WATKINS JOHNSON CO
10-Q, 1998-04-30
SPECIAL INDUSTRY MACHINERY, NEC
Previous: WASHINGTON REAL ESTATE INVESTMENT TRUST, DEF 14A, 1998-04-30
Next: SIGNAL APPAREL COMPANY INC, 10-K/A, 1998-04-30




                                   FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   -----------


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

                  For the quarterly period ended March 27, 1998

                                       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 1-5631

                             WATKINS-JOHNSON COMPANY
             (Exact name of registrant as specified in its charter)



     CALIFORNIA                                          94-1402710
- --------------------------------------------------------------------------------
     (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                      Identification No.)



3333 Hillview Avenue, Palo Alto, California              94304-1223
- --------------------------------------------------------------------------------
     (Address of principal executive offices)            (Zip Code)


                                 (650) 493-4141
               --------------------------------------------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months,  and (2) has been subject to such filing  requirements
for the past 90 days. Yes X . No   .
                         ---    ---

Common stock, no par value, outstanding as of March 27, 1998    8,253,000 shares

- --------------------------------------------------------------------------------
                                     Page 1

<PAGE>


                          PART I--FINANCIAL INFORMATION


Item 1.           Financial Statements

                  The interim financial  statements are unaudited;  however, the
                  company  believes  that all  adjustments  necessary  to a fair
                  statement  of  results  for such  interim  periods  have  been
                  included and all such  adjustments  are of a normal  recurring
                  nature. The results for the three months ended March 27, 1998,
                  are not  necessarily  indicative  of the  results for the full
                  year 1998.

                  The consolidated  financial  statements required by Rule 10-01
                  of Regulation S-X are included in this report beginning on the
                  next page.

- --------------------------------------------------------------------------------
                                     Page 2

<PAGE>

<TABLE>
                                           WATKINS-JOHNSON COMPANY AND SUBSIDIARIES
                                            CONSOLIDATED STATEMENTS OF OPERATIONS*
                                    For the periods ended March 27, 1998 and March 28, 1997
<CAPTION>

                                                                                                           Three Months Ended
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
 (Dollars in thousands, except per share amounts)                                     1998                               1997
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
<S>                                                                              <C>                              <C>
 Sales                                                                           $  68,722                        $    67,216
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 Costs and expenses: 
       Cost of goods sold                                                           42,546                             44,311
       Selling and administrative                                                   15,821                             13,096
       Research and development                                                     13,208                             10,446
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
                                                                                    71,575                             67,853
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 Loss from operations                                                               (2,853)                              (637)
 Other income (expense)-net                                                          1,929                                129
 Gain on real property                                                              14,783
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 Income (loss) from continuing operations before federal, state
   and foreign income taxes                                                         13,859                               (508)
 Income tax (expense) benefit                                                       (4,158)                               190
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 Income (loss) from continuing operations                                            9,701                               (318)
 Income from discontinued operations, net of taxes                                                                      2,796
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
 Net income                                                                      $   9,701                        $     2,478
 ================================================================ ========== ================== ============= ===============

 Basic per share amounts:

     Income (loss) from continuing operations                                    $    1.17                        $      (.04)
     Income from discontinued operations                                                                                  .34
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
 Net income                                                                      $    1.17                        $       .30
 ================================================================ ========== ================== ============= ===============
 Basic average common shares                                                     8,262,000                          8,298,000

 Diluted per share amounts:

       Income (loss) from continuing operations                                  $    1.15                        $      (.04)
       Income from discontinued operations                                                                                .34
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
 Net income                                                                      $    1.15                        $       .30
 ================================================================ ========== ================== ============= ===============
 Diluted average common shares                                                   8,416,000                          8,298,000
<FN>
*Unaudited
</FN>
- -----------------------------------------------------------------------------------------------------------------------------
                                                            Page 3
</TABLE>

<PAGE>

<TABLE>
                                           WATKINS-JOHNSON COMPANY AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME*
                                    For the periods ended March 27, 1998 and March 28, 1997
<CAPTION>

                                                                                                         Three Months Ended
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 (Dollars in thousands, except per share amounts)                                     1998                             1997
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
<S>                                                                            <C>                              <C>
 Net income                                                                    $     9,701                      $     2,478
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 Other comprehensive income, net of tax:

       Foreign currency translation adjustments                                        (16)                            (301)
       Net unrealized holding gains (losses) on securities, net
          of reclassification adjustment of $0                                         (86)
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
       Other comprehensive income (expense)                                           (102)                            (301)
 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------

 ---------------------------------------------------------------- ---------- ------------------ ------------- ---------------
 Comprehensive income                                                          $     9,599                      $     2,177
 ================================================================ ========== ================== ============= ===============
<FN>
*Unaudited
</FN>
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                            Page 4

<PAGE>
<TABLE>


                                           WATKINS-JOHNSON COMPANY AND SUBSIDIARIES
                                                  CONSOLIDATED BALANCE SHEETS
                                          As of March 27, 1998 and December 31, 1997

<CAPTION>

 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
 (Dollars in thousands)                                                              1998*                             1997
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
<S>                                                                            <C>                              <C>
 ASSETS

 Current assets:
       Cash and equivalents                                                    $   78,154                       $   134,462
       Short-term investments                                                      34,554
       Receivables                                                                 56,274                            45,690
       Inventories:
            Finished goods                                                         10,198                             9,283
            Work in process                                                        22,210                            18,519
            Raw materials and parts                                                16,270                            18,873
       Other                                                                       30,986                            31,366
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
       Total current assets                                                       248,646                           258,193
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------

 Property, plant, and equipment                                                   182,773                           178,795
       Accumulated depreciation and amortization                                  (84,832)                          (82,382)
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
       Property, plant, and equipment--net                                         97,941                            96,413
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------

 Other assets                                                                       3,844                             3,606
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
                                                                               $  350,431                       $   358,212
 ================================================================ ========= ================ ================ ===============

