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 March 1, 1998

    []     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: 333-26897

                        FAIRCHILD SEMICONDUCTOR CORPORATION 
               (Exact name of registrant as specified in its charter)
                                          
                Delaware                            77-0449095
      (State or other jurisdiction of             (I.R.S.Employer
      incorporation or organization)              Identification No.)



                      333 Western Avenue, Mail Stop 01-00
                          South Portland, Maine  04106
          (Address of principal executive offices, including zip code)
                                          
        Registrant's telephone number, including area code:  (207) 775-8100

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 [   ].

The number of shares outstanding of the issuer's classes of common stock as 
of the close of business on March 31, 1998:



            Title of Each Class                  Number of Shares
            -------------------                  ----------------
                                                     
     Common Stock; $0.01 par value                      100





                FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
                                          
                                       INDEX
           



Part I.  Financial Information                                                     Page

                                                                                
Item 1   Financial Statements

         Condensed Consolidated Statements of Operations (Unaudited)  
             for the Three and Nine Months Ended March 1, 1998 and
             February 23, 1997                                                       3

         Condensed Consolidated Balance Sheets as of March 1, 1998 
             (Unaudited) and May 25, 1997                                            4

         Condensed Consolidated Statements of Cash Flows (Unaudited) 
             for the Three and Nine Months Ended March 1, 1998                       5
                              
         Notes to Condensed Consolidated Financial Statements 
             (Unaudited)                                                             6

Item 2   Management's Discussion and Analysis of Financial Condition and
             Results of Operations                                                   9

Part II.  Other Information

Item 1   Legal Proceedings                                                           16

Item 6   Exhibits and Reports on Form 8-K                                            16

Signature                                                                            17



                                          2


                           PART I.  FINANCIAL INFORMATION
                                          
Item 1.  Financial Statements
                                          
FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
(In millions) (Unaudited)




                                                         Three Months Ended                         Nine Months Ended
                                                   March 1,           February 23,              March 1,           February 23,
                                                    1998                 1997                     1998                 1997
                                                   --------           ------------              --------           -------------
Revenue:
                                                                  
  Net sales - trade                                   $165.1              $147.5                   $479.1               $434.4
  Contract manufacturing - National
    Semiconductor                                       41.5                25.7                    122.8                 75.8
                                                       -----               -----                    -----                 ----
       Total revenue                                   206.6               173.2                    601.9                510.2
Direct costs and allocated expenses:
  Cost of sales - trade                                116.0               111.6                    329.4                332.0
  Cost of contract manufacturing -
    National Semiconductor                              30.9                25.7                     92.3                 75.8
  Research and development                               9.8                 5.1                     24.7                 13.6
  Selling, general and administrative                   24.6                30.6                     66.6                 72.5
  Purchased in-process research and
    development                                         15.5                  --                     15.5                   --
  Restructuring of operations                             --                  --                       --                  5.3
                                                       -----               -----                    -----                -----
       Total operating costs and expenses              196.8               173.0                    528.5                499.2
                                                       -----               -----                    -----                -----
Operating income                                         9.8                                         73.4                     
Interest, net                                           12.1                  --                     33.8                   --
Other expense                                           --                   0.5                       --                  1.4
                                                       -----               -----                    -----                -----
Income (loss) before income taxes and
  cumulative effect of change in
  accounting principle                                  (2.3)               39.6

Revenues less direct and allocated
  expenses before income taxes                                             $(0.3)                                         $9.6
                                                                            =====                                        =====
Income tax expense (benefit)                         (1.7)                                          13.0
                                                     -----                                         -----
Income (loss) before cumulative effect of
  change in accounting principle                     (0.6)                                          26.6
                   
Cumulative effect of change in
  accounting principle, net of tax
  effect of $0.8 million                             (1.5)                                          (1.5)
                                                     -----                                          -----
Net income (loss)                                   $(2.1)                                          $25.1
                                                     =====                                          =====



See accompanying Notes to Condensed Consolidated Financial Statements.


                                          3


FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)



                                                          (Unaudited)
                                                            March 1,                May 25,
                                                             1998                    1997
                                                           ---------                -------

ASSETS
                                                                                
Current assets:
  Cash                                                       $ 12.4                  $ 40.7
  Receivables, net                                             86.6                    79.6
  Inventories                                                  99.6                    73.1
  Prepaid expenses and other current assets                    14.4                    16.6
  Deferred income taxes                                         2.1                     2.1
                                                              -----                   -----
      Total current assets                                    215.1                   212.1

