ROCKWELL INTERNATIONAL CORP
10-Q, 1997-05-15
ELECTRONIC COMPONENTS & ACCESSORIES
Previous: ENRON OREGON CORP, 10-Q/A, 1997-05-15
Next: TENNECO INC /DE, 10-Q, 1997-05-15













                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549


                                  FORM 10-Q



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



For the Quarterly Period Ended        March 31, 1997        



Commission file number         1-12383        



                       Rockwell International Corporation                    
            (Exact name of registrant as specified in its charter)           



              Delaware                                25-1797617             
     (State or other jurisdiction                  (I.R.S. Employer
   of incorporation or organization)              Identification No.)



  2201 Seal Beach Boulevard, Seal Beach, California            90740-8250    
        (Address of principal executive offices)               (Zip Code)



Registrant's telephone number,
including area code                       (412) 565-4090                     
                                (Office of the Corporate Secretary)


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            

213,072,478 shares of registrant's Common Stock, $1.00 par value, were 
outstanding on April 30, 1997.



<PAGE>


                      ROCKWELL INTERNATIONAL CORPORATION



                                    INDEX



PART I.   FINANCIAL INFORMATION:
                                           
          Item 1.   Financial Statements:
<TABLE>
<CAPTION>
                                                                        Page
                                                                         No.
<S>                                                                      <C>
                    Condensed Consolidated Balance Sheet--
                    March 31, 1997 and September 30, 1996..........       2
  
                    Statement of Consolidated Income--Three Months
                    and Six Months Ended March 31, 1997 and 1996..        3

                    Statement of Consolidated Cash Flows--
                    Six Months Ended March 31, 1997 and 1996......        4

                    Notes to Financial Statements..................       5

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

                    Other Financial Information....................      13




PART II.  OTHER INFORMATION:

          Item 1.   Legal Proceedings..............................      14

          Item 4.   Submission of Matters to a Vote of Security
                    Holders........................................      15

          Item 5.   Other Information..............................      15

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


<PAGE>
PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                      ROCKWELL INTERNATIONAL CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEET
                                  (Unaudited)

</TABLE>
<TABLE>
<CAPTION>
                                                    March 31     September 30
                                                      1997           1996    

                                  ASSETS                 (In millions)
<S>                                                  <C>           <C>       
Current assets:
   Cash...........................................   $   693       $   695
   Receivables (less allowance for doubtful
     accounts:  March 31, 1997, $88;
     September 30, 1996, $83).....................     1,165         1,176
   Inventories....................................     1,499         1,488
   Deferred income taxes..........................       231           211
   Other current assets...........................       325           290
   Net assets of Automotive.......................       592           567
   Net assets of Graphic Systems..................      -              560
           Total current assets...................     4,505         4,987
 
Net property......................................     2,033         2,001
Intangible assets.................................     1,789         1,759
Other assets......................................       216           214

                         TOTAL....................   $ 8,543       $ 8,961

                     LIABILITIES AND SHAREOWNERS' EQUITY

Current liabilities:
   Short-term debt................................   $   246       $   324
   Accounts payable...............................       685           802
   Accrued compensation and benefits..............       368           390
   Accrued income taxes...........................       142           151
   Other current liabilities......................       596           538
   Net liabilities of A&D Business................       -           1,309

           Total current liabilities..............     2,037         3,514

Long-term debt....................................       154           156
Accrued retirement benefits.......................       762           753
Other liabilities.................................       288           282

                    Total liabilities.............     3,241         4,705

Shareowners' equity:
   Common Stock (shares issued: March 31, 1997,
      216.4; September 30, 1996, 209.5)...........       216           210
   Class A Common Stock (shares issued:
      September 30, 1996, 27.9 million)...........       -              28
   Additional paid-in capital.....................       866           199
   Retained earnings..............................     4,504         4,466
   Currency translation adjustments...............      (142)         (103)
   Common Stock in treasury, at cost (shares held:
      March 31, 1997, 2.1 million;
      September 30, 1996, 18.9 million)...........      (142)         (544)

                    Total shareowners' equity.....     5,302         4,256

                         TOTAL....................   $ 8,543       $ 8,961
</TABLE>
                      See Notes to Financial Statements.


