------
Financing Activities:
  Payments on long-term debt                                      (25.8)         (10.4)
  Increase in long-term debt                                        2.5           34.6
                                                             ----------     ----------
  Net (decrease) increase in long-term debt                       (23.3)          24.2
  Purchases of treasury stock                                     (86.7)         (23.7)
  Cash dividends                                                  (84.3)         (78.2)
  Exercises of stock options                                       34.6           12.7
  Redemption of preferred stock                                       -          (41.4)
                                                             ----------     ----------
Cash used in financing activities                                (159.7)        (106.4)
                                                             ----------     ----------
Increase (decrease) in cash and cash equivalents                  (29.6)          92.2
                                                             ----------     ----------
Cash and cash equivalents at beginning of the year                 62.5          112.6
                                                             ----------     ----------
Cash and cash equivalents at end of period                      $  32.9       $  204.8
                                                             ==========     ==========
The accompanying notes are an integral part of these statements.


                                       5

               ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES

                  NOTES TO 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.

     These unaudited  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  the  Company,   all  adjustments   (which  include  only  recurring   normal
adjustments)  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
1996 Annual Report.  The results of operations for these interim periods are not
necessarily  indicative of the operating  results for any future period or for a
full year.  Certain amounts for 1996 have been  reclassified to conform with the
1997 presentation.

Accounting Pronouncements

     Financial   Accounting   Standards  Board  Statement  No.  130,  "Reporting
Comprehensive  Income," and Financial  Accounting  Standards Board Statement No.
131, "Disclosures about Segments of an Enterprise and Related Information," were
issued in 1997. These statements will be adopted by the Company in 1998, and are
not expected to have a material effect on the consolidated financial statements.

Note 2.  Inventories -

   Inventories were as follows (in millions):

                                                   September 30,   December 31,
                                                       1997            1996
                                                       ----            ----
Raw materials and supplies                           $   144.7      $   153.8
Work-in-process                                          543.1          515.1
Finished goods                                           110.6          104.8
                                                     ---------      ---------
Total inventories at current cost                        798.4          773.7
Less allowances to reduce current cost
      values to LIFO basis                              (226.8)        (229.6)
Progress payments                                        (21.2)         (25.7)
                                                     ---------      ---------
Total Inventories                                    $   550.4      $   518.4
                                                     =========      =========


Note 3.  Business Segments -

     Following is certain  financial  information  with respect to the Company's
business segments for the periods presented (in millions):

                                       6


                ALLEGHENY TELEDYNE INCORPORATED AND SUBSIDIARIES
                 SALES AND OPERATING PROFIT BY BUSINESS SEGMENT



                                             Nine Months Ended      Three Months Ended
                                               September 30,          September 30,
                                                1997        1996       1997        1996
                                                ----        ----       ----        ----
                                                                     

Sales

Specialty metals                            $1,584.2    $1,562.4     $510.0      $486.4

Aerospace and electronics                      654.0       698.9      208.8       211.5

Industrial                                     327.6       343.2      104.3       100.2

Consumer                                       226.5       207.2       75.0        68.2
                                             -------    --------    -------     -------

Total continuing operations                  2,792.3     2,811.7      898.1       866.3
Operations sold or held for sale                31.9        83.6       11.1        13.4
                                             -------     --------   -------     -------
Total Sales                                 $2,824.2    $2,895.3     $909.2      $879.7
                                            ========   =========    =======     =======

Operating Profit

Specialty metals                             $ 215.7     $ 208.3     $ 62.3      $ 59.2

Aerospace and electronics                       61.2        63.3       17.7        18.4

Industrial                                      40.0        32.9       12.1         8.7

Consumer                                        25.9        12.5        9.3         3.2
                                             -------      -------   -------     -------

Total operating profit                         342.8       317.0      101.4        89.5
                                             -------      -------   -------     -------