  Property, plant and equipment, net                          334.2                   295.0
  Deferred income taxes                                        16.8                    17.8
  Intangibles, net                                             32.3                      --
  Other assets                                                 30.7                    29.4
                                                              -----                   -----
      Total assets                                           $629.1                  $554.3
                                                              =====                   =====
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of long-term debt                          $ 12.4                    11.0
  Accounts payable                                             65.0                    77.1
  Accrued expenses and other current liabilities               65.1                    40.1
                                                              -----                   -----
      Total current liabilities                               142.5                   128.2

Long-term debt, less current portion                          442.0                   409.0
Other liabilities                                               0.4                     0.4
                                                              -----                   -----
      Total liabilities                                       584.9                   537.6

Commitments and contingencies 

Stockholders' Equity:

  Common stock                                                   --                      --
  Additional paid-in capital                                   12.0                     9.6
  Retained earnings                                            32.2                     7.1
                                                              -----                   -----
      Total stockholders' equity                               44.2                    16.7
                                                              -----                   -----
      Total liabilities and stockholders' equity             $629.1                  $554.3
                                                              =====                   =====


See accompanying Notes to Condensed Consolidated Financial Statements.

                                          4

 

FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  
(In millions) (Unaudited)



                                                                    Three Months                   Nine Months
                                                                       Ended                          Ended
                                                                      March 1,                       March 1,
                                                                        1998                           1998
                                                                       ------                         -----
                                                                    
Operating activities:

  Net income (loss)                                                    $(2.1)                          $25.1

Addback non-cash adjustments to net income (loss):
   Cumulative effect of change in accounting principle                   1.5                             1.5
   Depreciation and amortization                                        22.2                            62.5
   Loss on disposal of fixed assets                                      0.2                             0.7
   In-process research and development                                  15.5                            15.5
   Deferred income taxes                                                (2.8)                            1.8
Changes in certain assets and liabilities, net:
   Accounts receivable                                                   5.7                             6.9
   Inventories                                                          (7.8)                          (12.9)
   Prepaid expenses and other current assets                            (2.4)                            2.5
   Other assets                                                           --                             0.1
   Current liabilities                                                   4.4                             5.0
                                                                       -----                           -----
         Cash provided by operating activities                          34.4                           108.7

Investing activities:
   Capital expenditures                                                (21.8)                          (49.3)
   Purchase of molds and tooling                                        (1.3)                           (4.2)
   Purchase of Raytheon Semiconductor, Inc.,
      net of cash acquired                                            (116.8)                         (116.8)
                                                                       -----                           -----
         Cash used by investing activities                            (139.9)                         (170.3)

Financing activities:
   Repayment of long-term debt                                         (50.1)                          (55.6)
   Issuance of long-term debt                                           90.0                            90.0
   Debt issuance costs                                                  (1.1)                           (1.1)
                                                                       -----                           -----
         Cash provided by financing activities                          38.8                            33.3
                                                                       -----                           -----

Net change in cash and cash equivalents                                (66.7)                          (28.3)
Cash and cash equivalents at beginning of period                        79.1                            40.7
                                                                       -----                           -----
Cash and cash equivalents at end of period                             $12.4                           $12.4
                                                                       =====                           =====



Cash paid for interest and taxes was $1.9 million and $5.0 million, 
respectively, for the three-month period ended March 1, 1998, and $24.5 
million and $8.3 million, respectively, for the nine-month period ended March 
1, 1998.

See accompanying Notes to Condensed Consolidated Financial Statements.

                                          5

 

FAIRCHILD SEMICONDUCTOR CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  
(Unaudited)

Note 1 -  Basis of Presentation

     The Condensed Consolidated Balance Sheets of Fairchild Semiconductor 
Corporation (the "Company") as of March 1, 1998 and May 25, 1997 and the 
Condensed Consolidated Statements of Operations and Cash Flows for the 
three-and nine-month periods ended March 1, 1998 were prepared by the 
Company.  The Combined Condensed Statements of Operations of the Fairchild 
Semiconductor Business (the "Business") for the three- and nine-month periods 
ending February 23, 1997 include all revenues and costs attributable to the 
Business as it was operated within National Semiconductor Corporation 
("National"), including allocations for shared facilities and overhead.  In 
addition, National performed cash management on a centralized basis.  As a 
result, receivables, liabilities and cash receipts and payments were not 
identifiable on a business specific basis.  Given these constraints, certain 
supplemental cash flow information is presented in lieu of statements of cash 
flows (Note 3).  In the opinion of management, the accompanying condensed 
consolidated financial statements as of and for the three- and nine-month 
periods ended February 23, 1997 contain all adjustments (consisting of only 
normal recurring items) necessary to present fairly the financial position 
and results of operations of the Company.  The allocations and estimates in 
the Combined Condensed Statements of Operations as of and for the three- and 
nine-month periods ended February 23, 1997 were based on assumptions that 
management believes were reasonable under the circumstances. Interim results 
of operations are not necessarily indicative of the results to be expected 
for the full year. This report should be read in conjunction with the 
financial statements and notes thereto included in the special financial 
report on Form 10-K for the fiscal year ended May 25, 1997 and the Company's 
Registration Statement filed on Form S-4 dated July 9, 1997.