<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION

                       STATEMENT OF CONSOLIDATED INCOME
                                 (Unaudited)
<TABLE>
<CAPTION>
                                    Three Months Ended       Six Months Ended
                                         March 31               March 31      
                                      1997       1996       1997        1996  
                                                   (In millions)
<S>                                 <C>        <C>       <C>          <C>
Revenues:
  Sales...........................  $ 1,899    $ 1,794    $ 3,752     $ 3,424
  Other income....................       20         19         38          38

    Total revenues................    1,919      1,813      3,790       3,462

Costs and expenses:
  Cost of sales...................    1,325      1,274      2,610       2,400
  Selling, general, and
    administrative................      339        334        675         638
  Interest........................        6          7         10          12 

    Total costs and expenses......    1,670      1,615      3,295       3,050 
        
Income from continuing operations
  before income taxes.............      249        198        495         412 

Provision for income taxes........       94         77        186         160

INCOME FROM CONTINUING
  OPERATIONS......................      155        121        309         252

Income from discontinued
  operations......................       34         93         59         154 

Net income .......................  $   189    $   214    $   368     $   406 

                                                  (In dollars)

Earnings per share:

   CONTINUING OPERATIONS..........  $   .72    $   .55    $  1.42     $  1.16
   Discontinued operations........      .15        .43        .27         .71 

     Net income...................  $   .87    $   .98    $  1.69     $  1.87 


Cash dividends per common share...  $   .29    $   .29    $   .58     $   .58 

                                                  (In millions)

Average outstanding shares........    216.2      217.3      217.4       217.2 

</TABLE>

                      See Notes to Financial Statements.


<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION

                     STATEMENT OF CONSOLIDATED CASH FLOWS
                                 (Unaudited)

<TABLE>
<CAPTION>
                                                           Six Months Ended  
                                                               March 31       
                                                         1997          1996  
                                                             (In millions)
<S>                                                    <C>          <C>        
CONTINUING OPERATIONS:
Operating Activities
Income from continuing operations....................  $   309       $   252
Adjustments to income from continuing operations
  to arrive at cash provided by operating activities:
    Depreciation.....................................      178           135
    Amortization of intangible assets................       45            47
    Deferred income taxes............................      (25)           50
    Pension expense, net of contributions............       26            28 
    Changes in assets and liabilities, excluding
      effects of acquisitions, divestitures, and
      foreign currency adjustments:
        Receivables..................................      (25)          (88)
        Inventories..................................      (27)          (96)
        Accounts payable.............................      (93)          (16)
        Accrued income taxes.........................      (26)          (33)
        Other assets and liabilities.................       12           (65)
           Cash Provided By Operating Activities.....      374           214
        
Investing Activities
Property additions...................................     (257)         (279)
Acquisition of businesses (net of cash acquired).....      (23)           (2)
Proceeds from disposition of property and businesses.      565            14 
           Cash Provided By (Used For)
             Investing Activities....................      285          (267)
        
Financing Activities
(Decrease) increase in short-term borrowings.........      (61)           35
Payments of long-term debt...........................      (14)          (15)
Net (decrease) increase in debt......................      (75)           20
Purchase of treasury stock...........................     (342)          (40)
Dividends............................................     (126)         (126)
Reissuance of common stock...........................       33            31
           Cash Used For Financing Activities........     (510)         (115)

CASH PROVIDED BY (USED FOR) CONTINUING OPERATIONS....      149          (168)

  Discontinued Operations:
    Operating Activities.............................      (45)            9 
    Investing Activities.............................      (67)          (46)
    Financing Activities.............................      (39)          133
      Cash (Used for) Provided By
        Discontinued Operations......................     (151)           96 

DECREASE IN CASH.....................................       (2)          (72)
CASH AT BEGINNING OF PERIOD..........................      695           675
CASH AT END OF PERIOD................................  $   693      $    603
</TABLE>
Income tax payments were $264 million and $277 million in the six months ended 
March 31, 1997 and 1996, respectively.

See Notes to Financial Statements.


<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION

                         NOTES TO FINANCIAL STATEMENTS
                                  (Unaudited)


 1.	In the opinion of the company the unaudited financial statements contain 
    all adjustments, consisting solely of adjustments of a normal recurring 
    nature, necessary to present fairly the financial position, results of 
    operations, and cash flows for the periods presented.  These statements 
    should be read in conjunction with the company's Annual Report on 
    Form 10-K for the fiscal year ended September 30, 1996.  The results of 
    operations for the three- and six-month periods ended March 31, 1997 are 
    not necessarily indicative of the results for the full year.

   	It is the company's practice at the end of each interim reporting period 
    to make an estimate of the effective tax rate expected to be applicable 
    for the full fiscal year.  The rate so determined is used in providing 
    for income taxes on a year-to-date basis.

 2.	Discontinued operations include the Automotive business (Automotive), 
    the Aerospace and Defense businesses (A&D Business) and the Graphic 
    Systems business (Graphic Systems).