Merger and restructuring costs                 (10.4)      (38.6)        -        (31.9)
Corporate expenses                             (22.8)      (32.3)      (6.6)      (12.2)
Interest expense, net                          (15.9)      (29.1)      (5.7)       (9.4)
Investments and operations sold or
  held for sale                                 40.8        48.2        8.5         1.5
Excess pension income                           12.0        12.0        4.0         6.0
                                             -------     -------    -------     -------

Income before income taxes                   $ 346.5      $277.2     $101.6       $43.5
                                             =======    ========    =======     =======


                                       7

     Investments  and operations sold or held for sale in the 1997 third quarter
included an $8.4 million gain on the sale of Teledyne Economic Development.

     In addition,  the nine months ended September 1997 included a $27.6 million
gain on the sale of the  Company's  investment  in  Semtech  Corporation  common
stock,  a gain of $15.3  million  on the  sale of the  Company's  investment  in
Nitinol Development  Corporation,  and a $3.1 million gain on other investments.
These gains were  partially  offset by a charge of $6.8 million for a settlement
of a U.S.  government contract dispute related to a unit divested in 1995 and by
a charge of $5.3 million to write-off the Company's investment in a research and
development venture.

     In the nine months ended September 1996, investments and operations sold or
held for sale  included  a gain of $41.0  million  on the sale of the  Company's
defense vehicle business.

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

Note 4. 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,  1997  was  175,508,743  and   175,479,511,   respectively,   and
174,068,161 and 174,010,470 for the same periods in 1996.

     In February 1997, the Financial Accounting Standards Board issued Statement
No. 128,  "Earnings  per Share," which is required to be adopted on December 31,
1997. At that time, the Company will be required to change the method  currently
used to compute  earnings per share and to restate all prior periods.  Under the
new requirements for calculating primary earnings per share, the dilutive effect
of stock  options  will be  excluded.  The impact of this change on earnings per
share for the three and nine months  ended  September  30, 1997 and for the same
periods in 1996 was not material.

Note 5.  Redemption of 7% Subordinated Debentures -

     The Company  redeemed the  Teledyne,  Inc. 7%  subordinated  debentures  on
September 23, 1997. Payment was made in an amount equal to 100% of the principal
amount of the debentures, in the aggregate amount of $19.5 million, plus accrued
interest to the redemption date.

Note 6.  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 7.  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.

                                       8


     Environmental  liabilities  are recorded  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  proceed,  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 in excess of those accrued with respect to sites with which
the Company has been identified are likely to have a material  adverse effect on
the  Company's  financial  condition  or  liquidity.  However,  there  can be no
assurance  that  additional  future  developments,   administrative  actions  or
liabilities  relating to environmental  matters will not have a material adverse
effect on the Company's financial condition or results of operations.

     At September 30, 1997, the Company's reserves for environmental remediation
obligations  totaled  approximately  $36 million,  of which  approximately $11
million  was  included  in  other  current  liabilities.  The  reserve  includes
estimated  probable  future  costs of $13  million  for  federal  Superfund  and
comparable state-managed sites; $4 million for formerly owned or operated sites
for which the Company  has  remediation  or  indemnification  obligations;  $7
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.

     In  1996,   Statement   of  Position   96-1,   "Environmental   Remediation
Liabilities,"  which was issued by the American  Institute  of Certified  Public
Accountants,  establishes  accounting standards for recognition of environmental
costs.  This statement,  which became effective in 1997, did not have a material
effect on the consolidated financial statements.

     Various  claims  (whether  based on U.S.  Government or Company  audits and
investigations  or otherwise)  have been or may be 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


                                       9


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.

     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,
since such  cases are under  seal,  the  Company  does not in all cases  possess
sufficient  information to determine whether the Company will sustain a material
loss in connection with such cases, or to reasonably  estimate the amount of any
loss attributable to such cases.

     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,  and stockholder  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.  