Note 2 - Inventories

The components of inventories are as follows:



                                              March 1,       May 25,
                                               1998           1997
                                              -------        -------
                                                   (In millions)
                                                         
      Raw materials                           $12.7            $8.8
      Work in process                          62.6            43.4
      Finished goods                           24.3            20.9
                                              -----           -----
         Total inventories                    $99.6           $73.1
                                              =====           =====


                                          6


Note 3  -  Supplemental Cash Flow Information

     As described in Note 1, National's cash management system was not 
designed to trace centralized cash and related financing transactions to the 
specific cash requirements of the Business.  In addition, National's 
corporate transaction systems were not designed to track receivables and 
certain liabilities and cash receipts and payments on a business specific 
basis.  Given these constraints, the following unaudited data are presented 
to facilitate analysis of key components of cash flow activity: 



                                                              Three Months               Nine Months
                                                                 Ended                      Ended
                                                              February 23,               February 23,
                                                                  1997                       1997
                                                              ------------               ------------
                                                                           (In millions)

                                                                                      
Operating activities:

   Revenues less expenses                                        $(0.3)                      $9.6
   Depreciation and amortization                                  19.1                       56.7
   Loss on disposal of fixed assets, molds and tooling             0.3                        0.5
   Decrease in inventories                                         5.9                       25.8
   Decrease (increase) in prepaid expenses and
      other current assets                                         0.7                       (0.1)
   Decrease in other assets                                        0.4                        1.1
   Decrease in accounts payable                                   (7.0)                     (23.3)
   Increase in accrued expenses and other liabilities              6.9                       16.0
                                                                 -----                      -----
            Cash provided by operating activities                 26.0                       86.3

Investing activities: 
   Capital expenditures                                           (2.8)                     (33.4)
   Purchase of molds and tooling                                  (2.0)                      (4.8)
   Transfers of capital equipment from                             
      National Semiconductor                                      (3.3)                      (3.3)
                                                                 -----                      ------
            Cash used by investing activities                     (8.1)                     (41.5)
                                                                 -----                      ------
Net financing provided to National Semiconductor *              $ 17.9                     $ 44.8
                                                                 =====                      ======


                  
*  Net financing provided to National Semiconductor does not necessarily 
   represent the cash flows of the Business, or the timing of such cash flows,
   had it operated on a stand-alone basis. 

Note 4 - Long-term Debt

     On December 31, 1997, the Company entered into an amended and restated 
Credit Agreement with a syndicate of financial institutions.  Specifically, 
the amount available under the Revolving Credit Facility was increased from 
$75 million to $130 million.  In addition, certain restrictive covenants were 
amended in order to permit the acquisition of Raytheon Semiconductor, Inc. 
(Note 5).  As of March 1, 1998, no amounts were outstanding under the 
Revolving Credit Facility.

                                          7


Note 5 - Acquisitions

     On December 31, 1997, the Company acquired all of the outstanding common 
stock of Raytheon Semiconductor, Inc. ("Raytheon") for approximately $117 
million in cash plus transaction expenses.  Raytheon, based in Mountain View, 
California, designs, manufactures and markets high-performance analog and 
mixed signal integrated circuits for the personal computer, communications, 
broadcast video and industrial markets.  The purchase price was financed 
through a combination of existing cash and borrowings under a new $90 million 
Tranche C term loan within the Company's Senior Term Facility.  In 
conjunction with the acquisition, the Company also refinanced its Tranche B 
term loan with the remaining proceeds from the new Tranche C term loan.  The 
Tranche C term loan matures on March 11, 2003, and bears interest based on 
either the bank's base rate or the Eurodollar rate at the option of the 
Company.

     The acquisition was accounted for as a purchase as of December 31, 1997, 
and the results of operations of Raytheon have been included since that date. 
The purchase price was allocated to all identifiable tangible and intangible 
assets and assumed liabilities based on their fair values, including $32.9 
million allocated to various intangible assets and $15.5 million to 
in-process research and development. The in-process research and development 
was expensed to operations during the third quarter.  The intangible assets 
are being amortized over periods ranging from 3 to 15 years.