   	In March 1997, the company announced its intention to spin-off 
    Automotive into a new, separately traded, publicly held company.  The 
    spin-off is subject to several conditions including receipt of a ruling 
    by the U.S. Internal Revenue Service that the transaction will qualify 
    as a tax-free distribution. The shares of the new Automotive company 
    will be distributed to Rockwell shareowners with each shareowner 
    receiving one share of the new Automotive company for every three shares 
    of Rockwell owned. The transaction is expected to be completed by the 
    end of the company's 1997 fiscal year.

   	On December 6, 1996, the company completed the merger of its 
    A&D Business with The Boeing Company (Boeing) in a tax-free transaction 
    valued at approximately $3.2 billion, including the assumption by Boeing 
    of approximately $2.3 billion of liabilities, principally debt.  Boeing 
    issued approximately $860 million of its stock in exchange for the 
    company's shareowners' interest in the A&D Business.

   	Immediately prior to the merger, the company transferred its Automation, 
    Avionics & Communications, Semiconductor Systems, and Automotive 
    businesses to a new company (New Rockwell), which has retained the 
    Rockwell name. On the effective date of the transaction, shares of 
    New Rockwell were distributed to the company's shareowners on a 
    one-for-one basis, all shares of Common Stock held in treasury were 
    canceled, and the net liabilities of the A&D Business of approximately 
    $1.1 billion were recorded as an increase to shareowners' equity.

   	In October 1996, the company completed the sale of Graphic Systems to 
    an affiliate of Stonington Partners, Inc. for approximately $600 million.





                      ROCKWELL INTERNATIONAL CORPORATION
                         NOTES TO FINANCIAL STATEMENTS
                                  (Unaudited)


The following table summarizes the results of discontinued operations 
for the three- and six-month periods ended March 31, 1997 and 1996 (in 
millions):
<TABLE>
<CAPTION>
                                    Three Months Ended    Six Months Ended
                                         March 31              March 31    
                                      1997      1996       1997      1996  
     <S>                             <C>       <C>        <C>       <C>
     Revenues:
       Automotive..................  $  827    $  854     $1,594    $1,619
       A&D Business................     -         797        535     1,477
       Graphic Systems.............     -         237        -         352
         Total.....................     827     1,888      2,129     3,448

     Income before income taxes:
       Automotive..................      56        64        100        97
       A&D Business................     -          90        -  (a)    159
       Graphic Systems.............     -           6        -           5 
         Total.....................      56       160        100       261 

     Net Income:
       Automotive..................      34        39         59        60
       A&D Business................     -          52        -  (a)     93
       Graphic Systems.............     -           2        -           1 
         Total.....................  $   34    $   93     $   59    $  154
</TABLE>
     (a)	The earnings of the A&D Business for the first two months of 1997 
         were entirely offset by expenses relating to the transaction.

 3.	Inventories are summarized as follows (in millions):
<TABLE>
<CAPTION>
                                                     March 31    September 30
                                                       1997          1996    
     <S>                                             <C>            <C>    
     Finished goods.............................     $   386        $   377
     Work in process............................         723            735  
     Raw materials, parts, and supplies.........         399            379
       Total....................................       1,508          1,491
     Less allowance to adjust the carrying value
       of certain inventories to a last-in,
       first-out (LIFO) basis...................          (9)            (3)

       Inventories..............................     $ 1,499        $ 1,488

</TABLE>


<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION

                         NOTES TO FINANCIAL STATEMENTS
                                 (Unaudited)


4.	Intangible assets are summarized as follows (in millions):
<TABLE>
<CAPTION>
                                                     March 31     September 30
                                                       1997          1996     
     <S>                                             <C>            <C>
     Goodwill..................................      $ 1,295        $ 1,244
     Trademarks, patents, product technology, 
       and other intangibles...................          494            515

       Intangible assets.......................      $ 1,789        $ 1,759
</TABLE>
 5.	Short-term debt consisted of the following (in millions):
<TABLE>
<CAPTION>
                                                    March 31     September 30
                                                      1997           1996    
      <S>                                           <C>            <C>
      Commercial paper.........................     $   190        $   210
      Short-term foreign bank borrowings.......          54            100
      Current portion of long-term debt........           2             14

       Short-term debt.........................     $   246        $   324
</TABLE>

 6.	Other current liabilities are summarized as follows (in millions):

                                                    March 31     September 30
                                                      1997          1996     

     Accrued product warranties.................    $   110        $   110
     Contract reserves and advance payments.....        131            130
     Accrued taxes other than income taxes......         48             49
     Other......................................        307            249