 LIABILITIES AND SHAREOWNERS' EQUITY

 Current liabilities:
       Payables                                                                $   13,353                       $    16,188
       Accrued liabilities                                                         74,919                            88,398
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
       Total current liabilities                                                   88,272                           104,586
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
 Long-term obligations                                                             33,666                            33,234
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------

 Shareowners' equity:
       Common stock                                                                41,280                            40,631
       Retained earnings                                                          187,910                           180,356
       Accumulated other comprehensive income                                        (697)                             (595)
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
       Total shareowners' equity                                                  228,493                           220,392
 ---------------------------------------------------------------- --------- ---------------- ---------------- ---------------
                                                                               $  350,431                       $   358,212
 ================================================================ ========= ================ ================ ===============
<FN>
*Unaudited
</FN>
</TABLE>
- --------------------------------------------------------------------------------
                                     Page 5

<PAGE>

<TABLE>

                                           WATKINS-JOHNSON COMPANY AND SUBSIDIARIES
                                            CONSOLIDATED STATEMENTS OF CASH FLOWS*
                                    For the periods ended March 27, 1998 and March 28, 1997

<CAPTION>

                                                                                                         Three Months Ended
 -------------------------------------------------------------- ------------- --------------- --------------- ---------------
 (Dollars in thousands)                                                                1998                            1997
 -------------------------------------------------------------- ------------- --------------- --------------- ---------------
<S>                                                                             <C>                             <C>        
 OPERATING ACTIVITIES:

       Net income                                                               $     9,701                     $     2,478
       Reconciliation of net income to cash flows:
            Depreciation and amortization                                             3,683                           3,240
            Gain on disposal of property, plant and equipment                       (14,783)
            Results of discontinued operations                                                                       (2,796)
            Net changes in:
                 Receivables                                                        (10,588)                          3,684
                 Inventories                                                         (1,993)                            841
                 Other assets                                                           137                           2,012
                 Accruals and payables                                              (17,225)                         (3,991)
 ---------------------------------------------------------------------------- --------------- --------------- ---------------
 Net cash provided (used) by continuing operating activities                        (31,068)                          5,468
       Net cash used by discontinued operations                                                                        (204)
  ---------------------------------------------------------------------------- --------------- --------------- ---------------
 Net cash provided (used) by operating activities                                   (31,068)                          5,264
 ---------------------------------------------------------------------------- --------------- --------------- ---------------

 INVESTING ACTIVITIES:

       Additions of property, plant, and equipment                                   (5,237)                         (3,451)
       Restricted plant construction funds                                                                            3,738
       Purchases of short-term investments                                          (34,695)
       Proceeds on asset retirements and other                                       15,873                              25
 ---------------------------------------------------------------------------- --------------- --------------- ---------------
 Net cash provided (used) by investing activities                                   (24,059)                            312
 ---------------------------------------------------------------------------- --------------- --------------- ---------------

 FINANCING ACTIVITIES:

       Payments on long-term borrowing                                                 (140)
       Net borrowings (repayments) under line-of-credit                                 478                             559
       Proceeds from issuance of common stock                                           901                             121
       Repurchase of common stock                                                    (1,408)                         (2,009)
       Dividends paid                                                                  (991)                         (1,000)
       Other                                                                             16                             (43)
 ---------------------------------------------------------------------------- --------------- --------------- ---------------
 Net cash used by financing activities                                               (1,144)                         (2,372)
 -------------------------------------------------------------- ------------- --------------- --------------- ---------------

 -------------------------------------------------------------- ------------- --------------- --------------- ---------------
       Effect of exchange rate changes on cash                                          (37)                          1,090
 -------------------------------------------------------------- ------------- --------------- --------------- ---------------

 Net increase (decrease) in cash and equivalents                                    (56,308)                          4,294
 Cash and equivalents at beginning of period                                        134,462                          15,702
 -------------------------------------------------------------- ------------- --------------- --------------- ---------------
 Cash and equivalents at end of period                                          $    78,154                     $    19,996
 ============================================================== ============= =============== =============== ===============
<FN>
*Unaudited
</FN>
</TABLE>
- --------------------------------------------------------------------------------
                                     Page 6

<PAGE>


Item 1.           Financial Statements (continued)

                  Supplementary information to the financial statements:

                  A dividend  of twelve  cents per share was  declared  and paid
                  during the first quarter of 1998 and 1997.
<TABLE>
                  Per share amounts are computed  based on the weighted  average
                  number of basic and diluted  (dilutive  stock options)  common
                  and common  equivalent shares  outstanding  during the period.
                  Per share amounts from continuing  operations were computed as
                  follows:
<CAPTION>
                                                                                    For Three Months Ended
                                                                                    ----------------------
                                                                         March 27, 1998                   March 28, 1997
                                                                         --------------                   --------------
                  <S>                                                     <C>                               <C>
                  Denominator for basic per share:

                      Weighted average shares outstanding                  8,262,000                         8,298,000
                                                                          ----------                        ----------

                  Denominator for diluted per share:

                      Weighted average shares
                       outstanding                                         8,262,000                         8,298,000

                      Effect of dilutive stock options                       154,000                                 0
                                                                          ----------                        ----------

                      Diluted average common shares                        8,416,000                         8,298,000
                                                                          ==========                        ==========


                  Net income form continuing
                      operations (numerator)                                  $9,701                             $(318)
                                                                          ==========                        ==========

                  Basic net income (loss) per share                            $1.17                             $(.04)
                                                                          ==========                        ==========
 
                  Diluted net income (loss) per share                          $1.15                             $(.04)
                                                                          ==========                        ==========
</TABLE>
- --------------------------------------------------------------------------------
                                     Page 7


<PAGE>


Item 1.           Financial Statements (continued)

                  For the three  months  ended  March 28,  1997 the  incremental
                  shares from the assumed  exercise of 189,000 stock options are
                  not  included in  computing  the  dilutive  per share  amounts
                  because  continuing  operations  resulted  in a loss  and such
                  assumed   conversion  would  be  antidilutive.   Additionally,
                  weighted  average options  outstanding to purchase 621,000 and
                  724,000  shares  of  common  stock  were not  included  in the
                  computation  of diluted per share amounts for the three months
                  ended March 27, 1998 and March 28, 1997, respectively, because
                  the  weighted  average  exercise  prices were greater than the
                  average market prices of the common shares.  Weighted  average
                  exercise  prices of $37.18 in 1998 and $37.45 in 1997 exceeded
                  the average market prices of $26.31 and $25.10, respectively.