Note 6 - Change in Accounting Principle

     Effective in the third quarter of fiscal 1998, Fairchild adopted the 
provisions of EITF Issue 97-13 "Accounting for Business Process Reengineering 
Costs."  This Issue requires companies to write-off business process 
reengineering costs that had been previously capitalized.  The Company had 
been capitalizing such costs in conjunction with its enterprise software 
implementation project.  The Issue requires companies to write-off these 
costs in the quarter that contains November 20, 1997.  As the guideline for 
adoption was issued late in the Company's quarter ended November 23, 1997, 
the Company is applying the change for the first time in this quarter. The 
majority of the amount to be written off was capitalized prior to the second 
quarter of fiscal 1998.  The amount incurred in the second quarter of fiscal 
1998 which would have been charged to expense as a result of this Issue is 
immaterial to net income. The cumulative effect of adoption of this Issue 
resulted in a charge of $1.5 million, net of taxes of $0.8 million.  Of the 
pre-tax write-off, $1.6 million applies to costs incurred in fiscal 1998, 
while $0.7 million applies to costs incurred in fiscal 1997.  

Note 7 - Reclassifications

     Certain amounts in the unaudited financial statements for the three and 
nine-month periods ended February 23, 1997 have been reclassified to conform 
to the presentation in the unaudited financial statements for the three and 
nine-month periods ended March 1, 1998. 

                                          8

               
Item 2.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations.
 
Overview
 
     Fairchild Semiconductor Corporation (the "Company") is a leading 
designer, manufacturer and supplier of high-performance logic, non-volatile 
memory, discrete power and signal technology and analog and mixed signal 
semiconductors, serving the telecommunications, consumer, industrial, 
personal systems and automotive markets.  The results of operations for the 
third quarter and first nine months of fiscal 1997 (three- and nine-month 
periods ended February 23, 1997) reflect the operating results of the 
Fairchild Semiconductor Business (the "Business") of National Semiconductor 
Corporation ("National"), and are not necessarily indicative of the results 
that would have been obtained as a stand-alone company.  This is due in part 
to the fact that National allocated to the Business certain corporate and 
other overhead costs at levels higher than those experienced as a stand-alone 
company.  In addition, the Business, prior to the establishment of the 
Company, provided manufacturing services to National at cost and now provides 
such services at higher prices.    

     The Company's results for the three and nine months ended March 1, 1998 
consist of 14 and 40 weeks of activity, respectively, compared to 13 and 39 
weeks, respectively, for the three and nine months ended February 23, 1997.

Results of Operations

     Net income (loss) was $(2.1) million and $25.1 million for the third 
quarter and first nine months of fiscal 1998, respectively. As a stand-alone 
operation in fiscal 1998, the Company incurred interest expense and income 
tax expense (benefit) of $12.1 million and $(1.7) million, respectively, in 
the third quarter of fiscal 1998 and $33.8 million and $13.0 million, 
respectively, in the first nine months of fiscal 1998, that the Business did 
not incur in the comparable periods of fiscal 1997.  Net income for the three 
and nine months ended March 1, 1998 includes one-time non-recurring charges 
for the write-off of purchased in-process research and development associated 
with the acquisition of Raytheon Semiconductor, Inc. ("Raytheon") ($15.5 
million) and an after-tax charge for the cumulative effect of a change in 
accounting principle pertaining to certain business process reengineering 
costs associated with the Company's enterprise software system implementation 
($1.5 million) which had been previously capitalized.  Excluding these 
one-time non-recurring charges, net income was $14.9 million and $42.1 
million, respectively, for the three and nine months ended March 1, 1998. 

     Operating income was $9.8 million and $73.4 million in the third quarter 
and first nine months of fiscal 1998, respectively, compared to revenues less 
direct and allocated expenses before income taxes of $(0.3) million and $9.6 
million in the comparable periods of fiscal 1997.  Excluding one-time charges 
for in-process research and development for the three and nine months ended 
March 1, 1998 and for restructuring of operations for the nine months ended 
February 23, 1997 ($5.3 million), operating income was $25.3 million and 
$88.9 million, respectively, for the three and nine months ended March 1, 
1998, compared to revenues less direct and allocated expenses before income 
taxes of $(0.3) million and $14.9 million, respectively, for the three and 
nine months ended February 23, 1997.  This increase is primarily attributable 
to gross profit on contract manufacturing services of $10.6 million and $30.5 
million, respectively, in the third quarter and first nine months of fiscal 
1998.  In the comparable periods of fiscal 1997, these revenues were recorded 
at cost.  In addition, the Company experienced higher trade revenues as a 
result of

                                          9


the acquisition of Raytheon and improved market conditions, higher trade 
gross profit due to improved factory utilization, improved pricing and the 
favorable effect of currency devaluations in Southeast Asia on manufacturing 
costs. Excluding one-time non-recurring charges, depreciation and 
amortization of $22.2 million and $62.5 million in the third quarter and 
first nine months of fiscal 1998, respectively, and $19.1 million and $56.7 
million in the comparable periods of fiscal 1997, and other expense of $0.5 
million and $1.4 million in the third quarter and first nine months of fiscal 
1997, respectively, earnings before interest, taxes and depreciation and 
amortization ("EBITDA") were $47.5 million and $151.4 million in the third 
quarter and first nine months of fiscal 1998, respectively, compared to $19.3 
million and $73.0 million in the comparable periods of fiscal 1997.  EBITDA 
is presented because the Company believes that it is a widely accepted 
financial indicator of an entity's ability to incur and service debt.  EBITDA 
should not be considered as an alternative to net income, operating income, 
or other consolidated operations and cash flow data prepared in accordance 
with generally accepted accounting principles, as an indicator of the 
operating performance of the Company, or as an alternative to cash flows as a 
measure of liquidity. 