       Other current liabilities................    $   596        $   538


 7.	Long-term debt consisted of the following (in millions):
<TABLE>
<CAPTION>
                                                    March 31     September 30
                                                      1997           1996    
     <S>                                            <C>            <C>
     6.8% notes, payable in 2003...............     $   140        $   139
     Other obligations, principally foreign....          16             31
       Total...................................         156            170
     Less current portion......................           2             14

       Long-term debt..........................     $   154        $   156

</TABLE>


<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION

                         NOTES TO FINANCIAL STATEMENTS
                                 (Unaudited)



 8.	The company's financial instruments include cash, short- and long-term 
    debt, and foreign currency forward exchange contracts.  At March 31,   
    1997, the carrying values of the company's financial instruments 
    approximated their fair values based on current market prices and rates.

   	It is the policy of the company not to enter into derivative financial 
    instruments for speculative purposes.  The company does enter into 
    foreign currency forward exchange contracts to protect itself from 
    adverse currency rate fluctuations on foreign currency commitments 
    entered into in the ordinary course of business.  These commitments are 
    generally for terms of less than one year.  The foreign currency forward 
    exchange contracts are executed with creditworthy banks and are 
    denominated in currencies of major industrial countries.  The notional 
    amount of outstanding foreign currency forward exchange contracts 
    aggregated $506 million at March 31, 1997 and $919 million at 
    September 30, 1996. The contracts outstanding at March 31, 1997 and 
    September 30, 1996 included contracts relating to the company's 
    discontinued operations.  The company does not anticipate any material 
    adverse effect on its results of operations or financial position 
    relating to these foreign currency forward exchange contracts.

 9.	Accrued retirement benefits consisted of the following (in millions):
<TABLE>
<CAPTION>
                                                  March 31     September 30
                                                    1997           1996    
     <S>                                           <C>            <C>
     Accrued retirement medical costs.........     $  682         $  684
     Accrued pension costs....................        126            113
       Total..................................        808            797
     Amount classified as current liability...         46             44
       Accrued retirement benefits............     $  762         $  753
</TABLE>
10.	Claims have been asserted against the company for utilizing the 
    intellectual property rights of others in certain of the company's 
    products.  The resolution of these matters may result in the negotiation 
    of a license agreement, a settlement or the legal resolution of such 
    claims.  The company accrues the estimated cost of disposition of these 
    matters.  Management believes that the resolution of these matters will 
    not have a material adverse effect on the company's financial 
    statements.

   	Various other lawsuits, claims and proceedings have been or may be 
    instituted or asserted against the company relating to the conduct of  
    its business, including those pertaining to product liability, safety 
    and health, environmental, employment, and government contract 
    matters.  The company has agreed to indemnify Boeing and the A&D 
    Business for certain government contract and environmental matters 
    related to operations of the A&D Business for periods prior to the 
    merger.  Although the outcome of litigation cannot be predicted with 
    certainty and some lawsuits, claims, or proceedings may be disposed of 
    unfavorably to the company, management believes the disposition of 
    matters which are pending or asserted will not have a material adverse 
    effect on the company's financial statements.




                      ROCKWELL INTERNATIONAL CORPORATION

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

RESULTS OF OPERATIONS

1997 Second Quarter Compared to 1996 Second Quarter

The contributions to sales and earnings by business segment of the company for 
the second quarter of fiscal 1997 and 1996 are presented below (in millions).
<TABLE>
<CAPTION>
                                                       Three Months Ended
                                                             March 31     
                                                         1997       1996  
     <S>                                               <C>         <C>
     Sales
       Automation                                      $ 1,114     $ 1,011
       Avionics & Communications                           416         350
       Semiconductor Systems                               369         433

     Total sales                                       $ 1,899     $ 1,794

     Operating Earnings
       Automation                                      $   149     $   123
       Avionics & Communications                            57          25
       Semiconductor Systems                                71          82
     Operating earnings                                    277         230
     General corporate - net                               (22)        (25)
     Interest expense                                       (6)         (7)
     Provision for income taxes                            (94)        (77)

     INCOME FROM CONTINUING OPERATIONS                     155         121

     Income from discontinued operations:
       Automotive                                           34          39
       A&D and Graphic Systems businesses                  -            54
         Total                                              34          93

     Net Income                                        $   189     $   214
</TABLE>
Sales for 1997's second quarter were six percent higher than 1996's second 
quarter.  Both Automation and Avionics & Communications achieved double digit 
sales growth which was partially offset by lower sales in Semiconductor 
Systems due to the product transition to the new K56flex modem chipsets.  For 
the quarter, international sales accounted for 36 percent of total sales, the 
same as last year's second quarter.

