FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
    EXCHANGE ACT OF 1934

                For the quarterly period ended September 29, 2001

                                       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 1-8174

                              DUCOMMUN INCORPORATED
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                              95-0693330
-------------------------------                               ------------------
(State or other jurisdiction of                                I.R.S. Employer
 incorporation or organization)                               Identification No.

        111 West Ocean Boulevard, Suite 900, Long Beach, California 90802
--------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                 (562) 624-0800
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

--------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)

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  [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date. As of September 29, 2001, there
were outstanding 9,680,399 shares of common stock.




                              DUCOMMUN INCORPORATED

                                    FORM 10-Q

                                      INDEX

                                                                            Page
                                                                            ----
Part I.  Financial Information

         Item 1.  Financial Statements

                  Consolidated Balance Sheets at September 29, 2001 and
                    December 31, 2000                                         3

                  Consolidated Statements of Income for Three Months
                    Ended September 29, 2001 and September 30, 2000           4

                  Consolidated Statements of Income for Nine Months
                    Ended September 29, 2001 and September 30, 2000           5

                  Consolidated Statements of Cash Flows for Nine Months
                    Ended September 29, 2001 and September 30, 2000           6

                  Notes to Consolidated Financial Statements              7  11

         Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                  12  16

         Item 3.  Quantitative and Qualitative Disclosure About
                     Market Risk                                             17

Part II. Other Information

         Item 6.  Exhibits and Reports on Form 8-K                           18

         Signatures                                                          19


                                      -2-



                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)



                                                            September 29,   December 31,
                                                                 2001           2000
                                                            -------------   ------------
                                                                       
ASSETS

Current Assets:
      Cash and cash equivalents                               $     186      $     100
      Accounts receivable (less allowance for doubtful
        accounts of $1,250 and $1,161)                           40,480         20,844
      Inventories                                                41,219         32,240
      Deferred income taxes                                       3,967          3,624
      Prepaid income taxes                                          134            134
      Other current assets                                        3,984          3,326
                                                              ---------      ---------
                Total Current Assets                             89,970         60,268
Property and Equipment, Net                                      55,203         49,579
Deferred Income Taxes                                               165            165
Excess of Cost Over Net Assets Acquired (Net of
  Accumulated Amortization of $13,268 and $10,355)               72,464         39,056
Other Assets                                                      2,699          1,296
                                                              ---------      ---------
                                                              $ 220,501      $ 150,364
                                                              =========      =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
      Current portion of long-term debt                       $   3,149      $   1,409
      Accounts payable                                           16,608         11,552
      Accrued liabilities                                        19,615         15,904
                                                              ---------      ---------
                Total Current Liabilities                        39,372         28,865
Long-Term Debt, Less Current Portion                             67,386         18,245
Deferred Income Taxes                                             2,409          2,409
Other Long-Term Liabilities                                       1,306          1,316
                                                              ---------      ---------
                Total Liabilities                               110,473         50,835
                                                              ---------      ---------
Commitments and Contingencies

Shareholders' Equity:
      Common stock -- $.01 par value; authorized 35,000,000
        shares; issued 9,680,399 shares in 2001 and
        9,714,357 shares in 2000                                     97             97
      Additional paid-in capital                                 35,863         36,673
      Retained earnings                                          74,068         63,989
      Less common stock held in treasury -- 0 shares in 200
        and 109,900 shares in 2000                                   --         (1,230)
                                                              ---------      ---------
                Total Shareholders' Equity                      110,028         99,529
                                                              ---------      ---------
                                                              $ 220,501      $ 150,364
                                                              =========      =========



See accompanying notes to consolidated financial statements.