                  This  calculation is submitted in accordance  with  Regulation
                  S-K, Item 601(b)(11).

<TABLE>
                  Sales to  external  customers  and  pre-tax  profit  (loss) by
                  business segment for the three months ended March 27, 1998 and
                  March 28, 1997 are as follows:

<CAPTION>
                                                                 Sales         Pre-tax income
(in thousands)                                       1998        1997         1998         1997
- --------------------------------------------- ------------ ----------- ------------ ------------
<S>                                               <C>         <C>         <C>            <C>   
Semiconductor Equipment                           $38,716     $44,162     $(3,398)       $(132)
Wireless Communications                            30,006      23,054          545        (505)
- --------------------------------------------- ------------ ----------- ------------ ------------
Income from continuing operations                                          (2,853)        (637)
Other income (expense)-net                                                  16,712          129
- --------------------------------------------- ------------ ----------- ------------ ------------
Total                                             $68,722     $67,216      $13,859       $(508)
============================================= ============ =========== ============ ============
</TABLE>
- --------------------------------------------------------------------------------
                                     Page 8


<PAGE>


                          PART I--FINANCIAL INFORMATION


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

                  Financial Condition and Liquidity

                  The company's  financial  condition and liquidity at March 27,
                  1998 remains  strong.  During the first quarter of 1998,  cash
                  and  equivalents  decreased  by  $56.3  million,  from  $134.5
                  million to $78.2 million. The decrease in cash and equivalents
                  resulted   primarily   from   the   purchase   of   short-term
                  investments,  as  discussed  below.  Net  income for the first
                  quarter  of 1998  was $9.7  million,  while  net cash  used by
                  operations was $31.1 million.  Net income was $2.5 million and
                  net cash provided by operations  was $5.3 million in the first
                  quarter of 1997.  For the first quarter of 1998, net cash used
                  by  operating  activities  differed  from net  income  for the
                  period  primarily  because of decreases  for: a $14.8  million
                  gain on disposal of  property,  plant and  equipment,  a $10.6
                  million  net change in  receivables  and a $17.2  million  net
                  change in accruals  and  payables.  The net change in accruals
                  and payables was primarily due to income tax payments  related
                  to the fourth  quarter 1997 gain on  discontinued  operations.
                  For the first quarter of 1997,  net cash provided by operating
                  activities  differed from net income for the period  primarily
                  because  of  increases  for:   depreciation  and  amortization
                  charges of $3.2 million,  net changes in receivables and other
                  assets of $3.7  million and $2.0  million,  respectively;  and
                  decreases  for:  $3.0 million for the net income and cash used
                  by  discontinued  operations and $4.0 million for a net change
                  in accruals and payables.

                  Net cash used in investing activities was $24.1 million in the
                  first  quarter  of  1998  compared  to net  cash  provided  by
                  investing  activities  of $0.3  million for the same period in
                  1997. In 1998, the company received  proceeds of $15.9 million
                  from the sale of real property and asset retirements which was
                  offset  by  the  purchase  of  $35.7   million  in  short-term
                  investments  and  purchase  of  $5.2  million  in new  capital
                  equipment.  During  the  first  quarter  of 1998  the  company
                  invested its excess cash and  equivalents  in securities  with
                  maturities  exceeding 90 days to take  advantage of the higher
                  yields.  These short-term  investments,  consisting  mostly of
                  high grade commercial paper, are subject to interest rate risk
                  and will  rise and fall in  value  if  market  interest  rates
                  change.  Cash  provided by  investing  activities  in 1997 was
                  primarily from the release of $3.7 million of restricted plant
                  construction  funds  offset by a similar  amount  for  capital
                  expenditures.

                  The company used $1.1 million in financing  activities  in the
                  first  quarter of 1998  compared to $2.4  million for the same
                  period last year. During 1998 the company  repurchased  52,608
                  shares  of  its  common   stock  for  $1.4  million  and  paid
                  approximately  $1.0 million in  dividends  which was offset in
                  part by proceeds from stock option exercises. During the first
                  quarter of 1997 the company  repurchased  78,000 shares of its
                  common  stock  for $2.0  million  and  paid  $1.0  million  in
                  dividends.
- --------------------------------------------------------------------------------
                                     Page 9


<PAGE>


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

                  As of March  27,  1998,  the  company's  principal  source  of
                  liquidity  consisted of $78.2 million in cash and  equivalents
                  and  short-term  investments  valued  at  $34.6  million.  The
                  company has  arrangements  with several banks to provide a $50
                  million  unsecured credit  facility.  This facility expires on
                  December  8,  1998.  During  the first  quarter  of 1998,  the
                  company incurred no borrowings under this credit facility.  As
                  a result of the operating  loss reported in the fourth quarter
                  of 1997 the company was not in  compliance  with certain terms
                  under this credit  facility  during the first quarter of 1998.
                  Negotiations  have  been  completed  with  the  banks  and the
                  company has re-established a compliant  condition.  Management
                  does  not  anticipate  any  significant  near  term  borrowing
                  requirements under this credit facility.

                  From time to time the company may enter into certain long-term
                  borrowing arrangements with financial lending institutions for
                  capital acquisitions of property,  plant and equipment.  As of
                  March  27,  1998,   long-term   borrowings  of  $18.5  million
                  consisted of two unsecured  loans used for the company's land,
                  building and  equipment  located in Kawasaki,  Japan,  and are
                  payable  through  the  year  2011 as  fully  disclosed  in the
                  company's  1997 annual report filed on Form 10-K. At March 27,
                  1998,   there  were  no  material   commitments   for  capital
                  expenditures.