Income from continuing operations totaled $155 million for 1997's second 
quarter, up 28 percent from $121 million in the comparable quarter last 
year.  Earnings per share from continuing operations for 1997's second quarter 
was 72 cents, an increase of 31 percent over 1996's comparable second quarter 
performance of 55 cents per share.  The higher percentage increase in earnings 
per share resulted from the company's stock repurchase program.




<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION


RESULTS OF OPERATIONS (CONTINUED)

Automation:

Automation earnings increased 21 percent over last year's second quarter as a 
result of a 10 percent sales growth, principally in North America and Asia, 
combined with continued productivity improvements and product cost 
reductions.  Automation's second quarter earnings as a percent of sales were 
13 percent compared to 12 percent last year.

Avionics & Communications:

Avionics & Communications earnings were more than double 1996's second quarter 
results primarily due to improved commercial air transport markets and last 
year's $11 million charge related to the Fokker N.V. bankruptcy.  Avionics & 
Communications earnings as a percent of sales rose to 14 percent from 
7 percent in last year's second quarter.

Semiconductor Systems:

Second quarter Semiconductor Systems earnings were 13 percent below last 
year's second quarter due primarily to the transition to the new K56flex modem 
chipsets.  The 19 percent return on sales matched last year's second quarter 
as investments to implement more cost-effective manufacturing processes have 
reduced Semiconductor Systems' cost to produce wafers as compared to the 
higher proportion of more expensive external foundry wafers required a year 
ago.

Discontinued Operations:

For the 1997 second quarter, Automotive's sales totaled $822 million, slightly 
below 1996's second quarter.  Automotive's income, after tax, was $34 million 
for the 1997 second quarter compared to $39 million in 1996's second quarter 
which included an $8 million after-tax gain on the sale of a plant.

Including the discontinued Automotive business, net income for the 
second quarter of 1997 totaled $189 million, or $.87 per share.  Comparable 
income for the same period in 1996 was $160 million, or $.74 per share.  Last 
year's net income including the earnings of the divested A&D and Graphic 
Systems businesses, as well as the discontinued Automotive business, was 
$214 million, or $.98 per share.




<PAGE>

                      ROCKWELL INTERNATIONAL CORPORATION


Six Months Ended March 31, 1997 Compared to Six Months Ended March 31, 1996

The contributions to sales and earnings by business segment of the company for 
the six months ended March 31, 1997 and 1996 are presented below (in 
millions).
<TABLE>
<CAPTION>
                                                         Six Months Ended  
                                                              March 31     
                                                          1997       1996  
    <S>                                                 <C>         <C>
    Sales
       Automation                                       $ 2,175     $ 1,991
       Avionics & Communications                            790         689
       Semiconductor Systems                                787         744

    Total sales                                         $ 3,752     $ 3,424

    Operating Earnings
       Automation                                       $   280     $   234
       Avionics & Communications                            116          66
       Semiconductor Systems                                152         162
    Operating earnings                                      548         462
    General corporate - net                                 (43)        (38)
    Interest expense                                        (10)        (12)
    Provision for income taxes                             (186)       (160)

    INCOME FROM CONTINUING OPERATIONS                       309         252

    Income from discontinued operations:
       Automotive                                            59          60
       A&D and Graphic Systems businesses                   -            94
         Total                                               59         154

    Net Income                                          $   368     $   406
</TABLE>
Sales for the first six months of 1997 increased 10 percent over the same 
period a year ago.  The results were led by Avionics & Communications with a 
15 percent increase in sales over last year due to improved commercial air 
transport markets.  Additionally, Automation recorded a nine percent increase 
in sales, principally in North America and Asia.

Income from continuing operations for the first six months of 1997 totaled 
$309 million, up 23 percent over last year's income of $252 million.  On a per 
share basis, earnings for the first six months of 1997 of $1.42 per share 
increased 22 percent over last year's per share earnings of $1.16.

Automation:

Automation earnings for the first six months of 1997 increased 20 percent over 
the same period a year ago due to increased sales volume of higher margin 
products along with productivity improvements and product cost 
reductions.  Earnings were lowered by significant investments in international 
marketing and new product launches.



<PAGE>
                      ROCKWELL INTERNATIONAL CORPORATION


                      RESULTS OF OPERATIONS (CONTINUED)

Avionics & Communications:

Avionics & Communications earnings for the first six months of 1997 increased 
75 percent over last year as a result of improved sales, improved cost 
performance in defense avionics, and an $11 million charge related to the 
Fokker N.V. bankruptcy recorded in 1996.