                                      -3-




                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)



                                                           For Three Months Ended
                                                         ----------------------------
                                                         September 29,  September 30,
                                                             2001           2000
                                                         -------------  -------------

                                                                     
Net Sales                                                  $ 66,573        $ 40,881

Operating Costs and Expenses:
      Cost of goods sold                                     50,549          29,119
      Selling, general and administrative expenses            7,612           5,355
      Goodwill amortization expense                           1,324             709
                                                           --------        --------
            Total Operating Costs and Expenses               59,485          35,183
                                                           --------        --------

Operating Income                                              7,088           5,698
Interest Expense                                               (977)           (408)
                                                           --------        --------

Income Before Taxes                                           6,111           5,290
Income Tax Expense                                           (2,322)         (2,010)
                                                           --------        --------
Net Income                                                 $  3,789        $  3,280
                                                           ========        ========
Earnings Per Share:
     Basic                                                 $    .39        $    .34
     Diluted                                                    .39             .33

Weighted Average Number of Common Shares Outstanding:
     Basic                                                    9,680           9,683
     Diluted                                                  9,769           9,840



See accompanying notes to consolidated financial statements.


                                      -4-




                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)



                                                           For Nine Months Ended
                                                       -----------------------------
                                                       September 29,   September 30,
                                                           2001            2000
                                                       ------------    -------------

                                                                    
Net Sales                                                $ 165,497        $ 123,174

Operating Costs and Expenses:
      Cost of goods sold                                   123,392           87,001
      Selling, general and administrative expenses          21,053           17,364
      Goodwill amortization expense                          2,913            2,147
                                                         ---------        ---------

            Total Operating Costs and Expenses             147,358          106,512
                                                         ---------        ---------

Operating Income                                            18,139           16,662
Interest Expense                                            (1,883)          (1,387)
                                                         ---------        ---------

Income Before Taxes                                         16,256           15,275
Income Tax Expense                                          (6,177)          (5,805)
                                                         ---------        ---------

Net Income                                               $  10,079        $   9,470
                                                         =========        =========
Earnings Per Share:
     Basic                                               $    1.04        $     .98
     Diluted                                                  1.03              .97

Weighted Average Number of Common Shares Outstanding:
     Basic                                                   9,654            9,649
     Diluted                                                 9,742            9,758



See accompanying notes to consolidated financial statements.


                                      -5-




                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                               For Nine Months Ended
                                                           -----------------------------
                                                           September 29,   September 30,
                                                                2001           2000
                                                           -------------   -------------
                                                                     
Cash Flows from Operating Activities:
Net Income                                                   $ 10,079        $  9,470
Adjustments to Reconcile Net Income to Net
  Cash Provided by Operating Activities:
            Depreciation and amortization                       8,030           6,579
            Deferred income tax provision                        (343)            980
            Income tax benefit related to the
              exercise of nonqualified stock options              140             703
      Changes in Assets and Liabilities,
        Net of Effects of Acquisitions:
            Accounts receivable                               (11,120)           (438)
            Inventories                                         3,406          (5,358)
            Prepaid income taxes                                   --           1,549
            Other assets                                           (6)           (735)
            Accounts payable                                    1,081             464
            Accrued and other liabilities                         788             (17)
                                                             --------        --------
                Net Cash Provided by
                  Operating Activities                         12,055          13,197
                                                             --------        --------

Cash Flows from Investing Activities:
      Purchase of Property and Equipment                       (5,213)         (6,467)
      Acquisition of businesses                               (52,564)             --
                                                             --------        --------
                Net Cash Used in Investing Activities         (57,777)         (6,467)
                                                             --------        --------

Cash Flows from Financing Activities:
      Net Borrowings (Repayment) of Long-Term Debt             45,527          (6,059)
      Purchase of Common Stock for Treasury                         6            (174)
      Other                                                       275            (524)
                                                             --------        --------
               Net Cash Provided by (Used in)
                 Financing Activities                          45,808          (6,757)
                                                             --------        --------

Net Increase (Decrease) in Cash and Cash Equivalents               86             (27)
Cash and Cash Equivalents - Beginning of Period                   100             138
                                                             --------        --------

Cash and Cash Equivalents - End of Period                    $    186        $    111
                                                             ========        ========

Supplemental Disclosures of Cash Flows Information:
      Interest Expense Paid                                  $  1,849        $  1,482
      Income Taxes Paid                                      $  6,644        $  2,540

Supplemental information for Non-Cash Investing and
  Financing Activities:
      Nonnegotiable prommissory notes issued to sellers
        of businesses (Note 7)                               $  5,354        $     --



See accompanying notes to consolidated financial statements.