                  Current Operations and Business Outlook

                  For the first quarter of 1998,  the company  reported sales of
                  $68.7  million  and net income of $9.7  million,  or $1.15 per
                  diluted share.  In 1997,  first-quarter  sales from continuing
                  operations amounted to $67.2 million,  with a net loss of $0.3
                  million,   or  a  loss  of  $.04  cents  per  diluted   share.
                  First-quarter  1998 results reflect the sale of  approximately
                  14 acres of unused property at the company's San Jose,  Calif.
                  site for a pre-tax gain of $14.8  million.  New orders for the
                  first quarter of 1998 were $57 million or about 16% lower than
                  the $68 million of the fourth quarter continuing operations of
                  1997 and  about 8% lower  than the $62  million  for the first
                  quarter of 1997. Firm backlog on March 27, 1998 stood at $82.2
                  million, compared to the March 28, 1997 backlog for continuing
                  operations  of $147  million.  The current  period  backlog is
                  reported net of the removal of $5 million from backlog because
                  of some order pushouts in the  Semiconductor  Equipment Group,
                  as discussed below.

                  Although  long-term growth for the company appears bright,  it
                  is clear that 1998 will be another  very  challenging  year as
                  the semiconductor  equipment industry remains in a down cycle.
                  The  continued  steep decline of the  semiconductor  equipment
                  business is expected to more than offset the growth and profit
                  anticipated  in  the  wireless  communications  business.  The
                  company  believes  the  actions  it has in place  will set the
                  stage for future  high  growth and  profitability  when market
                  conditions  improve.  Operations and business outlook for each
                  of the company's business segments are discussed below.


- --------------------------------------------------------------------------------
                                     Page 10

<PAGE>


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

                  Semiconductor Equipment Group

                  Sales of semiconductor  equipment in the first quarter of 1998
                  amounted  to $38.7  million,  down 12% from the $44.2  million
                  recorded  for the same period  last year.  New orders were $22
                  million during the first quarter of 1998,  which were down 35%
                  compared  to the $34  million of last  year's  first  quarter.
                  These order rates mean that the company is able to service the
                  order  requirements  of its customers  rapidly.  Customers are
                  delaying  orders as long as possible to take  advantage of the
                  shorter  lead time.  This  business  segment is  entering  the
                  second quarter of 1998 with a backlog  totaling  approximately
                  $17  million  compared to $81  million at March 28,  1997.  As
                  discussed above, the current period backlog is reported net of
                  the removal of $5 million from  backlog  because of some order
                  pushouts.  The orders were removed  from the reported  backlog
                  because the  pushouts  resulted in requested  deliveries  more
                  than 12 months into the future.

                  The company's orders for semiconductor equipment products were
                  weaker than previously expected. The company's computer-memory
                  customers  face  an  overcapacity   situation.   Additionally,
                  several  customers  curtailed or discontinued  construction of
                  new factories as a result of currency  devaluations  and other
                  financial  problems  in Asia.  The  company is working  with a
                  principal  Asian  customer  to  preserve a  significant  sale,
                  originally  slated for late 1997, but placed on hold by credit
                  problems related directly to the Asian financial crisis.

                  A large part of the orders  and sales for each  quarter  right
                  now are the spares,  service and training revenues. To a large
                  degree,  these revenues are based on the installed base of our
                  equipment  (nearly 800  systems)  and are running  between $10
                  million to $15 million per quarter. Most of these bookings are
                  delivered in less than 30 days after the order.

                  The  company  re-evaluated  its  sales  prospects  and  is now
                  reducing  the  1998  sales  forecast  for  the   Semiconductor
                  Equipment   Group.   The  group  is  reviewing  its  worldwide
                  infrastructure to reduce cost while still maintaining  quality
                  service to its customers. The group downsized by approximately
                  5% of its work force in February 1998 to a break-even  cost of
                  roughly  $40  million  per  quarter.  Now the  group is taking
                  further  action  to reduce  expenditures  to $35  million  per
                  quarter.  Achieving lower cost requires reduction of the group
                  research and development  spending.  The company will maintain
                  prudent levels of expense for the  continuation and completion
                  of key projects. For example, the development and introduction
                  of the WJ-2000  cluster tool  platform  with its  high-density
                  plasma  (HDP) and advanced  atmospheric-pressure  (or AP Next)
                  chemical-vapor-deposition  (CVD) process modules.  In spite of
                  these actions,  fixed costs and required  development expenses
                  are expected to make the group  unprofitable  in 1998 with the
                  lower anticipated revenues.

- --------------------------------------------------------------------------------
                                     Page 11

<PAGE>


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

                  The company has achieved  encouraging  results at our HDP beta
                  sites.  The company  believes that the equipment is performing
                  equivalent to or better than our  competition.  However,  with
                  the  present  market  conditions  the  company  is  finding it
                  difficult  to predict  when orders  will  occur.  A few orders
                  prospects  have  been  pushed  out as a  result  of the  Asian
                  financial situation.

                  Although   the   long-range   industry   forecasts   for   the
                  semiconductor    industry    remain   bright,    the   current
                  semiconductor  integrated  circuit demand appears to be nearly
                  flat in  dollar  terms  over last  year.  Many  customers  are
                  reducing  capital  equipment  budgets  with the industry in an
                  overcapacity situation. The company is confident of an upturn,
                  but it appears to be beyond 1998.