Revenues

     The Company's revenues consist of trade sales to unaffiliated customers 
(79.9% and 79.6% of total revenues in the third quarter and first nine months 
of fiscal 1998, respectively, and 85.2% and 85.1% in the comparable periods 
of fiscal 1997) and revenues from contract manufacturing services provided to 
National (20.1% and 20.4% of total revenues in the third quarter and first 
nine months of fiscal 1998, respectively, and 14.8% and 14.9% in the 
comparable periods of fiscal 1997).  

     Trade sales increased 11.9% to $165.1 million in the third quarter of 
fiscal 1998 compared to $147.5 million in the third quarter of fiscal 1997. 
On a year-to-date basis, trade sales increased 10.3% to $479.1 million 
compared to $434.4 million for the comparable period of fiscal 1997.  Trade 
sales for the three and nine months ended March 1, 1998 include those of 
Raytheon since the acquisition.  Excluding Raytheon, trade sales increased 
3.9% and 7.6% for the three and nine months ended March 1, 1998, 
respectively, over the comparable periods of fiscal 1997.  

     Logic trade sales increased 9.3% and 11.3% in the third quarter and 
first nine months of fiscal 1998, respectively, over the comparable periods 
of fiscal 1997.  The increase was driven by a significant increase in unit 
volume, reflecting strong market demand, which offset a decrease in average 
selling prices. In the third quarter of fiscal 1998, CMOS trade sales 
increased 19.3% over the third quarter of fiscal 1997, offsetting a decrease 
of 2.5% in Bipolar trade sales, reflective of the general market trend 
favoring CMOS.  On a year-to-date basis, CMOS and Bipolar trade sales 
increased 16.7% and 5.2%, respectively, over the comparable periods of fiscal 
1997.  

     Discrete trade sales increased 16.3% and 22.4% in the third quarter and 
first nine months of fiscal 1998, respectively, over the comparable periods 
of fiscal 1997.  The increase was due almost entirely to higher average 
selling prices, driven by new product introductions and a favorable sales 
mix, as unit volume was down slightly.  Small Signal trade sales increased 
31.5% in the third quarter of fiscal 1998 over the third quarter of fiscal 
1997 due to sales of new DMOS products targeted at battery management 
applications.  Power sales were flat quarter over quarter, as new DMOS 
product revenues offset declining revenues in certain mature products. On a 
year-to-date basis, Small Signal and Power trade sales increased 36.6% and 
5.5%, respectively, over the comparable period of fiscal 1997.

                                          10


     Memory trade sales decreased 21.4% and 16.5% in the third quarter and 
first nine months of fiscal 1998, respectively, from the comparable periods 
of fiscal 1997.  The decrease was driven by lower prices impacting all 
product lines due to competitive pressures, partially offset by higher 
volume, particularly in E2PROM.  E2PROM trade sales decreased 2.0% in the 
third quarter of fiscal 1998 from the third quarter of fiscal 1997, but have 
increased 10.4% in the first nine months of fiscal 1998 over the first nine 
months of fiscal 1997. In a declining market, EPROM trade sales decreased 
45.5% and 47.2% in the third quarter and first nine months of fiscal 1998, 
respectively, from the comparable periods of fiscal 1997.

     Geographically, 35%, 23% and 42% of trade sales were derived in North 
America, Europe and Asia/Pacific, respectively, in the third quarter of 
fiscal 1998, compared to 38%, 20% and 42% in the third quarter of fiscal 
1997.  Trade sales in Europe increased 29.5% over a year ago, Asia/Pacific 
increased 11.5%, despite deteriorating economic conditions in the region, and 
North America increased 3.2%.  Excluding Raytheon, North America trade sales 
were down 8.5% due primarily to softer sales into the distribution channel 
and lower prices. On a year-to-date basis, 36%, 21% and 43% of trade sales 
were derived in North America, Europe and Asia/Pacific, respectively, 
compared to 39%, 20% and 41% in the first nine months of fiscal 1997.  Trade 
sales in all regions were higher in the first nine months of fiscal 1998 
compared to a year ago.  Trade sales increased 3.8% and 19.6% in North 
America and Europe, respectively, the result of improved market conditions 
and the acquisition of Raytheon.  Despite soft economic conditions over the 
last several months in Asia/Pacific, trade sales in the region have increased 
11.9% in the first nine months of 1998 over a year ago.