                                      -6-




                     DUCOMMUN INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1.   The consolidated balance sheets, consolidated statements of income and
          consolidated statements of cash flows are unaudited as of and for the
          three months and nine months ended September 29, 2001 and September
          30, 2000. The financial information included in the quarterly report
          should be read in conjunction with the Company's consolidated
          financial statements and the related notes thereto included in its
          annual report to shareholders for the year ended December 31, 2000.

Note  2.  Certain amounts and disclosures included in the consolidated financial
          statements required management to make estimates which could differ
          from actual results.

Note 3.   Earnings Per Share

          Basic earnings per share is computed by dividing net income by the
          weighted average number of common shares outstanding in each period.
          Diluted earnings per share is computed by dividing net income by the
          weighted average number of common shares outstanding plus any
          potential dilution that could occur if stock options were exercised
          and converted into common stock in each period. The weighted average
          number of common shares outstanding for the three months ended
          September 29, 2001 and September 30, 2000 was 9,680,000 and 9,683,000,
          and the potentially dilutive shares associated with stock options were
          89,000 and 157,000, respectively. The weighted average number of
          common shares outstanding for the nine months ended September 29, 2001
          and September 30, 2000 was 9,654,000 and 9,649,000, and the
          potentially dilutive shares associated with stock options were 88,000
          and 109,000, respectively.


                                      -7-


Note 4.   Long-term debt is summarized as follows:

                                                       (in thousands)
                                                 ----------------------------
                                                 September 29,   December 31,
                                                     2001            2000
                                                 -------------   ------------
          Bank credit agreement                    $61,100          $14,300
          Term and real estate loans                 3,282            3,679
          Notes and other liabilities
            for acquisitions                         6,153            1,675
                                                   -------          -------
              Total debt                            70,535           19,654
          Less current portion                       3,149            1,409
                                                   -------          -------
              Total long-term debt                 $67,386          $18,245
                                                   =======          =======

          The Company's credit agreement provides for a $100,000,000 unsecured
          revolving credit line declining to $60,000,000 at maturity on
          September 30, 2005. Interest is payable monthly on the outstanding
          borrowings based on the bank's prime rate (6.00% at September 29,
          2001) plus a spread based on the leverage ratio of the Company
          calculated at the end of each fiscal quarter (0.25% at September 29,
          2001). A Eurodollar pricing option is also available to the Company
          for terms of up to six months at the Eurodollar rate plus a spread
          based on the leverage ratio of the Company calculated at the end of
          each fiscal quarter (1.50% at September 29, 2001). The weighted
          average interest rate on borrowings outstanding was 5.18% and 7.89% at
          September 29, 2001 and December 31, 2000, respectively. At September
          29, 2001, the Company had $38,900,000 of unused lines of credit, after
          deducting $61,100,000 of loans outstanding. The agreement includes
          minimum interest coverage, maximum leverage, minimum EBITDA and
          minimum net worth covenants, an unused commitment fee based on the
          leverage ratio (0.30% per annum at September 29, 2001), and
          limitations on future dispositions of property, repurchases of common
          stock, outside indebtedness, capital expenditures and acquisitions.

Note 5.   Shareholders' Equity

          Since 1998, the Company's Board of Directors has authorized the
          repurchase of up to $30,000,000 of its common stock. During 1998, 1999
          and 2000, the Company repurchased in the open market 1,918,962 shares
          of its common stock for a total of $25,296,000, and cancelled
          1,809,062 shares of treasury stock. The Company cancelled 109,900
          shares of treasury stock during the quarter ended September 29, 2001.
          The Company did not repurchase any of its common stock during the nine
          months ended September 29, 2001.