                  The Semiconductor  Equipment Group's business depends upon the
                  planned and actual capital  expenditures of the  semiconductor
                  manufacturers, who react to the current and anticipated market
                  demand for integrated  circuits.  This demand had been growing
                  dramatically over the years from 1992 through 1995, however in
                  1996 its history of cyclical variations returned with a market
                  downturn.  That downturn was exacerbated in the fourth quarter
                  of   1997   by   financial-system   collapses   and   currency
                  devaluations in Asia, the company's  principal overseas market
                  region for capital  equipment.  Although the  cyclical  growth
                  trend of the  semiconductor  integrated  circuits  business is
                  expected to return,  it is recognized  that the  semiconductor
                  equipment  business  can vary  rapidly in response to customer
                  demand.  Following placement of orders,  customers  frequently
                  seek  either  faster  or  delayed  delivery,  based  on  their
                  changing  needs.   Uncertainty  increases  significantly  when
                  projecting  product  demand in the  future.  While the company
                  cannot predict what effect these various  factors will have on
                  operating results, the effect of these and other factors could
                  significantly  affect the company's future  operating  results
                  and stock market value.

                  Wireless Communications

                  Wireless-communications  sales in the  first  quarter  of 1998
                  totaled  $30.0  million,  a 30% increase over the prior year's
                  first  quarter  comparable  $23.1 million for this segment (as
                  restated for the  adoption of SFAS 131).  Orders for the first
                  quarter of 1998 totaled approximately $35 million, compared to
                  $28  million  for the same  period  last  year.  The  business
                  segment is entering the second  quarter of 1998 with a backlog
                  totaling  approximately $65 million compared to $66 million at
                  March 28, 1997.

                  The  company   achieved   substantial   progress   across  its
                  wireless-infrastructure  product lines during the quarter.  At
                  the  chip  level,  the  company  initiated  operation  of  its
                  Milpitas,   Calif.   gallium-arsenide   (GaAs)  and  thin-film
                  fabrication  facility acquired at the close of 1997 as part of
                  the assets of Samsung Microwave  Semiconductor.  First-quarter
                  1998  orders  for  GaAs  devices  were  encouraging,   lending
                  credence  to the  company's  decision  to  market  proprietary
                  integrated-circuit technology outside the company.

- --------------------------------------------------------------------------------
                                     Page 12

<PAGE>


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

                  The company booked two  large-volume  orders during the period
                  for  wireless  local-loop  products.  One  order  was  for the
                  initial production run of 1000 systems. A larger order was the
                  second  production  release  for over 11,000  terminal  units.
                  Delivery will be in 1998 for both of these orders. Both orders
                  have excellent follow-on  potential.  The company's goal is to
                  drive our cost down  significantly,  encouraging the customers
                  to continue to place volume orders.

                  During the first  quarter the demand was somewhat  higher than
                  earlier expected for the CDMA and TDMA converter assemblies to
                  Lucent  Technologies  as part of the  design of their PCS base
                  station.  Part of this higher  demand comes about  because the
                  company is working with another Lucent vendor who is supplying
                  the complete CDMA assembly.  Some inventory fill was requested
                  and supplied to this  "partner." Thus the first quarter demand
                  may have been somewhat high,  and it is  anticipated  that the
                  rate will drop a little to a more  normal  level in the second
                  quarter.  For the longer term the company is bullish about the
                  business  for  the PCS  CDMA/TDMA  receiver  assemblies.  This
                  results from the  improvement of Lucent's PCS market  position
                  in recent months.

                  The company  completed the work to develop and test the IS-136
                  TDMA, or Time Division Multiple Access,  digital air interface
                  for the Base2TM base station. System tests are proceeding well
                  and the company is working with many customer  inquiries.  The
                  company  decided  last year to market the system  primarily to
                  developing   countries   using  system   integrators  for  our
                  distribution  channel.  Telos  Engineering  has  installed the
                  initial  system in  Dalian,  China.  The  installation  of the
                  analog,  or  AMPS,  system  was a  success.  Two  full  IS-136
                  capability  systems  are  expected  to be  shipped to China in
                  April for replacement installation in May.

                  The company has now  received the FCC  certification  for both
                  its outdoor and indoor PCS repeater.  The nearer term business
                  opportunities  lie with the indoor  design and the  company is
                  confident of 1998 repeater sales.

                  Looking forward, the company's outlook for growth expectations
                  in its Wireless Communications  operations for 1998 remains at
                  roughly  more than 20% over the $105  million  of 1997.  It is
                  estimated that the  intelligence  receiver  business will stay
                  essentially flat with the $60 million of 1997 and the wireless
                  infrastructure  business  to  continue  to grow at about a 50%
                  rate. It is expected that the Wireless  Communications segment
                  will be profitable in 1998.

                  Various  regulatory  agencies of federal,  foreign,  state and
                  local governments can affect the wireless communication market
                  dynamics,  causing  unforeseen  ebb  and  flow of  orders  and
                  delivery requirements.  Domestic and international competition
                  from a number of companies, some of which are much larger than
                  Watkins-Johnson,  is  intense.  The  effect of these and other
                  factors  could  significantly   affect  the  company's  future
                  operating results.

- --------------------------------------------------------------------------------
                                     Page 13

<PAGE>


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

                  First Quarter of 1998 Compared to First Quarter of 1997

                  Wireless    Communications    sales    increased   30%   while
                  Semiconductor  Equipment Group sales decreased 12%,  resulting
                  in an overall company  increase from continuing  operations of
                  2%. Gross  margins  improved  from 34% to 38%.  Gross  margins
                  increased  primarily  due to a shift in the revenue mix in the
                  Semiconductor  Equipment  Group  from  system  sales to higher
                  margin spare parts and service revenues.

                  Selling and administrative  expenses increased to 23% of sales
                  compared with 19.5% for the same period last year.  The higher
                  percentage  for the first quarter of 1998  resulted  primarily
                  from  severance  charges  of $0.3  million  and an  additional
                  reserve of $1.6 million  taken on  receivables  as a result of
                  the increased receivables balance.

                  Research and  development  expenses were $13.2 million  during
                  the first quarter of 1998,  19.2% of sales,  compared to $10.4
                  million,  or 15.5% of sales,  for the same  period  last year.
                  Research  and  development  is budgeted at about 20% to 21% of
                  planned sales in 1998.  With an  anticipated  drop in revenues
                  compared  to  plan  and  the  high  research  and  development
                  percentage the company had planned,  research and  development
                  expenditures  will be held below  plan.

                  The operating loss in the first quarter of 1998,  before other
                  income and the  real-property  gain, was $2.9 million compared
                  with the $0.6  million  loss for the same  period  last  year.
                  Other income (net of other  expenses)  increased  $1.8 million
                  over the prior year due mostly to  interest  income  earned on
                  the increased  cash balance and short-term  investments.  Also
                  included in other income for the first quarter of 1998 is $0.5
                  million of net income from two leases,  the  sub-lease of part
                  of our Palo Alto  facility to Stellex and a lease of a portion
                  of  our  Japanese  facility.  In  January  1998,  the  company
                  concluded  the sale of vacant  land  adjacent to its San Jose,
                  California facility, resulting in a $14.8 million pre-tax gain
                  reflected  as  "Gain  on real  property"  in the  consolidated
                  financial statements.

                  For the first  quarter  of 1998,  the  effective  tax rate for
                  federal, state and foreign income taxes was about 30% compared
                  to a 37% tax benefit  rate on  continuing  operations  for the
                  same period  last year.  The 30% tax rate in 1998 is below the
                  statutory  rate mostly  because of export  sales  benefits and
                  federal and state  research tax  credits.  The 37% tax benefit
                  rate for 1997 resulted mostly from the effect of the operating
                  loss with  positive  benefits  from export  sales and research
                  credits,  which  were  offset  by taxes  incurred  by  foreign
                  operations.

                  Net income from  continuing  operations  increased from a $0.3
                  million  loss in the first  quarter of 1997 to $9.7 million of
                  net income for the same period this year.  Including after tax
                  income of $2.8 million reported from  discontinued  operations
                  in the first quarter of 1997,  net income  increased from $2.5
                  million in the first quarter of 1997 to $9.7 million  reported
                  for the current period.

- --------------------------------------------------------------------------------
                                     Page 14

<PAGE>


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

                  Year 2000 Computer Software Conversion

                  The  company   regularly   updates  its  information   systems
                  capabilities,  and  has  evaluated  all  significant  computer
                  software  applications for  compatibility  with the year 2000.
                  With the system changes  implemented to date and other planned
                  changes,  the company  anticipates that its computer  software
                  applications   will  be   compatible   with  the  year   2000.
                  Expenditures  specifically  related to software  modifications
                  for  year  2000  compatibility  are  not  expected  to  have a
                  material  effect  on the  company's  operations  or  financial
                  position.  However,  the  company  is  dependent  on  numerous
                  vendors and customers which may incur  disruptions as a result
                  of year 2000 software issues. Accordingly, no assurance can be
                  given that the  company's  results of  operations  will not be
                  impacted by this industry-wide issue.

                  Risks and Uncertainties That May Affect Future Results

                  All  statements  in this  report,  other  than  statements  of
                  historical   facts,   should  be  considered   forward-looking
                  statements.  By way of example only, those include  statements
                  about   the   company's   strategies,    objectives,    plans,
                  expectations and anticipated results, and expectations for the
                  economy generally or specific industries.  The words "expect",
                  "anticipate",  "looking forward" and other similar expressions
                  used in this report are  intended to identify  forward-looking
                  statements that involve risks and uncertainties that may cause
                  actual  results and  expectations  to differ  materially  from
                  those expressed. Such risks and uncertainties include, but are
                  not limited to:  product demand and market  acceptance  risks,
                  the effect of economic  conditions,  the impact of competitive
                  products and pricing,  product development,  commercialization
                  and   technological   difficulties,    capacity   and   supply
                  constraints or difficulties,  business cycles,  the results of
                  financing  efforts,  actual  purchases under  agreements,  the
                  effect of the company's accounting  policies,  U.S. Government
                  export policies, geographic concentrations,  natural disasters
                  and other risks detailed in the company's 1997 Form 10-K filed
                  with the  Securities  and Exchange  Commission.  Investors and
                  prospective   investors  are  cautioned  not  to  place  undue
                  reliance  on these  forward-looking  statements.  The  company
                  undertakes  no  obligation  to announce  any  revisions to its
                  forward-looking  statements to reflect events or circumstances
                  as they actually develop or occur in the future.

- --------------------------------------------------------------------------------
                                     Page 15


<PAGE>

                           PART II--OTHER INFORMATION


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

             At  the  annual  meeting  of  shareholders  held  April  18,  1998,
             shareowners voted on the following:

             Item 1:      Election of Directors:

             Nominee                              For                Withheld
             -------                              ---                --------
             Dean A. Watkins                      7,638,943            45,189
             H. Richard Johnson                   7,639,743            44,389
             W. Keith Kennedy                     7,639,463            44,669
             John J. Hartmann                     7,633,893            50,239
             Raymond F. O'Brien                   7,636,543            47,589
             William R. Graham                    7,643,357            40,775
             Robert L. Prestel                    7,642,522            41,610
             Gary M. Cusumano                     7,642,126            42,006

             Item 2:      Proposal  to ratify  the  appointment  of  Deloitte  &
                          Touche as the independent  auditors of the company for
                          accounting year ending December 31, 1998.

             For             7,629,483         Against               33,216
                ----------------------                ---------------------

             Abstain            21,433         Broker Non-Votes           0
                    ------------------                         ------------



Item 6.           Exhibits and Reports on Form 8-K

                  a)       A list of the  exhibits  required to be filed as part
                           of this  report  is set forth in the  Exhibit  Index,
                           which   immediately   precedes  such  exhibits.   The
                           exhibits  are  numbered  according  to  Item  601  of
                           Regulation S-K.

                  b)       No  reports  on  Form  8-K  were required to be filed
                           during the quarter.

- --------------------------------------------------------------------------------
                                     Page 16

<PAGE>


                                   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.



                                               WATKINS-JOHNSON COMPANY
                                                   (Registrant)



Date      April 28, 1998              By: /s/     W. Keith Kennedy, Jr.
    ------------------------              --------------------------------------
                                                  W. Keith Kennedy, Jr.
                                          President and Chief Executive Officer







Date      April 28, 1998                By: /s/     Scott G. Buchanan
    ------------------------                ------------------------------------
                                                    Scott G. Buchanan
                                      Vice President and Chief Financial Officer

- --------------------------------------------------------------------------------
                                     Page 17

<PAGE>

                                  EXHIBIT INDEX


The Exhibits below are numbered according to Item 601 of Regulation S-K.


Exhibit
Number         Exhibit
- ------         -------
  27.1         Financial Data Schedule for the quarter ended March 27, 1998.

  27.2         Financial Data Schedule for the year ended December 31, 1995.

  27.3         Financial Data Schedule for the year ended December 31, 1996.

  27.4         Financial Data Schedule for the quarter ended March 29, 1996.

  27.5         Financial Data Schedule for the quarter ended June 28, 1996.

  27.6         Financial Data Schedule for the quarter ended September 27, 1996.

  27.7         Financial Data Schedule for the quarter ended March 28, 1997.

  27.8         Financial Data Schedule for the quarter ended June 27, 1997.

  27.9         Financial Data Schedule for the quarter ended September 26, 1997.


- --------------------------------------------------------------------------------
                                     Page 18

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-1998
<PERIOD-START>                  JAN-1-1998
<PERIOD-END>                    MAR-27-1998
<CASH>                          78,154
<SECURITIES>                    34,554
<RECEIVABLES>                   56,274
<ALLOWANCES>                    0
<INVENTORY>                     48,678
<CURRENT-ASSETS>                248,646
<PP&E>                          182,773
<DEPRECIATION>                  84,832
<TOTAL-ASSETS>                  350,431
<CURRENT-LIABILITIES>           88,272
<BONDS>                         33,666
           0
                     0
<COMMON>                        41,280
<OTHER-SE>                      187,213
<TOTAL-LIABILITY-AND-EQUITY>    350,431
<SALES>                         68,722
<TOTAL-REVENUES>                68,722
<CGS>                           42,546
<TOTAL-COSTS>                   42,546
<OTHER-EXPENSES>                12,011
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              306
<INCOME-PRETAX>                 13,859
<INCOME-TAX>                    4,158
<INCOME-CONTINUING>             9,701
<DISCONTINUED>                  0
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    9,701
<EPS-PRIMARY>                   1.17
<EPS-DILUTED>                   1.15
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-31-1995
<PERIOD-START>                  JAN-1-1995
<PERIOD-END>                    DEC-31-1995
<CASH>                          34,556
<SECURITIES>                    0
<RECEIVABLES>                   68,711
<ALLOWANCES>                    0
<INVENTORY>                     67,135
<CURRENT-ASSETS>                182,639
<PP&E>                          140,505
<DEPRECIATION>                  82,433
<TOTAL-ASSETS>                  269,565
<CURRENT-LIABILITIES>           57,843
<BONDS>                         20,469
           0
                     0
<COMMON>                        34,307
<OTHER-SE>                      156,946
<TOTAL-LIABILITY-AND-EQUITY>    269,565
<SALES>                         284,335
<TOTAL-REVENUES>                284,335
<CGS>                           153,080
<TOTAL-COSTS>                   153,080
<OTHER-EXPENSES>                99,818
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              873
<INCOME-PRETAX>                 30,564
<INCOME-TAX>                    8,710
<INCOME-CONTINUING>             21,854
<DISCONTINUED>                  9,574
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    31,428
<EPS-PRIMARY>                   3.96
<EPS-DILUTED>                   3.58
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JAN-1-1996
<PERIOD-END>                    DEC-31-1996
<CASH>                          15,702
<SECURITIES>                    0
<RECEIVABLES>                   73,217
<ALLOWANCES>                    0
<INVENTORY>                     50,258
<CURRENT-ASSETS>                184,214
<PP&E>                          186,818
<DEPRECIATION>                  88,348
<TOTAL-ASSETS>                  293,744
<CURRENT-LIABILITIES>           61,232
<BONDS>                         37,801
           0
                     0
<COMMON>                        38,998
<OTHER-SE>                      155,713
<TOTAL-LIABILITY-AND-EQUITY>    293,744
<SALES>                         349,119
<TOTAL-REVENUES>                349,119
<CGS>                           230,556
<TOTAL-COSTS>                   230,556
<OTHER-EXPENSES>                119,085
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              1,574
<INCOME-PRETAX>                 (2,096)
<INCOME-TAX>                    (775)
<INCOME-CONTINUING>             (1,321)
<DISCONTINUED>                  4,355
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    3,034
<EPS-PRIMARY>                   .37
<EPS-DILUTED>                   .37
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JAN-1-1996
<PERIOD-END>                    MAR-29-1996
<CASH>                          7,084
<SECURITIES>                    0
<RECEIVABLES>                   78,187
<ALLOWANCES>                    0
<INVENTORY>                     79,894
<CURRENT-ASSETS>                202,460
<PP&E>                          155,009
<DEPRECIATION>                  84,197
<TOTAL-ASSETS>                  284,368
<CURRENT-LIABILITIES>           59,351
<BONDS>                         27,480
           0
                     0
<COMMON>                        35,586
<OTHER-SE>                      161,951
<TOTAL-LIABILITY-AND-EQUITY>    284,368
<SALES>                         99,642
<TOTAL-REVENUES>                99,642
<CGS>                           59,532
<TOTAL-COSTS>                   59,532
<OTHER-EXPENSES>                32,285
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              230
<INCOME-PRETAX>                 7,595
<INCOME-TAX>                    2,375
<INCOME-CONTINUING>             5,220
<DISCONTINUED>                  1,214
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    6,434
<EPS-PRIMARY>                   .79
<EPS-DILUTED>                   .75
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  APR-30-1996
<PERIOD-END>                    JUN-28-1996
<CASH>                          23,190
<SECURITIES>                    0
<RECEIVABLES>                   85,252
<ALLOWANCES>                    0
<INVENTORY>                     68,723
<CURRENT-ASSETS>                204,285
<PP&E>                          170,158
<DEPRECIATION>                  85,642
<TOTAL-ASSETS>                  299,879
<CURRENT-LIABILITIES>           73,408
<BONDS>                         27,592
           0
                     0
<COMMON>                        37,630
<OTHER-SE>                      161,249
<TOTAL-LIABILITY-AND-EQUITY>    299,879
<SALES>                         107,047
<TOTAL-REVENUES>                107,047
<CGS>                           71,159
<TOTAL-COSTS>                   71,159
<OTHER-EXPENSES>                36,551
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              383
<INCOME-PRETAX>                 (1,046)
<INCOME-TAX>                    (285)
<INCOME-CONTINUING>             (761)
<DISCONTINUED>                  1,119
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    358
<EPS-PRIMARY>                   .04
<EPS-DILUTED>                   .04
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>               DEC-31-1996
<PERIOD-START>                  JUN-29-1996
<PERIOD-END>                    SEP-27-1996
<CASH>                          14,772
<SECURITIES>                    0
<RECEIVABLES>                   83,163
<ALLOWANCES>                    0
<INVENTORY>                     64,364
<CURRENT-ASSETS>                194,186
<PP&E>                          182,379
<DEPRECIATION>                  87,521
<TOTAL-ASSETS>                  308,699
<CURRENT-LIABILITIES>           68,600
<BONDS>                         39,254
           0
                     0
<COMMON>                        37,788
<OTHER-SE>                      163,057
<TOTAL-LIABILITY-AND-EQUITY>    308,699
<SALES>                         76,162
<TOTAL-REVENUES>                76,162
<CGS>                           46,621
<TOTAL-COSTS>                   46,621
<OTHER-EXPENSES>                25,935
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              556
<INCOME-PRETAX>                 3,050
<INCOME-TAX>                    934
<INCOME-CONTINUING>             2,116
<DISCONTINUED>                  716
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    2,832
<EPS-PRIMARY>                   .34
<EPS-DILUTED>                   .33
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-1997
<PERIOD-START>                  JAN-1-1997
<PERIOD-END>                    MAR-28-1997
<CASH>                          19,996
<SECURITIES>                    0
<RECEIVABLES>                   69,030
<ALLOWANCES>                    0
<INVENTORY>                     49,320
<CURRENT-ASSETS>                185,593
<PP&E>                          188,324
<DEPRECIATION>                  91,138
<TOTAL-ASSETS>                  289,814
<CURRENT-LIABILITIES>           60,727
<BONDS>                         34,932
           0
                     0
<COMMON>                        38,718
<OTHER-SE>                      155,437
<TOTAL-LIABILITY-AND-EQUITY>    289,814
<SALES>                         67,216
<TOTAL-REVENUES>                67,216
<CGS>                           44,311
<TOTAL-COSTS>                   44,311
<OTHER-EXPENSES>                23,084
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              329
<INCOME-PRETAX>                 (508)
<INCOME-TAX>                    (190)
<INCOME-CONTINUING>             (318)
<DISCONTINUED>                  2,796
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    2,478
<EPS-PRIMARY>                   .30
<EPS-DILUTED>                   .30
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>               DEC-31-1997
<PERIOD-START>                  MAR-29-1997
<PERIOD-END>                    JUN-27-1997
<CASH>                          28,388
<SECURITIES>                    0
<RECEIVABLES>                   63,559
<ALLOWANCES>                    0
<INVENTORY>                     53,855
<CURRENT-ASSETS>                186,516
<PP&E>                          191,337
<DEPRECIATION>                  91,779
<TOTAL-ASSETS>                  292,474
<CURRENT-LIABILITIES>           60,602
<BONDS>                         37,178
           0
                     0
<COMMON>                        39,197
<OTHER-SE>                      155,497
<TOTAL-LIABILITY-AND-EQUITY>    292,474
<SALES>                         72,679
<TOTAL-REVENUES>                72,679
<CGS>                           46,611
<TOTAL-COSTS>                   46,611
<OTHER-EXPENSES>                24,471
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              361
<INCOME-PRETAX>                 1,236
<INCOME-TAX>                    350
<INCOME-CONTINUING>             886
<DISCONTINUED>                  2,196
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    3,082
<EPS-PRIMARY>                   .37
<EPS-DILUTED>                   .36
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5

<MULTIPLIER>                  1000

       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>               DEC-31-1997
<PERIOD-START>                  JUN-28-1997
<PERIOD-END>                    SEP-26-1997
<CASH>                          43,418
<SECURITIES>                    0
<RECEIVABLES>                   56,195
<ALLOWANCES>                    0
<INVENTORY>                     53,367
<CURRENT-ASSETS>                191,737
<PP&E>                          183,438
<DEPRECIATION>                  84,787
<TOTAL-ASSETS>                  297,153
<CURRENT-LIABILITIES>           63,909
<BONDS>                         35,858
           0
                     0
<COMMON>                        40,191
<OTHER-SE>                      157,195
<TOTAL-LIABILITY-AND-EQUITY>    297,153
<SALES>                         79,176
<TOTAL-REVENUES>                79,176
<CGS>                           48,741
<TOTAL-COSTS>                   48,741
<OTHER-EXPENSES>                27,570
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              358
<INCOME-PRETAX>                 2,507
<INCOME-TAX>                    745
<INCOME-CONTINUING>             1,762
<DISCONTINUED>                  1,828
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    3,590
<EPS-PRIMARY>                   .44
<EPS-DILUTED>                   .42
        


</TABLE>


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