Semiconductor Systems:

Semiconductor Systems earnings decreased six percent for the first six months 
of 1997 compared to the first six months of 1996 due to large investments in 
new product development, particularly the new high-speed 
56 kilobits-per-second (K56flex) modem chipsets and wireless communications 
and internet access products.

Discontinued Operations:

For the first six months of 1997, Automotive's sales totaled $1,577, slightly 
below 1996's comparable period.  Automotive's income, after-tax, was 
$59 million for the first six months of 1997 compared to $60 million in 1996's 
first six months which included an $8 million after-tax gain on the sale of a 
plant.

Including the discontinued Automotive business, net income for the first 
six months of 1997 totaled $368 million, or $1.69 per share.  Comparable 
income for the same period in 1996 was $312 million, or $1.44 per share.  Last 
year's net income including the earnings of the divested A&D and Graphic 
Systems businesses, as well as the discontinued Automotive business, was 
$406 million, or $1.87 per share.

FINANCIAL CONDITION

Sources of cash for the first six months of 1997 include the proceeds from 
the sale of the Graphic Systems business for approximately $600 million, 
consisting of $553 million in cash and $47 million in preferred stock.  These 
proceeds are being used to reduce short-term debt, fund the company's working 
capital needs and repurchase Common Stock.

The net assets of Automotive at March 31, 1997 and September 30, 1996 and its 
net income for the three- and six-month periods ended March 31, 1997 and 1996 
have been presented as discontinued operations.  Prior to the spin-off, the 
new Automotive company will make a special dividend payment of approximately 
$450 million to the company.

Following the completion of the divestiture of the A&D Business, the company 
initiated a $1 billion Common Stock repurchase program which is expected to be 
substantially completed by the end of the fiscal year.  Since the program was 
announced, the company has purchased approximately 5.3 million shares of 
common stock as of March 31, 1997 for approximately $341 million.  Future 
Common Stock repurchases are expected to be financed by the operating 
activities of continuing operations, the Automotive special dividend noted 
above, and commercial paper borrowings if necessary.

The company's Class A Common Stock was converted into Common Stock in 
accordance with its terms on February 23, 1997.





<PAGE>
                          ROCKWELL INTERNATIONAL CORPORATION



                            FINANCIAL CONDITION (CONTINUED)

Information with respect to the effect on the company and its manufacturing 
operations of compliance with environmental protection requirements and 
resolution of environmental claims is contained under the caption 
Environmental Issues in Item 7, Management's Discussion and Analysis of 
Financial Condition and Results of Operations of the company's Annual Report 
on Form 10-K for the fiscal year ended September 30, 1996.  As discussed in 
Item 1 of Part II of this Quarterly Report, a judgment was entered into with 
respect to the company's remediation efforts at its former Russellville, 
Kentucky plant.  Management currently believes that the cost of these
remediation efforts will not have a material adverse effect on the company's
financial position or results of operations.

Other Financial Information

 (a)	The composition of the company's sales by customer is as follows (in 
     millions):
<TABLE>
<CAPTION>
                                     Three Months Ended     Six Months Ended 
                                          March 31               March 31     
                                      1997       1996        1997       1996  

         <S>                         <C>        <C>         <C>        <C>
         U.S. Commercial             $1,063     $1,029      $2,122     $1,992
         International                  687        654       1,365      1,204
         U.S. Government                149        111         265        228
         Total                       $1,899     $1,794      $3,752     $3,424

</TABLE>




<PAGE>
PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings

On September 27, 1995, Celeritas Technologies, Ltd., filed a suit 
against the company in the U.S. District Court, Central District of 
California, for patent infringement, misappropriation of trade 
secrets and breach of contract relating to cellular telephone data 
transmission technology utilized in certain modem products produced 
by Rockwell Semiconductor Systems in 1995 and 1996.  As previously 
reported in the company's Form 10-Q for the quarter ended 
December 31, 1996, the court entered judgment against the company on 
January 27, 1997.  On May 5, 1997, the court granted in part and 
denied in part post-trial motions by the company for judgment 
notwithstanding the verdict or, alternatively, a new trial.  The 
court vacated its prior damage award of $115 million and awarded
the company a new trial on damages unless the plaintiff accepts a reduction 
in the award of damages that would result in a maximum judgment against the 
company in this action of $57 million plus attorneys fees.  The 
plaintiff has not made its election.  The company believes that the 
original and revised verdicts are in error and will continue to 
pursue appellate review.