                                      -8-




Note 6.   Commitments and Contingencies

          Ducommun's subsidiary, Aerochem, Inc. ("Aerochem"), is a major
          supplier of chemical milling services for the aerospace industry.
          Aerochem has been directed by California environmental agencies to
          investigate and take corrective action for groundwater contamination
          at its El Mirage, California facility (the "Site"). Aerochem expects
          to spend approximately $1 million for future investigation and
          corrective action at the Site, and the Company has established a
          provision for such costs. However, the Company's ultimate liability in
          connection with the Site will depend upon a number of factors,
          including changes in existing laws and regulations, and the design and
          cost of the construction, operation and maintenance of the correction
          action.

          Com Dev Consulting Ltd. ("Com Dev") filed a lawsuit against the
          Company and certain of its officers relating to the sale by the
          Company of the capital stock of its wireless communications
          subsidiary, 3dbm, Inc., to Com Dev in August 1998. During the second
          quarter of 2001, the Company settled the lawsuit with Com Dev and
          reached an agreement with its insurer regarding reimbursement of
          defense costs and contribution to the settlement. The Company recorded
          the financial impact, in excess of reserves, of the settlement with
          Com Dev by recording an after-tax charge of $501,000 within selling,
          general and administrative expenses in the second quarter of 2001.

          In the normal course of business, Ducommun and its subsidiaries are
          defendants in certain other litigation, claims and inquiries,
          including matters relating to environmental laws. In addition, the
          Company makes various commitments and incurs contingent liabilities.
          While it is not feasible to predict the outcome of these matters, the
          Company does not presently expect that any sum it may be required to
          pay in connection with these matters would have a material adverse
          effect on its consolidated financial position, results of operations
          or cash flows.

Note 7.   Acquisitions

          On June 6, 2001, Ducommun Incorporated ("Ducommun" or the "Company")
          acquired all of the units of Composite Structures, LLC ("Composite
          Structures"), pursuant to a unit and stock purchase agreement by and
          among Ducommun, as buyer, and Composite Structures, its Members and
          Optionholders, CSD Holdings Corporation and the Shareholders of CSD
          Holdings Corporation, collectively, as sellers. Composite Structures
          designs and manufactures metal, fiberglass and carbon composite
          aerostructures. The Company produces helicopter main and tail rotor
          blades, and adhesive bonded assemblies, including spoilers and
          fuselage structural panels for aircraft, jet engine fan containment
          rings, and helicopters. The purchase price for Composite Structures,
          including indebtedness assumed, was approximately $53,320,000. The
          purchase price was approximately $47,966,000 in cash and $5,354,000 in
          nonnegotiable promissory notes.


                                       -9-



          On August 13, 2001 (the "Closing Date") MechTronics of Arizona Corp.,
          a wholly owned subsidiary of Ducommun Incorporated, acquired certain
          assets of the Fort Defiance, Arizona operation of Packard Hughes
          Interconnect Wiring Systems, a subsidiary of Delphi Automotive Systems
          Corp. The Fort Defiance operation supplies wiring harnesses and cable
          assemblies for use in commercial and military aerospace applications
          and other military applications. The purchase price for Fort Defiance
          was approximately $4,598,000 in cash, which is subject to adjustment
          based upon the Fort Defiance inventory value as of the Closing Date.

          The source of funds for the acquisitions of Composite Structures and
          Fort Defiance was Ducommun's working capital and borrowings under
          Ducommun's revolving credit agreement (Note 4). The acquisitions were
          accounted for under the purchase method of accounting. The purchase
          prices were allocated to the identifiable assets acquired and
          liabilities assumed based upon the estimated fair values on the
          acquisition dates. The net tangible assets consist primarily of
          accounts receivable, inventory, property and equipment and other
          liabilities. The excess amount of the purchase price over the fair
          market value of identifiable assets acquired is accounted for as
          goodwill and is being amortized on a straight-line basis over 15
          years. Based on preliminary allocation of the purchase price, these
          acquisitions accounted for approximately $36,321,000 of the excess of
          cost over net assets acquired at September 29, 2001. The consolidated
          statements of income include the operating results for Composite
          Structures and Fort Defiance since the dates of the acquisitions.

          The following table presents unaudited pro forma consolidated
          operating results for the three months ended September 29, 2001 and
          September 30, 2000, and the nine months ended September 29, 2001 and
          September 30, 2000, as if the Composite Structures acquisition had
          occurred as of the beginning of the periods presented. Pro forma
          results for 2001, assuming the acquisition of certain assets of the
          Fort Defiance operation at the beginning of the period, would not have
          been materially different from the Company's historical results for
          the periods presented.


                                      -10-







                          Three Months    Three Months    Nine Months     Nine Months
(In thousands,               Ended           Ended           Ended           Ended
except per share          September 29,   September 30,   September 29,   September 30,
amounts)                      2001            2000            2001            2000
                          -------------   -------------   -------------   -------------
                                                               
Net sales                    $66,573        $56,949         $192,292        $169,107

Net earnings                   3,789          4,405            9,701          10,701

Basic earnings per share        0.39           0.45             1.00            1.11

Diluted earnings per share      0.39           0.45             1.00            1.10


           The unaudited pro forma consolidated operating results of the Company
           are not necessarily indicative of the operating results that would
           have been achieved had the Composite Structures acquisition been
           consummated at the beginning of the periods presented, and should not
           be construed as representative of future operating results.

Note 8.  Future Accounting Requirements

           In July 2001, the Financial Accounting Standards Board issued FASB
           Statement No. 142 (FAS 142), "Goodwill and Other Intangible Assets."
           FAS 142 changes the accounting for goodwill from an amortization
           method to an impairment-only approach. Upon adoption of FAS 142,
           goodwill will be tested for each reporting unit of the Company
           annually and at such other times as events or circumstances occur
           indicating that goodwill might be impaired. Amortization of goodwill,
           including goodwill recorded in past business combinations, will
           cease. The adoption date for the Company of FAS 142 will be January
           1, 2002. The Company has not yet determined what the impact of FAS
           142 will be on the Company's results of operations and financial
           position.


                                      -11-



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

FINANCIAL STATEMENT PRESENTATION

The interim financial statements reflect all adjustments, consisting only of
normal recurring adjustments, which are, in the opinion of the Company,
necessary for a fair presentation of the results for the interim periods
presented.

ACQUISITIONS

On June 6, 2001, Ducommun Incorporated ("Ducommun" or the "Company"), acquired
all of the units (the "Units") of Composite Structures, LLC ("Composite
Structures"), pursuant to a Unit and Stock Purchase Agreement by and among
Ducommun, as buyer, and Composite Structures, LLC, its Members and
Optionholders, CSD Holdings Corporation and the Shareholders of CSD Holdings
Corporation, collectively, as sellers. Composite Structures designs and
manufactures metal, fiberglass and carbon composite aerostructures. The Company
produces helicopter main and tail rotor blades, and adhesive bonded assemblies,
including spoilers and fuselage structural panels for aircraft, jet engine fan
containment rings, and helicopters. The purchase price for Composite Structures,
including indebtedness assumed, was approximately $53,320,000. The purchase
price was approximately $47,966,000 in cash and $5,354,000 in nonnegotiable
promissory notes. On August 13, 2001 (the "Closing Date") MechTronics of Arizona
Corp., a wholly owned subsidiary of Ducommun, acquired certain assets of the
Fort Defiance, Arizona operation of Packard Hughes Interconnect Wiring Systems,
a subsidiary of Delphi Automotive Systems Corp. The Fort Defiance operation
supplies wiring harnesses and cable assemblies for use in commercial and
military aerospace applications and other military applications. The purchase
prices for Fort Defiance were approximately $4,598,000 in cash, which amount is
subject to adjustment based upon the Fort Defiance inventory value as of the
Closing Date. The source of funds for the acquisitions of Composite Structures
and Fort Defiance was Ducommun's working capital and borrowings under Ducommun's
revolving credit agreement (Note 4). The acquisitions were accounted for under
the purchase method of accounting. The purchase price was allocated to the
identifiable assets acquired and liabilities assumed based upon the estimated
fair value on the acquisition date. The net tangible assets consist primarily of
accounts receivable, inventory, property and equipment and other liabilities.
The excess amount of the purchase price over the fair market value of
identifiable assets acquired is accounted for as goodwill and is being amortized
on a straight-line basis over 15 years. Based on preliminary allocation of the
purchase price, these acquisitions accounted for approximately $36,321,000 of
the excess of cost over net assets acquired at September 29, 2001. The
consolidated statements of income include the operating results for Composite
Structures and Fort Defiance since the dates of the acquisitions.