Note 8.  Proposed Acquisition Of Oregon Metallurgical Corporation -

     As  previously  announced,  on October  31,  1997,  the  Company and Oregon
Metallurgical Corporation (OREMET) entered into an Agreement and Plan of Merger.
Pursuant to this  Agreement,  the Company  agreed to acquire  OREMET as a wholly
owned  subsidiary  and each  outstanding  share of OREMET  common  stock will be
converted  into 1.296 shares of Company  common  stock.  Upon the closing of the
transaction,  former  OREMET  shareholders  would own  approximately  11 percent
pro-forma  ownership of Company  Common Stock.  The  following  table sets forth
pro-forma  combined  sales for the two  companies  for the twelve  months  ended
September 30, 1997:

Business Segment                  Sales ($ millions)        Percent of total
Specialty Metals
   - Stainless steel                  $1,000                      25%
   - Titanium                            426                      11
   - Nickel-based super alloys           274                       7
   - Other specialty metals              643                      16
                                       -----                      --
                    Subtotal           2,343                      59

Aerospace and Electronics                895                      22
Industrial                               432                      11
Consumer                                 307                       8
                                      ======                     ===
                    TOTAL             $3,977                     100%

     Combined  net income of the two  companies,  based on  pro-forma  financial
results for the twelve month period ending September 30, 1997, was $298 million.
Combined  assets totaled $2.9 billion.  The merger is expected to be tax free to
OREMET  shareholders  and will be  accounted  for under the pooling of interests
method. The transaction is subject to the approval of the shareholders of OREMET
as well as regulatory approval and other customary closing conditions.

                                       10

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

RESULTS OF OPERATIONS

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

     On October 31, 1997, the Company and OREMET announced that they had entered
into an  Agreement  and Plan of  Merger.  See Note 8 of the  Notes to  Condensed
Consolidated Financial Statements (Unaudited).

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

     This discussion  should be read in conjunction  with the information in the
Consolidated  Financial  Statements  and  Notes  to the  Consolidated  Financial
Statements.

SPECIALTY METALS

     Operating  profit increased 5 percent to $62.3 million in the third quarter
1997  compared  to $59.2  million  for the same  quarter  last year  despite  an
increasingly difficult pricing environment for stainless steel commodity grades.
Sales for the 1997 third quarter increased 5 percent to $510.0 million.  For the
1997 nine months,  operating  profit increased 4 percent to $215.7 million while
sales  increased 1 percent to $1,584.2  million.  Tight  operating cost controls
remained in effect throughout the specialty metals segment.

     Operating profit and sales from businesses other than flat-rolled  products
increased 41 percent and 15 percent, respectively, compared to the third quarter
1996 and increased 63 percent and 19 percent,  respectively,  over the 1996 nine
months.  These results  reflected  strong demand from  commercial  aerospace and
chemical  processing  industries  for  specialized  metals such as  nickel-based
superalloys, titanium, niobium, and zirconium.

     Combined  operating  profits  and sales  from  Allegheny  Ludlum and Rodney
Metals fell 17 percent and 1 percent, respectively, for the third quarter and 22
percent and 7 percent,  respectively, for the nine months from the stronger 1996
periods.  Tons  shipped  from  Allegheny  Ludlum and Rodney  Metals  increased 3
percent and 1 percent in the 1997 third quarter and nine months  compared to the
same periods in 1996, but sales dropped due to depressed prices.

     Tons of flat-rolled  specialty metals shipped in the third quarter and nine
months of 1997 were 130,000 and 414,000,  respectively,  compared to 126,000 and
409,000 for the same periods of 1996.  The average  price per ton shipped in the
third quarter was $2,417 compared to $2,554 in the 1996 third quarter.

AEROSPACE AND ELECTRONICS SEGMENT

     Third quarter 1997  operating  profit  decreased 4 percent to $17.7 million
compared  to the same  period in 1996,  and sales  decreased 1 percent to $208.8
million. For the 1997 nine months, operating profit decreased 3 percent to $61.2
million  and sales  decreased 6 percent to $654.0  million  compared to the same
period in 1996.

     For the 1997 third  quarter and nine  months,  Teledyne  Ryan  Aeronautical
experienced  declines  in  sales  and  operating  profit  primarily  due  to the
scheduled  wind-downs of certain phases of the Apache helicopter and Global Hawk
unmanned   aerial  vehicle   programs.   In  September,   1997,   Ryan  received
authorization from the Pentagon to build two additional Global Hawk vehicles and
to begin procuring certain items for a fifth vehicle.  For the nine months ended
September   30,   1997,   nonrecurring   write-offs,   primarily   research  and
development-related  expenses  for  avionics,  resulted in declines in operating

                                       11

profit at Teledyne Controls. New process manufacturing difficulties reduced both
sales and operating profit at Teledyne Continental Motors. Teledyne Electronic
Technologies  continued to be the largest contributor to the segment's sales and
profit for the quarter and nine months  ended  September  30,  1997.  Demand for
electromechanical   relays,   circuit   board   contract   manufacturing,    and
microelectronic hybrid products paced these results.

INDUSTRIAL SEGMENT

     Operating  profit in the third  quarter 1997  increased 39 percent to $12.1
million  compared  to the third  quarter  of 1996,  and sales  rose 4 percent to
$104.3 million. For the 1997 nine months,  operating profit increased 22 percent
to $40.0 million while sales decreased 5 percent to $327.6 million.

     Operating  profit  improved for Teledyne  Metalworking  Products,  formerly
called Teledyne  Advanced  Materials.  This business unit is the largest revenue
and profit  producer in this  segment.  It  manufactures  tungsten  and tungsten
carbide  products,   including  cutting  tools  and  inserts,   for  the  global
metalforming  market.  Also,  sales and operating  profit  improved for Teledyne
Specialty  Equipment's  mining and  construction  equipment and material handler
businesses.  Shipments  of  Fluid  Systems'  metal  stamping  dies  and  plastic
compression  molds  declined for the 1997 nine months as the Company phases down
this business.

CONSUMER SEGMENT

     Operating  profit in the 1997 third quarter  almost tripled to $9.3 million
compared to the third quarter 1996,  and sales grew 10 percent to $75.0 million.
For the 1997 nine months,  operating  profit more than doubled to $25.9  million
and sales increased 9 percent to $226.5 million from the comparable 1996 period.
Profit  improved at all of the segment's  operating  companies.  Teledyne  Water
Pik's  improvement was particularly  strong due to the favorable  performance of
new products and cost  reductions.  Sales  improved at Teledyne Laars due to the
successful  introduction  of a new pool heater  product and  increased  seasonal
demand for commercial water heating systems.

SPECIAL ITEMS

     Special items  resulted in a net after-tax  gain of $3.9 million,  or $0.02
per share,  in the 1997 third  quarter.  This  after-tax gain included a gain on
sale of Teledyne  Economic  Development  which was partially  offset by a charge
relating to legal  matters.  Third quarter 1996 special items reduced  after-tax
income by $26.3 million, or $0.15 per share, primarily due to charges related to
merger and restructuring.

     In addition,  the nine months ended September 1997 included after-tax gains
of $17.0 million on the sale of the Company's  investment in Semtech Corporation
common stock,  $9.2 million on the sale of the  Company's  investment in Nitinol
Development Corporation, and $1.9 million on other investments. These gains were
partially offset by after-tax charges of $4.1 million for a settlement of a U.S.
government  contract dispute related to a unit divested in 1995, $3.5 million to
write-off a research  and  development  venture and $6.3 million from merger and
restructuring costs.

     In addition to the merger and restructuring costs discussed above, the nine
months ended September 30, 1996 also included an after-tax gain of $24.8 million
on the sale of the Company's  defense  vehicle  business  partially  offset by a
charge of $3.6 million for costs related to a Teledyne, Inc. proxy contest.

     Net gains from special items are expected to continue as Allegheny Teledyne
proceeds with previously  announced  non-strategic  divestitures and the sale of
surplus real estate holdings.

                                       12

NEW ACCOUNTING PRONOUNCEMENTS

     In February 1997, the Financial Accounting Standards Board issued Statement
No. 128,  "Earnings  per Share," which is required to be adopted on December 31,
1997. At that time, the Company will be required to change the method  currently
used to compute  earnings per share and to restate all prior periods.  Under the
new requirements for calculating primary earnings per share, the dilutive effect
of stock  options  will be  excluded.  The impact of this change on earnings per
share for the three and nine months  ended  September  30, 1997 and for the same
periods in 1996 was not material.

     Financial   Accounting   Standards  Board  Statement  No.  130,  "Reporting
Comprehensive  Income," and Financial  Accounting  Standards Board Statement No.
131, "Disclosures about Segments of an Enterprise and Related Information," were
also issued in 1997.  These  statements  will be adopted by the Company in 1998,
and are not  expected to have a material  effect on the  consolidated  financial
statements.

INCOME TAXES

     The Company's effective tax rate declined to 36.7 percent and 38.0 percent,
respectively,  for the 1997 third  quarter and nine months from 54.9 percent and
41.7  percent,  respectively,  for the same  periods  in 1996  primarily  due to
non-deductible business combination costs incurred in 1996.

FINANCIAL CONDITION AND LIQUIDITY

     Working capital increased to $695.3 million at September 30, 1997, compared
to $614.0 million at December 31, 1996. The current ratio  increased to 2.3 from
2.0 in this same period.  The increase in working capital was primarily due to a
reclassification  to current  assets of a tax refund  formerly  carried in other
assets, higher inventories and lower accounts payable balances.

     In the first nine months of 1997,  cash generated from operations of $141.0
million,  proceeds from the sales of businesses and investments of $58.4 million
and proceeds  from the exercise of stock  options of $34.6  million were used to
purchase treasury stock of $86.7 million, pay dividends of $84.3 million, invest
$69.3 million in capital  equipment and business  expansion and reduce long-term
debt by $23.3 million.  These transactions plus cash on hand at the beginning of
the year  resulted in a cash  position of $32.9  million at September  30, 1997.
Capital expenditures for 1997 are expected to approximate $100 million.

     In mid-March 1997, the Company's Board of Directors authorized a 12 million
share  repurchase  program.  As of October 31, 1997, the company had repurchased
3.7 million  shares on the open market for a cost of $106.8 million at per-share
prices  ranging  from $25 1/8 to $32 3/4.  However,  the average  common  shares
outstanding  is  slightly  higher than in the third  quarter of 1996  because of
stock  option  exercises  net of share  repurchases.  On October 31,  1997,  the
Company announced that it had terminated its stock repurchase program.

     The Company  redeemed the  Teledyne,  Inc. 7%  subordinated  debentures  on
September 23, 1997. Payment was made in an amount equal to 100% of the principal
amount of the debentures, in the aggregate amount of $19.5 million, plus accrued
interest to the  redemption  date.  

     On  October  3,  1997,  the  Company  announced  that the sale of  Teledyne
Economic  Development had been completed.  On October 31, 1997, the Company sold
the assets of Teledyne Packaging for approximately $31 million. These are two of
eight non-strategic businesses identified by the Company for divestiture earlier
in the year.

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

                                       13

     On October 23, 1997,  the Board of Directors  declared a regular  quarterly
dividend of $0.16 per share of common  stock.  The dividend is payable  November
28, 1997 to shareholders of record at the close of business November 14, 1997.


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 Comprehensive  Environmental  Response,
Compensation  and Liability  Act,  commonly  known as Superfund,  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 $36 million at
September 30, 1997. Based on currently  available  information,  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,   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.

    With respect to  proceedings  brought under the federal  Superfund  laws, or
similar  state  statutes,  the  Company  has been  identified  as a  potentially
responsible  party at approximately  35 such sites,  excluding those at which it
believes it has no future liability.  The Company's  involvement is very limited
or de  minimus  at  approximately  20 of these  sites,  and the  potential  loss
exposure with respect to any individual site is not considered to be material.

     In  1996,   Statement   of  Position   96-1,   "Environmental   Remediation
Liabilities,"  which was issued by the American  Institute  of Certified  Public
Accountants,  establishes  accounting standards for recognition of environmental
costs.  This statement,  which became effective in 1997, did not have a material
effect on the consolidated financial statements.

     For additional discussion of environmental matters, see Note 7 of the Notes
to Condensed Consolidated Financial Statements (Unaudited).

     GOVERNMENT CONTRACTS

     A number of the Company's  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 which
involve a risk 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. The Company obtains many U.S. Government
contracts through the process of competitive bidding.  There can be no assurance
that the Company will continue to be successful in having its bids accepted.


                                       14

     Various  claims  (whether  based on U.S.  Government or Company  audits and
investigations  or otherwise)  have been or may be 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. The
False Claims Act permits a person to assert the rights of the U.S. Government by
initiating  a suit under seal against a  contractor  if such person  purports to
have  information  that the  contractor  falsely  submitted  a claim to the U.S.
Government  for payment.  If it chooses,  the U.S.  Government may intervene and
assume control of the case.

     Although  government   contracting  claims  may  be  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
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 7 of the
Notes to Condensed Consolidated Financial Statements (Unaudited).


FORWARD-LOOKING STATEMENTS

     Certain   forward-looking   statements   are  contained  in   "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
Note 7 of the Notes to Condensed Consolidated Financial Statements  (Unaudited),
including statements concerning the expected adequacy of available funds to meet
foreseeable needs,  proposed  acquisitions and divestitures,  the outcome of any
government  inquiries,   litigation  or  other  future  proceedings  related  to
government contract or other matters,  and 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
- -  Environmental"  and "Other  Matters -  Government  Contracts."  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 10-K
for the year ended December 31, 1996.



                                       15



                          PART II.  OTHER INFORMATION



Item 1.  Legal Proceedings

     The Company becomes involved from time to time in various lawsuits,  claims
and  proceedings  relating  to the  conduct  of its  business,  including  those
pertaining to environmental,  government contracting,  product liability, patent
infringement, commercial, employment, employee benefits and stockholder 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
matter is likely to have a material  adverse effect on the Company's  results of
operations for that period.


Item 6.  Exhibits and Reports on Form 8-K

     (a)  Exhibits -
          
          4    Assignment and Assumption Agreements dated as of August 22, 1997
               and First Amendment to Credit Agreement dated as of August 31,
               1997 relating to Credit Agreement dated as of August 30, 1996

          27   Financial data schedule

     (b) Registrant did not file any Form 8-K reports during the quarter for
which this report is filed.


                                       16



                                  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 14, 1997          By /s/ James L. Murdy
                                    ---------------------------------------
                                    James L. Murdy
                                      Executive Vice President, Finance and
                                         Administration and Chief Financial
                                         Officer
                                      (Duly Authorized Officer)


Date: November 14, 1997          By /s/ Dale G. Reid
                                    ---------------------------------------
                                    Dale G. Reid
                                      Vice President - Controller
                                      (Principal Accounting Officer)



                                       17





                                 EXHIBIT INDEX

Exhibit Number      Description                                  Page No.
- --------------      -----------                                  --------

     4              Assignment and Assumption Agreements            19
                    dated as of August 22, 1997 and First
                    Amendment to Credit Agreement dated as
                    of August 31, 1997 relating to Credit 
                    Agreement dated as of August 30, 1996

    27              Financial data schedule                         37





                                       18