On June 24, 1996, judgment was entered against the company in a civil 
action in the Circuit Court of Logan County, Kentucky on a jury 
verdict awarding $8 million in compensatory and $210 million in 
punitive damages for property damage.  The action had been brought in 
1993 by owners of floodplain real property near Russellville, 
Kentucky allegedly damaged by PCBs discharged from a plant owned and 
operated by the Company's Measurement & Flow Control Division prior 
to its divestiture in March 1989.  On December 26, 1996, the court 
denied the company's post-trial motions for judgment notwithstanding 
the verdict or in the alternative for a new trial.  The company 
believes that the verdict is unsupported by the evidence and on 
January 22, 1997, filed a notice of appeal.

On March 24, 1997, the Circuit Court of Franklin County, Kentucky in 
Commonwealth of Kentucky, Natural Resources and Environmental 
Protection Cabinet vs. Rockwell, an action filed in 1986 seeking 
remediation of PCB contamination resulting from unpermitted 
discharges of PCBs from the company's former Russellville, Kentucky 
plant, entered judgment establishing PCB cleanup levels for the 
former plant site and certain offsite property and ordering 
additional characterization of possible contamination in the 
Mud River and its floodplain.  The company is proceeding with 
additional remediation and characterization efforts consistent with 
the Court's ruling.  The Court deferred any decision on the 
imposition of fines or penalties pending implementation of an 
appropriate remediation program.



<PAGE>

PART II.	OTHER INFORMATION (Continued)

Item 4.	Submission of Matters to a Vote of Security Holders

		(a)	The regular annual meeting of shareowners of the registrant was 
      held February 5, 1997.

		(c)	At the annual meeting, the shareowners:

			(i)	voted to elect four directors of the company.  Each 
       nominee for director was elected by a vote of the 
       shareowners as follows:

                  								         	Affirmative		       Votes
			   						                           Votes    	      Withheld  

				   Richard M. Bressler		         356,109,541	     4,913,727
   				Judith L. Estrin		       	    356,011,824	     5,011,444
		   		James Clayburn La Force, Jr.	 355,758,122	     5,265,146
   				John D. Nichols           			 356,150,376    	 4,872,892

			(ii)	voted upon a proposal to approve the selection by the 
        Board of Directors of the firm of Deloitte & Touche LLP as 
        auditors of the company.  The proposal was approved by a 
        vote of the shareowners as follows:

           				Affirmative votes		 355,744,742
			           	Negative votes		  	   2,617,893
			           	Abstentions			        2,660,633

Item 5.	Other Information

Government Contracts

For information on the company's United States government contracting 
business, certain risks of that business and claims related thereto, 
see the information set forth under the caption "Government 
Contracts" in Item 1, Business, on pages 4-5 of the company's Annual 
Report on Form 10-K for the fiscal year ended September 30, 1996, 
which is incorporated herein by reference.

Cautionary Statement

This Quarterly Report on Form 10-Q contains statements relating to 
future results of the company (including certain projections and 
business trends) that are "forward-looking statements" as defined in 
the Private Securities Litigation Reform Act of 1995.  Actual results 
may differ materially from those projected as a result of certain 
risks and uncertainties, including but not limited to changes in 
political and economic conditions; domestic and foreign government 
spending; budgetary and trade policies; demand for and market 
acceptance of new and existing products; successful development of 
advanced technologies; and competitive product and pricing pressures, 
as well as other risks and uncertainties, including but not limited 
to those detailed from time to time in the company's Securities and 
Exchange Commission filings.





PART II.	OTHER INFORMATION (Continued)

Item 6.	Exhibits and Reports on Form 8-K

		(a)	Exhibits:

			Exhibit 11 	-	Computation of Earnings Per Share

			Exhibit 12	-	Computation of Ratio of Earnings to Fixed 
                Charges for the six months ended March 31, 
                1997.

   Exhibit 27 - Financial Data Schedule

		(b)	Reports on Form 8-K:

There were no reports on Form 8-K filed during the quarter 
ended March 31, 1997.







                                  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.