                                      -12-



RESULTS OF OPERATIONS

Third Quarter of 2001 Compared to Third Quarter of 2000

Net sales increased 63% to $66,573,000 in the third quarter of 2001. The
increase of approximately $25,692,000 in sales resulted primarily from an
increase in the Company's sales from the Composite Structures and Fort Defiance
acquisitions, which accounted for $18,830,000 of the sales increase, as well as
higher sales for various Regional Jet programs and higher military sales to the
C-17, F-15 and F-18 programs.

The Company had substantial sales to Boeing, Raytheon and Lockheed Martin.
During the third quarters of 2001 and 2000, sales to Boeing were approximately
$34,044,000 and $15,082,000, respectively; sales to Raytheon were approximately
$4,482,000 and $3,709,000, respectively; and sales to Lockheed Martin were
approximately $1,902,000 and $3,239,000, respectively. The sales relating to
Boeing, Raytheon and Lockheed Martin are diversified over a number of different
commercial, military and space programs.

Gross profit, as a percentage of sales, was 24.1% for the third quarter of 2001
compared to 28.8% in 2000. This decrease was primarily the result of changes in
sales mix, pricing pressures from customers, higher production costs, including
higher energy costs, operating inefficiencies at Ducommun AeroStructures, and
lower gross profit margins on sales from the Composite Structures and Fort
Defiance acquisitions.

Selling, general and administrative expenses, as a percentage of sales, were
11.4% for the third quarter of 2001 compared to 13.1% in 2000. The decrease in
these expenses as a percentage of sales was primarily the result of higher sales
volume partially offset by an increase in related variable period costs.

Goodwill amortization expense for the third quarter of 2001 was $1,324,000
compared to $709,000 in 2000. The increase was primarily the result of goodwill
amortization expense related to the Composite Structures acquisition made in
June 2001.

Interest expense increased to $977,000 in the third quarter of 2001 compared to
$408,000 for 2000. The increase in interest expense was primarily due to higher
average debt levels partially offset by lower interest rates in 2001 compared to
2000.

Income tax expense increased to $2,322,000 in the third quarter of 2001 compared
to $2,010,000 for 2000. The increase in income tax expense was due to the
increase in income before taxes. Cash paid for income taxes was $2,035,000 in
the third quarter of 2001, compared to $1,069,000 in 2000. Net income for the
third quarter of 2001 was $3,789,000, or $0.39 diluted earnings per share,
compared to $3,280,000, or $0.33 diluted earnings per share, in 2000.


                                      -13-



Nine Months of 2001 Compared to Nine Months of 2000

Net sales increased 34% to $165,497,000 in the nine months of 2001. The increase
of approximately $42,323,000 in sales resulted primarily from an increase in
sales for the Boeing 737 and 777 programs, various Regional Jet programs, higher
military sales to the C-17, F-15 and F-18 programs and sales from the Composite
Structures and Fort Defiance acquisitions, which accounted for $24,427,000 of
the sales increase.

The Company had substantial sales to Boeing, Raytheon and Lockheed Martin.
During the nine months of 2001 and 2000, sales to Boeing were approximately
$74,303,000 and $44,355,000, respectively; sales to Raytheon were approximately
$11,017,000 and $11,742,000, respectively; and sales to Lockheed Martin were
approximately $7,494,000 and $9,711,000, respectively. The sales relating to
Boeing, Raytheon and Lockheed Martin are diversified over a number of different
commercial, military and space programs.

At September 29, 2001, backlog believed to be firm was approximately
$340,246,000 compared to $238,600,000 at December 31, 2000 and $232,432,000 at
September 30, 2000. Backlog at September 29, 2001 included $102,300,000 of
backlog from the Composite Structures and the Fort Defiance acquisitions.
Approximately $51,000,000 of backlog is expected to be delivered during the
fourth quarter of 2001.

Gross profit, as a percentage of sales, was 25.4% for the nine months of 2001
compared to 29.4% in 2000. This decrease was primarily the result of changes in
sales mix, pricing pressures from customers, higher production costs, including
higher energy costs, operating inefficiencies at Ducommun AeroStructures, and
lower gross profit margins on sales from the Composite Structures and Fort
Defiance acquisitions.

Selling, general and administrative expenses, as a percentage of sales, were
12.7% for the nine months of 2001 compared to 14.1% in 2000. Expenses for the
nine months of 2001 included approximately $808,000 ($501,000 net of tax) of
costs related to the Com Dev lawsuit.

Goodwill amortization expense for the nine months of 2001 was $2,913,000
compared to $2,147,000 in 2000. The increase was primarily the result of
goodwill amortization expense related to the Composite Structures acquisition
made in June 2001

Interest expense increased to $1,883,000 in the nine months of 2001 compared to
$1,387,000 for 2000. The increase in interest expense was primarily due to
higher debt levels partially offset by lower interest rates in 2001 compared to
2000.


                                      -14-



Income tax expense increased to $6,177,000 in the nine months of 2001 compared
to $5,805,000 for 2000. The increase in income tax expense was due to the
increase in income before taxes. Cash paid for income taxes was $6,644,000 in
the nine months of 2001, compared to $2,540,000 in 2000. Net income for the nine
months of 2001 was $10,079,000, or $1.03 diluted earnings per share, compared to
$9,470,000, or $0.97 diluted earnings per share, in 2000. Net income for the
nine months of 2001 included an after-tax charge of $501,000, or $0.05 per
diluted share, for the Com Dev lawsuit. Net income for the nine months of 2001,
excluding the charge for the Com Dev lawsuit, was $10,580,000, or $1.09 per
diluted share.

FINANCIAL CONDITION

Liquidity and Capital Resources

Cash flows from operating activities for the nine months ended September 29,
2001 was $12,055,000, compared to $13,197,000 for the nine months ended
September 30, 2000. The decrease in cash flows from operating activities
resulted principally from an increase in accounts receivable partially offset by
a decrease in inventory and an increase in accounts payable. During the nine
months of 2001, the Company had net borrowings of $45,527,000, which included
$52,564,000 spent for the acquisitions of Composite Structures and Fort
Defiance. The Company continues to depend on operating cash flow and the
availability of its bank line of credit to provide short-term liquidity. Cash
from operations and bank borrowing capacity are expected to provide sufficient
liquidity to meet the Company's obligations during 2001. The Company's bank
credit agreement provides for a $100,000,000 unsecured revolving credit line
declining to $60,000,000 at maturity on September 30, 2005. At September 29,
2001, the Company had $38,900,000 of unused lines of credit. See Note 4 to the
Notes to Consolidated Financial Statements.

The Company spent $5,213,000 on capital expenditures during the nine months of
2001 and expects to spend less than $7,000,000 in the aggregate for capital
expenditures in 2001. The Company plans to continue to make substantial capital
expenditures for manufacturing equipment and facilities to support long-term
contracts for both commercial and military aircraft and Space programs.

Since 1998, the Company's Board of Directors has authorized the repurchase of up
to $30,000,000 of its common stock. During 1998, 1999 and 2000, the Company
repurchased in the open market 1,918,962 shares of its common stock for a total
of $25,296,000. No repurchases were made during the first nine months of 2001,
however, repurchases may be made from time to time on the open market at
prevailing prices.

Ducommun's subsidiary, Aerochem, Inc. ("Aerochem"), is a major supplier of
chemical milling services for the aerospace industry. Aerochem has been directed
by California environmental agencies to investigate and take corrective action
for groundwater contamination at its El Mirage, California facility (the
"Site"). Aerochem expects to spend approximately $1 million for future
investigation and corrective action at the Site, and the Company has established
a provision for such costs. However, the Company's ultimate liability in
connection with the Site will depend upon a number of factors, including changes
in existing laws and regulations, and the design and cost of the construction,
operation and maintenance of the correction action.


                                      -15-




Com Dev Consulting Ltd. ("Com Dev") filed a lawsuit against the Company and
certain of its officers relating to the sale by the Company of the capital stock
of its wireless communications subsidiary, 3dbm, Inc., to Com Dev in August
1998. During the second quarter of 2001, the Company settled the lawsuit with
Com Dev and reached an agreement with its insurer regarding reimbursement of
defense costs and contribution to the settlement. The Company recorded the
financial impact, in excess of reserves, of the settlement with Com Dev within
selling, general and administrative expenses in the second quarter of 2001. Net
income for the first nine months of 2001 included an after-tax charge of
$501,000, or $0.05 per diluted share, for the Com Dev lawsuit.

In the normal course of business, Ducommun and its subsidiaries are defendants
in certain other litigation, claims and inquiries, including matters relating to
environmental laws. In addition, the Company makes various commitments and
incurs contingent liabilities. While it is not feasible to predict the outcome
of these matters, the Company does not presently expect that any sum it may be
required to pay in connection with these matters would have a material adverse
effect on its consolidated financial position, results of operations or cash
flows.

The tragic events of September 11, 2001 and the subsequent disruption of the
commercial airline industry have created substantial uncertainty for the
Company's business. Commercial aircraft build rates undoubtedly will decline,
and the Company is reducing its cost base consistent with the lower sales
expectations.

FUTURE ACCOUNTING REQUIREMENTS

In July 2001, the Financial Accounting Standards Board issued FASB Statement No.
142 (FAS 142), "Goodwill and Other Intangible Assets." FAS 142 changes the
accounting for goodwill from an amortization method to an impairment-only
approach. Upon adoption of FAS 142, goodwill will be tested for each reporting
unit of the Company annually and at such other times as events or circumstances
occur indicating that goodwill might be impaired. Amortization of goodwill,
including goodwill recorded in past business combinations, will cease. The
adoption date for the Company of FAS 142 will be January 1, 2002. The Company
has not yet determined what the impact of FAS 142 will be on the Company's
results of operations and financial position.

FORWARD-LOOKING STATEMENTS AND RISK FACTORS

Any forward-looking statements made in this Form 10-Q involve risks and
uncertainties. The Company's future financial results could differ materially
from those anticipated due to the Company's dependence on conditions in the
airline industry, the level of new commercial aircraft orders, the production
rate for Boeing commercial aircraft, the C-17 and the Space Shuttle programs,
the level of defense spending, competitive pricing pressures, technology and
product development risks and uncertainties, product performance, risks
associated with acquisitions and dispositions of businesses by the Company,
increasing consolidation of customers and suppliers in the aerospace industry,
availability of raw materials and components from suppliers and other factors
beyond the Company's control.


                                      -16-



Item 3. Quantitative and Qualitative Disclosure About Market Risk

Not applicable.


                                      -17-




                           PART II - OTHER INFORMATION

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

        (a) No exhibits are filed with this report.

        (b) No reports on Form 8-K were filed during the quarter for which this
            report is filed.


                                      -18-



                                   SIGNATURES

     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.


                                           DUCOMMUN INCORPORATED
                                           ---------------------
                                               (Registrant)


                                           By: /s/ James S. Heiser
                                               ---------------------------------
                                                   James S. Heiser
                                                   Vice President, Chief
                                                   Financial Officer and
                                                   General Counsel
                                                   (Duly Authorized Officer
                                                   of the Registrant)



                                           By: /s/ Samuel D. Williams
                                               ---------------------------------
                                                   Samuel D. Williams
                                                   Vice President and Controller
                                                   (Duly Authorized Officer of
                                                   the Registrant)


Date: October 23, 2001


                                      -19-