     Contract manufacturing revenues increased 61.5% to $41.5 million in the 
third quarter of fiscal 1998 compared to $25.7 million in the third quarter 
of fiscal 1997.  On a year-to-date basis, contract manufacturing revenues 
increased 62.0% to $122.8 million, compared to $75.8 million for the 
comparable period in fiscal 1997.  This increase, when normalized for higher 
prices which include a markup in fiscal 1998, reflects greater demand from 
National during these periods as compared to the comparable periods of fiscal 
1997.

Gross Profit

     Gross profit increased 66.3% to $59.7 million in the third quarter of 
fiscal 1998, compared to $35.9 million in the third quarter of fiscal 1997.  
On a year-to-date basis, gross profit increased 76.0% to $180.2 million from 
$102.4 million for the comparable period of fiscal 1997. Included in gross 
profit in the third quarter and first nine months of fiscal 1998 is $10.6 
million and $30.5 million, respectively, attributable to contract 
manufacturing services provided to National.  In the comparable periods of 
fiscal 1997, these revenues were recorded at cost.  Gross trade profit 
(excluding contract manufacturing) increased 36.8% and 46.2% in the third 
quarter and first nine months of fiscal 1998, respectively, over the 
comparable periods of fiscal 1997.  As a percentage of trade sales, gross 
trade profits were 29.7% and 31.2% in the third quarter and first nine months 
of fiscal 1998, respectively, compared to 24.3% and 23.6% in the comparable 
periods of fiscal 1997.  The increase in gross trade profit as a percentage 
of trade sales was due to higher average selling prices, increased factory 
utilization due to improved market conditions and the favorable effects of 
currency devaluations in Southeast Asia on the Company's manufacturing costs.

                                          11

 
Research and Development

     Research and development expenses ("R&D") were $9.8 million, or 5.9% of 
trade sales in the third quarter of fiscal 1998, compared to $5.1 million, or 
3.5% of trade sales in the third quarter of fiscal 1997.  On a year-to-date 
basis, R&D was $24.7 million, or 5.2% of trade sales, compared to $13.6 
million, or 3.1% of trade sales, for the comparable period of fiscal 1997.  
The increase in R&D is driven by higher spending to support new product 
development, reflecting renewed emphasis on R&D efforts as a stand-alone 
company.  R&D efforts are focused on the Company's growth products:  CMOS 
Logic, Power, E2PROM and Analog.  In the third quarter and first nine months 
of fiscal 1998, R&D expenditures were 9.5% and 8.8% of trade sales, 
respectively, for these growth products, and 1.0% and 0.8% of trade sales, 
respectively, for the Company's mature products (Bipolar Logic, Small Signal 
Discretes and EPROM).  In the comparable periods of fiscal 1997, R&D 
expenditures of the Business primarily consisted of allocations from National.

Selling, General and Administrative
              
     Selling, general and administrative expenses ("SG&A") were $24.6 
million, or 14.9% of trade sales, in the third quarter of fiscal 1998, 
compared to $30.6 million, or 20.7% of trade sales, in the third quarter of 
fiscal 1997.  On a year-to-date basis, SG&A was $66.6 million, or 13.9% of 
trade sales, compared to $72.5 million, or 16.7% of trade sales for the 
comparable period of fiscal 1997. Excluding one-time retention bonuses of 
$10.8 million and $14.1 million charged in the three and nine months ended 
February 23, 1997, respectively, SG&A was $19.8 million, or 13.4% of trade 
sales in the third quarter of fiscal 1997 and $58.4 million, or 13.4% of 
trade sales, for the nine months ended February 23, 1997.  The increase in 
SG&A as a percentage of trade sales for the quarter and year-to-date after 
elimination of retention bonuses is primarily related to inefficiencies 
experienced while operating under transition service agreements with National.

Restructuring

     The first nine months of fiscal 1997 included a one-time restructuring 
charge of $5.3 million for severance and other costs directly attributable to 
a workforce reduction. 

Interest, Net

     Interest, net was $12.1 million and $33.8 million in the third quarter 
and first nine months of fiscal 1998, respectively, as a result of 
indebtedness incurred concurrent with the establishment of the Company as an 
independent entity, which occurred in the fourth quarter of fiscal 1997, and 
the purchase of Raytheon in the third quarter of fiscal 1998.  In the 
comparable periods of fiscal 1997, the Business was allocated net interest 
expense from National. This amount is included in other expense.

Other Expenses

     Other expense was $0.5 million and $1.4 million in the third quarter and 
first nine months of fiscal 1997, respectively, consisting primarily of net 
interest expense allocated to the Business by National.  There were no 
comparable amounts incurred in the comparable periods of fiscal 1998.

                                          12

 
     In the third quarter of fiscal 1998, the Company took a pre-tax charge 
of $15.5 million for purchased in-process research and development in 
conjunction with the acquisition of Raytheon and an after-tax charge of $1.5 
million for the cumulative effect of an accounting change pertaining to 
treatment of certain costs associated with the Company's enterprise software 
system implementation. The costs, relating to activities to assess the new 
system's capabilities in light of the Company's current business processes, 
were previously capitalized with the cost of the software.  EITF Issue 97-13, 
dated November 20, 1997, requires companies to expense such costs as incurred.

Income Taxes

     Income tax expense (benefit) was $(1.7) million and $13.0 million in the 
third quarter and first nine months of fiscal 1998, respectively.  Including 
the tax benefit from the cumulative effect of change in accounting principle, 
income taxes are recorded at an effective tax rate of 32% for the nine months 
ended March 1, 1998.  During the third quarter, the Company reduced its 
effective tax rate from 35% to 32%, the impact of which was recorded in the 
third quarter.  In the comparable periods of fiscal 1997, the Business did 
not record a tax provision or pay income taxes as it operated as a division 
of National.   

Liquidity and Capital Resources

      As of March 1, 1998, the Company's cash balance was $12.4 million, a 
decrease of $28.3 million from May 25, 1997.  In addition, the Company had 
available a Revolving Credit Facility of $130 million on March 1, 1998, under 
which no amounts were outstanding.  The Business had no cash as of February 
23, 1997, as cash management was centralized by National and amounts were not 
identifiable on a business specific basis.

     In the third quarter and first nine months of fiscal 1998, the Company 
generated sufficient cash from operations to fund its research and 
development, capital expenditure and debt service requirements. Additionally, 
the Company used $75 million of its existing cash to fund in part the 
acquisition of Raytheon. Research and development expenditures are made 
primarily to fund new product development.  Capital expenditures in the third 
quarter and first nine months of fiscal 1998 and for the remainder of the 
fiscal year are being made primarily to increase capacity in the Company's 
manufacturing facilities and to purchase and install an enterprise-wide 
information system.   The Company expects that its existing cash together 
with available funds from its amended Senior Credit Facilities, and funds 
generated from operations, will be sufficient to meet its investing and 
financing requirements for the next twelve months.

     The Company utilizes financial instruments to hedge its overall exposure 
to the effects of foreign currency and interest rate fluctuations.  The 
Company utilizes short-term forward contracts to hedge currency exposure when 
deemed necessary for expenses denominated in Malaysian ringgit and  
Philippine pesos, as well as revenues denominated in Japanese yen and the 
major European currencies.  The recent devaluation of several currencies in 
Southeast Asia against the U.S. dollar has not had, nor does the Company 
presently expect it to have, a direct material adverse effect on the 
Company's results of operations or financial condition.  However, the 
economic conditions that have led to or are reflected by such devaluations 
are expected to negatively impact the Company's operating results.  See 
"Outlook and Business Risks."  The Company currently benefits from lower 
dollar-denominated expenses incurred by its manufacturing operations in 
Southeast Asia.  Deferred gains from hedging transactions were immaterial to 
the financial statements in the third quarter and first nine months of fiscal 
1998.  The Company does not speculate in these financial instruments. 

                                          13


Outlook and Business Risks             

     The statements contained under this heading and in the Liquidity and 
Capital Resources section of Management's Discussion and Analysis, other than 
statements of historical facts, are forward looking statements based on 
current expectations and management's estimates, which involve risks and 
uncertainties. Actual results may differ materially from those set forth in 
such forward looking statements.  

     The following factors may affect the Company's operating results for 
fiscal 1998: (i) the potential effect of the Company's substantially 
leveraged financial condition on its liquidity, its ability to fund capital 
expenditures, working capital and research and development and its ability to 
withstand adverse general economic, market or competitive conditions and 
developments; (ii) restrictive covenants contained in the Company's debt 
instruments that could limit its ability to borrow additional funds, dispose 
of or acquire assets or fund capital expenditures; (iii) the highly cyclical 
and competitive nature of the semiconductor industry; (iv) the Company's 
dependence on continued demand for the end-products such as personal 
computers, telecommunications, automotive, and consumer and industrial 
electronic goods that incorporate the Company's products; (v) the need to 
design, develop, manufacture, market and support new products in order to 
remain competitive in the Company's markets; (vi) the Company's dependence on 
sales to National Semiconductor; (vii) the Company's dependence on the 
availability and cost of new materials used in its products and upon key 
subcontractors providing it with wafer fabrication, assembly and test 
services; (viii) the Company's reliance on complex manufacturing processes 
and its sensitivity to maintaining yields, efficiencies and continuous 
operations; (ix) uncertainties and legal risks associated with the dependence 
on, and potential disputes concerning, patents and other intellectual 
property rights; and (x) foreign currency and other risks associated with 
operating a business internationally.  

     Soft market conditions in the semiconductor industry, which have emerged 
over the last several months, resulting in decreased demand and increased 
price pressures, will negatively impact the Company's trade revenues and 
gross profit in the fourth quarter.  The Company expects its trade revenues 
in the fourth quarter to be below its third quarter results.  In addition, 
National has informed the Company that their demand will be significantly 
lower in the Company's fourth quarter.  This will result in lower contract 
manufacturing revenues in the fourth quarter as compared to the third 
quarter, and will negatively impact factory utilization, particularly in the 
6-inch fab in South Portland, Maine.  The Company does not expect contract 
manufacturing revenues to return to levels generated to date in fiscal 1998 
for the foreseeable future. The Company's plan in the coming year is to 
utilize this capacity to manufacture its own products.  National, under terms 
of the Asset Purchase Agreement, is obligated to purchase an aggregate of 
$330 million of contract manufacturing services during the 39 month period 
which began March 11, 1997.  Despite the reduction in demand for the fourth 
quarter, National remains fully compliant with the revenue targets mandated 
by the Agreement.

     The Company relies on certain subcontractors for wafer fabrication and 
assembly and test services.  In particular, the Company utilizes NS 
Electronics (Bangkok) Ltd. ("NS Electronics") as a subcontractor for a 
significant portion of assembly and test services for its non-volatile memory 
products.  NS Electronics has common ownership and business and management 
relationships with Alphatec Electronics Public Company Ltd. ("Alphatec").  
Alphatec has recently reported financial difficulties, and its ability to 
continue its current operations and the impact of such on the operations of 
NS Electronics are uncertain. The Company's contract with NS Electronics 
expired on November 23, 1997 and negotiations to renew the contract are in 
progress.  While negotiations continue, 

                                          14


the parties have agreed to operate under the pricing arrangements of the
proposed contract, which are generally favorable to the Company.  The Company
continues to explore sourcing alternatives, including other subcontractors and
expansion of internal capacity.  There can be no assurance that the Company
would be able to replace any loss of assembly or test services as a result of
adverse developments affecting Alphatec and NS Electronics, nor any assurance
that such services could be replaced on terms equally favorable to the Company. 
Accordingly, should NS Electronics cease or sharply curtail its operations in
the near future, there could be a material adverse effect on the Company's
results of operations in fiscal 1998. 

     In the fourth quarter of fiscal 1997, the Company commenced its 
enterprise software system implementation project for the purpose of 
separating from National's business systems.  The software, which will be 
fully operational by the end of the first quarter of fiscal 1999, is year 
2000 compliant.  In addition, internal resources have been redeployed to 
identify, test and correct year 2000 problems in other systems throughout the 
Company.  For the three and nine months ended March 1, 1998, incremental 
amounts incurred and charged to expense to identify, test and correct such 
other year 2000 problems are immaterial to the financial statements.  
Management has not yet assessed the future impact of year 2000 compliance 
expenses on its financial position or results of operations.

                                          15


                             PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

From time to time the Company is involved in legal proceedings arising in the 
ordinary course of its business.  Management believes there is no litigation 
pending that could have a material adverse effect on its results of 
operations or its financial condition.

Item 6.  Exhibits and Reports on Form 8-K

        a)    Exhibits

              10.1  Credit Agreement - Amended and Restated as of December 31,
                    1997
              10.2  Employee Stock Purchase Savings Plan Effective February 26,
                    1998
              27    Financial Data Schedule 

        b)    Reports on Form 8-K

                1.  On November 26, 1997, Fairchild Semiconductor Corporation 
                    filed a Form 8-K to disclose the Registrant's agreement to 
                    purchase all of the outstanding common stock of Raytheon
                    Semiconductor, Inc.

                2.  On January 13, 1998, Fairchild Semiconductor Corporation 
                    filed a Form 8-K to disclose that it had completed the 
                    acquisition of all of the outstanding common stock of 
                    Raytheon Semiconductor, Inc.  No financial statements were
                    filed under this Form 8-K.  An amendment was filed on 
                    March 16, 1998.

Items 2, 3, 4 and 5 are not applicable and have been omitted.

                                          16


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

                                       Fairchild Semiconductor Corporation

                    
    Date:  April 13, 1998              By:/s/ Joseph R. Martin
                                          ------------------------------ 
                                          Executive Vice President, Finance
                                          Chief Financial Officer

                                          (Principal Financial and Accounting
                                          Officer and Duly Authorized Officer)

                                          17