                                            ROCKWELL INTERNATIONAL CORPORATION
                                                       (Registrant)




Date May 15, 1997                           By  L. J. Komatz                 
                                                L. J. Komatz
                                                Vice President and Controller
                                                (Principal Accounting Officer)




Date May 15, 1997                           By  W. J. Calise, Jr.            
                                                W. J. Calise, Jr.
                                                Senior Vice President,
                                                General Counsel and Secretary

































- - -17-
<PAGE>

ROCKWELL INTERNATIONAL CORPORATION
INDEX OF EXHIBITS TO FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1997

<TABLE> 
                                                             Page
<S>           <C>                                             <C>  
Exhibit 11 -  Computation of Earnings Per Share               19

Exhibit 12 -  Computation of Ratio of Earnings to Fixed       20
              Charges for the Six Months Ended March 31, 
              1997.
</TABLE>
 
- - -18-





<PAGE>
                                                                    EXHIBIT 11
                      ROCKWELL INTERNATIONAL CORPORATION

                       COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                     Three Months Ended       Six Months Ended
                                          March 31               March 31     
                                       1997       1996       1997       1996  
                                    (In millions, except per share amounts)

<S>                                   <C>        <C>       <C>        <C>
Primary earnings per share:

  Income from continuing operations.. $155.1     $120.5     $308.8    $251.4

  Deduct dividend requirements
    on preferred stock...............     -          -          -        0.1

  Total primary earnings from
    continuing operations............ $155.1     $120.5     $308.8    $251.3

  Average number of common shares
    outstanding during the period....  216.2      217.3      217.4     217.2

  Primary earnings per share from
    continuing operations............ $  .72     $  .55     $ 1.42    $ 1.16

  Primary earnings per share from
    discontinued operations..........    .15        .43        .27       .71

  Net primary earnings per share .... $  .87     $  .98     $ 1.69    $ 1.87

Fully diluted earnings per share:

  Income from continuing operations.. $155.1     $120.5     $308.8    $251.4 

  Average number of common shares
    outstanding during the period
    assuming full dilution:
       Common stock..................  216.2      217.3      217.4     217.2
       Assumed issuance of stock under
         award plans and conversion of
         preferred stock.............    3.4        4.1        3.3       3.8

  Total fully diluted shares.........  219.6      221.4      220.7     221.0

  Fully diluted earnings per share
    from continuing operations....... $  .70     $  .54     $ 1.40    $ 1.14

  Fully diluted earnings per share
    from discontinued operations.....    .15        .43        .26       .70

  Net fully diluted earnings
    per share........................ $  .85     $  .97     $ 1.66    $ 1.84









<PAGE>




</TABLE>

                                                              Exhibit 12


                        ROCKWELL INTERNATIONAL CORPORATION
                   COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                          SIX MONTHS ENDED MARCH 31, 1997
                            (In millions, except ratio)



EARNINGS AVAILABLE FOR FIXED CHARGES:
   Income from continuing operations before income taxes....... $  495
   Adjustments:
      Undistributed income of affiliates.......................     (4)
      Minority interest in loss of subsidiaries................      7
                                                                   498

   Add fixed charges included in earnings:
      Interest expense.........................................     10
      Interest element of rentals..............................     28
                                                                    38

   Total earnings available for fixed charges.................. $  536

FIXED CHARGES:
   Fixed charges included in earnings.......................... $   38
   Capitalized interest........................................      4
      Total fixed charges...................................... $   42

RATIO OF EARNINGS TO FIXED CHARGES (1).........................     13


(1)  In computing the ratio of earnings to fixed charges, earnings are 
     defined as income from continuing operations before income taxes 
     adjusted for minority interest in income or loss of subsidiaries, 
     undistributed earnings of affiliates, and fixed charges exclusive 
     of capitalized interest.  Fixed charges consist of interest on 
     borrowings and that portion of rentals deemed representative of 
     the interest factor.




<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE MARCH
31, 1997 CONSOLIDATED BALANCE SHEET, STATEMENT OF CONSOLIDATED INCOME FOR THE
SIX MONTHS ENDED MARCH 31, 1997 AND NOTES TO FINANCIAL STATEMENTSAND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          SEP-30-1996
<PERIOD-END>                               MAR-31-1997
<CASH>                                             693
<SECURITIES>                                         0
<RECEIVABLES>                                     1165
<ALLOWANCES>                                        88
<INVENTORY>                                       1499
<CURRENT-ASSETS>                                  4505
<PP&E>                                            2033
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                    8543
<CURRENT-LIABILITIES>                             2037
<BONDS>                                            154
                                0
                                          0
<COMMON>                                           216
<OTHER-SE>                                        5086
<TOTAL-LIABILITY-AND-EQUITY>                      8543
<SALES>                                           3752
<TOTAL-REVENUES>                                  3790
<CGS>                                             2610
<TOTAL-COSTS>                                     3295
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                  10
<INCOME-PRETAX>                                    495
<INCOME-TAX>                                       186
<INCOME-CONTINUING>                                309
<DISCONTINUED>                                      59
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       368
<EPS-PRIMARY>                                      1.69
<EPS-DILUTED>                                      1.66
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission